Market cap
$3,956 Mln
Revenue (TTM)
$6,990 Mln
P/E Ratio
20.5
P/B Ratio
0.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
6,990.00
|
6,367.00
|
7,143.00
|
7,371.00
|
7,396.00
|
7,832.00
|
|||||
|
Cost of Revenue
|
4,150.00
|
4,821.00
|
6,585.00
|
7,067.00
|
6,024.00
|
6,550.00
|
|||||
|
Gross Profit
|
2,840.00
|
1,546.00
|
558.00
|
304.00
|
1,372.00
|
7,832.00
|
|||||
|
Operating Expenses
|
2,438.00
|
1,113.00
|
-37.00
|
1.00
|
7.00
|
-6,665.00
|
|||||
|
Operating Profit (EBIT)
|
402.00
|
433.00
|
595.00
|
303.00
|
1,365.00
|
1,167.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
402.00
|
433.00
|
595.00
|
303.00
|
1,365.00
|
1,181.00
|
|||||
|
Provision for Tax
|
70.00
|
84.00
|
158.00
|
104.00
|
319.00
|
263.00
|
|||||
|
Profit after Tax (Net Income)
|
212.00
|
223.00
|
299.00
|
76.00
|
916.00
|
904.00
|
|||||
|
Minority Interest
|
-130.00
|
-127.00
|
-128.00
|
-121.00
|
-130.00
|
-41.00
|
|||||
|
Consolidated Profit
|
118.00
|
223.00
|
299.00
|
76.00
|
609.00
|
904.00
|
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
|
8,728.00
|
8,750.00
|
8,494.00
|
7,480.00
|
10,739.00
|
97,289.00
|
|||||
|
Minority Interest
|
-130.00
|
--
|
--
|
--
|
--
|
756.00
|
|||||
|
Non-Current Liabilities
|
76,841.00
|
64,381.00
|
77,440.00
|
82,482.00
|
75,703.00
|
1,882.00
|
|||||
|
Current Liabilities
|
13,976.00
|
13,935.00
|
-16,973.00
|
-18,363.00
|
-4,194.00
|
-4,972.00
|
|||||
|
Total Liabilities
|
101,339.00
|
88,083.00
|
86,871.00
|
90,817.00
|
86,442.00
|
99,171.00
|
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
|
2,012.00
|
61,493.00
|
3.00
|
67,720.00
|
241.00
|
61,641.00
|
|||||
|
Current Assets
|
47,250.00
|
26,590.00
|
25,375.00
|
2,215.00
|
1,799.00
|
91,309.00
|
|||||
|
Total Assets
|
134,613.00
|
88,083.00
|
86,871.00
|
90,817.00
|
86,442.00
|
99,171.00
|
|||||
|
Total Debt*
|
1,500.00
|
1,513.00
|
1,518.00
|
1,584.00
|
1,618.00
|
1,899.01
|
|||||
|
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
|
--
|
327.00
|
88.00
|
597.00
|
1,049.00
|
437.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
518.00
|
861.00
|
1,261.00
|
733.00
|
896.00
|
|||||
|
Cash from Financing Activities
|
--
|
-857.00
|
-1,115.00
|
-1,443.00
|
-1,554.00
|
-2,419.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-1,086.00
|
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 ($)
|
0.53
|
0.56
|
0.69
|
0.17
|
1.82
|
1.75
|
|||||
|
Cash EPS ($)
|
--
|
0.56
|
0.69
|
0.17
|
1.82
|
1.75
|
|||||
|
Adjusted Book Value ($)
|
--
|
22.07
|
19.71
|
16.64
|
21.34
|
188.69
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.82
|
0.20
|
1.33
|
2.08
|
0.85
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.82
|
0.20
|
1.33
|
2.08
|
0.85
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.20
|
3.13
|
0.71
|
1.64
|
0.88
|
|||||
|
ROE (%)
|
0.94
|
2.59
|
3.74
|
0.83
|
1.70
|
0.91
|
|||||
|
ROA (%)
|
0.17
|
0.25
|
0.34
|
0.09
|
0.99
|
0.88
|
|||||
|
EBIT Margin (%)
|
4.68
|
8.45
|
9.94
|
5.71
|
19.89
|
14.90
|
|||||
|
Net Margin (%)
|
3.03
|
3.50
|
4.19
|
1.03
|
12.39
|
11.54
|
|||||
|
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 (%)
|
-1.15
|
-0.11
|
-0.03
|
0.00
|
-0.06
|
-0.10
|
|||||
|
EBIT Growth (%)
|
39.74
|
-24.23
|
68.65
|
-71.38
|
26.05
|
160.49
|
|||||
|
Net Profit Growth (%)
|
32.26
|
-25.42
|
293.42
|
-91.70
|
1.33
|
18.79
|
|||||
|
EPS Growth (%)
|
19.02
|
-0.19
|
3.10
|
-0.91
|
0.04
|
0.18
|
|||||
|
Book Value Growth (%)
|
7.34
|
--
|
--
|
--
|
--
|
--
|
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
|
20.53
|
16.05
|
10.08
|
39.50
|
2.91
|
2.31
|
|||||
|
Price / Book Value
|
0.45
|
0.41
|
0.35
|
0.40
|
0.25
|
0.02
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-4.85
|
-3.80
|
-96.33
|
-70.49
|
-83.24
|
|||||
|
Close Price ($)
|
9.47
|
9.03
|
6.99
|
6.68
|
5.29
|
4.05
|
|||||
|
High Price ($)
|
9.60
|
9.28
|
7.90
|
6.93
|
5.37
|
4.61
|
|||||
|
Low Price ($)
|
7.13
|
5.99
|
5.67
|
4.51
|
3.43
|
2.56
|
|||||
|
Market Cap ($ Cr)
|
3,956.10
|
--
|
--
|
--
|
--
|
--
|
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
|
0.17
|
0.17
|
0.18
|
0.21
|
0.15
|
0.02
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
3.38
|
1.91
|
-1.50
|
-0.12
|
-0.43
|
-18.36
|
|||||
|
Quick Ratio
|
3.38
|
--
|
--
|
-3.82
|
-19.43
|
-19.11
|
|||||
|
Interest Coverage
|
4.87
|
5.12
|
6.17
|
3.57
|
13.88
|
7.29
|
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 (%)
|
256.74
|
289.62
|
247.17
|
258.11
|
222.21
|
214.67
|
|||||
|
Asset Turnover
|
0.06
|
0.07
|
0.08
|
0.08
|
0.08
|
0.08
|
|||||
|
Receivable days
|
--
|
1,035.31
|
937.80
|
878.56
|
820.97
|
784.22
|
|||||
|
Inventory Days
|
--
|
--
|
-3,772.92
|
-3,817.45
|
-2,528.95
|
-193.30
|
|||||
|
Payable days
|
--
|
--
|
--
|
27.13
|
374.89
|
659.62
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-2,966.02
|
-2,082.87
|
-68.70
|