Market cap
$47,305 Mln
Revenue (TTM)
$2,707 Mln
P/E Ratio
--
P/B Ratio
25.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,707.08
|
2,306.11
|
1,696.91
|
1,082.57
|
820.22
|
625.49
|
|||||
|
Cost of Revenue
|
939.25
|
810.63
|
673.75
|
589.83
|
456.26
|
318.42
|
|||||
|
Gross Profit
|
1,767.83
|
1,495.49
|
1,023.16
|
492.74
|
363.97
|
307.07
|
|||||
|
Operating Expenses
|
2,057.50
|
1,805.40
|
1,245.45
|
938.99
|
905.01
|
775.24
|
|||||
|
Operating Profit (EBIT)
|
-289.67
|
-309.91
|
-222.29
|
-446.25
|
-541.04
|
-468.17
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-252.70
|
-268.09
|
-189.73
|
-434.53
|
-546.82
|
-471.10
|
|||||
|
Provision for Tax
|
-60.36
|
-59.93
|
0.70
|
0.27
|
0.98
|
0.62
|
|||||
|
Profit after Tax (Net Income)
|
-192.35
|
-208.16
|
-190.43
|
-434.80
|
-547.80
|
-471.72
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-547.80
|
-471.72
|
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
|
1,821.50
|
1,712.41
|
1,195.42
|
765.33
|
705.74
|
653.30
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
282.80
|
354.40
|
121.27
|
369.10
|
378.23
|
364.23
|
|||||
|
Current Liabilities
|
553.20
|
441.23
|
344.05
|
307.27
|
310.50
|
218.96
|
|||||
|
Total Liabilities
|
3,210.70
|
2,508.04
|
1,660.74
|
1,441.70
|
1,394.47
|
1,236.49
|
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
|
998.55
|
1,011.10
|
284.92
|
183.15
|
182.66
|
143.35
|
|||||
|
Current Assets
|
1,658.95
|
1,496.94
|
1,375.82
|
1,258.55
|
1,211.82
|
1,093.14
|
|||||
|
Total Assets
|
3,210.70
|
2,508.04
|
1,660.74
|
1,441.70
|
1,394.47
|
1,236.49
|
|||||
|
Total Debt*
|
238.49
|
214.38
|
187.12
|
441.99
|
446.22
|
397.23
|
|||||
|
Net Current Assets
|
1,105.75
|
1,055.71
|
1,031.78
|
951.28
|
901.32
|
874.18
|
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
|
--
|
215.30
|
135.66
|
-246.96
|
-431.50
|
-335.24
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-132.21
|
137.62
|
168.50
|
330.34
|
-205.19
|
|||||
|
Cash from Financing Activities
|
--
|
47.46
|
30.20
|
254.46
|
482.64
|
576.19
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
381.48
|
35.76
|
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 ($)
|
-1.36
|
-1.52
|
-1.53
|
-3.64
|
-5.57
|
-5.10
|
|||||
|
Cash EPS ($)
|
--
|
-1.20
|
-1.28
|
-3.44
|
-5.40
|
-4.97
|
|||||
|
Adjusted Book Value ($)
|
--
|
12.52
|
9.58
|
6.42
|
7.17
|
7.06
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.57
|
1.09
|
-2.07
|
-4.38
|
-3.62
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.80
|
0.56
|
-2.40
|
-4.87
|
-4.07
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-12.58
|
-14.71
|
-36.86
|
-49.74
|
-51.90
|
|||||
|
ROE (%)
|
-10.89
|
-14.32
|
-19.42
|
-59.11
|
-80.62
|
-82.79
|
|||||
|
ROA (%)
|
-7.19
|
-9.99
|
-12.28
|
-30.66
|
-41.64
|
-43.50
|
|||||
|
EBIT Margin (%)
|
-9.03
|
-11.45
|
-10.55
|
-38.97
|
-65.53
|
-73.99
|
|||||
|
Net Margin (%)
|
-7.11
|
-9.03
|
-11.22
|
-40.16
|
-66.79
|
-75.42
|
|||||
|
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 (%)
|
37.82
|
0.36
|
0.57
|
0.32
|
0.31
|
0.60
|
|||||
|
EBIT Growth (%)
|
0.99
|
-47.46
|
57.56
|
21.51
|
-16.14
|
-115.69
|
|||||
|
Net Profit Growth (%)
|
24.05
|
-9.31
|
56.20
|
20.63
|
-16.13
|
-105.32
|
|||||
|
EPS Growth (%)
|
29.22
|
0.00
|
0.58
|
0.35
|
-0.09
|
-0.79
|
|||||
|
Book Value Growth (%)
|
39.14
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-150.47
|
-103.68
|
-17.19
|
-7.22
|
-18.32
|
|||||
|
Price / Book Value
|
25.93
|
18.29
|
16.52
|
9.76
|
5.60
|
13.23
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-26.80
|
-138.12
|
-128.05
|
-18.36
|
-6.90
|
-18.00
|
|||||
|
Close Price ($)
|
271.45
|
229.09
|
158.30
|
62.64
|
40.17
|
93.39
|
|||||
|
High Price ($)
|
275.24
|
246.90
|
175.63
|
63.94
|
95.51
|
129.09
|
|||||
|
Low Price ($)
|
131.81
|
125.38
|
58.53
|
35.02
|
26.10
|
82.63
|
|||||
|
Market Cap ($ Cr)
|
47,305.24
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.13
|
0.16
|
0.58
|
0.63
|
0.61
|
|||||
|
Short term debt to equity ratio
|
0.05
|
0.06
|
0.08
|
0.12
|
0.12
|
0.09
|
|||||
|
Current Ratio
|
3.00
|
3.39
|
4.00
|
4.10
|
3.90
|
4.99
|
|||||
|
Quick Ratio
|
2.85
|
3.24
|
3.87
|
3.96
|
3.79
|
4.87
|
|||||
|
Interest Coverage
|
-24.33
|
-64.89
|
-16.76
|
-33.38
|
-57.68
|
-55.72
|
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 (%)
|
15.59
|
12.86
|
18.51
|
25.71
|
29.79
|
19.52
|
|||||
|
Asset Turnover
|
1.01
|
1.11
|
1.09
|
0.76
|
0.62
|
0.58
|
|||||
|
Receivable days
|
--
|
48.36
|
63.76
|
88.17
|
81.59
|
58.58
|
|||||
|
Inventory Days
|
--
|
25.50
|
23.18
|
23.58
|
24.94
|
26.92
|
|||||
|
Payable days
|
--
|
15.34
|
13.53
|
14.29
|
23.36
|
20.25
|
|||||
|
Cash Conversion Cycle
|
--
|
58.52
|
73.41
|
97.47
|
83.18
|
65.26
|