Market cap
$53,850 Mln
Revenue (TTM)
$1,202 Mln
P/E Ratio
139.2
P/B Ratio
30.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,201.92
|
852.53
|
396.29
|
115.79
|
79.87
|
--
|
|||||
|
Cost of Revenue
|
298.92
|
207.26
|
93.59
|
35.97
|
21.19
|
--
|
|||||
|
Gross Profit
|
903.00
|
645.26
|
302.70
|
79.83
|
58.68
|
--
|
|||||
|
Operating Expenses
|
629.55
|
471.84
|
418.77
|
109.32
|
118.88
|
--
|
|||||
|
Operating Profit (EBIT)
|
273.45
|
173.42
|
-116.07
|
-29.50
|
-60.19
|
--
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
322.02
|
218.15
|
-81.78
|
-22.95
|
-57.58
|
--
|
|||||
|
Provision for Tax
|
-47.48
|
-0.98
|
1.64
|
3.31
|
0.76
|
--
|
|||||
|
Profit after Tax (Net Income)
|
369.49
|
219.13
|
-83.42
|
-26.26
|
-58.35
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
1,725.70
|
1,363.63
|
964.80
|
157.43
|
-85.29
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
41.49
|
35.15
|
3.17
|
3.79
|
256.93
|
--
|
|||||
|
Current Liabilities
|
164.31
|
133.04
|
86.54
|
35.08
|
40.09
|
--
|
|||||
|
Total Liabilities
|
2,095.81
|
1,531.82
|
1,054.51
|
196.29
|
211.73
|
--
|
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
|
279.61
|
169.79
|
41.53
|
10.49
|
5.73
|
--
|
|||||
|
Current Assets
|
1,651.90
|
1,362.03
|
1,012.98
|
185.81
|
206.01
|
--
|
|||||
|
Total Assets
|
2,095.81
|
1,531.82
|
1,054.51
|
196.29
|
211.73
|
--
|
|||||
|
Total Debt*
|
--
|
35.15
|
1.29
|
2.93
|
1.60
|
--
|
|||||
|
Net Current Assets
|
1,487.59
|
1,228.99
|
926.44
|
150.73
|
165.92
|
--
|
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
|
--
|
319.31
|
136.68
|
-12.72
|
-35.90
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-241.47
|
-757.57
|
-17.77
|
-90.59
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
9.80
|
655.84
|
-0.50
|
151.67
|
--
|
|||||
|
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 ($)
|
2.04
|
1.21
|
-0.47
|
-0.17
|
-1.71
|
--
|
|||||
|
Cash EPS ($)
|
2.23
|
1.25
|
-0.45
|
-0.16
|
-1.68
|
--
|
|||||
|
Adjusted Book Value ($)
|
9.95
|
7.53
|
5.43
|
1.03
|
-2.50
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.76
|
0.77
|
-0.08
|
-1.05
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.56
|
0.58
|
-0.10
|
-1.16
|
--
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
18.53
|
-14.81
|
-68.50
|
--
|
--
|
|||||
|
ROE (%)
|
23.92
|
18.82
|
-14.87
|
-72.80
|
--
|
--
|
|||||
|
ROA (%)
|
21.27
|
16.95
|
-13.34
|
-12.87
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
26.79
|
25.59
|
-20.64
|
-19.82
|
-72.09
|
--
|
|||||
|
Net Margin (%)
|
30.74
|
25.70
|
-21.05
|
-22.68
|
-73.05
|
--
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
98.48
|
1.15
|
2.42
|
0.45
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
278.42
|
366.76
|
-256.36
|
60.15
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
268.91
|
362.68
|
-217.71
|
55.00
|
--
|
--
|
|||||
|
EPS Growth (%)
|
265.53
|
3.57
|
-1.73
|
0.90
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
48.49
|
--
|
--
|
--
|
--
|
--
|
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
|
139.19
|
137.55
|
-281.92
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
30.57
|
22.10
|
24.38
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
180.70
|
128.84
|
-287.50
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
483.02
|
166.36
|
132.45
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
499.48
|
262.90
|
147.33
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
85.85
|
47.13
|
36.22
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
53,849.78
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.03
|
0.00
|
0.02
|
-0.02
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.00
|
0.01
|
-0.02
|
--
|
|||||
|
Current Ratio
|
10.05
|
10.24
|
11.71
|
5.30
|
5.14
|
--
|
|||||
|
Quick Ratio
|
9.36
|
9.79
|
11.21
|
4.61
|
4.42
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
16.01
|
9.76
|
9.79
|
7.20
|
13.42
|
--
|
|||||
|
Asset Turnover
|
0.69
|
0.66
|
0.63
|
0.57
|
--
|
--
|
|||||
|
Receivable days
|
--
|
26.14
|
21.73
|
30.05
|
49.03
|
--
|
|||||
|
Inventory Days
|
--
|
90.05
|
131.34
|
268.95
|
497.67
|
--
|
|||||
|
Payable days
|
--
|
61.04
|
64.89
|
84.45
|
177.45
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
55.14
|
88.18
|
214.56
|
369.26
|
--
|