Market cap
$36,639 Mln
Revenue (TTM)
$341,329 Mln
P/E Ratio
8.2
P/B Ratio
1
Div. Yield
38.3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
341,329.12
|
311,657.99
|
249,609.33
|
254,710.23
|
239,648.95
|
157,549.90
|
|||||
|
Cost of Revenue
|
247,882.32
|
222,521.61
|
170,915.93
|
186,553.04
|
157,147.98
|
64,479.56
|
|||||
|
Gross Profit
|
93,446.80
|
89,136.38
|
78,693.40
|
68,157.19
|
82,500.97
|
93,070.34
|
|||||
|
Operating Expenses
|
67,647.21
|
68,111.80
|
61,792.88
|
57,948.84
|
57,879.36
|
60,217.98
|
|||||
|
Operating Profit (EBIT)
|
25,799.59
|
21,024.58
|
16,900.51
|
10,208.35
|
24,621.61
|
32,852.37
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
25,799.59
|
21,024.58
|
16,900.51
|
10,208.35
|
24,621.61
|
32,852.37
|
|||||
|
Provision for Tax
|
1,213.53
|
-2,900.05
|
-641.64
|
-4,294.41
|
3,164.84
|
9,471.56
|
|||||
|
Profit after Tax (Net Income)
|
24,318.94
|
23,672.71
|
17,252.90
|
14,251.33
|
21,223.26
|
23,172.32
|
|||||
|
Minority Interest
|
-267.12
|
-251.93
|
-289.25
|
-243.49
|
-233.51
|
-208.48
|
|||||
|
Consolidated Profit
|
12,680.17
|
24,549.09
|
19,085.45
|
15,121.80
|
20,732.17
|
21,945.69
|
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
|
181,281.46
|
178,415.15
|
168,409.65
|
167,014.12
|
158,741.26
|
1,436,422.59
|
|||||
|
Minority Interest
|
-267.12
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,086,252.75
|
1,710,815.95
|
961,873.74
|
1,815,133.35
|
1,640,874.41
|
239,149.60
|
|||||
|
Current Liabilities
|
1,199,837.21
|
440,562.64
|
938,668.13
|
48,854.96
|
571,490.76
|
2,059.25
|
|||||
|
Total Liabilities
|
3,668,663.76
|
2,330,327.22
|
2,069,484.36
|
1,927,523.25
|
1,799,615.68
|
1,675,572.19
|
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
|
2,179,119.84
|
2,075,351.18
|
1,555,856.94
|
2,576,532.20
|
810,100.99
|
786,773.75
|
|||||
|
Current Assets
|
289,706.72
|
254,976.04
|
513,627.43
|
41,537.44
|
384,338.00
|
344,445.54
|
|||||
|
Total Assets
|
2,758,533.27
|
2,330,327.22
|
2,069,484.36
|
1,927,523.25
|
1,799,615.68
|
1,675,572.19
|
|||||
|
Total Debt*
|
805,189.68
|
793,838.54
|
689,530.52
|
359,485.41
|
418,570.21
|
606,028.72
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
263,050.17
|
-91,326.29
|
-177.63
|
49,767.70
|
-101,995.31
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-437,048.10
|
-5,013.55
|
83,606.23
|
-17,778.68
|
-19,306.04
|
|||||
|
Cash from Financing Activities
|
--
|
161,172.36
|
117,878.28
|
-23,062.77
|
21,917.79
|
-1,608.76
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
2.26
|
2.24
|
1.63
|
1.34
|
1.89
|
2.17
|
|||||
|
Cash EPS ($)
|
--
|
2.91
|
2.26
|
1.94
|
2.40
|
2.71
|
|||||
|
Adjusted Book Value ($)
|
--
|
16.87
|
15.89
|
15.69
|
14.14
|
134.60
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
24.87
|
-8.62
|
-0.02
|
4.43
|
-9.56
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
24.40
|
-8.83
|
-0.88
|
3.59
|
-9.97
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.59
|
2.49
|
2.58
|
1.62
|
1.16
|
|||||
|
ROE (%)
|
13.37
|
13.65
|
10.29
|
8.75
|
2.66
|
1.64
|
|||||
|
ROA (%)
|
0.93
|
1.08
|
0.86
|
0.76
|
1.22
|
1.41
|
|||||
|
EBIT Margin (%)
|
7.56
|
6.75
|
6.77
|
4.01
|
10.27
|
20.85
|
|||||
|
Net Margin (%)
|
7.12
|
7.60
|
6.91
|
5.60
|
8.86
|
14.71
|
|||||
|
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 (%)
|
24.02
|
0.25
|
-0.02
|
0.06
|
0.52
|
0.20
|
|||||
|
EBIT Growth (%)
|
33.93
|
24.40
|
65.56
|
-58.54
|
-25.05
|
706.13
|
|||||
|
Net Profit Growth (%)
|
17.87
|
37.21
|
21.06
|
-32.85
|
-8.41
|
46.32
|
|||||
|
EPS Growth (%)
|
15.92
|
0.37
|
0.22
|
-0.29
|
-0.13
|
0.47
|
|||||
|
Book Value Growth (%)
|
-1.25
|
--
|
--
|
--
|
--
|
--
|
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
|
8.24
|
1.49
|
1.17
|
2.61
|
1.52
|
1.58
|
|||||
|
Price / Book Value
|
1.01
|
0.20
|
0.12
|
0.22
|
0.20
|
0.03
|
|||||
|
Dividend Yield (%)
|
38.30
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
20.44
|
9.85
|
11.62
|
3.05
|
8.30
|
|||||
|
Close Price ($)
|
3.47
|
3.33
|
1.91
|
3.50
|
2.88
|
3.42
|
|||||
|
High Price ($)
|
4.30
|
3.77
|
3.50
|
3.68
|
4.74
|
5.70
|
|||||
|
Low Price ($)
|
2.73
|
1.85
|
1.84
|
2.34
|
2.50
|
3.25
|
|||||
|
Market Cap ($ Cr)
|
36,638.55
|
--
|
--
|
--
|
--
|
--
|
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
|
2.65
|
4.45
|
4.09
|
2.15
|
2.64
|
0.42
|
|||||
|
Short term debt to equity ratio
|
1.78
|
2.47
|
1.68
|
1.94
|
2.10
|
0.23
|
|||||
|
Current Ratio
|
0.24
|
0.58
|
0.55
|
0.85
|
0.67
|
167.27
|
|||||
|
Quick Ratio
|
0.24
|
--
|
--
|
7.37
|
1.07
|
270.11
|
|||||
|
Interest Coverage
|
1.12
|
0.11
|
0.12
|
0.07
|
0.19
|
0.60
|
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 (%)
|
2.20
|
1.89
|
13.29
|
10.05
|
10.75
|
14.29
|
|||||
|
Asset Turnover
|
0.13
|
0.14
|
0.12
|
0.14
|
0.14
|
0.10
|
|||||
|
Receivable days
|
--
|
22.90
|
43.00
|
36.82
|
36.79
|
53.67
|
|||||
|
Inventory Days
|
--
|
--
|
-680.91
|
-532.95
|
-508.51
|
-2,582.64
|
|||||
|
Payable days
|
--
|
--
|
96.36
|
87.89
|
60.42
|
117.45
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-734.28
|
-584.02
|
-532.15
|
-2,646.42
|