Market cap
$1,747 Mln
Revenue (TTM)
$9,503 Mln
P/E Ratio
--
P/B Ratio
1.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
9,503.00
|
9,062.00
|
9,279.00
|
9,615.00
|
9,158.00
|
6,037.00
|
|||||
|
Cost of Revenue
|
5,056.00
|
5,993.00
|
6,985.00
|
7,299.00
|
7,186.00
|
5,147.00
|
|||||
|
Gross Profit
|
4,447.00
|
3,069.00
|
2,294.00
|
2,316.00
|
1,972.00
|
890.00
|
|||||
|
Operating Expenses
|
5,012.00
|
3,437.00
|
2,978.00
|
2,546.00
|
2,270.00
|
970.00
|
|||||
|
Operating Profit (EBIT)
|
-565.00
|
-368.00
|
-684.00
|
-230.00
|
-298.00
|
-80.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-8.00
|
|||||
|
Profit before Tax
|
-1,016.00
|
-774.00
|
-897.00
|
-334.00
|
-437.00
|
-263.00
|
|||||
|
Provision for Tax
|
-130.00
|
-172.00
|
-102.00
|
-24.00
|
-75.00
|
-81.00
|
|||||
|
Profit after Tax (Net Income)
|
-886.00
|
-602.00
|
-795.00
|
-310.00
|
-362.00
|
-182.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-362.00
|
-182.00
|
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
|
1,587.00
|
2,120.00
|
2,641.00
|
3,337.00
|
3,563.00
|
3,849.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
10,250.00
|
12,104.00
|
10,319.00
|
8,366.00
|
7,134.00
|
7,580.00
|
|||||
|
Current Liabilities
|
4,534.00
|
4,402.00
|
3,881.00
|
3,628.00
|
3,748.00
|
3,417.00
|
|||||
|
Total Liabilities
|
20,905.00
|
18,626.00
|
16,841.00
|
15,331.00
|
14,445.00
|
14,846.00
|
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
|
13,214.00
|
15,388.00
|
12,583.00
|
13,171.00
|
12,529.00
|
11,599.00
|
|||||
|
Current Assets
|
3,157.00
|
3,238.00
|
4,258.00
|
2,160.00
|
1,916.00
|
3,247.00
|
|||||
|
Total Assets
|
20,905.00
|
18,626.00
|
16,841.00
|
15,331.00
|
14,445.00
|
14,846.00
|
|||||
|
Total Debt*
|
9,386.00
|
10,255.00
|
9,142.00
|
5,927.00
|
4,383.00
|
4,802.00
|
|||||
|
Net Current Assets
|
-1,377.00
|
-1,164.00
|
377.00
|
-1,468.00
|
-1,832.00
|
-170.00
|
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
|
--
|
-94.00
|
144.00
|
400.00
|
379.00
|
1,642.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
658.00
|
-3,080.00
|
-1,378.00
|
-908.00
|
-704.00
|
|||||
|
Cash from Financing Activities
|
--
|
-417.00
|
3,767.00
|
1,107.00
|
-360.00
|
-830.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
108.00
|
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 ($)
|
-2.41
|
-1.63
|
-2.29
|
-0.92
|
-1.10
|
-0.57
|
|||||
|
Cash EPS ($)
|
--
|
0.23
|
-0.40
|
0.92
|
0.68
|
1.12
|
|||||
|
Adjusted Book Value ($)
|
--
|
5.75
|
7.61
|
9.88
|
10.87
|
12.04
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.26
|
0.42
|
1.18
|
1.16
|
5.14
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-3.30
|
-4.25
|
-2.39
|
-1.66
|
2.02
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-4.98
|
-7.55
|
-3.60
|
-4.36
|
-1.99
|
|||||
|
ROE (%)
|
-47.80
|
-25.29
|
-26.60
|
-8.99
|
-9.77
|
-4.67
|
|||||
|
ROA (%)
|
-4.21
|
-3.39
|
-4.94
|
-2.08
|
-2.47
|
-1.29
|
|||||
|
EBIT Margin (%)
|
-4.58
|
-2.14
|
-1.00
|
-0.34
|
-2.02
|
-15.12
|
|||||
|
Net Margin (%)
|
-9.32
|
-6.64
|
-8.57
|
-3.22
|
-3.95
|
-3.02
|
|||||
|
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 (%)
|
3.99
|
-0.02
|
-0.03
|
0.05
|
0.52
|
1.04
|
|||||
|
EBIT Growth (%)
|
-521.43
|
-108.60
|
-181.82
|
82.16
|
79.74
|
54.28
|
|||||
|
Net Profit Growth (%)
|
-129.53
|
24.28
|
-156.45
|
14.36
|
-98.90
|
86.56
|
|||||
|
EPS Growth (%)
|
-120.51
|
0.29
|
-1.50
|
0.17
|
-0.94
|
0.88
|
|||||
|
Book Value Growth (%)
|
-35.38
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.79
|
-3.43
|
-6.05
|
-5.87
|
-25.01
|
|||||
|
Price / Book Value
|
1.10
|
0.79
|
1.03
|
0.56
|
0.60
|
1.18
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
33.24
|
19.58
|
16.85
|
11.85
|
14.66
|
-15.58
|
|||||
|
Close Price ($)
|
5.73
|
4.55
|
7.86
|
5.55
|
6.48
|
14.24
|
|||||
|
High Price ($)
|
6.46
|
8.31
|
8.28
|
9.45
|
16.39
|
21.96
|
|||||
|
Low Price ($)
|
3.87
|
3.34
|
4.50
|
3.42
|
6.18
|
12.86
|
|||||
|
Market Cap ($ Cr)
|
1,746.96
|
--
|
--
|
--
|
--
|
--
|
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
|
5.04
|
4.84
|
3.46
|
1.78
|
1.23
|
1.25
|
|||||
|
Short term debt to equity ratio
|
0.36
|
0.40
|
0.18
|
0.13
|
0.18
|
0.12
|
|||||
|
Current Ratio
|
0.70
|
0.74
|
1.10
|
0.60
|
0.51
|
0.95
|
|||||
|
Quick Ratio
|
0.63
|
0.69
|
1.06
|
0.57
|
0.49
|
0.93
|
|||||
|
Interest Coverage
|
-0.75
|
-0.33
|
-0.27
|
-0.16
|
-1.11
|
-4.76
|
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 (%)
|
4.57
|
4.11
|
3.75
|
3.49
|
3.46
|
3.43
|
|||||
|
Asset Turnover
|
0.45
|
0.51
|
0.58
|
0.65
|
0.63
|
0.43
|
|||||
|
Receivable days
|
--
|
14.51
|
13.46
|
12.40
|
10.45
|
9.23
|
|||||
|
Inventory Days
|
--
|
10.70
|
6.98
|
4.90
|
4.09
|
5.14
|
|||||
|
Payable days
|
--
|
38.82
|
32.94
|
29.35
|
26.20
|
30.66
|
|||||
|
Cash Conversion Cycle
|
--
|
-13.62
|
-12.50
|
-12.04
|
-11.66
|
-16.28
|