Market cap
$20,407 Mln
Revenue (TTM)
$5,583 Mln
P/E Ratio
32.2
P/B Ratio
1.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
5,582.62
|
4,769.60
|
2,612.34
|
2,051.07
|
1,762.81
|
1,087.65
|
|||||
|
Cost of Revenue
|
1,314.19
|
1,186.56
|
-30.81
|
1,092.83
|
243.61
|
110.35
|
|||||
|
Gross Profit
|
4,268.43
|
3,583.04
|
2,612.34
|
2,051.07
|
1,519.20
|
977.30
|
|||||
|
Operating Expenses
|
3,530.70
|
3,057.18
|
2,499.96
|
1,741.83
|
1,837.92
|
1,458.48
|
|||||
|
Operating Profit (EBIT)
|
737.74
|
525.86
|
859.65
|
-300.33
|
-318.72
|
-481.18
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
737.74
|
525.86
|
233.35
|
-301.16
|
-318.72
|
-481.18
|
|||||
|
Provision for Tax
|
101.48
|
44.54
|
265.32
|
0.42
|
1.69
|
2.76
|
|||||
|
Profit after Tax (Net Income)
|
636.26
|
481.32
|
498.67
|
-300.74
|
-320.41
|
-483.94
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-320.41
|
-483.94
|
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
|
11,076.23
|
10,489.50
|
6,525.13
|
5,554.99
|
5,528.48
|
4,697.70
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3,842.16
|
1,725.61
|
2,863.51
|
5,051.04
|
5,360.36
|
4,180.46
|
|||||
|
Current Liabilities
|
46,029.16
|
38,445.37
|
26,862.30
|
19,468.84
|
8,118.84
|
497.81
|
|||||
|
Total Liabilities
|
106,976.71
|
50,660.48
|
36,250.95
|
30,074.86
|
19,007.68
|
9,176.33
|
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
|
2,234.40
|
41,501.50
|
31,044.19
|
26,206.30
|
17,345.86
|
2,167.76
|
|||||
|
Current Assets
|
7,351.89
|
9,158.98
|
5,206.76
|
3,868.56
|
1,661.82
|
689.62
|
|||||
|
Total Assets
|
68,299.44
|
50,660.48
|
36,250.95
|
30,074.86
|
19,007.68
|
9,176.33
|
|||||
|
Total Debt*
|
3,405.14
|
1,934.63
|
3,204.21
|
5,362.63
|
5,634.37
|
4,539.48
|
|||||
|
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
|
--
|
-3,742.46
|
-1,119.81
|
-7,227.14
|
-7,255.86
|
-1,350.22
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-6,719.11
|
-4,820.99
|
-1,889.86
|
-106.33
|
110.19
|
|||||
|
Cash from Financing Activities
|
--
|
13,109.33
|
5,034.58
|
10,885.60
|
8,439.49
|
684.99
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
1,077.29
|
-555.04
|
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 ($)
|
0.47
|
0.36
|
0.43
|
-0.29
|
-0.35
|
-0.59
|
|||||
|
Cash EPS ($)
|
0.49
|
0.53
|
0.61
|
-0.10
|
-0.18
|
-0.47
|
|||||
|
Adjusted Book Value ($)
|
8.58
|
7.79
|
5.67
|
5.40
|
5.99
|
5.77
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.78
|
-0.97
|
-7.02
|
-7.86
|
-1.66
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.96
|
-1.12
|
-7.14
|
-7.97
|
-1.72
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.35
|
4.83
|
-2.72
|
-3.14
|
-5.57
|
|||||
|
ROE (%)
|
5.90
|
5.66
|
8.26
|
-5.43
|
-6.27
|
-12.49
|
|||||
|
ROA (%)
|
1.12
|
1.11
|
1.50
|
-1.23
|
-2.27
|
-5.46
|
|||||
|
EBIT Margin (%)
|
13.22
|
11.03
|
8.93
|
-14.64
|
-18.08
|
-44.24
|
|||||
|
Net Margin (%)
|
11.40
|
10.09
|
19.09
|
-14.66
|
-18.18
|
-44.49
|
|||||
|
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 (%)
|
34.18
|
0.83
|
0.27
|
0.16
|
0.62
|
0.45
|
|||||
|
EBIT Growth (%)
|
133.65
|
125.36
|
177.70
|
5.77
|
33.76
|
-46.47
|
|||||
|
Net Profit Growth (%)
|
40.96
|
-3.48
|
265.81
|
6.14
|
33.79
|
-115.99
|
|||||
|
EPS Growth (%)
|
-2.52
|
-0.17
|
2.48
|
0.16
|
0.42
|
-0.85
|
|||||
|
Book Value Growth (%)
|
41.41
|
--
|
--
|
--
|
--
|
--
|
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
|
32.24
|
73.22
|
35.55
|
-34.05
|
-13.28
|
-26.61
|
|||||
|
Price / Book Value
|
1.93
|
3.36
|
2.72
|
1.84
|
0.77
|
2.74
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
39.23
|
37.97
|
-40.02
|
-50.36
|
-44.06
|
|||||
|
Close Price ($)
|
17.93
|
26.18
|
15.40
|
9.95
|
4.61
|
15.81
|
|||||
|
High Price ($)
|
32.73
|
32.73
|
17.19
|
11.70
|
16.49
|
28.26
|
|||||
|
Low Price ($)
|
14.92
|
8.60
|
6.01
|
4.43
|
4.24
|
11.80
|
|||||
|
Market Cap ($ Cr)
|
20,406.81
|
--
|
--
|
--
|
--
|
--
|
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
|
0.25
|
0.18
|
0.49
|
0.97
|
1.02
|
0.97
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.05
|
0.07
|
0.09
|
0.09
|
0.11
|
|||||
|
Current Ratio
|
0.16
|
0.24
|
0.19
|
0.20
|
0.20
|
1.39
|
|||||
|
Quick Ratio
|
0.16
|
--
|
--
|
--
|
-0.03
|
-0.08
|
|||||
|
Interest Coverage
|
1.58
|
0.45
|
0.21
|
-0.38
|
-1.68
|
-4.68
|
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 (%)
|
--
|
18.73
|
22.49
|
8.28
|
7.21
|
7.86
|
|||||
|
Asset Turnover
|
0.10
|
0.11
|
0.08
|
0.08
|
0.13
|
0.12
|
|||||
|
Receivable days
|
--
|
56.71
|
52.95
|
26.44
|
22.02
|
22.81
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
627.36
|
1,952.34
|
3,491.59
|
|||||
|
Payable days
|
--
|
34.26
|
-1,735.24
|
50.88
|
331.91
|
1,243.01
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
602.91
|
1,642.45
|
2,271.39
|