Market cap
$2,762 Mln
Revenue (TTM)
$14,967 Mln
P/E Ratio
35.2
P/B Ratio
2.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
14,967.00
|
15,092.00
|
15,057.00
|
16,052.00
|
16,052.00
|
17,026.00
|
|||||
|
Cost of Revenue
|
20,661.00
|
11,803.00
|
11,914.00
|
13,189.00
|
13,189.00
|
14,498.00
|
|||||
|
Gross Profit
|
5,780.00
|
3,289.00
|
3,143.00
|
2,863.00
|
2,863.00
|
2,528.00
|
|||||
|
Operating Expenses
|
4,886.00
|
2,654.00
|
2,591.00
|
2,773.00
|
15,962.00
|
2,914.00
|
|||||
|
Operating Profit (EBIT)
|
897.00
|
635.00
|
552.00
|
90.00
|
90.00
|
-386.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
735.00
|
414.00
|
435.00
|
-168.00
|
-168.00
|
-851.00
|
|||||
|
Provision for Tax
|
394.00
|
215.00
|
184.00
|
172.00
|
--
|
524.00
|
|||||
|
Profit after Tax (Net Income)
|
87.00
|
198.00
|
252.00
|
-340.00
|
-340.00
|
-1,374.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
125.00
|
--
|
252.00
|
-340.00
|
--
|
-1,374.00
|
Liabilities ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,070.00
|
1,175.00
|
1,219.00
|
1,015.00
|
1,015.00
|
1,365.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4,879.00
|
4,952.00
|
4,820.00
|
4,879.00
|
4,879.00
|
5,134.00
|
|||||
|
Current Liabilities
|
5,980.00
|
6,307.00
|
4,300.00
|
4,589.00
|
4,589.00
|
4,868.00
|
|||||
|
Total Liabilities
|
18,006.00
|
12,551.00
|
10,452.00
|
10,590.00
|
10,590.00
|
11,464.00
|
Assets ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
6,957.00
|
7,023.00
|
5,862.00
|
5,843.00
|
5,843.00
|
6,502.00
|
|||||
|
Current Assets
|
5,069.00
|
5,528.00
|
4,589.00
|
4,747.00
|
4,747.00
|
4,963.00
|
|||||
|
Total Assets
|
18,006.00
|
12,551.00
|
10,452.00
|
10,590.00
|
--
|
11,464.00
|
|||||
|
Total Debt*
|
4,930.00
|
4,956.00
|
3,956.00
|
4,145.00
|
--
|
4,244.00
|
|||||
|
Net Current Assets
|
-911.00
|
-779.00
|
289.00
|
158.00
|
158.00
|
95.00
|
Cashflow ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
948.00
|
942.00
|
454.00
|
454.00
|
454.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-561.00
|
-404.00
|
-553.00
|
--
|
-553.00
|
|||||
|
Cash from Financing Activities
|
--
|
457.00
|
-286.00
|
-170.00
|
-170.00
|
-170.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
0.37
|
0.87
|
1.05
|
-1.48
|
-1.48
|
-6.04
|
|||||
|
Cash EPS ($)
|
0.36
|
5.60
|
5.27
|
3.66
|
3.67
|
--
|
|||||
|
Adjusted Book Value ($)
|
4.88
|
5.15
|
5.06
|
4.41
|
4.41
|
6.00
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.16
|
3.91
|
1.97
|
1.97
|
1.99
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.49
|
1.40
|
-0.86
|
-0.86
|
-0.87
|
Profitability Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.50
|
4.88
|
-11.01
|
-10.27
|
-24.50
|
|||||
|
ROE (%)
|
7.69
|
16.54
|
22.56
|
-33.50
|
-28.57
|
-100.66
|
|||||
|
ROA (%)
|
0.52
|
1.72
|
2.40
|
-3.21
|
-3.08
|
-11.99
|
|||||
|
EBIT Margin (%)
|
2.61
|
3.33
|
3.55
|
-0.29
|
--
|
-4.45
|
|||||
|
Net Margin (%)
|
0.58
|
1.31
|
1.67
|
-2.12
|
-2.12
|
-8.07
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.62
|
0.00
|
-0.06
|
-0.06
|
-0.06
|
-0.09
|
|||||
|
EBIT Growth (%)
|
-30.05
|
-5.98
|
1,263.04
|
93.92
|
--
|
58.84
|
|||||
|
Net Profit Growth (%)
|
-70.61
|
-21.43
|
174.12
|
75.25
|
75.25
|
40.36
|
|||||
|
EPS Growth (%)
|
-69.49
|
-0.17
|
1.71
|
0.76
|
0.76
|
0.41
|
|||||
|
Book Value Growth (%)
|
-10.36
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
35.22
|
15.11
|
29.99
|
-14.73
|
-14.06
|
-2.44
|
|||||
|
Price / Book Value
|
2.65
|
2.55
|
6.20
|
4.94
|
4.71
|
2.46
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.98
|
1.62
|
6.27
|
6.69
|
--
|
9.33
|
|||||
|
Close Price ($)
|
11.31
|
13.12
|
31.40
|
21.76
|
20.78
|
14.76
|
|||||
|
High Price ($)
|
44.20
|
44.20
|
43.61
|
22.90
|
21.26
|
17.21
|
|||||
|
Low Price ($)
|
10.10
|
10.10
|
19.24
|
11.36
|
10.90
|
7.93
|
|||||
|
Market Cap ($ Cr)
|
2,761.94
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
2.14
|
4.22
|
3.25
|
4.08
|
--
|
3.11
|
|||||
|
Short term debt to equity ratio
|
1.91
|
1.75
|
0.33
|
0.40
|
--
|
0.31
|
|||||
|
Current Ratio
|
0.85
|
0.88
|
1.07
|
1.03
|
1.03
|
1.02
|
|||||
|
Quick Ratio
|
0.85
|
--
|
--
|
0.80
|
--
|
0.80
|
|||||
|
Interest Coverage
|
5.62
|
5.65
|
5.35
|
-0.38
|
--
|
-8.05
|
Operating Efficiency Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
8.34
|
8.61
|
8.93
|
9.96
|
9.96
|
8.95
|
|||||
|
Asset Turnover
|
0.89
|
1.31
|
1.43
|
1.52
|
1.46
|
1.49
|
|||||
|
Receivable days
|
--
|
32.01
|
35.71
|
36.38
|
35.52
|
32.67
|
|||||
|
Inventory Days
|
--
|
--
|
33.17
|
29.96
|
29.96
|
27.26
|
|||||
|
Payable days
|
--
|
41.73
|
42.29
|
38.99
|
44.06
|
44.69
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
26.59
|
27.36
|
21.42
|
15.24
|