Market cap
$2,330 Mln
Revenue (TTM)
$5,797 Mln
P/E Ratio
--
P/B Ratio
12.5
Div. Yield
2.2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
5,797.00
|
5,808.00
|
5,782.00
|
6,078.00
|
6,831.00
|
6,345.00
|
|||||
|
Cost of Revenue
|
4,908.00
|
4,906.00
|
4,631.00
|
4,772.00
|
5,215.00
|
4,964.00
|
|||||
|
Gross Profit
|
889.00
|
902.00
|
1,151.00
|
1,306.00
|
1,616.00
|
1,381.00
|
|||||
|
Operating Expenses
|
1,193.00
|
907.00
|
708.00
|
1,429.00
|
830.00
|
707.00
|
|||||
|
Operating Profit (EBIT)
|
-304.00
|
-5.00
|
443.00
|
-123.00
|
786.00
|
674.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
132.00
|
185.00
|
|||||
|
Profit before Tax
|
-117.00
|
-277.00
|
127.00
|
-318.00
|
741.00
|
676.00
|
|||||
|
Provision for Tax
|
188.00
|
109.00
|
41.00
|
-81.00
|
163.00
|
68.00
|
|||||
|
Profit after Tax (Net Income)
|
-304.00
|
-386.00
|
86.00
|
-238.00
|
578.00
|
608.00
|
|||||
|
Minority Interest
|
1.00
|
--
|
--
|
-1.00
|
--
|
--
|
|||||
|
Consolidated Profit
|
-1.00
|
-386.00
|
86.00
|
-238.00
|
578.00
|
608.00
|
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
|
-49.00
|
250.00
|
604.00
|
737.00
|
1,107.00
|
1,081.00
|
|||||
|
Minority Interest
|
1.00
|
--
|
--
|
--
|
--
|
1.00
|
|||||
|
Non-Current Liabilities
|
5,337.00
|
5,445.00
|
5,107.00
|
5,026.00
|
4,642.00
|
4,610.00
|
|||||
|
Current Liabilities
|
1,861.00
|
1,686.00
|
1,803.00
|
2,486.00
|
1,891.00
|
1,858.00
|
|||||
|
Total Liabilities
|
9,011.00
|
7,382.00
|
7,515.00
|
8,251.00
|
7,640.00
|
7,550.00
|
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
|
4,056.00
|
4,381.00
|
4,489.00
|
4,416.00
|
4,426.00
|
4,205.00
|
|||||
|
Current Assets
|
3,094.00
|
3,001.00
|
3,026.00
|
3,835.00
|
3,214.00
|
3,345.00
|
|||||
|
Total Assets
|
9,011.00
|
7,382.00
|
7,515.00
|
8,251.00
|
7,640.00
|
7,550.00
|
|||||
|
Total Debt*
|
4,120.00
|
4,585.00
|
4,355.00
|
4,299.00
|
3,880.00
|
3,987.00
|
|||||
|
Net Current Assets
|
1,233.00
|
1,315.00
|
1,223.00
|
1,349.00
|
1,323.00
|
1,487.00
|
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
|
--
|
264.00
|
-633.00
|
556.00
|
754.00
|
820.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-206.00
|
-353.00
|
-229.00
|
-284.00
|
220.00
|
|||||
|
Cash from Financing Activities
|
--
|
-126.00
|
-36.00
|
172.00
|
-685.00
|
-560.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-215.00
|
480.00
|
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 ($)
|
-2.01
|
-2.56
|
0.57
|
-1.60
|
3.85
|
3.60
|
|||||
|
Cash EPS ($)
|
-1.99
|
-0.31
|
2.58
|
0.46
|
5.79
|
5.47
|
|||||
|
Adjusted Book Value ($)
|
-0.33
|
1.66
|
4.03
|
4.96
|
7.38
|
6.40
|
|||||
|
Dividend per Share ($)
|
2.23
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.75
|
-4.22
|
3.74
|
5.03
|
4.85
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.34
|
-6.63
|
1.25
|
2.98
|
3.21
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-7.88
|
1.72
|
-4.75
|
11.50
|
11.97
|
|||||
|
ROE (%)
|
--
|
-90.40
|
12.83
|
-25.81
|
52.83
|
64.20
|
|||||
|
ROA (%)
|
-3.31
|
-5.18
|
1.09
|
-3.00
|
7.61
|
8.31
|
|||||
|
EBIT Margin (%)
|
-6.97
|
-0.14
|
6.76
|
-1.81
|
13.23
|
13.57
|
|||||
|
Net Margin (%)
|
-5.24
|
-6.65
|
1.49
|
-3.92
|
8.30
|
9.31
|
|||||
|
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 (%)
|
-1.38
|
0.00
|
-0.05
|
-0.11
|
0.08
|
0.28
|
|||||
|
EBIT Growth (%)
|
-2,785.71
|
-102.05
|
455.45
|
-112.17
|
4.99
|
92.62
|
|||||
|
Net Profit Growth (%)
|
28.03
|
-548.84
|
136.13
|
-141.18
|
-4.93
|
177.63
|
|||||
|
EPS Growth (%)
|
28.18
|
-5.47
|
1.36
|
-1.42
|
0.07
|
1.71
|
|||||
|
Book Value Growth (%)
|
-120.52
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-4.60
|
29.44
|
-19.69
|
7.95
|
9.33
|
|||||
|
Price / Book Value
|
12.54
|
7.10
|
4.19
|
6.36
|
4.15
|
5.25
|
|||||
|
Dividend Yield (%)
|
2.23
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
10.56
|
17.13
|
8.92
|
39.50
|
6.17
|
6.97
|
|||||
|
Close Price ($)
|
20.52
|
11.79
|
16.90
|
31.54
|
30.62
|
33.56
|
|||||
|
High Price ($)
|
28.67
|
20.12
|
32.70
|
39.05
|
44.95
|
38.87
|
|||||
|
Low Price ($)
|
10.44
|
9.13
|
15.10
|
22.88
|
22.56
|
23.30
|
|||||
|
Market Cap ($ Cr)
|
2,329.72
|
--
|
--
|
--
|
--
|
--
|
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
|
-78.33
|
18.34
|
7.21
|
5.83
|
3.50
|
3.69
|
|||||
|
Short term debt to equity ratio
|
-1.86
|
0.42
|
0.18
|
0.14
|
0.08
|
0.08
|
|||||
|
Current Ratio
|
1.66
|
1.78
|
1.68
|
1.54
|
1.70
|
1.80
|
|||||
|
Quick Ratio
|
0.88
|
0.85
|
0.86
|
1.00
|
0.96
|
1.21
|
|||||
|
Interest Coverage
|
0.57
|
-0.03
|
1.48
|
-0.53
|
5.55
|
4.65
|
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 (%)
|
15.65
|
11.69
|
13.32
|
10.04
|
9.16
|
11.35
|
|||||
|
Asset Turnover
|
0.63
|
0.78
|
0.73
|
0.76
|
0.90
|
0.87
|
|||||
|
Receivable days
|
--
|
45.56
|
43.59
|
37.14
|
35.98
|
35.43
|
|||||
|
Inventory Days
|
--
|
113.20
|
111.37
|
105.47
|
87.65
|
74.98
|
|||||
|
Payable days
|
--
|
76.27
|
88.89
|
89.71
|
82.33
|
72.14
|
|||||
|
Cash Conversion Cycle
|
--
|
82.49
|
66.07
|
52.91
|
41.31
|
38.26
|