Market cap
$1,599 Mln
Revenue (TTM)
$5,898 Mln
P/E Ratio
--
P/B Ratio
0.6
Div. Yield
5.6 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
5,898.00
|
5,683.00
|
6,036.00
|
6,111.00
|
8,023.00
|
7,670.00
|
|||||
|
Cost of Revenue
|
5,102.00
|
4,932.00
|
5,170.00
|
5,205.00
|
6,477.00
|
6,086.00
|
|||||
|
Gross Profit
|
796.00
|
751.00
|
866.00
|
906.00
|
1,546.00
|
1,584.00
|
|||||
|
Operating Expenses
|
802.00
|
790.00
|
891.00
|
822.00
|
874.00
|
853.00
|
|||||
|
Operating Profit (EBIT)
|
-6.00
|
-39.00
|
-25.00
|
84.00
|
672.00
|
731.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
148.00
|
|||||
|
Profit before Tax
|
-83.00
|
-192.00
|
-39.00
|
99.00
|
697.00
|
1,246.00
|
|||||
|
Provision for Tax
|
32.00
|
26.00
|
61.00
|
64.00
|
186.00
|
191.00
|
|||||
|
Profit after Tax (Net Income)
|
-171.00
|
-275.00
|
-189.00
|
101.00
|
460.00
|
1,045.00
|
|||||
|
Minority Interest
|
-53.00
|
-57.00
|
-62.00
|
-52.00
|
-63.00
|
59.00
|
|||||
|
Consolidated Profit
|
-121.00
|
-284.00
|
-189.00
|
101.00
|
460.00
|
1,045.00
|
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
|
2,692.00
|
2,750.00
|
2,959.00
|
3,251.00
|
3,624.00
|
4,378.00
|
|||||
|
Minority Interest
|
-53.00
|
--
|
--
|
--
|
216.00
|
181.00
|
|||||
|
Non-Current Liabilities
|
2,542.00
|
2,469.00
|
2,386.00
|
2,598.00
|
2,679.00
|
2,782.00
|
|||||
|
Current Liabilities
|
1,719.00
|
1,589.00
|
1,565.00
|
1,172.00
|
1,701.00
|
2,051.00
|
|||||
|
Total Liabilities
|
8,909.00
|
7,015.00
|
7,114.00
|
7,248.00
|
8,220.00
|
9,392.00
|
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
|
4,912.00
|
4,951.00
|
4,989.00
|
4,934.00
|
5,075.00
|
5,464.00
|
|||||
|
Current Assets
|
2,278.00
|
2,064.00
|
2,125.00
|
2,314.00
|
3,145.00
|
3,928.00
|
|||||
|
Total Assets
|
8,909.00
|
7,015.00
|
7,114.00
|
7,248.00
|
8,220.00
|
9,392.00
|
|||||
|
Total Debt*
|
2,501.00
|
2,401.00
|
2,237.00
|
2,068.00
|
2,124.00
|
1,945.00
|
|||||
|
Net Current Assets
|
559.00
|
475.00
|
560.00
|
1,142.00
|
1,444.00
|
1,877.00
|
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
|
--
|
289.00
|
263.00
|
209.00
|
914.00
|
952.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-132.00
|
-126.00
|
305.00
|
-279.00
|
-524.00
|
|||||
|
Cash from Financing Activities
|
--
|
-76.00
|
-326.00
|
-620.00
|
-994.00
|
-977.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-359.00
|
-549.00
|
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 ($)
|
-0.99
|
-1.59
|
-1.10
|
0.59
|
2.43
|
4.77
|
|||||
|
Cash EPS ($)
|
--
|
0.07
|
0.58
|
2.20
|
3.92
|
6.12
|
|||||
|
Adjusted Book Value ($)
|
--
|
15.90
|
17.19
|
18.90
|
19.17
|
19.99
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.67
|
1.53
|
1.22
|
4.84
|
4.35
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.67
|
0.46
|
-0.12
|
3.40
|
2.79
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-5.32
|
-3.59
|
1.83
|
7.62
|
16.82
|
|||||
|
ROE (%)
|
-8.23
|
-9.63
|
-6.09
|
2.94
|
11.50
|
26.47
|
|||||
|
ROA (%)
|
-1.94
|
-3.89
|
-2.63
|
1.31
|
5.22
|
11.54
|
|||||
|
EBIT Margin (%)
|
-0.25
|
-1.99
|
0.66
|
2.68
|
9.46
|
17.12
|
|||||
|
Net Margin (%)
|
-2.90
|
-4.84
|
-3.13
|
1.65
|
5.73
|
13.37
|
|||||
|
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 (%)
|
0.65
|
-0.06
|
-0.01
|
-0.24
|
0.05
|
0.27
|
|||||
|
EBIT Growth (%)
|
81.01
|
-382.50
|
-75.61
|
-78.39
|
-42.19
|
210.40
|
|||||
|
Net Profit Growth (%)
|
43.72
|
-45.50
|
-287.13
|
-78.04
|
-55.98
|
1.06
|
|||||
|
EPS Growth (%)
|
49.44
|
-0.45
|
-2.87
|
-0.76
|
-0.49
|
0.02
|
|||||
|
Book Value Growth (%)
|
-5.03
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-6.29
|
-16.42
|
42.80
|
11.29
|
7.31
|
|||||
|
Price / Book Value
|
0.60
|
0.63
|
1.05
|
1.33
|
1.43
|
1.74
|
|||||
|
Dividend Yield (%)
|
5.58
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
12.73
|
21.28
|
15.20
|
13.24
|
6.41
|
5.37
|
|||||
|
Close Price ($)
|
10.62
|
10.00
|
18.03
|
25.13
|
27.48
|
34.88
|
|||||
|
High Price ($)
|
16.08
|
18.53
|
27.01
|
33.46
|
41.65
|
35.55
|
|||||
|
Low Price ($)
|
7.30
|
7.30
|
17.41
|
22.14
|
23.54
|
24.10
|
|||||
|
Market Cap ($ Cr)
|
1,599.45
|
--
|
--
|
--
|
--
|
--
|
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
|
0.64
|
0.87
|
0.76
|
0.64
|
0.59
|
0.44
|
|||||
|
Short term debt to equity ratio
|
0.16
|
0.15
|
0.13
|
0.02
|
0.03
|
0.01
|
|||||
|
Current Ratio
|
1.33
|
1.30
|
1.36
|
1.97
|
1.85
|
1.92
|
|||||
|
Quick Ratio
|
0.78
|
0.78
|
0.77
|
1.23
|
1.26
|
1.41
|
|||||
|
Interest Coverage
|
--
|
-1.43
|
0.51
|
2.52
|
12.24
|
19.60
|
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 (%)
|
14.92
|
11.91
|
12.01
|
12.32
|
10.40
|
17.57
|
|||||
|
Asset Turnover
|
0.67
|
0.80
|
0.84
|
0.79
|
0.91
|
0.85
|
|||||
|
Receivable days
|
--
|
45.05
|
44.72
|
47.43
|
49.67
|
53.76
|
|||||
|
Inventory Days
|
--
|
64.24
|
63.02
|
65.33
|
57.32
|
56.59
|
|||||
|
Payable days
|
--
|
55.21
|
52.60
|
58.95
|
58.51
|
59.71
|
|||||
|
Cash Conversion Cycle
|
--
|
54.09
|
55.14
|
53.81
|
48.48
|
50.64
|