Market cap
$2,216 Mln
Revenue (TTM)
$1,296 Mln
P/E Ratio
12.8
P/B Ratio
1.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,296.11
|
1,334.72
|
1,160.93
|
1,135.41
|
1,269.73
|
898.63
|
|||||
|
Cost of Revenue
|
424.76
|
470.96
|
552.18
|
514.36
|
349.84
|
218.80
|
|||||
|
Gross Profit
|
871.36
|
863.76
|
608.74
|
621.05
|
919.89
|
679.83
|
|||||
|
Operating Expenses
|
671.64
|
530.06
|
543.68
|
566.44
|
766.85
|
661.39
|
|||||
|
Operating Profit (EBIT)
|
199.72
|
333.69
|
65.07
|
54.62
|
153.04
|
18.44
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
228.58
|
176.95
|
65.07
|
54.62
|
153.04
|
18.44
|
|||||
|
Provision for Tax
|
52.97
|
41.27
|
13.74
|
15.68
|
-136.65
|
-0.14
|
|||||
|
Profit after Tax (Net Income)
|
175.61
|
135.68
|
51.33
|
38.94
|
289.69
|
18.58
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
124.01
|
135.68
|
51.33
|
38.94
|
289.69
|
18.58
|
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
|
1,523.53
|
1,500.43
|
1,341.73
|
1,251.82
|
1,164.29
|
850.24
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
10,411.84
|
10,059.42
|
119.58
|
150.71
|
322.11
|
785.54
|
|||||
|
Current Liabilities
|
4.47
|
9,933.14
|
9,169.20
|
7,424.93
|
6,493.35
|
3,264.54
|
|||||
|
Total Liabilities
|
11,944.31
|
11,567.82
|
10,630.51
|
8,827.46
|
7,979.75
|
4,900.32
|
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
|
11,070.00
|
10,593.46
|
6,160.08
|
5,877.26
|
6,385.80
|
3,800.51
|
|||||
|
Current Assets
|
869.84
|
974.36
|
4,470.43
|
2,950.20
|
1,593.95
|
1,099.81
|
|||||
|
Total Assets
|
12,809.68
|
11,567.82
|
10,630.51
|
8,827.46
|
7,979.75
|
4,900.32
|
|||||
|
Total Debt*
|
59.74
|
15.83
|
28.50
|
57.22
|
210.19
|
429.99
|
|||||
|
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
|
--
|
-2,726.94
|
-2,634.17
|
-1,136.60
|
375.57
|
239.87
|
|||||
|
Cash Flow from Investing Activities
|
--
|
1,932.16
|
607.81
|
516.70
|
-2,809.80
|
-454.41
|
|||||
|
Cash from Financing Activities
|
--
|
747.82
|
1,709.61
|
789.57
|
2,795.13
|
349.64
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
360.90
|
135.10
|
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 ($)
|
1.49
|
1.14
|
0.44
|
0.35
|
2.73
|
0.17
|
|||||
|
Cash EPS ($)
|
--
|
1.67
|
0.90
|
0.78
|
3.15
|
0.58
|
|||||
|
Adjusted Book Value ($)
|
--
|
12.62
|
11.53
|
11.39
|
10.99
|
7.87
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-22.94
|
-22.63
|
-10.34
|
3.54
|
2.22
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-24.12
|
-23.10
|
-10.88
|
2.89
|
1.90
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
9.40
|
3.83
|
2.90
|
21.82
|
1.24
|
|||||
|
ROE (%)
|
11.76
|
9.55
|
3.96
|
3.22
|
28.76
|
2.36
|
|||||
|
ROA (%)
|
1.45
|
1.22
|
0.53
|
0.46
|
4.50
|
0.55
|
|||||
|
EBIT Margin (%)
|
15.41
|
22.94
|
5.60
|
4.81
|
12.05
|
2.05
|
|||||
|
Net Margin (%)
|
13.55
|
10.17
|
4.42
|
3.43
|
22.81
|
2.07
|
|||||
|
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 (%)
|
8.41
|
0.15
|
0.02
|
-0.11
|
0.41
|
0.97
|
|||||
|
EBIT Growth (%)
|
210.93
|
370.61
|
19.13
|
-64.31
|
729.74
|
109.83
|
|||||
|
Net Profit Growth (%)
|
16.18
|
164.32
|
31.82
|
-86.56
|
1,459.12
|
109.91
|
|||||
|
EPS Growth (%)
|
236.06
|
1.59
|
0.25
|
-0.87
|
14.90
|
1.07
|
|||||
|
Book Value Growth (%)
|
10.55
|
--
|
--
|
--
|
--
|
--
|
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
|
12.81
|
16.59
|
36.71
|
24.68
|
3.22
|
140.68
|
|||||
|
Price / Book Value
|
1.56
|
1.50
|
1.40
|
0.77
|
0.80
|
3.07
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
18.63
|
-6.37
|
-21.07
|
-18.22
|
-1.32
|
33.37
|
|||||
|
Close Price ($)
|
14.32
|
18.94
|
16.19
|
8.74
|
8.80
|
24.18
|
|||||
|
High Price ($)
|
21.67
|
20.93
|
18.75
|
10.92
|
26.87
|
49.21
|
|||||
|
Low Price ($)
|
7.90
|
7.90
|
7.48
|
4.73
|
8.24
|
9.26
|
|||||
|
Market Cap ($ Cr)
|
2,215.89
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.01
|
0.02
|
0.05
|
0.18
|
0.51
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.01
|
0.01
|
0.00
|
0.00
|
0.03
|
|||||
|
Current Ratio
|
194.64
|
0.10
|
0.49
|
0.40
|
0.25
|
0.34
|
|||||
|
Quick Ratio
|
194.64
|
--
|
--
|
--
|
0.08
|
0.15
|
|||||
|
Interest Coverage
|
1.67
|
0.91
|
0.17
|
0.20
|
1.85
|
0.23
|
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 (%)
|
3.47
|
3.29
|
3.48
|
3.15
|
15.06
|
16.60
|
|||||
|
Asset Turnover
|
0.11
|
0.12
|
0.12
|
0.14
|
0.20
|
0.27
|
|||||
|
Receivable days
|
--
|
11.54
|
11.98
|
36.51
|
48.96
|
33.45
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
776.56
|
891.62
|
1,037.42
|
|||||
|
Payable days
|
--
|
64.16
|
43.90
|
54.25
|
103.96
|
123.41
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
758.83
|
836.62
|
947.46
|