Market cap
$-- Mln
Revenue (TTM)
$8,531 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
20.6 %
Income Statement ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
8,293.00
|
8,997.00
|
9,449.00
|
9,887.00
|
11,354.00
|
11,472.00
|
|||||
|
Cost of Revenue
|
--
|
5,905.00
|
6,273.00
|
6,846.00
|
7,368.00
|
7,418.00
|
|||||
|
Gross Profit
|
--
|
3,092.00
|
3,176.00
|
3,041.00
|
3,986.00
|
4,054.00
|
|||||
|
Operating Expenses
|
972.00
|
3,862.00
|
2,531.00
|
4,440.00
|
2,486.00
|
2,487.00
|
|||||
|
Operating Profit (EBIT)
|
-2,017.00
|
-770.00
|
645.00
|
-1,399.00
|
1,507.00
|
1,568.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-63.00
|
|||||
|
Profit before Tax
|
-2,280.00
|
-1,019.00
|
416.00
|
-1,590.00
|
1,259.00
|
1,247.00
|
|||||
|
Provision for Tax
|
153.00
|
3.00
|
205.00
|
220.00
|
408.00
|
345.00
|
|||||
|
Profit after Tax (Net Income)
|
-2,168.00
|
-1,069.00
|
159.00
|
-1,867.00
|
787.00
|
844.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
58.00
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
852.00
|
Liabilities ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
--
|
3,293.00
|
4,250.00
|
4,477.00
|
7,599.00
|
8,002.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
133.00
|
|||||
|
Non-Current Liabilities
|
--
|
4,287.00
|
5,132.00
|
5,816.00
|
5,950.00
|
5,584.00
|
|||||
|
Current Liabilities
|
5,906.00
|
2,233.00
|
2,251.00
|
2,016.00
|
2,470.00
|
2,839.00
|
|||||
|
Total Liabilities
|
--
|
9,889.00
|
11,720.00
|
12,404.00
|
16,141.00
|
16,558.00
|
Assets ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
--
|
7,385.00
|
9,081.00
|
9,496.00
|
12,442.00
|
12,854.00
|
|||||
|
Current Assets
|
--
|
2,504.00
|
2,639.00
|
2,908.00
|
3,699.00
|
3,704.00
|
|||||
|
Total Assets
|
--
|
9,889.00
|
11,720.00
|
12,404.00
|
16,141.00
|
16,558.00
|
|||||
|
Total Debt*
|
--
|
4,400.00
|
4,850.00
|
5,349.00
|
5,247.00
|
5,182.00
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
535.00
|
1,094.00
|
409.00
|
1,169.00
|
2,234.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-206.00
|
-47.00
|
638.00
|
-255.00
|
-279.00
|
|||||
|
Cash from Financing Activities
|
--
|
-321.00
|
-1,088.00
|
-1,165.00
|
-1,057.00
|
-1,854.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
101.00
|
Financials Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-56.36
|
-12.73
|
1.68
|
-16.47
|
6.05
|
6.71
|
|||||
|
ROE (%)
|
-65.84
|
-28.34
|
3.64
|
-30.92
|
10.09
|
11.50
|
|||||
|
ROA (%)
|
-21.92
|
-9.89
|
1.32
|
-13.08
|
4.81
|
5.36
|
|||||
|
EBIT Margin (%)
|
-27.75
|
-14.12
|
7.01
|
5.83
|
13.46
|
13.67
|
|||||
|
Net Margin (%)
|
-26.14
|
-11.88
|
1.68
|
-18.88
|
6.93
|
7.40
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.08
|
-0.05
|
-0.04
|
-0.13
|
-0.01
|
0.04
|
|||||
|
EBIT Growth (%)
|
-81.18
|
-291.84
|
14.93
|
-62.30
|
-2.55
|
6.31
|
|||||
|
Net Profit Growth (%)
|
-102.81
|
-772.33
|
108.52
|
-337.23
|
-6.75
|
10.04
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-5.33
|
5.02
|
5.77
|
2.55
|
2.32
|
|||||
|
Close Price ($)
|
8.12
|
12.10
|
11.04
|
11.79
|
25.59
|
25.90
|
|||||
|
High Price ($)
|
13.00
|
15.20
|
16.84
|
25.95
|
26.66
|
26.75
|
|||||
|
Low Price ($)
|
7.23
|
10.51
|
7.00
|
11.05
|
24.86
|
11.06
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
1.34
|
1.14
|
1.19
|
0.69
|
0.65
|
|||||
|
Short term debt to equity ratio
|
--
|
0.19
|
0.11
|
0.06
|
0.01
|
0.05
|
|||||
|
Current Ratio
|
--
|
1.12
|
1.17
|
1.44
|
1.50
|
1.30
|
|||||
|
Quick Ratio
|
--
|
0.72
|
0.79
|
0.93
|
0.95
|
0.91
|
|||||
|
Interest Coverage
|
-8.05
|
-5.06
|
2.89
|
2.53
|
6.34
|
6.10
|
Operating Efficiency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
11.68
|
12.63
|
12.31
|
12.52
|
13.13
|
|||||
|
Asset Turnover
|
0.84
|
0.83
|
0.78
|
0.69
|
0.69
|
0.73
|
|||||
|
Receivable days
|
46.29
|
45.55
|
46.58
|
48.75
|
47.10
|
51.20
|
|||||
|
Inventory Days
|
--
|
54.46
|
55.17
|
63.76
|
61.32
|
57.44
|
|||||
|
Payable days
|
--
|
48.25
|
48.62
|
56.10
|
59.44
|
50.22
|
|||||
|
Cash Conversion Cycle
|
--
|
51.77
|
53.13
|
56.40
|
48.98
|
58.41
|