Market cap
$-- Mln
Revenue (TTM)
$3,188 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ 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
|
3,205.10
|
2,613.80
|
2,702.40
|
2,171.60
|
2,224.70
|
884.57
|
|||||
|
Cost of Revenue
|
1,519.50
|
1,885.40
|
1,854.00
|
2,050.30
|
1,714.30
|
8.20
|
|||||
|
Gross Profit
|
1,685.60
|
728.40
|
848.40
|
121.30
|
510.40
|
884.57
|
|||||
|
Operating Expenses
|
1,144.30
|
495.30
|
529.70
|
544.00
|
465.30
|
-732.95
|
|||||
|
Operating Profit (EBIT)
|
541.30
|
233.10
|
318.70
|
-422.70
|
45.10
|
151.63
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
541.30
|
233.10
|
318.70
|
-422.70
|
45.10
|
151.97
|
|||||
|
Provision for Tax
|
81.20
|
30.70
|
-45.00
|
-36.70
|
-10.70
|
8.11
|
|||||
|
Profit after Tax (Net Income)
|
459.60
|
199.90
|
354.80
|
-386.80
|
58.10
|
143.52
|
|||||
|
Minority Interest
|
-0.50
|
-2.50
|
-6.30
|
-0.80
|
2.30
|
1.36
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-402.80
|
44.60
|
142.41
|
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
|
2,469.80
|
1,937.40
|
2,513.90
|
2,074.70
|
2,503.70
|
1,563.90
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
7,509.00
|
4,641.20
|
10,334.70
|
4,064.90
|
3,772.70
|
1,969.90
|
|||||
|
Current Liabilities
|
1,368.00
|
5,944.90
|
6.20
|
4,888.80
|
4,342.30
|
92.70
|
|||||
|
Total Liabilities
|
121.20
|
12,524.90
|
12,871.50
|
11,036.30
|
10,618.30
|
3,535.20
|
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
|
121.20
|
12,524.90
|
5,820.70
|
364.10
|
2,065.20
|
1,156.93
|
|||||
|
Current Assets
|
--
|
8,124.00
|
969.20
|
5,262.90
|
8,553.10
|
1,078.11
|
|||||
|
Total Assets
|
9,979.90
|
12,524.90
|
12,871.50
|
11,036.30
|
10,618.30
|
3,535.20
|
|||||
|
Total Debt*
|
688.60
|
639.10
|
786.20
|
778.00
|
816.70
|
114.30
|
|||||
|
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
|
96.10
|
74.70
|
581.30
|
293.30
|
1.60
|
73.36
|
|||||
|
Cash Flow from Investing Activities
|
423.40
|
343.60
|
-332.20
|
-1,304.30
|
208.60
|
6.11
|
|||||
|
Cash from Financing Activities
|
-512.20
|
-625.00
|
-61.50
|
-23.70
|
24.30
|
-19.48
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
3.77
|
1.24
|
2.04
|
-2.41
|
0.36
|
1.54
|
|||||
|
Cash EPS ($)
|
3.86
|
1.31
|
2.14
|
-2.32
|
0.40
|
1.54
|
|||||
|
Adjusted Book Value ($)
|
20.27
|
12.01
|
14.48
|
12.93
|
15.72
|
16.79
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
0.79
|
0.46
|
3.35
|
1.83
|
0.01
|
0.79
|
|||||
|
Free Cash Flow per Share ($)
|
4.22
|
0.46
|
3.35
|
1.83
|
0.01
|
0.79
|
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 (%)
|
16.03
|
6.80
|
11.53
|
-12.53
|
2.32
|
8.95
|
|||||
|
ROE (%)
|
20.86
|
8.98
|
15.46
|
-16.90
|
2.86
|
9.64
|
|||||
|
ROA (%)
|
7.27
|
1.57
|
2.97
|
-3.57
|
0.82
|
4.12
|
|||||
|
EBIT Margin (%)
|
19.38
|
11.58
|
14.17
|
-17.69
|
3.56
|
17.14
|
|||||
|
Net Margin (%)
|
14.34
|
7.65
|
13.13
|
-17.81
|
2.61
|
16.22
|
|||||
|
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 (%)
|
0.23
|
-0.03
|
0.24
|
-0.02
|
1.52
|
-0.10
|
|||||
|
EBIT Growth (%)
|
105.15
|
-20.92
|
199.66
|
-585.59
|
-47.83
|
-24.69
|
|||||
|
Net Profit Growth (%)
|
129.91
|
-43.66
|
191.73
|
-765.75
|
-59.52
|
-28.46
|
|||||
|
EPS Growth (%)
|
2.05
|
-0.39
|
1.85
|
-7.61
|
-0.76
|
-0.29
|
|||||
|
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
|
6.70
|
20.79
|
12.08
|
-9.64
|
75.69
|
--
|
|||||
|
Price / Book Value
|
1.25
|
2.14
|
1.70
|
1.80
|
1.76
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.83
|
3.14
|
3.52
|
-0.49
|
36.92
|
--
|
|||||
|
Close Price ($)
|
25.27
|
25.75
|
24.68
|
23.25
|
27.61
|
--
|
|||||
|
High Price ($)
|
25.76
|
25.78
|
25.47
|
27.89
|
30.17
|
--
|
|||||
|
Low Price ($)
|
24.75
|
24.75
|
20.88
|
21.00
|
26.90
|
--
|
|||||
|
Market Cap ($ 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
|
0.28
|
0.33
|
0.31
|
0.37
|
0.33
|
0.07
|
|||||
|
Short term debt to equity ratio
|
--
|
0.25
|
0.00
|
0.01
|
0.33
|
0.07
|
|||||
|
Current Ratio
|
--
|
1.37
|
156.32
|
1.08
|
1.97
|
11.63
|
|||||
|
Quick Ratio
|
--
|
--
|
2,218.08
|
2.37
|
3.12
|
37.01
|
|||||
|
Interest Coverage
|
7.79
|
4.35
|
5.97
|
-9.95
|
2.33
|
18.42
|
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 (%)
|
70.76
|
169.29
|
159.57
|
152.11
|
143.74
|
62.41
|
|||||
|
Asset Turnover
|
0.51
|
0.21
|
0.23
|
0.20
|
0.31
|
0.25
|
|||||
|
Receivable days
|
381.35
|
610.46
|
514.65
|
546.71
|
307.82
|
238.65
|
|||||
|
Inventory Days
|
--
|
-2,476.37
|
-1,883.28
|
-1,010.32
|
-784.01
|
-89,286.61
|
|||||
|
Payable days
|
390.93
|
370.07
|
305.48
|
178.57
|
108.69
|
4,353.09
|
|||||
|
Cash Conversion Cycle
|
--
|
-2,235.98
|
-1,674.12
|
-642.19
|
-584.88
|
-93,401.05
|