Market cap
$12,033 Mln
Revenue (TTM)
$3,771 Mln
P/E Ratio
5
P/B Ratio
1.1
Div. Yield
14.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,771.00
|
1,912.00
|
4,876.00
|
1,006.00
|
2,549.00
|
837.00
|
|||||
|
Cost of Revenue
|
800.00
|
87.00
|
2,931.00
|
96.00
|
74.00
|
88.00
|
|||||
|
Gross Profit
|
2,337.00
|
1,912.00
|
4,876.00
|
1,006.00
|
2,475.00
|
749.00
|
|||||
|
Operating Expenses
|
-1,145.00
|
-2,606.00
|
995.00
|
-1,582.00
|
74.00
|
-88.00
|
|||||
|
Operating Profit (EBIT)
|
3,482.00
|
4,518.00
|
3,881.00
|
2,588.00
|
-565.00
|
749.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-449.00
|
|||||
|
Profit before Tax
|
2,222.00
|
1,670.00
|
863.00
|
155.00
|
-1,190.00
|
749.00
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
32.00
|
-1,190.00
|
100.00
|
|||||
|
Profit after Tax (Net Income)
|
2,222.00
|
1,670.00
|
863.00
|
155.00
|
-1,190.00
|
749.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-1,295.00
|
649.00
|
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
|
12,543.00
|
12,393.00
|
9,762.00
|
8,257.00
|
7,870.00
|
10,291.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,259.00
|
571.00
|
468.00
|
80.00
|
486.00
|
126.00
|
|||||
|
Current Liabilities
|
107,662.00
|
102,113.00
|
217.00
|
61,320.00
|
43,684.00
|
400.00
|
|||||
|
Total Liabilities
|
229,422.00
|
115,077.00
|
88,015.00
|
71,596.00
|
51,748.00
|
68,149.00
|
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
|
119,974.00
|
113,335.00
|
600.00
|
736.00
|
41,808.00
|
55,418.00
|
|||||
|
Current Assets
|
1,786.00
|
1,742.00
|
19,113.00
|
518.00
|
9,693.00
|
998.00
|
|||||
|
Total Assets
|
123,546.00
|
115,077.00
|
88,015.00
|
71,596.00
|
51,748.00
|
68,149.00
|
|||||
|
Total Debt*
|
89,808.00
|
101,794.00
|
64.00
|
80.00
|
42,891.00
|
66,987.00
|
|||||
|
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
|
--
|
653.00
|
86.00
|
-118.00
|
1,013.00
|
1,540.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-25,864.00
|
-11,169.00
|
-14,672.00
|
11,188.00
|
3,836.00
|
|||||
|
Cash from Financing Activities
|
--
|
25,182.00
|
11,083.00
|
14,227.00
|
-11,392.00
|
-6,175.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-799.00
|
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 ($)
|
2.03
|
1.53
|
0.97
|
0.22
|
-2.09
|
1.42
|
|||||
|
Cash EPS ($)
|
2.01
|
1.53
|
0.97
|
0.22
|
-2.09
|
1.42
|
|||||
|
Adjusted Book Value ($)
|
9.08
|
11.32
|
11.01
|
11.89
|
13.82
|
19.51
|
|||||
|
Dividend per Share ($)
|
14.13
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.60
|
0.10
|
-0.17
|
1.78
|
2.92
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.60
|
0.10
|
-0.17
|
1.78
|
2.92
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.69
|
9.50
|
0.52
|
-1.86
|
0.91
|
|||||
|
ROE (%)
|
17.82
|
15.08
|
9.58
|
1.92
|
-13.11
|
7.01
|
|||||
|
ROA (%)
|
1.96
|
1.64
|
1.08
|
0.25
|
-1.99
|
1.00
|
|||||
|
EBIT Margin (%)
|
41.39
|
236.30
|
77.81
|
257.26
|
-22.17
|
89.49
|
|||||
|
Net Margin (%)
|
58.92
|
87.34
|
17.70
|
15.41
|
-46.68
|
193.04
|
|||||
|
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 (%)
|
1,451.85
|
-0.61
|
3.85
|
-0.61
|
2.05
|
5.84
|
|||||
|
EBIT Growth (%)
|
32.51
|
19.08
|
46.60
|
558.05
|
-175.43
|
381.58
|
|||||
|
Net Profit Growth (%)
|
487.83
|
93.51
|
456.77
|
113.03
|
-258.88
|
381.58
|
|||||
|
EPS Growth (%)
|
321.21
|
0.57
|
3.36
|
1.11
|
-2.47
|
3.92
|
|||||
|
Book Value Growth (%)
|
6.13
|
--
|
--
|
--
|
--
|
--
|
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
|
5.05
|
7.03
|
9.46
|
43.94
|
-4.95
|
10.59
|
|||||
|
Price / Book Value
|
1.14
|
0.95
|
0.84
|
0.82
|
0.75
|
0.77
|
|||||
|
Dividend Yield (%)
|
14.13
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
24.05
|
-2.48
|
4.26
|
-83.93
|
56.75
|
|||||
|
Close Price ($)
|
10.90
|
10.72
|
9.21
|
9.81
|
10.35
|
15.04
|
|||||
|
High Price ($)
|
12.19
|
10.93
|
10.85
|
12.25
|
15.66
|
18.84
|
|||||
|
Low Price ($)
|
9.12
|
7.85
|
8.92
|
6.81
|
7.30
|
14.42
|
|||||
|
Market Cap ($ Cr)
|
12,032.64
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
8.21
|
0.01
|
0.01
|
5.45
|
6.51
|
|||||
|
Short term debt to equity ratio
|
7.16
|
8.21
|
6.24
|
7.43
|
5.44
|
5.55
|
|||||
|
Current Ratio
|
0.02
|
0.02
|
88.08
|
0.01
|
0.22
|
2.50
|
|||||
|
Quick Ratio
|
0.02
|
--
|
--
|
-0.02
|
0.01
|
-1.32
|
|||||
|
Interest Coverage
|
1.76
|
1.59
|
1.29
|
1.13
|
-0.90
|
9.99
|
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 (%)
|
--
|
876.94
|
351.46
|
1,154.87
|
264.50
|
1,251.49
|
|||||
|
Asset Turnover
|
0.03
|
0.02
|
0.06
|
0.02
|
0.04
|
0.01
|
|||||
|
Receivable days
|
--
|
3,238.35
|
1,076.99
|
3,333.00
|
1,233.52
|
2,331.36
|
|||||
|
Inventory Days
|
--
|
--
|
220.70
|
20,634.72
|
26,162.27
|
32,804.02
|
|||||
|
Payable days
|
--
|
--
|
26.17
|
974.00
|
1,732.47
|
1,284.60
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
1,271.51
|
22,993.72
|
25,663.32
|
33,850.77
|