Market cap
$4,079 Mln
Revenue (TTM)
$2,615 Mln
P/E Ratio
--
P/B Ratio
1.7
Div. Yield
6.5 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,614.88
|
2,601.85
|
2,666.54
|
2,673.33
|
2,914.74
|
2,714.79
|
|||||
|
Cost of Revenue
|
2,725.39
|
2,497.18
|
1,819.81
|
1,902.76
|
2,218.77
|
2,085.01
|
|||||
|
Gross Profit
|
-110.51
|
104.66
|
846.73
|
770.57
|
695.96
|
629.78
|
|||||
|
Operating Expenses
|
-228.42
|
6.01
|
722.72
|
878.88
|
608.09
|
556.81
|
|||||
|
Operating Profit (EBIT)
|
117.91
|
98.66
|
124.01
|
-108.31
|
87.87
|
72.97
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.13
|
|||||
|
Profit before Tax
|
-470.54
|
-135.73
|
-103.18
|
-328.09
|
-29.93
|
-30.60
|
|||||
|
Provision for Tax
|
-10.03
|
-20.45
|
-8.43
|
-2.27
|
-18.84
|
-1.57
|
|||||
|
Profit after Tax (Net Income)
|
-456.07
|
-114.55
|
-94.31
|
-336.22
|
-19.44
|
-30.46
|
|||||
|
Minority Interest
|
4.44
|
0.73
|
0.44
|
0.08
|
0.03
|
-0.15
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-19.44
|
-30.46
|
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
|
2,414.51
|
2,884.45
|
3,280.79
|
3,616.13
|
3,773.42
|
4,021.01
|
|||||
|
Minority Interest
|
4.44
|
--
|
--
|
--
|
--
|
8.07
|
|||||
|
Non-Current Liabilities
|
4,286.54
|
4,309.65
|
3,584.45
|
3,278.40
|
3,258.99
|
3,235.77
|
|||||
|
Current Liabilities
|
1,073.54
|
889.94
|
844.50
|
956.27
|
1,057.70
|
951.36
|
|||||
|
Total Liabilities
|
8,884.68
|
8,121.60
|
7,735.95
|
7,869.25
|
8,104.56
|
8,216.20
|
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
|
7,373.41
|
7,533.72
|
7,205.88
|
7,293.81
|
7,553.57
|
7,699.19
|
|||||
|
Current Assets
|
437.72
|
587.88
|
530.08
|
575.44
|
551.00
|
517.00
|
|||||
|
Total Assets
|
8,884.68
|
8,121.60
|
7,735.95
|
7,869.25
|
8,104.56
|
8,216.20
|
|||||
|
Total Debt*
|
4,619.91
|
4,498.81
|
3,680.40
|
3,492.64
|
3,582.62
|
3,421.34
|
|||||
|
Net Current Assets
|
-635.82
|
-302.05
|
-314.42
|
-380.83
|
-606.53
|
-521.90
|
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
|
--
|
359.64
|
411.88
|
366.16
|
300.00
|
273.06
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-658.00
|
-313.18
|
-357.07
|
-348.49
|
-1,239.20
|
|||||
|
Cash from Financing Activities
|
--
|
383.26
|
-106.79
|
-0.29
|
23.33
|
431.49
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-534.65
|
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 ($)
|
-1.59
|
-0.40
|
-0.33
|
-1.18
|
-0.07
|
-0.11
|
|||||
|
Cash EPS ($)
|
-1.59
|
0.88
|
0.94
|
0.03
|
1.15
|
1.08
|
|||||
|
Adjusted Book Value ($)
|
8.46
|
10.08
|
11.51
|
12.72
|
13.94
|
14.99
|
|||||
|
Dividend per Share ($)
|
6.52
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.26
|
1.45
|
1.29
|
1.11
|
1.02
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.76
|
0.36
|
0.13
|
-0.08
|
-0.82
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-1.60
|
-1.34
|
-4.65
|
-0.26
|
-0.42
|
|||||
|
ROE (%)
|
-17.05
|
-3.72
|
-2.73
|
-9.10
|
-0.50
|
-0.78
|
|||||
|
ROA (%)
|
-5.10
|
-1.44
|
-1.21
|
-4.21
|
-0.24
|
-0.38
|
|||||
|
EBIT Margin (%)
|
-11.98
|
0.46
|
1.21
|
-7.03
|
2.96
|
2.53
|
|||||
|
Net Margin (%)
|
-17.44
|
-4.40
|
-3.54
|
-12.58
|
-0.67
|
-1.12
|
|||||
|
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 (%)
|
-0.21
|
-0.02
|
0.00
|
-0.08
|
0.07
|
0.37
|
|||||
|
EBIT Growth (%)
|
-465.03
|
-62.54
|
117.10
|
-318.08
|
25.69
|
-37.15
|
|||||
|
Net Profit Growth (%)
|
-728.62
|
-21.46
|
71.95
|
-1,629.50
|
36.17
|
-224.10
|
|||||
|
EPS Growth (%)
|
-727.79
|
-0.21
|
0.72
|
-15.47
|
0.37
|
-1.97
|
|||||
|
Book Value Growth (%)
|
-22.83
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-32.12
|
-64.65
|
-25.59
|
-394.32
|
-288.74
|
|||||
|
Price / Book Value
|
1.74
|
1.28
|
1.86
|
2.38
|
2.03
|
2.19
|
|||||
|
Dividend Yield (%)
|
6.52
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
126.98
|
21.19
|
24.76
|
72.61
|
26.77
|
31.23
|
|||||
|
Close Price ($)
|
15.72
|
12.86
|
21.40
|
30.27
|
28.31
|
32.79
|
|||||
|
High Price ($)
|
17.12
|
23.52
|
30.59
|
33.90
|
33.05
|
40.85
|
|||||
|
Low Price ($)
|
10.10
|
10.10
|
20.98
|
24.31
|
21.49
|
27.88
|
|||||
|
Market Cap ($ Cr)
|
4,078.96
|
--
|
--
|
--
|
--
|
--
|
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
|
1.57
|
1.56
|
1.12
|
0.97
|
0.95
|
0.85
|
|||||
|
Short term debt to equity ratio
|
0.19
|
0.12
|
0.08
|
0.11
|
0.13
|
0.10
|
|||||
|
Current Ratio
|
0.41
|
0.66
|
0.63
|
0.60
|
0.52
|
0.54
|
|||||
|
Quick Ratio
|
0.41
|
0.65
|
0.62
|
0.59
|
0.49
|
0.52
|
|||||
|
Interest Coverage
|
-1.86
|
0.08
|
0.24
|
-1.34
|
0.74
|
0.69
|
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 (%)
|
15.19
|
15.35
|
16.15
|
17.46
|
15.17
|
14.00
|
|||||
|
Asset Turnover
|
0.29
|
0.33
|
0.34
|
0.33
|
0.36
|
0.34
|
|||||
|
Receivable days
|
--
|
58.25
|
61.47
|
62.10
|
51.51
|
48.90
|
|||||
|
Inventory Days
|
--
|
1.04
|
1.47
|
3.51
|
4.64
|
4.25
|
|||||
|
Payable days
|
--
|
33.12
|
42.42
|
39.96
|
36.15
|
35.30
|
|||||
|
Cash Conversion Cycle
|
--
|
26.18
|
20.51
|
25.64
|
20.00
|
17.86
|