Market cap
$3,455 Mln
Revenue (TTM)
$5,036 Mln
P/E Ratio
9.1
P/B Ratio
0.8
Div. Yield
1.8 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
5,035.96
|
4,420.25
|
2,846.48
|
1,401.66
|
2,321.42
|
3,558.76
|
|||||
|
Cost of Revenue
|
2,023.13
|
1,801.03
|
1,477.11
|
97.08
|
1,014.46
|
1,425.51
|
|||||
|
Gross Profit
|
3,012.83
|
2,619.22
|
1,369.37
|
1,304.58
|
1,306.96
|
2,133.25
|
|||||
|
Operating Expenses
|
2,506.58
|
2,067.81
|
966.75
|
594.60
|
618.27
|
773.92
|
|||||
|
Operating Profit (EBIT)
|
506.25
|
551.42
|
402.62
|
709.98
|
688.69
|
1,359.34
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-277.31
|
-891.12
|
|||||
|
Profit before Tax
|
507.00
|
551.42
|
401.03
|
183.63
|
665.25
|
1,359.18
|
|||||
|
Provision for Tax
|
114.61
|
50.34
|
89.60
|
38.98
|
189.74
|
355.69
|
|||||
|
Profit after Tax (Net Income)
|
392.38
|
501.08
|
311.42
|
144.66
|
475.51
|
1,003.49
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
475.51
|
1,003.49
|
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
|
4,337.00
|
4,308.98
|
3,829.65
|
3,538.60
|
3,471.05
|
3,418.33
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
8,796.00
|
8,875.91
|
11,938.40
|
9,814.91
|
8,768.49
|
6,762.33
|
|||||
|
Current Liabilities
|
16,726.00
|
16,203.80
|
10,318.84
|
5,491.05
|
4,583.05
|
8,595.96
|
|||||
|
Total Liabilities
|
46,585.00
|
29,388.69
|
26,086.89
|
18,844.56
|
16,822.58
|
18,776.61
|
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
|
29,111.00
|
28,659.85
|
9,969.86
|
7,571.67
|
6,349.98
|
4,569.51
|
|||||
|
Current Assets
|
748.00
|
728.84
|
16,117.03
|
11,272.89
|
10,472.60
|
14,207.10
|
|||||
|
Total Assets
|
22,745.86
|
29,388.69
|
26,086.89
|
18,844.56
|
16,822.58
|
18,776.61
|
|||||
|
Total Debt*
|
23,685.00
|
23,058.18
|
20,553.58
|
13,494.81
|
11,801.19
|
13,988.94
|
|||||
|
Net Current Assets
|
7,861.14
|
7,681.51
|
5,798.19
|
5,781.85
|
5,787.76
|
12,554.66
|
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
|
--
|
-1,399.91
|
-4,533.27
|
-1,582.22
|
6,033.24
|
2,563.06
|
|||||
|
Cash Flow from Investing Activities
|
--
|
300.42
|
-1,887.96
|
-273.29
|
-721.58
|
-304.37
|
|||||
|
Cash from Financing Activities
|
--
|
1,162.69
|
5,721.34
|
1,465.34
|
-4,323.21
|
-2,451.38
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
988.45
|
-192.69
|
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 ($)
|
7.28
|
9.25
|
5.81
|
2.89
|
8.96
|
16.20
|
|||||
|
Cash EPS ($)
|
7.33
|
10.53
|
7.11
|
4.24
|
9.90
|
16.89
|
|||||
|
Adjusted Book Value ($)
|
83.49
|
79.54
|
71.48
|
70.79
|
65.38
|
55.18
|
|||||
|
Dividend per Share ($)
|
1.82
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-25.84
|
-84.61
|
-31.65
|
113.65
|
41.38
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-26.06
|
-85.03
|
-32.38
|
112.08
|
40.46
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.94
|
1.50
|
0.90
|
2.91
|
4.21
|
|||||
|
ROE (%)
|
9.08
|
12.31
|
8.45
|
4.13
|
13.80
|
29.48
|
|||||
|
ROA (%)
|
1.40
|
1.81
|
1.39
|
0.81
|
2.67
|
3.98
|
|||||
|
EBIT Margin (%)
|
10.05
|
12.47
|
14.14
|
50.65
|
29.67
|
38.20
|
|||||
|
Net Margin (%)
|
7.79
|
11.34
|
10.94
|
10.32
|
23.26
|
37.62
|
|||||
|
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 (%)
|
51.27
|
0.55
|
1.03
|
-0.40
|
-0.35
|
-0.10
|
|||||
|
EBIT Growth (%)
|
24.77
|
36.96
|
-43.29
|
3.09
|
-49.34
|
-39.34
|
|||||
|
Net Profit Growth (%)
|
51.42
|
60.90
|
115.29
|
-69.58
|
-52.61
|
-39.07
|
|||||
|
EPS Growth (%)
|
0.88
|
0.59
|
1.01
|
-0.68
|
-0.45
|
-0.25
|
|||||
|
Book Value Growth (%)
|
8.33
|
--
|
--
|
--
|
--
|
--
|
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
|
9.07
|
14.25
|
17.57
|
30.54
|
6.33
|
4.31
|
|||||
|
Price / Book Value
|
0.79
|
1.66
|
1.43
|
1.25
|
0.87
|
1.26
|
|||||
|
Dividend Yield (%)
|
1.82
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
45.67
|
47.50
|
53.71
|
23.89
|
18.23
|
12.81
|
|||||
|
Close Price ($)
|
87.10
|
131.84
|
102.14
|
88.37
|
56.66
|
69.78
|
|||||
|
High Price ($)
|
160.36
|
137.53
|
119.13
|
93.50
|
71.45
|
71.52
|
|||||
|
Low Price ($)
|
77.67
|
85.74
|
81.93
|
54.00
|
38.53
|
55.11
|
|||||
|
Market Cap ($ Cr)
|
3,455.30
|
--
|
--
|
--
|
--
|
--
|
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
|
3.52
|
5.35
|
5.37
|
3.81
|
3.40
|
4.09
|
|||||
|
Short term debt to equity ratio
|
3.86
|
3.76
|
2.27
|
1.06
|
0.86
|
2.13
|
|||||
|
Current Ratio
|
0.04
|
0.04
|
1.56
|
2.05
|
2.29
|
1.65
|
|||||
|
Quick Ratio
|
0.04
|
--
|
--
|
2.05
|
2.31
|
1.68
|
|||||
|
Interest Coverage
|
1.51
|
0.57
|
0.49
|
1.11
|
13.71
|
15.02
|
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 (%)
|
3.54
|
0.39
|
510.77
|
673.69
|
358.75
|
364.06
|
|||||
|
Asset Turnover
|
0.18
|
0.16
|
0.13
|
0.08
|
0.13
|
0.14
|
|||||
|
Receivable days
|
--
|
601.39
|
1,538.63
|
2,315.42
|
1,674.41
|
2,018.79
|
|||||
|
Inventory Days
|
--
|
--
|
3.70
|
-173.15
|
-55.64
|
140.06
|
|||||
|
Payable days
|
--
|
125.45
|
140.31
|
2,278.18
|
205.29
|
149.62
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
1,402.02
|
-135.91
|
1,413.48
|
2,009.23
|