Market cap
$516 Mln
Revenue (TTM)
$19,019 Mln
P/E Ratio
19.7
P/B Ratio
2.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
19,019.40
|
24,359.89
|
23,066.25
|
19,971.22
|
24,221.23
|
20,121.13
|
|||||
|
Cost of Revenue
|
13,580.32
|
17,253.01
|
16,120.36
|
13,847.95
|
16,735.64
|
16,076.18
|
|||||
|
Gross Profit
|
5,439.07
|
7,106.88
|
6,945.89
|
6,123.27
|
7,485.59
|
4,044.95
|
|||||
|
Operating Expenses
|
5,354.34
|
6,975.20
|
6,731.34
|
6,253.39
|
8,285.32
|
10,374.97
|
|||||
|
Operating Profit (EBIT)
|
84.73
|
131.68
|
214.55
|
-130.12
|
-799.73
|
-6,330.02
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
160.29
|
240.86
|
320.42
|
-71.86
|
-800.14
|
-6,419.69
|
|||||
|
Provision for Tax
|
7.60
|
9.16
|
16.02
|
19.42
|
6.74
|
9.37
|
|||||
|
Profit after Tax (Net Income)
|
377.91
|
221.67
|
295.08
|
-99.88
|
-814.37
|
-6,429.06
|
|||||
|
Minority Interest
|
-10.22
|
-10.03
|
-9.32
|
-8.60
|
-7.49
|
--
|
|||||
|
Consolidated Profit
|
216.05
|
221.67
|
295.08
|
-99.88
|
-814.37
|
-6,717.44
|
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
|
1,173.55
|
1,041.44
|
798.61
|
382.53
|
310.18
|
728.07
|
|||||
|
Minority Interest
|
-10.22
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,046.05
|
1,046.05
|
923.15
|
694.25
|
753.00
|
1,313.47
|
|||||
|
Current Liabilities
|
5,575.94
|
4,797.62
|
5,270.48
|
6,505.69
|
8,211.24
|
7,348.52
|
|||||
|
Total Liabilities
|
12,462.94
|
7,020.64
|
7,117.65
|
7,698.56
|
9,381.91
|
9,420.06
|
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
|
27.01
|
1,977.34
|
1,752.48
|
1,547.91
|
1,885.66
|
2,903.74
|
|||||
|
Current Assets
|
6,859.99
|
5,043.30
|
5,365.17
|
6,150.65
|
7,496.25
|
6,516.32
|
|||||
|
Total Assets
|
12,458.12
|
7,020.64
|
7,117.65
|
7,698.56
|
9,381.91
|
9,420.06
|
|||||
|
Total Debt*
|
0.12
|
2,435.18
|
3,026.53
|
4,521.78
|
5,609.47
|
5,392.51
|
|||||
|
Net Current Assets
|
1,288.87
|
245.52
|
94.69
|
-355.04
|
-714.99
|
-832.20
|
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
|
--
|
520.92
|
929.03
|
-234.61
|
107.14
|
-5,666.54
|
|||||
|
Cash Flow from Investing Activities
|
--
|
417.90
|
475.50
|
519.33
|
-66.90
|
-4,065.34
|
|||||
|
Cash from Financing Activities
|
--
|
-723.09
|
-1,723.92
|
-934.42
|
1,112.38
|
9,042.64
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
1.71
|
0.99
|
0.87
|
-0.69
|
-5.59
|
-44.56
|
|||||
|
Cash EPS ($)
|
--
|
1.42
|
1.21
|
0.38
|
-4.18
|
-43.09
|
|||||
|
Adjusted Book Value ($)
|
--
|
4.64
|
2.36
|
2.65
|
2.13
|
5.05
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.32
|
2.75
|
-1.62
|
0.73
|
-39.28
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.55
|
2.46
|
-2.20
|
-0.14
|
-42.41
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.07
|
6.76
|
-1.85
|
-13.53
|
-156.39
|
|||||
|
ROE (%)
|
33.45
|
24.09
|
49.97
|
-28.84
|
-156.87
|
77,467.88
|
|||||
|
ROA (%)
|
3.10
|
3.14
|
3.98
|
-1.17
|
-8.66
|
-89.64
|
|||||
|
EBIT Margin (%)
|
--
|
1.06
|
1.59
|
0.14
|
-2.75
|
-31.47
|
|||||
|
Net Margin (%)
|
1.99
|
0.91
|
1.28
|
-0.50
|
-3.36
|
-31.95
|
|||||
|
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 (%)
|
-19.14
|
0.06
|
0.15
|
-0.18
|
0.20
|
0.78
|
|||||
|
EBIT Growth (%)
|
--
|
-29.93
|
1,257.12
|
104.07
|
89.48
|
-101.80
|
|||||
|
Net Profit Growth (%)
|
30.75
|
-24.88
|
395.44
|
87.74
|
87.33
|
-102.37
|
|||||
|
EPS Growth (%)
|
5.31
|
0.13
|
2.26
|
0.88
|
0.87
|
-0.49
|
|||||
|
Book Value Growth (%)
|
47.81
|
--
|
--
|
--
|
--
|
--
|
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
|
19.67
|
2.52
|
3.76
|
-2.17
|
-0.76
|
-0.36
|
|||||
|
Price / Book Value
|
2.87
|
0.54
|
1.39
|
0.57
|
2.01
|
3.20
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
14.35
|
-2.77
|
-0.65
|
-3.13
|
0.56
|
-0.41
|
|||||
|
Close Price ($)
|
2.57
|
2.49
|
3.28
|
1.50
|
4.27
|
16.17
|
|||||
|
High Price ($)
|
3.41
|
3.85
|
4.79
|
6.90
|
22.53
|
46.00
|
|||||
|
Low Price ($)
|
1.65
|
1.65
|
1.07
|
1.46
|
2.43
|
12.30
|
|||||
|
Market Cap ($ Cr)
|
516.03
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
2.34
|
3.79
|
11.82
|
18.08
|
7.41
|
|||||
|
Short term debt to equity ratio
|
0.00
|
1.48
|
2.81
|
10.34
|
15.90
|
5.70
|
|||||
|
Current Ratio
|
1.23
|
1.05
|
1.02
|
0.95
|
0.91
|
0.89
|
|||||
|
Quick Ratio
|
1.21
|
0.91
|
0.91
|
0.87
|
0.84
|
0.81
|
|||||
|
Interest Coverage
|
12.77
|
15.35
|
7.77
|
0.27
|
-4.98
|
-74.37
|
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 (%)
|
0.22
|
0.79
|
0.86
|
0.54
|
0.58
|
0.95
|
|||||
|
Asset Turnover
|
1.56
|
3.45
|
3.11
|
2.34
|
2.58
|
2.81
|
|||||
|
Receivable days
|
--
|
2.93
|
2.42
|
2.28
|
2.51
|
2.09
|
|||||
|
Inventory Days
|
--
|
13.11
|
11.62
|
14.20
|
12.47
|
10.50
|
|||||
|
Payable days
|
--
|
37.92
|
34.92
|
43.64
|
43.05
|
41.33
|
|||||
|
Cash Conversion Cycle
|
--
|
-21.88
|
-20.88
|
-27.16
|
-28.08
|
-28.75
|