Market cap
$2,064 Mln
Revenue (TTM)
$1,899 Mln
P/E Ratio
7.4
P/B Ratio
1.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,898.71
|
1,762.52
|
1,316.36
|
1,222.68
|
1,398.35
|
1,614.50
|
|||||
|
Cost of Revenue
|
683.64
|
546.73
|
712.80
|
651.44
|
628.65
|
686.52
|
|||||
|
Gross Profit
|
1,215.07
|
1,215.78
|
603.56
|
571.24
|
769.70
|
927.98
|
|||||
|
Operating Expenses
|
715.03
|
592.22
|
446.23
|
554.70
|
307.53
|
294.71
|
|||||
|
Operating Profit (EBIT)
|
716.45
|
623.56
|
157.33
|
16.54
|
462.17
|
633.27
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
2.12
|
-27.08
|
|||||
|
Profit before Tax
|
392.26
|
336.16
|
-96.22
|
-180.26
|
310.99
|
436.54
|
|||||
|
Provision for Tax
|
90.70
|
79.33
|
43.03
|
26.23
|
116.43
|
85.34
|
|||||
|
Profit after Tax (Net Income)
|
301.56
|
256.83
|
-139.24
|
-206.49
|
194.56
|
350.78
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
0.42
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
194.56
|
350.78
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,078.72
|
976.75
|
767.33
|
936.54
|
1,179.63
|
1,185.26
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4,296.18
|
4,362.73
|
3,788.85
|
3,474.71
|
3,062.13
|
2,679.17
|
|||||
|
Current Liabilities
|
190.81
|
0.32
|
233.55
|
219.24
|
266.61
|
743.69
|
|||||
|
Total Liabilities
|
5,756.07
|
5,339.80
|
4,789.73
|
4,630.49
|
4,508.36
|
4,608.13
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
772.63
|
5,148.78
|
4,514.00
|
4,421.40
|
4,299.72
|
4,349.61
|
|||||
|
Current Assets
|
4,792.64
|
191.03
|
275.73
|
209.09
|
208.64
|
258.51
|
|||||
|
Total Assets
|
10,988.84
|
5,339.80
|
4,789.73
|
4,630.49
|
4,508.36
|
4,608.13
|
|||||
|
Total Debt*
|
4,871.16
|
4,132.17
|
3,672.76
|
3,318.03
|
2,898.82
|
2,997.33
|
|||||
|
Net Current Assets
|
-630.94
|
9.89
|
12.32
|
-480.49
|
-1,074.84
|
-851.15
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
153.20
|
156.17
|
152.99
|
210.68
|
303.05
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-242.59
|
-440.43
|
-401.94
|
-130.24
|
339.90
|
|||||
|
Cash from Financing Activities
|
--
|
44.85
|
317.77
|
268.30
|
-107.45
|
-655.69
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-27.00
|
-12.74
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
13.21
|
11.28
|
-5.83
|
-8.70
|
8.26
|
11.68
|
|||||
|
Cash EPS ($)
|
13.21
|
12.54
|
-4.47
|
-6.94
|
10.41
|
13.34
|
|||||
|
Adjusted Book Value ($)
|
50.86
|
42.89
|
32.14
|
39.45
|
50.10
|
39.46
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
6.73
|
6.54
|
6.44
|
8.95
|
10.09
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
5.57
|
5.32
|
4.27
|
5.70
|
8.98
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.38
|
-3.20
|
-4.96
|
4.71
|
8.08
|
|||||
|
ROE (%)
|
29.34
|
29.45
|
-16.34
|
-19.52
|
16.45
|
29.20
|
|||||
|
ROA (%)
|
3.47
|
5.07
|
-2.96
|
-4.52
|
4.27
|
7.41
|
|||||
|
EBIT Margin (%)
|
35.94
|
35.39
|
10.75
|
1.77
|
33.20
|
37.55
|
|||||
|
Net Margin (%)
|
15.88
|
14.57
|
-10.58
|
-16.89
|
13.89
|
22.10
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
29.38
|
0.34
|
0.08
|
-0.13
|
-0.13
|
0.08
|
|||||
|
EBIT Growth (%)
|
190.80
|
340.63
|
555.01
|
-95.35
|
-23.41
|
23.15
|
|||||
|
Net Profit Growth (%)
|
35.46
|
284.45
|
32.57
|
-206.13
|
-44.53
|
65.58
|
|||||
|
EPS Growth (%)
|
451.06
|
2.93
|
0.33
|
-2.05
|
-0.29
|
0.75
|
|||||
|
Book Value Growth (%)
|
24.55
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
7.37
|
4.82
|
-8.19
|
-5.83
|
5.80
|
5.32
|
|||||
|
Price / Book Value
|
1.90
|
1.27
|
1.49
|
1.29
|
0.96
|
1.57
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
8.57
|
7.99
|
26.51
|
68.62
|
7.53
|
7.12
|
|||||
|
Close Price ($)
|
93.29
|
54.35
|
47.77
|
50.75
|
47.94
|
62.11
|
|||||
|
High Price ($)
|
94.03
|
56.67
|
54.55
|
58.46
|
72.73
|
62.39
|
|||||
|
Low Price ($)
|
35.68
|
26.45
|
39.64
|
34.74
|
44.06
|
29.21
|
|||||
|
Market Cap ($ Cr)
|
2,063.67
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
3.23
|
4.23
|
4.79
|
3.54
|
2.46
|
2.53
|
|||||
|
Short term debt to equity ratio
|
0.64
|
0.00
|
--
|
0.03
|
0.06
|
0.43
|
|||||
|
Current Ratio
|
25.12
|
595.09
|
1.18
|
0.95
|
0.78
|
0.35
|
|||||
|
Quick Ratio
|
25.12
|
--
|
--
|
1.03
|
1.03
|
0.35
|
|||||
|
Interest Coverage
|
2.35
|
2.17
|
0.56
|
0.11
|
3.03
|
3.57
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
242.78
|
1.94
|
2.27
|
0.74
|
1.15
|
1.40
|
|||||
|
Asset Turnover
|
0.22
|
0.35
|
0.28
|
0.27
|
0.31
|
0.34
|
|||||
|
Receivable days
|
--
|
6.64
|
5.40
|
3.76
|
5.05
|
5.56
|
|||||
|
Inventory Days
|
--
|
--
|
-8.87
|
-23.00
|
-19.83
|
10.28
|
|||||
|
Payable days
|
--
|
141.66
|
98.89
|
99.34
|
109.08
|
103.14
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-102.36
|
-118.58
|
-123.86
|
-87.31
|