Market cap
$2,469 Mln
Revenue (TTM)
$3,537 Mln
P/E Ratio
2.6
P/B Ratio
15.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,537.10
|
2,234.50
|
1,166.93
|
1,149.83
|
1,128.85
|
1,100.52
|
|||||
|
Cost of Revenue
|
2,550.10
|
1,409.20
|
455.19
|
157.41
|
153.47
|
154.41
|
|||||
|
Gross Profit
|
987.00
|
825.30
|
1,166.93
|
992.42
|
1,128.85
|
946.11
|
|||||
|
Operating Expenses
|
642.40
|
351.50
|
560.21
|
102.73
|
536.91
|
101.18
|
|||||
|
Operating Profit (EBIT)
|
344.60
|
473.80
|
606.72
|
889.69
|
591.94
|
844.93
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
30.69
|
|||||
|
Profit before Tax
|
952.10
|
1,168.20
|
75.88
|
-150.22
|
-25.49
|
119.83
|
|||||
|
Provision for Tax
|
-124.90
|
-136.50
|
-17.56
|
-68.47
|
-17.37
|
-4.92
|
|||||
|
Profit after Tax (Net Income)
|
1,041.60
|
1,304.70
|
93.41
|
-81.71
|
-8.28
|
123.66
|
|||||
|
Minority Interest
|
--
|
--
|
-0.03
|
0.02
|
-0.15
|
1.09
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-9.43
|
122.57
|
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
|
161.50
|
380.30
|
-2,452.37
|
-2,486.39
|
-2,273.58
|
-2,127.79
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
14.02
|
|||||
|
Non-Current Liabilities
|
11,604.00
|
10,532.40
|
6,026.99
|
5,782.49
|
5,437.78
|
5,351.43
|
|||||
|
Current Liabilities
|
1,215.40
|
1,123.90
|
1,706.99
|
1,726.76
|
1,684.65
|
1,571.58
|
|||||
|
Total Liabilities
|
14,196.30
|
12,036.70
|
5,282.15
|
5,025.13
|
4,851.23
|
4,809.24
|
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
|
11,495.40
|
11,205.70
|
4,938.01
|
4,796.91
|
4,696.20
|
4,670.56
|
|||||
|
Current Assets
|
1,485.50
|
831.00
|
344.14
|
228.22
|
155.03
|
138.68
|
|||||
|
Total Assets
|
14,196.30
|
12,036.70
|
5,282.15
|
5,025.13
|
4,851.23
|
4,809.24
|
|||||
|
Total Debt*
|
11,093.10
|
10,022.50
|
5,881.29
|
5,626.09
|
5,270.69
|
5,163.23
|
|||||
|
Net Current Assets
|
270.10
|
-292.90
|
-1,362.86
|
-1,498.55
|
-1,529.62
|
-1,490.25
|
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
|
--
|
350.20
|
366.70
|
353.13
|
460.12
|
499.16
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,011.70
|
-272.20
|
-411.31
|
-392.02
|
-321.22
|
|||||
|
Cash from Financing Activities
|
--
|
611.80
|
27.08
|
76.64
|
-83.20
|
-196.57
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-18.63
|
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 ($)
|
2.79
|
5.19
|
0.65
|
-0.57
|
-0.05
|
0.77
|
|||||
|
Cash EPS ($)
|
--
|
7.84
|
2.85
|
1.58
|
1.73
|
2.58
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.51
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.39
|
2.56
|
2.48
|
2.80
|
3.11
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.83
|
0.08
|
-0.45
|
0.20
|
0.71
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
18.87
|
2.84
|
-2.66
|
-0.27
|
3.89
|
|||||
|
ROE (%)
|
384.50
|
-125.93
|
-3.78
|
3.43
|
0.38
|
-5.89
|
|||||
|
ROA (%)
|
9.73
|
15.07
|
1.81
|
-1.65
|
-0.17
|
2.59
|
|||||
|
EBIT Margin (%)
|
47.49
|
79.26
|
48.38
|
50.37
|
30.91
|
50.34
|
|||||
|
Net Margin (%)
|
29.45
|
58.39
|
8.00
|
-7.11
|
-0.73
|
10.93
|
|||||
|
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 (%)
|
199.70
|
0.91
|
0.01
|
0.02
|
0.03
|
0.03
|
|||||
|
EBIT Growth (%)
|
209.68
|
213.73
|
-2.53
|
65.96
|
-37.01
|
35.30
|
|||||
|
Net Profit Growth (%)
|
2,851.88
|
1,296.81
|
214.31
|
-887.47
|
-106.69
|
117.51
|
|||||
|
EPS Growth (%)
|
1,032.62
|
6.95
|
2.14
|
-10.40
|
-1.07
|
1.25
|
|||||
|
Book Value Growth (%)
|
103.76
|
--
|
--
|
--
|
--
|
--
|
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
|
2.65
|
1.35
|
8.43
|
-10.09
|
-110.00
|
18.17
|
|||||
|
Price / Book Value
|
15.28
|
4.64
|
-0.32
|
-0.33
|
-0.40
|
-1.06
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
4.66
|
4.78
|
7.44
|
7.18
|
9.56
|
8.70
|
|||||
|
Close Price ($)
|
11.47
|
7.01
|
9.14
|
9.60
|
9.19
|
23.27
|
|||||
|
High Price ($)
|
12.94
|
10.25
|
11.15
|
11.39
|
23.70
|
24.25
|
|||||
|
Low Price ($)
|
5.30
|
5.30
|
4.27
|
4.88
|
8.87
|
16.72
|
|||||
|
Market Cap ($ Cr)
|
2,468.51
|
--
|
--
|
--
|
--
|
--
|
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
|
65.86
|
26.35
|
-2.40
|
-2.26
|
-2.32
|
-2.43
|
|||||
|
Short term debt to equity ratio
|
0.79
|
0.35
|
-0.12
|
0.18
|
-0.04
|
0.00
|
|||||
|
Current Ratio
|
1.22
|
0.74
|
0.20
|
0.13
|
0.09
|
0.09
|
|||||
|
Quick Ratio
|
1.19
|
0.70
|
0.20
|
--
|
0.09
|
--
|
|||||
|
Interest Coverage
|
2.31
|
2.94
|
1.16
|
1.19
|
0.93
|
1.24
|
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 (%)
|
11.81
|
16.07
|
13.74
|
11.94
|
9.85
|
7.25
|
|||||
|
Asset Turnover
|
0.33
|
0.26
|
0.23
|
0.23
|
0.23
|
0.23
|
|||||
|
Receivable days
|
--
|
42.44
|
46.58
|
39.48
|
30.90
|
25.86
|
|||||
|
Inventory Days
|
--
|
5.70
|
--
|
0.00
|
0.00
|
0.00
|
|||||
|
Payable days
|
--
|
33.85
|
83.86
|
280.22
|
248.78
|
275.59
|
|||||
|
Cash Conversion Cycle
|
--
|
14.29
|
-37.28
|
-240.74
|
-217.88
|
-249.73
|