Market cap
$5,306 Mln
Revenue (TTM)
$2,388 Mln
P/E Ratio
7.8
P/B Ratio
0.9
Div. Yield
2.6 %
Income Statement ($ Mln) |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,388.10
|
2,399.20
|
2,337.70
|
2,458.10
|
2,477.90
|
2,326.00
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
1,907.90
|
1,821.60
|
2,024.80
|
|||||
|
Gross Profit
|
2,493.80
|
1,616.00
|
2,226.90
|
2,270.80
|
2,493.50
|
2,145.80
|
|||||
|
Operating Expenses
|
520.31
|
1,309.00
|
2,666.00
|
2,636.00
|
3,016.00
|
3,073.00
|
|||||
|
Operating Profit (EBIT)
|
375.62
|
810.00
|
623.90
|
620.70
|
310.20
|
46.50
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
602.60
|
-703.40
|
623.90
|
637.00
|
191.60
|
20.90
|
|||||
|
Provision for Tax
|
183.00
|
-88.10
|
94.50
|
164.90
|
-67.80
|
203.50
|
|||||
|
Profit after Tax (Net Income)
|
419.60
|
-615.30
|
529.90
|
447.10
|
468.20
|
-848.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
0.40
|
|||||
|
Consolidated Profit
|
684.70
|
-646.40
|
511.00
|
428.20
|
458.40
|
-848.00
|
Liabilities ($ Mln) |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
6,174.60
|
5,722.90
|
6,339.00
|
5,946.60
|
7,320.00
|
10,002.70
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
0.40
|
|||||
|
Non-Current Liabilities
|
8,008.10
|
9,312.10
|
4,809.10
|
4,517.90
|
5,052.60
|
10,218.00
|
|||||
|
Current Liabilities
|
42,597.00
|
43,071.60
|
39,684.70
|
38,072.90
|
36,906.10
|
43,949.50
|
|||||
|
Total Liabilities
|
97,017.00
|
58,106.60
|
50,832.80
|
48,537.40
|
49,278.70
|
64,170.20
|
Assets ($ Mln) |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
17,220.60
|
54,119.50
|
369.00
|
41,367.30
|
40,742.70
|
52,953.50
|
|||||
|
Current Assets
|
4,794.30
|
4,011.00
|
50,463.80
|
7,170.10
|
8,536.00
|
11,216.70
|
|||||
|
Total Assets
|
59,214.30
|
58,106.60
|
50,832.80
|
48,537.40
|
49,278.70
|
64,170.20
|
|||||
|
Total Debt*
|
4,536.00
|
6,087.20
|
6,716.00
|
8,118.80
|
10,941.00
|
31,232.00
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
480.40
|
927.20
|
982.50
|
519.80
|
2,366.90
|
|||||
|
Cash Flow from Investing Activities
|
--
|
1,189.10
|
-1,947.20
|
43.80
|
7,755.20
|
-498.90
|
|||||
|
Cash from Financing Activities
|
--
|
-345.70
|
1,908.10
|
-942.10
|
-13,071.80
|
-2,928.80
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
1,323.80
|
888.10
|
84.20
|
-4,781.20
|
-1,095.40
|
Financials Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
4.20
|
-6.28
|
5.46
|
3.76
|
2.85
|
-4.20
|
|||||
|
Cash EPS ($)
|
--
|
-2.94
|
8.64
|
6.37
|
5.25
|
-4.20
|
|||||
|
Adjusted Book Value ($)
|
--
|
58.40
|
65.35
|
49.97
|
44.63
|
49.52
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.90
|
9.56
|
8.26
|
3.17
|
11.72
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-5.49
|
1.23
|
2.75
|
-1.67
|
2.48
|
Profitability Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-4.95
|
3.91
|
2.77
|
1.57
|
-1.92
|
|||||
|
ROE (%)
|
7.05
|
-10.20
|
8.63
|
6.74
|
5.41
|
-8.08
|
|||||
|
ROA (%)
|
0.49
|
-1.13
|
1.07
|
0.91
|
0.83
|
-1.29
|
|||||
|
EBIT Margin (%)
|
38.37
|
1.25
|
67.43
|
58.06
|
45.12
|
0.90
|
|||||
|
Net Margin (%)
|
17.57
|
-25.65
|
22.67
|
18.19
|
18.90
|
-36.46
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
1.22
|
0.03
|
-0.05
|
-0.01
|
0.07
|
-0.15
|
|||||
|
EBIT Growth (%)
|
642.84
|
-98.10
|
10.46
|
27.64
|
5,249.76
|
-96.39
|
|||||
|
Net Profit Growth (%)
|
185.06
|
-216.12
|
18.52
|
-4.51
|
155.21
|
-180.26
|
|||||
|
EPS Growth (%)
|
183.49
|
-2.15
|
0.45
|
0.32
|
1.68
|
-1.80
|
|||||
|
Book Value Growth (%)
|
6.05
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
7.78
|
-5.72
|
8.35
|
10.19
|
17.24
|
-10.17
|
|||||
|
Price / Book Value
|
0.86
|
0.61
|
0.70
|
0.77
|
1.10
|
0.86
|
|||||
|
Dividend Yield (%)
|
2.62
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-2.65
|
3.93
|
5.95
|
11.91
|
--
|
|||||
|
Close Price ($)
|
51.95
|
35.90
|
45.63
|
38.27
|
49.23
|
42.68
|
|||||
|
High Price ($)
|
56.62
|
48.96
|
54.02
|
56.14
|
51.73
|
43.96
|
|||||
|
Low Price ($)
|
17.67
|
12.02
|
37.56
|
35.50
|
39.48
|
25.19
|
|||||
|
Market Cap ($ Cr)
|
5,305.58
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.69
|
1.06
|
1.06
|
1.37
|
1.49
|
3.12
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
0.19
|
1.63
|
|||||
|
Current Ratio
|
0.11
|
0.09
|
1.27
|
0.19
|
0.23
|
0.26
|
|||||
|
Quick Ratio
|
0.11
|
0.09
|
1.27
|
0.19
|
0.23
|
0.25
|
|||||
|
Interest Coverage
|
2.23
|
--
|
--
|
--
|
--
|
--
|
Operating Efficiency Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
96.10
|
106.41
|
7.79
|
7.89
|
18.02
|
29.63
|
|||||
|
Asset Turnover
|
0.03
|
0.04
|
0.05
|
0.05
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
208.19
|
29.38
|
47.59
|
83.71
|
202.39
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
8.39
|
12.76
|
17.70
|
|||||
|
Payable days
|
--
|
--
|
--
|
17.07
|
26.85
|
2,971.23
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
38.90
|
69.62
|
-2,751.14
|