Market cap
$37,349 Mln
Revenue (TTM)
$9,666 Mln
P/E Ratio
--
P/B Ratio
1.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
9,665.97
|
6,880.00
|
5,401.39
|
4,005.86
|
6,004.88
|
13,175.61
|
|||||
|
Cost of Revenue
|
974.34
|
580.00
|
469.23
|
359.97
|
319.98
|
491.89
|
|||||
|
Gross Profit
|
8,691.63
|
6,300.00
|
4,932.16
|
3,645.88
|
5,684.90
|
12,683.73
|
|||||
|
Operating Expenses
|
6,739.86
|
5,700.00
|
4,264.11
|
4,048.78
|
4,942.99
|
6,498.83
|
|||||
|
Operating Profit (EBIT)
|
1,951.78
|
600.00
|
668.05
|
-402.90
|
741.91
|
6,184.90
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
665.80
|
-214.00
|
668.05
|
-402.90
|
741.91
|
6,184.90
|
|||||
|
Provision for Tax
|
195.48
|
20.00
|
32.22
|
-12.82
|
41.98
|
112.74
|
|||||
|
Profit after Tax (Net Income)
|
471.15
|
-68.00
|
29.37
|
-15.51
|
46.42
|
308.21
|
|||||
|
Minority Interest
|
0.81
|
166.00
|
-606.46
|
627.55
|
-653.51
|
-5,763.95
|
|||||
|
Consolidated Profit
|
-55.83
|
-68.00
|
29.37
|
-15.51
|
46.42
|
308.21
|
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
|
23,545.00
|
22,898.00
|
9,043.38
|
8,301.71
|
8,475.55
|
9,759.53
|
|||||
|
Minority Interest
|
0.81
|
--
|
--
|
--
|
7,898.85
|
9,093.87
|
|||||
|
Non-Current Liabilities
|
31,663.00
|
37,502.00
|
6,391.63
|
6,124.71
|
11,034.10
|
11,264.06
|
|||||
|
Current Liabilities
|
5,768.00
|
285.00
|
9,075.06
|
4,805.32
|
572.56
|
11,751.30
|
|||||
|
Total Liabilities
|
66,745.00
|
60,685.00
|
24,510.06
|
19,231.74
|
20,082.21
|
32,774.90
|
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
|
57,874.00
|
13,095.00
|
22,452.25
|
17,452.40
|
2,437.27
|
29,956.89
|
|||||
|
Current Assets
|
3,103.00
|
4,736.00
|
2,057.82
|
1,779.34
|
722.29
|
2,818.00
|
|||||
|
Total Assets
|
64,080.00
|
60,685.00
|
24,510.06
|
19,231.74
|
20,082.21
|
32,774.90
|
|||||
|
Total Debt*
|
33,179.00
|
--
|
13,975.78
|
9,562.31
|
8,730.90
|
21,179.73
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-3,927.00
|
-2,629.24
|
110.33
|
10,823.50
|
7,743.93
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2,532.00
|
-495.47
|
861.15
|
578.74
|
-664.85
|
|||||
|
Cash from Financing Activities
|
--
|
8,103.00
|
3,278.57
|
-623.56
|
-12,823.79
|
-6,921.47
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-1,421.55
|
157.61
|
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 ($)
|
0.15
|
-0.02
|
0.01
|
-0.01
|
0.02
|
0.16
|
|||||
|
Cash EPS ($)
|
--
|
0.08
|
0.07
|
0.05
|
0.07
|
0.19
|
|||||
|
Adjusted Book Value ($)
|
--
|
8.05
|
4.40
|
4.18
|
4.30
|
4.92
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.38
|
-1.28
|
0.06
|
5.49
|
3.90
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.41
|
-1.67
|
0.03
|
5.44
|
3.75
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-0.30
|
0.14
|
-0.09
|
0.19
|
1.01
|
|||||
|
ROE (%)
|
2.03
|
-0.43
|
0.34
|
-0.18
|
0.51
|
3.49
|
|||||
|
ROA (%)
|
0.95
|
-0.16
|
0.13
|
-0.08
|
0.18
|
0.88
|
|||||
|
EBIT Margin (%)
|
20.19
|
8.72
|
12.37
|
-10.06
|
12.36
|
46.94
|
|||||
|
Net Margin (%)
|
4.87
|
-0.99
|
0.54
|
-0.39
|
0.77
|
2.34
|
|||||
|
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 (%)
|
88.18
|
0.27
|
0.35
|
-0.33
|
-0.54
|
-0.17
|
|||||
|
EBIT Growth (%)
|
9,306.06
|
-10.19
|
265.81
|
-154.31
|
-88.00
|
-35.11
|
|||||
|
Net Profit Growth (%)
|
81.15
|
-331.53
|
289.31
|
-133.42
|
-84.94
|
55.70
|
|||||
|
EPS Growth (%)
|
35,467.06
|
-2.67
|
2.83
|
-1.33
|
-0.85
|
-0.91
|
|||||
|
Book Value Growth (%)
|
128.37
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-809.34
|
787.76
|
-1,854.99
|
297.24
|
90.18
|
|||||
|
Price / Book Value
|
1.59
|
2.40
|
2.56
|
3.47
|
1.63
|
2.85
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
58.81
|
42.32
|
-126.13
|
25.98
|
7.40
|
|||||
|
Close Price ($)
|
15.75
|
19.36
|
11.26
|
14.48
|
7.00
|
14.00
|
|||||
|
High Price ($)
|
24.36
|
22.08
|
21.38
|
15.19
|
15.26
|
43.00
|
|||||
|
Low Price ($)
|
12.17
|
10.06
|
10.78
|
6.76
|
5.97
|
13.84
|
|||||
|
Market Cap ($ Cr)
|
37,349.36
|
--
|
--
|
--
|
--
|
--
|
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
|
1.16
|
--
|
1.55
|
1.15
|
1.03
|
2.17
|
|||||
|
Short term debt to equity ratio
|
0.24
|
0.84
|
0.98
|
0.56
|
0.05
|
1.18
|
|||||
|
Current Ratio
|
0.54
|
16.62
|
0.23
|
0.37
|
1.26
|
0.24
|
|||||
|
Quick Ratio
|
0.54
|
--
|
--
|
--
|
-0.91
|
0.24
|
|||||
|
Interest Coverage
|
1.52
|
0.74
|
1.42
|
-1.12
|
2.32
|
12.57
|
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 (%)
|
15.95
|
29.65
|
11.72
|
14.46
|
0.18
|
3.93
|
|||||
|
Asset Turnover
|
0.19
|
0.16
|
0.25
|
0.20
|
0.23
|
0.37
|
|||||
|
Receivable days
|
--
|
70.95
|
40.99
|
26.90
|
16.08
|
7.49
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
1,260.18
|
709.12
|
0.60
|
|||||
|
Payable days
|
--
|
146.95
|
137.41
|
145.95
|
221.37
|
194.36
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
1,141.13
|
503.82
|
-186.27
|