Market cap
$10,125 Mln
Revenue (TTM)
$6,561 Mln
P/E Ratio
--
P/B Ratio
1.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
6,561.10
|
6,552.20
|
6,783.60
|
6,967.20
|
4,909.60
|
7,386.10
|
|||||
|
Cost of Revenue
|
4,473.00
|
4,412.80
|
4,504.30
|
4,603.40
|
2,306.80
|
4,883.40
|
|||||
|
Gross Profit
|
2,088.10
|
2,139.40
|
2,279.30
|
2,363.80
|
2,602.80
|
2,502.70
|
|||||
|
Operating Expenses
|
2,373.70
|
2,385.60
|
1,194.50
|
1,667.40
|
1,472.60
|
1,530.50
|
|||||
|
Operating Profit (EBIT)
|
-285.60
|
-246.20
|
1,084.80
|
696.40
|
1,130.20
|
972.20
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-13.30
|
-1.80
|
|||||
|
Profit before Tax
|
-472.00
|
-441.30
|
853.90
|
410.50
|
851.10
|
753.00
|
|||||
|
Provision for Tax
|
106.00
|
88.90
|
142.40
|
89.40
|
-164.60
|
180.40
|
|||||
|
Profit after Tax (Net Income)
|
-578.00
|
-530.20
|
711.50
|
321.10
|
686.50
|
572.60
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
662.30
|
508.00
|
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
|
5,630.20
|
5,565.00
|
5,956.70
|
5,252.60
|
4,855.40
|
4,197.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4,583.70
|
4,850.80
|
4,150.30
|
6,239.80
|
6,950.10
|
8,249.40
|
|||||
|
Current Liabilities
|
1,382.00
|
1,378.90
|
2,007.50
|
1,480.30
|
1,658.80
|
1,450.80
|
|||||
|
Total Liabilities
|
12,977.90
|
11,794.70
|
12,114.50
|
12,972.70
|
13,464.30
|
13,897.20
|
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
|
9,133.70
|
9,343.50
|
9,967.60
|
10,587.80
|
10,806.40
|
11,420.00
|
|||||
|
Current Assets
|
2,462.20
|
2,451.20
|
2,146.60
|
2,384.90
|
2,657.90
|
2,477.20
|
|||||
|
Total Assets
|
12,977.90
|
11,794.70
|
12,114.50
|
12,972.70
|
13,464.30
|
13,897.20
|
|||||
|
Total Debt*
|
3,697.80
|
3,946.30
|
4,055.80
|
5,536.60
|
6,287.50
|
7,023.20
|
|||||
|
Net Current Assets
|
1,080.20
|
1,072.30
|
139.10
|
904.60
|
999.10
|
1,026.40
|
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
|
--
|
623.80
|
840.80
|
870.00
|
843.60
|
953.60
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-130.50
|
438.90
|
-143.70
|
-109.60
|
-4,121.70
|
|||||
|
Cash from Financing Activities
|
--
|
-409.40
|
-1,281.20
|
-843.70
|
-648.70
|
3,219.20
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
85.30
|
51.10
|
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 ($)
|
-0.85
|
-0.78
|
1.04
|
0.47
|
1.01
|
0.93
|
|||||
|
Cash EPS ($)
|
-0.84
|
-0.18
|
1.64
|
1.07
|
1.61
|
1.54
|
|||||
|
Adjusted Book Value ($)
|
8.32
|
8.19
|
8.73
|
7.73
|
7.17
|
6.78
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.92
|
1.23
|
1.28
|
1.25
|
1.54
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.73
|
1.01
|
1.07
|
1.05
|
1.36
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-5.43
|
6.84
|
2.93
|
6.14
|
6.10
|
|||||
|
ROE (%)
|
-10.33
|
-9.20
|
12.69
|
6.35
|
15.17
|
16.67
|
|||||
|
ROA (%)
|
-4.08
|
-4.44
|
5.67
|
2.43
|
5.02
|
4.81
|
|||||
|
EBIT Margin (%)
|
-4.47
|
-4.14
|
15.81
|
9.98
|
23.02
|
13.14
|
|||||
|
Net Margin (%)
|
-8.81
|
-8.09
|
10.49
|
4.61
|
14.02
|
7.75
|
|||||
|
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 (%)
|
-1.57
|
-0.03
|
-0.03
|
0.42
|
-0.34
|
0.16
|
|||||
|
EBIT Growth (%)
|
-129.16
|
-125.31
|
54.28
|
-38.48
|
16.47
|
162.34
|
|||||
|
Net Profit Growth (%)
|
-184.08
|
-174.52
|
121.58
|
-53.23
|
19.89
|
391.08
|
|||||
|
EPS Growth (%)
|
-184.11
|
-1.75
|
1.20
|
-0.53
|
0.10
|
3.66
|
|||||
|
Book Value Growth (%)
|
-9.82
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-14.68
|
20.22
|
48.29
|
20.80
|
45.55
|
|||||
|
Price / Book Value
|
1.76
|
1.40
|
2.41
|
2.95
|
2.94
|
6.22
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
121.04
|
81.94
|
12.30
|
18.92
|
13.14
|
24.31
|
|||||
|
Close Price ($)
|
9.90
|
11.46
|
21.07
|
22.83
|
21.09
|
42.14
|
|||||
|
High Price ($)
|
15.93
|
23.32
|
28.00
|
25.25
|
42.48
|
44.37
|
|||||
|
Low Price ($)
|
7.27
|
10.62
|
19.59
|
16.63
|
17.91
|
26.14
|
|||||
|
Market Cap ($ Cr)
|
10,125.09
|
--
|
--
|
--
|
--
|
--
|
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
|
0.65
|
0.71
|
0.68
|
1.05
|
1.29
|
1.67
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.14
|
0.05
|
0.08
|
0.01
|
|||||
|
Current Ratio
|
1.78
|
1.78
|
1.07
|
1.61
|
1.60
|
1.71
|
|||||
|
Quick Ratio
|
1.18
|
1.18
|
0.70
|
1.05
|
1.05
|
1.11
|
|||||
|
Interest Coverage
|
-1.64
|
-1.60
|
4.90
|
2.44
|
4.25
|
4.46
|
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 (%)
|
17.36
|
16.40
|
15.25
|
16.51
|
24.82
|
16.55
|
|||||
|
Asset Turnover
|
0.46
|
0.55
|
0.54
|
0.53
|
0.36
|
0.62
|
|||||
|
Receivable days
|
--
|
58.79
|
58.82
|
62.09
|
90.78
|
57.74
|
|||||
|
Inventory Days
|
--
|
64.13
|
63.23
|
69.09
|
141.35
|
60.27
|
|||||
|
Payable days
|
--
|
58.13
|
52.25
|
54.91
|
119.81
|
53.63
|
|||||
|
Cash Conversion Cycle
|
--
|
64.79
|
69.80
|
76.27
|
112.33
|
64.39
|