Market cap
$2,638 Mln
Revenue (TTM)
$3,368 Mln
P/E Ratio
--
P/B Ratio
1.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,367.67
|
3,312.77
|
3,153.96
|
2,928.74
|
2,610.40
|
2,314.39
|
|||||
|
Cost of Revenue
|
2,169.98
|
2,729.33
|
2,441.98
|
2,246.13
|
100.20
|
90.70
|
|||||
|
Gross Profit
|
1,197.70
|
583.44
|
711.98
|
682.61
|
2,510.20
|
2,223.69
|
|||||
|
Operating Expenses
|
858.92
|
195.48
|
189.71
|
176.01
|
2,042.50
|
1,809.22
|
|||||
|
Operating Profit (EBIT)
|
338.77
|
387.97
|
522.28
|
506.60
|
467.70
|
414.47
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-24.65
|
|||||
|
Profit before Tax
|
-1,096.44
|
-1,065.94
|
341.88
|
-25.36
|
374.14
|
275.76
|
|||||
|
Provision for Tax
|
25.76
|
25.98
|
77.40
|
-9.70
|
94.11
|
67.56
|
|||||
|
Profit after Tax (Net Income)
|
-1,126.24
|
-1,102.77
|
255.61
|
-21.67
|
273.14
|
190.64
|
|||||
|
Minority Interest
|
-4.04
|
-10.85
|
-8.87
|
-6.00
|
-6.89
|
4.93
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
273.14
|
190.64
|
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
|
1,979.12
|
1,948.96
|
3,073.72
|
2,781.97
|
2,812.73
|
2,517.49
|
|||||
|
Minority Interest
|
-4.04
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,816.90
|
2,861.70
|
2,188.17
|
1,585.40
|
1,698.59
|
1,780.34
|
|||||
|
Current Liabilities
|
537.58
|
525.19
|
577.92
|
885.78
|
388.33
|
404.86
|
|||||
|
Total Liabilities
|
6,083.90
|
5,527.45
|
5,956.92
|
5,358.84
|
4,987.90
|
4,768.08
|
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
|
4,701.04
|
4,713.31
|
5,379.42
|
4,762.84
|
4,481.78
|
4,273.05
|
|||||
|
Current Assets
|
845.29
|
814.14
|
577.49
|
596.00
|
506.13
|
495.03
|
|||||
|
Total Assets
|
6,083.90
|
5,527.45
|
5,956.92
|
5,358.84
|
4,987.90
|
4,768.08
|
|||||
|
Total Debt*
|
2,564.18
|
2,654.89
|
2,085.29
|
1,510.73
|
1,529.67
|
1,638.40
|
|||||
|
Net Current Assets
|
307.71
|
288.95
|
-0.43
|
-289.78
|
117.80
|
90.17
|
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
|
--
|
131.90
|
129.69
|
462.34
|
380.57
|
374.48
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-547.58
|
-736.48
|
-397.22
|
-305.83
|
1,017.63
|
|||||
|
Cash from Financing Activities
|
--
|
472.61
|
583.02
|
-62.70
|
-110.90
|
-1,641.06
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-248.95
|
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 ($)
|
-12.45
|
-12.19
|
2.78
|
-0.24
|
2.97
|
2.09
|
|||||
|
Cash EPS ($)
|
--
|
-10.10
|
4.41
|
1.15
|
4.25
|
3.27
|
|||||
|
Adjusted Book Value ($)
|
--
|
21.55
|
33.42
|
30.28
|
30.62
|
27.65
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.46
|
1.41
|
5.03
|
4.14
|
4.11
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-4.86
|
-6.10
|
0.42
|
0.92
|
1.42
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-22.59
|
5.41
|
-0.50
|
6.43
|
4.09
|
|||||
|
ROE (%)
|
-57.55
|
-43.91
|
8.73
|
-0.77
|
10.25
|
8.63
|
|||||
|
ROA (%)
|
-17.44
|
-19.20
|
4.52
|
-0.42
|
5.60
|
3.38
|
|||||
|
EBIT Margin (%)
|
-26.12
|
-27.98
|
14.53
|
1.94
|
17.01
|
15.24
|
|||||
|
Net Margin (%)
|
-33.44
|
-33.29
|
8.10
|
-0.74
|
10.46
|
8.33
|
|||||
|
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 (%)
|
4.27
|
0.05
|
0.08
|
0.12
|
0.13
|
0.11
|
|||||
|
EBIT Growth (%)
|
-371.19
|
-302.31
|
707.27
|
-87.21
|
25.84
|
3.17
|
|||||
|
Net Profit Growth (%)
|
-992.80
|
-531.42
|
1,279.73
|
-107.93
|
43.28
|
128.36
|
|||||
|
EPS Growth (%)
|
-920.61
|
-5.39
|
12.78
|
-1.08
|
0.42
|
1.28
|
|||||
|
Book Value Growth (%)
|
-36.36
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.16
|
14.27
|
-329.72
|
27.69
|
28.99
|
|||||
|
Price / Book Value
|
1.33
|
0.66
|
1.19
|
2.57
|
2.69
|
2.20
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.47
|
-5.16
|
9.31
|
45.24
|
16.01
|
15.30
|
|||||
|
Close Price ($)
|
29.53
|
14.19
|
39.65
|
77.76
|
82.32
|
60.70
|
|||||
|
High Price ($)
|
30.20
|
47.08
|
87.77
|
86.37
|
89.85
|
68.65
|
|||||
|
Low Price ($)
|
11.43
|
12.63
|
36.50
|
66.49
|
50.07
|
48.62
|
|||||
|
Market Cap ($ Cr)
|
2,637.53
|
--
|
--
|
--
|
--
|
--
|
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
|
1.20
|
1.36
|
0.68
|
0.54
|
0.54
|
0.65
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.03
|
0.03
|
0.02
|
0.02
|
0.02
|
|||||
|
Current Ratio
|
1.57
|
1.55
|
1.00
|
0.67
|
1.30
|
1.22
|
|||||
|
Quick Ratio
|
1.56
|
1.54
|
0.99
|
0.67
|
1.29
|
1.21
|
|||||
|
Interest Coverage
|
-6.26
|
-6.68
|
3.94
|
0.69
|
6.36
|
4.58
|
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 (%)
|
16.49
|
16.46
|
13.38
|
14.67
|
13.55
|
13.15
|
|||||
|
Asset Turnover
|
0.52
|
0.58
|
0.56
|
0.57
|
0.54
|
0.41
|
|||||
|
Receivable days
|
--
|
53.32
|
49.30
|
48.84
|
46.05
|
47.47
|
|||||
|
Inventory Days
|
--
|
0.76
|
0.82
|
0.84
|
17.99
|
19.40
|
|||||
|
Payable days
|
--
|
25.63
|
29.08
|
21.21
|
370.53
|
375.29
|
|||||
|
Cash Conversion Cycle
|
--
|
28.44
|
21.04
|
28.48
|
-306.49
|
-308.42
|