Market cap
$8,913 Mln
Revenue (TTM)
$3,500 Mln
P/E Ratio
--
P/B Ratio
3.8
Div. Yield
0.3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,499.60
|
3,436.50
|
3,366.40
|
2,964.50
|
2,530.70
|
2,417.90
|
|||||
|
Cost of Revenue
|
1,865.70
|
1,858.80
|
1,716.90
|
1,451.20
|
1,225.00
|
1,208.30
|
|||||
|
Gross Profit
|
1,633.90
|
1,577.70
|
1,649.50
|
1,513.30
|
1,305.70
|
1,209.60
|
|||||
|
Operating Expenses
|
1,507.40
|
1,341.70
|
1,396.40
|
1,076.40
|
873.00
|
796.30
|
|||||
|
Operating Profit (EBIT)
|
126.50
|
236.00
|
253.10
|
436.90
|
432.70
|
413.30
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-18.80
|
-19.70
|
|||||
|
Profit before Tax
|
-28.10
|
21.00
|
205.20
|
546.20
|
414.90
|
393.60
|
|||||
|
Provision for Tax
|
40.40
|
29.30
|
91.40
|
117.70
|
116.40
|
113.00
|
|||||
|
Profit after Tax (Net Income)
|
-71.20
|
-8.60
|
113.10
|
427.20
|
296.60
|
277.10
|
|||||
|
Minority Interest
|
-6.70
|
-0.30
|
-0.70
|
-3.10
|
-1.90
|
-3.50
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
296.60
|
277.10
|
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
|
2,400.20
|
2,456.50
|
1,781.20
|
1,377.20
|
1,113.80
|
1,070.50
|
|||||
|
Minority Interest
|
-6.70
|
--
|
--
|
--
|
11.90
|
14.10
|
|||||
|
Non-Current Liabilities
|
2,393.60
|
2,451.90
|
2,710.20
|
1,634.50
|
1,565.70
|
1,626.70
|
|||||
|
Current Liabilities
|
1,204.70
|
1,279.20
|
1,281.30
|
1,202.10
|
914.30
|
938.50
|
|||||
|
Total Liabilities
|
7,257.60
|
6,241.40
|
5,806.70
|
4,249.90
|
3,611.80
|
3,650.00
|
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
|
3,827.90
|
4,028.90
|
3,753.50
|
2,085.70
|
1,498.60
|
1,178.20
|
|||||
|
Current Assets
|
2,225.00
|
2,212.50
|
2,053.20
|
2,164.20
|
2,113.20
|
2,471.80
|
|||||
|
Total Assets
|
7,257.60
|
6,241.40
|
5,806.70
|
4,249.90
|
3,611.80
|
3,650.00
|
|||||
|
Total Debt*
|
1,915.70
|
2,042.90
|
2,245.30
|
1,379.60
|
1,270.40
|
1,393.90
|
|||||
|
Net Current Assets
|
1,020.30
|
933.30
|
771.90
|
962.10
|
1,210.70
|
1,533.30
|
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
|
--
|
134.10
|
251.30
|
350.10
|
262.00
|
282.40
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-196.50
|
-1,757.30
|
-326.00
|
-251.60
|
-192.40
|
|||||
|
Cash from Financing Activities
|
--
|
135.10
|
1,229.80
|
-193.40
|
-415.20
|
318.70
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-392.50
|
408.70
|
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 ($)
|
-0.47
|
-0.06
|
0.74
|
2.93
|
2.01
|
1.82
|
|||||
|
Cash EPS ($)
|
--
|
1.39
|
1.95
|
3.63
|
2.60
|
2.40
|
|||||
|
Adjusted Book Value ($)
|
--
|
16.11
|
11.72
|
9.43
|
7.53
|
7.02
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.88
|
1.65
|
2.40
|
1.77
|
1.85
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.09
|
0.89
|
1.67
|
0.97
|
1.25
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-0.20
|
3.33
|
16.62
|
12.23
|
12.77
|
|||||
|
ROE (%)
|
-3.21
|
-0.41
|
7.16
|
34.30
|
27.16
|
27.28
|
|||||
|
ROA (%)
|
-0.95
|
-0.14
|
2.25
|
10.87
|
8.17
|
8.27
|
|||||
|
EBIT Margin (%)
|
0.50
|
2.39
|
7.57
|
18.91
|
16.99
|
16.87
|
|||||
|
Net Margin (%)
|
-2.03
|
-0.25
|
3.36
|
14.41
|
11.81
|
11.55
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
1.65
|
0.02
|
0.14
|
0.17
|
0.05
|
0.22
|
|||||
|
EBIT Growth (%)
|
-90.88
|
-67.70
|
-54.55
|
30.37
|
5.42
|
69.82
|
|||||
|
Net Profit Growth (%)
|
-192.74
|
-107.60
|
-73.53
|
44.03
|
7.04
|
75.60
|
|||||
|
EPS Growth (%)
|
-189.62
|
-1.08
|
-0.75
|
0.46
|
0.10
|
0.77
|
|||||
|
Book Value Growth (%)
|
32.61
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-835.38
|
78.78
|
25.11
|
34.08
|
46.18
|
|||||
|
Price / Book Value
|
3.78
|
2.92
|
5.00
|
7.79
|
9.08
|
11.95
|
|||||
|
Dividend Yield (%)
|
0.34
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
39.36
|
29.51
|
25.02
|
17.18
|
20.50
|
26.20
|
|||||
|
Close Price ($)
|
60.18
|
47.11
|
58.62
|
73.48
|
68.35
|
83.91
|
|||||
|
High Price ($)
|
64.54
|
64.64
|
94.86
|
84.84
|
85.42
|
92.35
|
|||||
|
Low Price ($)
|
28.53
|
28.53
|
48.07
|
53.79
|
48.42
|
53.06
|
|||||
|
Market Cap ($ Cr)
|
8,913.02
|
--
|
--
|
--
|
--
|
--
|
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
|
0.76
|
0.83
|
1.26
|
1.00
|
1.14
|
1.30
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.02
|
0.04
|
0.10
|
0.03
|
0.12
|
|||||
|
Current Ratio
|
1.85
|
1.73
|
1.60
|
1.80
|
2.31
|
2.63
|
|||||
|
Quick Ratio
|
0.92
|
0.87
|
0.77
|
0.99
|
1.44
|
1.88
|
|||||
|
Interest Coverage
|
0.54
|
1.36
|
5.32
|
34.18
|
26.71
|
28.52
|
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 (%)
|
25.01
|
21.42
|
20.83
|
20.97
|
23.52
|
17.24
|
|||||
|
Asset Turnover
|
0.47
|
0.57
|
0.67
|
0.75
|
0.70
|
0.72
|
|||||
|
Receivable days
|
--
|
76.38
|
71.77
|
74.98
|
73.04
|
56.81
|
|||||
|
Inventory Days
|
--
|
212.45
|
216.58
|
222.54
|
225.14
|
211.96
|
|||||
|
Payable days
|
--
|
44.21
|
46.46
|
47.96
|
48.57
|
42.62
|
|||||
|
Cash Conversion Cycle
|
--
|
244.62
|
241.89
|
249.56
|
249.62
|
226.15
|