Market cap
$2,608 Mln
Revenue (TTM)
$2,358 Mln
P/E Ratio
92.8
P/B Ratio
3.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,358.07
|
2,122.84
|
1,736.39
|
1,657.74
|
1,356.66
|
966.22
|
|||||
|
Cost of Revenue
|
2,178.61
|
1,913.41
|
1,559.54
|
1,496.24
|
1,221.88
|
902.56
|
|||||
|
Gross Profit
|
179.46
|
209.43
|
176.85
|
161.50
|
134.78
|
63.66
|
|||||
|
Operating Expenses
|
755.44
|
175.20
|
159.87
|
140.85
|
153.90
|
281.10
|
|||||
|
Operating Profit (EBIT)
|
44.88
|
34.24
|
16.98
|
20.65
|
-19.12
|
-217.44
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
56.11
|
43.94
|
27.87
|
29.02
|
-18.58
|
-218.51
|
|||||
|
Provision for Tax
|
22.27
|
14.21
|
10.83
|
7.99
|
-6.52
|
-27.86
|
|||||
|
Profit after Tax (Net Income)
|
28.12
|
22.92
|
14.39
|
23.08
|
-8.59
|
-188.23
|
|||||
|
Minority Interest
|
-5.71
|
-6.81
|
-2.66
|
2.47
|
3.48
|
2.42
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-8.59
|
-188.23
|
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
|
782,329.00
|
737.22
|
635.18
|
561.44
|
499.09
|
426.87
|
|||||
|
Minority Interest
|
-5.71
|
--
|
--
|
--
|
19.96
|
23.31
|
|||||
|
Non-Current Liabilities
|
16,064.00
|
9.92
|
3.19
|
5.56
|
9.49
|
45.73
|
|||||
|
Current Liabilities
|
634,444.00
|
568.52
|
449.15
|
386.95
|
264.27
|
190.46
|
|||||
|
Total Liabilities
|
2,123,025.00
|
1,369.38
|
1,135.78
|
999.90
|
792.81
|
686.37
|
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
|
463,315.00
|
458.38
|
300.96
|
299.10
|
240.85
|
239.70
|
|||||
|
Current Assets
|
1,025,266.00
|
911.00
|
834.82
|
700.80
|
551.96
|
446.68
|
|||||
|
Total Assets
|
2,513,456.18
|
1,369.38
|
1,135.78
|
999.90
|
792.81
|
686.37
|
|||||
|
Total Debt*
|
8,733.00
|
9.53
|
5.59
|
8.29
|
11.50
|
46.50
|
|||||
|
Net Current Assets
|
390.82
|
342.48
|
385.68
|
313.85
|
287.69
|
256.22
|
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
|
--
|
163.40
|
109.28
|
80.79
|
47.20
|
55.06
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-181.57
|
-10.33
|
-48.01
|
-0.10
|
-32.78
|
|||||
|
Cash from Financing Activities
|
--
|
6.70
|
2.68
|
8.74
|
-19.68
|
213.66
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
27.42
|
235.94
|
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 ($)
|
0.22
|
0.18
|
0.11
|
0.18
|
-0.07
|
-1.76
|
|||||
|
Cash EPS ($)
|
0.22
|
0.25
|
0.17
|
0.23
|
-0.03
|
-1.74
|
|||||
|
Adjusted Book Value ($)
|
6.20
|
5.65
|
5.02
|
4.50
|
4.02
|
3.99
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.25
|
0.86
|
0.65
|
0.38
|
0.51
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.24
|
0.82
|
0.65
|
0.38
|
0.51
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.30
|
2.38
|
4.27
|
-1.74
|
-57.58
|
|||||
|
ROE (%)
|
0.01
|
3.34
|
2.40
|
4.35
|
-1.85
|
-65.63
|
|||||
|
ROA (%)
|
0.00
|
1.83
|
1.35
|
2.57
|
-1.16
|
-37.08
|
|||||
|
EBIT Margin (%)
|
2.38
|
2.07
|
1.61
|
1.75
|
-1.37
|
-22.50
|
|||||
|
Net Margin (%)
|
1.19
|
1.08
|
0.83
|
1.39
|
-0.63
|
-19.48
|
|||||
|
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 (%)
|
24.10
|
0.22
|
0.05
|
0.22
|
0.40
|
0.18
|
|||||
|
EBIT Growth (%)
|
87.70
|
57.65
|
-3.97
|
256.19
|
91.45
|
-956.72
|
|||||
|
Net Profit Growth (%)
|
103.69
|
59.33
|
-37.67
|
368.83
|
95.44
|
-702.45
|
|||||
|
EPS Growth (%)
|
84.43
|
0.55
|
-0.38
|
3.67
|
0.96
|
-6.79
|
|||||
|
Book Value Growth (%)
|
111,529.82
|
--
|
--
|
--
|
--
|
--
|
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
|
92.82
|
134.87
|
171.81
|
124.57
|
-328.40
|
-14.71
|
|||||
|
Price / Book Value
|
3.33
|
4.19
|
3.89
|
5.12
|
5.65
|
6.49
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
38.61
|
48.67
|
56.52
|
70.14
|
-177.23
|
-11.61
|
|||||
|
Close Price ($)
|
25.73
|
23.71
|
19.55
|
23.03
|
22.71
|
25.87
|
|||||
|
High Price ($)
|
26.51
|
26.51
|
24.05
|
30.15
|
44.64
|
50.77
|
|||||
|
Low Price ($)
|
18.77
|
18.77
|
15.92
|
19.68
|
17.99
|
20.20
|
|||||
|
Market Cap ($ Cr)
|
2,608.33
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.01
|
0.01
|
0.01
|
0.02
|
0.11
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
1.62
|
1.60
|
1.86
|
1.81
|
2.09
|
2.35
|
|||||
|
Quick Ratio
|
1.62
|
--
|
--
|
1.81
|
2.09
|
2.35
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
3.47
|
-34.28
|
-203.21
|
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 (%)
|
24,348.74
|
18.89
|
18.21
|
17.54
|
13.98
|
12.15
|
|||||
|
Asset Turnover
|
0.00
|
1.69
|
1.63
|
1.85
|
1.83
|
1.90
|
|||||
|
Receivable days
|
--
|
61.69
|
63.84
|
52.92
|
41.33
|
40.92
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
1.69
|
2.07
|
1.78
|
1.45
|
1.66
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
61.77
|
51.14
|
39.88
|
39.26
|