Market cap
$6,170 Mln
Revenue (TTM)
$4,348 Mln
P/E Ratio
11.2
P/B Ratio
1.2
Div. Yield
4.3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4,348.00
|
4,502.41
|
4,136.22
|
5,073.47
|
5,012.66
|
3,719.39
|
|||||
|
Cost of Revenue
|
3,219.92
|
3,414.69
|
3,624.87
|
4,142.67
|
4,382.18
|
3,173.66
|
|||||
|
Gross Profit
|
1,128.08
|
1,087.72
|
511.35
|
930.80
|
630.48
|
545.73
|
|||||
|
Operating Expenses
|
273.20
|
119.88
|
93.76
|
36.15
|
-404.17
|
118.40
|
|||||
|
Operating Profit (EBIT)
|
854.88
|
967.84
|
417.59
|
894.66
|
1,034.65
|
427.33
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
823.92
|
793.70
|
239.37
|
1,079.45
|
2,036.06
|
152.27
|
|||||
|
Provision for Tax
|
214.44
|
209.73
|
37.00
|
270.08
|
537.66
|
19.90
|
|||||
|
Profit after Tax (Net Income)
|
563.16
|
536.78
|
153.71
|
753.96
|
1,433.26
|
111.93
|
|||||
|
Minority Interest
|
-46.11
|
-47.27
|
-45.93
|
-62,432.53
|
-56,902.00
|
-15,556.00
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
1,252,082.26
|
85,153.97
|
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
|
5,334.20
|
5,154.68
|
5,326,379.52
|
4,760,886.27
|
4,124,637.40
|
3,094,828.66
|
|||||
|
Minority Interest
|
-46.11
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4,598.61
|
4,880.82
|
5,150,030.67
|
4,538,362.19
|
4,554,500.57
|
4,163,247.46
|
|||||
|
Current Liabilities
|
2,231.28
|
2,462.81
|
2,243,487.40
|
2,793,918.34
|
3,189,709.38
|
2,130,233.93
|
|||||
|
Total Liabilities
|
14,772.75
|
12,850.85
|
12,719,897.58
|
12,093,166.80
|
12,162,539.36
|
9,636,690.64
|
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
|
10,784.41
|
10,621.07
|
10,485,678.73
|
9,722,195.54
|
9,077,777.64
|
8,369,682.59
|
|||||
|
Current Assets
|
1,757.06
|
2,229.78
|
2,234,218.85
|
2,370,971.26
|
3,084,761.72
|
1,267,008.06
|
|||||
|
Total Assets
|
14,772.75
|
12,850.85
|
12,719,897.58
|
12,093,166.80
|
12,162,539.36
|
9,636,690.64
|
|||||
|
Total Debt*
|
2,870.83
|
2,831.02
|
3,906,991.78
|
3,968,958.35
|
4,090,783.06
|
4,284,991.87
|
|||||
|
Net Current Assets
|
-474.22
|
-234.25
|
-9.27
|
-422,947.09
|
-104,250.00
|
-864,073.00
|
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
|
--
|
1,156.83
|
1,530,905.88
|
705,662.25
|
1,490,355.00
|
412,892.51
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-500.43
|
-696,099.40
|
-86,238.34
|
455,571.38
|
-736,554.81
|
|||||
|
Cash from Financing Activities
|
--
|
-595.62
|
-1,033,193.32
|
-934,235.64
|
-628,656.00
|
293,232.00
|
|||||
|
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 ($)
|
0.41
|
0.39
|
0.11
|
0.55
|
1.04
|
0.08
|
|||||
|
Cash EPS ($)
|
0.40
|
0.67
|
0.32
|
178.77
|
173.28
|
152.56
|
|||||
|
Adjusted Book Value ($)
|
3.85
|
3.73
|
3,850.40
|
3,441.61
|
2,981.67
|
2,237.23
|
|||||
|
Dividend per Share ($)
|
4.30
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.84
|
1,106.68
|
510.12
|
1,077.37
|
298.48
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.50
|
612.22
|
49.79
|
399.61
|
-269.77
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.01
|
0.00
|
0.01
|
0.02
|
0.00
|
|||||
|
ROE (%)
|
9.84
|
0.02
|
0.00
|
0.02
|
0.04
|
0.00
|
|||||
|
ROA (%)
|
3.80
|
0.01
|
0.00
|
0.01
|
0.01
|
0.00
|
|||||
|
EBIT Margin (%)
|
20.83
|
21.50
|
10.10
|
17.63
|
20.64
|
11.49
|
|||||
|
Net Margin (%)
|
12.95
|
11.92
|
3.72
|
14.86
|
28.59
|
3.01
|
|||||
|
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 (%)
|
-99.74
|
0.09
|
-0.18
|
0.01
|
0.35
|
0.16
|
|||||
|
EBIT Growth (%)
|
138.16
|
131.77
|
-53.32
|
-13.53
|
142.12
|
-48.84
|
|||||
|
Net Profit Growth (%)
|
100.43
|
249.20
|
-79.61
|
-47.40
|
1,180.52
|
274.21
|
|||||
|
EPS Growth (%)
|
100.53
|
2.49
|
-0.80
|
-0.47
|
11.81
|
2.74
|
|||||
|
Book Value Growth (%)
|
5.16
|
--
|
--
|
--
|
--
|
--
|
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
|
11.15
|
10.36
|
25.92
|
5.94
|
2.17
|
22.37
|
|||||
|
Price / Book Value
|
1.16
|
1.08
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Dividend Yield (%)
|
4.30
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.23
|
5.81
|
4,738.78
|
2,759.10
|
2,430.58
|
5,608.28
|
|||||
|
Close Price ($)
|
4.50
|
4.02
|
2.88
|
3.24
|
2.25
|
1.81
|
|||||
|
High Price ($)
|
4.74
|
4.05
|
3.28
|
3.90
|
2.28
|
4.50
|
|||||
|
Low Price ($)
|
3.10
|
2.82
|
2.51
|
2.02
|
0.98
|
1.75
|
|||||
|
Market Cap ($ Cr)
|
6,169.66
|
--
|
--
|
--
|
--
|
--
|
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
|
0.37
|
0.55
|
0.73
|
0.83
|
0.99
|
1.38
|
|||||
|
Short term debt to equity ratio
|
0.10
|
0.06
|
0.05
|
0.17
|
0.13
|
0.29
|
|||||
|
Current Ratio
|
0.79
|
0.91
|
1.00
|
0.85
|
0.97
|
0.59
|
|||||
|
Quick Ratio
|
0.75
|
0.88
|
0.96
|
0.81
|
0.92
|
0.56
|
|||||
|
Interest Coverage
|
1.75
|
6.32
|
2.40
|
4.78
|
7.90
|
3.62
|
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 (%)
|
29.75
|
34.09
|
35,271.03
|
29,610.89
|
37,267.64
|
19,954.05
|
|||||
|
Asset Turnover
|
0.29
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Receivable days
|
--
|
59,237.02
|
130,744.21
|
121,321.16
|
95,099.27
|
64,900.84
|
|||||
|
Inventory Days
|
--
|
4,541.05
|
9,217.09
|
10,652.57
|
8,659.96
|
7,524.83
|
|||||
|
Payable days
|
--
|
72,629.64
|
135,084.41
|
126,686.79
|
102,619.20
|
85,865.15
|
|||||
|
Cash Conversion Cycle
|
--
|
-8,851.56
|
4,876.89
|
5,286.93
|
1,140.03
|
-13,439.48
|