Market cap
$1,867 Mln
Revenue (TTM)
$3,366 Mln
P/E Ratio
--
P/B Ratio
1.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,366.30
|
3,308.70
|
3,114.30
|
2,743.30
|
2,539.30
|
2,225.10
|
|||||
|
Cost of Revenue
|
2,646.90
|
2,543.70
|
2,368.70
|
2,095.80
|
1,964.40
|
1,733.70
|
|||||
|
Gross Profit
|
719.40
|
765.00
|
745.60
|
647.50
|
574.90
|
491.40
|
|||||
|
Operating Expenses
|
319.00
|
375.50
|
396.80
|
319.50
|
229.70
|
189.20
|
|||||
|
Operating Profit (EBIT)
|
400.40
|
389.50
|
348.80
|
328.00
|
345.20
|
302.20
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
102.40
|
116.90
|
147.10
|
135.00
|
110.30
|
81.20
|
|||||
|
Provision for Tax
|
20.50
|
18.00
|
134.60
|
-0.30
|
23.30
|
10.50
|
|||||
|
Profit after Tax (Net Income)
|
-88.60
|
-77.90
|
-168.10
|
-11.90
|
-54.60
|
-70.90
|
|||||
|
Minority Interest
|
-170.50
|
-176.80
|
-180.60
|
-146.20
|
141.60
|
-141.60
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-54.60
|
-81.20
|
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
|
1,670.70
|
1,712.90
|
1,789.70
|
1,987.20
|
1,998.20
|
1,089.00
|
|||||
|
Minority Interest
|
-170.50
|
--
|
--
|
--
|
942.70
|
880.60
|
|||||
|
Non-Current Liabilities
|
4,002.80
|
4,099.70
|
3,630.40
|
2,991.80
|
2,905.80
|
3,281.00
|
|||||
|
Current Liabilities
|
578.50
|
615.50
|
624.40
|
523.00
|
493.40
|
536.80
|
|||||
|
Total Liabilities
|
8,628.20
|
8,242.00
|
7,890.00
|
6,876.70
|
6,682.10
|
6,117.60
|
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
|
6,645.20
|
7,091.30
|
6,770.60
|
5,981.70
|
5,761.10
|
5,171.50
|
|||||
|
Current Assets
|
1,126.00
|
1,150.70
|
1,119.40
|
895.00
|
921.00
|
946.10
|
|||||
|
Total Assets
|
8,628.20
|
8,242.00
|
7,890.00
|
6,876.70
|
6,682.10
|
6,117.60
|
|||||
|
Total Debt*
|
4,017.50
|
4,024.80
|
3,703.40
|
3,061.60
|
2,929.70
|
3,294.50
|
|||||
|
Net Current Assets
|
547.50
|
535.20
|
495.00
|
372.00
|
427.60
|
409.30
|
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
|
--
|
274.30
|
300.10
|
293.80
|
158.80
|
87.10
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-246.60
|
-488.50
|
-225.60
|
-307.90
|
-331.70
|
|||||
|
Cash from Financing Activities
|
--
|
-57.30
|
262.00
|
-155.20
|
42.10
|
316.30
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-107.00
|
71.70
|
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 ($)
|
-0.69
|
-0.61
|
-1.33
|
-0.09
|
-0.54
|
-0.84
|
|||||
|
Cash EPS ($)
|
--
|
0.77
|
-0.12
|
0.83
|
0.59
|
0.33
|
|||||
|
Adjusted Book Value ($)
|
--
|
13.47
|
14.18
|
15.80
|
19.61
|
12.88
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.16
|
2.38
|
2.34
|
1.56
|
1.03
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.54
|
1.66
|
1.63
|
0.77
|
0.35
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-1.39
|
-3.19
|
-0.24
|
-1.17
|
-1.74
|
|||||
|
ROE (%)
|
-15.32
|
-4.45
|
-8.90
|
-0.60
|
-3.54
|
-8.65
|
|||||
|
ROA (%)
|
-1.03
|
-0.97
|
-2.28
|
-0.18
|
-0.85
|
-1.23
|
|||||
|
EBIT Margin (%)
|
22.89
|
11.77
|
11.20
|
11.96
|
13.59
|
13.58
|
|||||
|
Net Margin (%)
|
-2.63
|
-2.35
|
-5.40
|
-0.43
|
-2.15
|
-3.19
|
|||||
|
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 (%)
|
3.99
|
0.06
|
0.14
|
0.08
|
0.14
|
0.20
|
|||||
|
EBIT Growth (%)
|
113.05
|
11.67
|
6.34
|
-4.98
|
14.23
|
65.14
|
|||||
|
Net Profit Growth (%)
|
29.05
|
53.66
|
-1,312.61
|
78.21
|
22.99
|
38.93
|
|||||
|
EPS Growth (%)
|
51.49
|
0.54
|
-13.08
|
0.82
|
0.36
|
0.65
|
|||||
|
Book Value Growth (%)
|
-5.81
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-25.23
|
-15.89
|
-338.11
|
-51.99
|
-63.67
|
|||||
|
Price / Book Value
|
1.11
|
1.15
|
1.49
|
2.02
|
1.42
|
4.15
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
10.16
|
10.17
|
12.18
|
15.28
|
11.92
|
18.50
|
|||||
|
Close Price ($)
|
16.80
|
15.45
|
21.17
|
31.99
|
27.86
|
53.41
|
|||||
|
High Price ($)
|
24.10
|
26.16
|
35.30
|
45.79
|
63.87
|
69.58
|
|||||
|
Low Price ($)
|
11.41
|
14.94
|
19.50
|
22.05
|
20.46
|
26.42
|
|||||
|
Market Cap ($ Cr)
|
1,866.89
|
--
|
--
|
--
|
--
|
--
|
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
|
2.18
|
2.35
|
2.07
|
1.54
|
1.47
|
3.03
|
|||||
|
Short term debt to equity ratio
|
0.06
|
0.08
|
0.08
|
0.06
|
0.05
|
0.09
|
|||||
|
Current Ratio
|
1.95
|
1.87
|
1.79
|
1.71
|
1.87
|
1.76
|
|||||
|
Quick Ratio
|
1.78
|
1.71
|
1.65
|
1.57
|
1.72
|
1.65
|
|||||
|
Interest Coverage
|
1.15
|
1.43
|
1.73
|
1.70
|
1.47
|
1.37
|
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 (%)
|
18.32
|
18.20
|
18.59
|
18.09
|
17.97
|
19.33
|
|||||
|
Asset Turnover
|
0.39
|
0.41
|
0.42
|
0.40
|
0.40
|
0.39
|
|||||
|
Receivable days
|
--
|
65.20
|
63.07
|
63.42
|
63.76
|
66.68
|
|||||
|
Inventory Days
|
--
|
13.28
|
12.61
|
12.77
|
12.32
|
12.38
|
|||||
|
Payable days
|
--
|
29.97
|
29.34
|
28.18
|
25.71
|
23.71
|
|||||
|
Cash Conversion Cycle
|
--
|
48.52
|
46.35
|
48.02
|
50.37
|
55.34
|