Market cap
$6,942 Mln
Revenue (TTM)
$2,186 Mln
P/E Ratio
--
P/B Ratio
4.4
Div. Yield
0.3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,186.10
|
2,068.80
|
2,154.70
|
2,155.70
|
2,089.70
|
--
|
|||||
|
Cost of Revenue
|
1,117.00
|
1,115.40
|
1,042.60
|
1,036.00
|
1,041.50
|
--
|
|||||
|
Gross Profit
|
1,069.10
|
953.40
|
1,112.10
|
1,119.70
|
1,048.20
|
--
|
|||||
|
Operating Expenses
|
793.40
|
694.70
|
653.70
|
607.90
|
574.40
|
--
|
|||||
|
Operating Profit (EBIT)
|
275.70
|
258.70
|
458.40
|
511.80
|
473.80
|
--
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-1,227.20
|
-1,216.40
|
365.10
|
509.80
|
471.90
|
--
|
|||||
|
Provision for Tax
|
5.40
|
6.10
|
62.10
|
93.00
|
101.20
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-1,232.60
|
-1,222.50
|
303.00
|
416.80
|
370.70
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-1,334.00
|
-1,222.50
|
354.60
|
416.80
|
370.70
|
--
|
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
|
1,533.90
|
1,634.30
|
3,762.80
|
2,260.70
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,533.90
|
1,027.60
|
422.90
|
245.40
|
--
|
--
|
|||||
|
Current Liabilities
|
637.90
|
1,159.70
|
533.70
|
554.80
|
--
|
--
|
|||||
|
Total Liabilities
|
4,343.60
|
3,821.60
|
4,719.40
|
3,060.90
|
--
|
--
|
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
|
2,733.70
|
2,845.50
|
4,100.80
|
2,448.50
|
--
|
--
|
|||||
|
Current Assets
|
972.00
|
976.10
|
618.60
|
612.40
|
--
|
--
|
|||||
|
Total Assets
|
4,343.60
|
3,821.60
|
4,719.40
|
3,060.90
|
--
|
--
|
|||||
|
Total Debt*
|
1,148.50
|
1,148.80
|
71.70
|
47.10
|
--
|
--
|
|||||
|
Net Current Assets
|
334.10
|
-183.60
|
84.90
|
57.60
|
--
|
--
|
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
|
--
|
397.60
|
454.50
|
461.80
|
391.70
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-37.70
|
-1,707.30
|
-22.40
|
-32.20
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
-54.70
|
1,261.10
|
-431.70
|
-341.00
|
--
|
|||||
|
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 ($)
|
-10.84
|
-10.76
|
2.68
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-9.74
|
3.68
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
14.39
|
33.30
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.50
|
4.02
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.15
|
3.72
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-36.95
|
9.87
|
36.12
|
--
|
--
|
|||||
|
ROE (%)
|
-68.91
|
-45.30
|
10.06
|
18.44
|
--
|
--
|
|||||
|
ROA (%)
|
-24.52
|
-28.63
|
7.79
|
13.62
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
-53.36
|
-57.24
|
18.35
|
23.65
|
22.58
|
--
|
|||||
|
Net Margin (%)
|
-56.38
|
-59.09
|
14.06
|
19.33
|
17.74
|
--
|
|||||
|
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 (%)
|
5.87
|
-0.04
|
0.00
|
0.03
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-479.32
|
-399.54
|
-22.46
|
8.03
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-627.88
|
-503.47
|
-27.30
|
12.44
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-624.46
|
-5.01
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-49.49
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-4.73
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
4.40
|
3.54
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
0.32
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
13.04
|
-6.19
|
--
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
73.63
|
50.91
|
--
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
75.41
|
55.08
|
--
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
37.27
|
40.70
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
6,941.55
|
--
|
--
|
--
|
--
|
--
|
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
|
0.75
|
0.70
|
0.02
|
0.02
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.32
|
0.00
|
0.00
|
--
|
--
|
|||||
|
Current Ratio
|
1.52
|
0.84
|
1.16
|
1.10
|
--
|
--
|
|||||
|
Quick Ratio
|
1.00
|
0.58
|
0.63
|
0.61
|
--
|
--
|
|||||
|
Interest Coverage
|
-19.18
|
-36.66
|
5.96
|
--
|
--
|
--
|
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 (%)
|
13.35
|
13.79
|
13.64
|
13.73
|
--
|
--
|
|||||
|
Asset Turnover
|
0.43
|
0.48
|
0.55
|
0.70
|
--
|
--
|
|||||
|
Receivable days
|
--
|
51.12
|
49.99
|
50.15
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
95.70
|
97.43
|
96.35
|
--
|
--
|
|||||
|
Payable days
|
--
|
84.86
|
85.44
|
82.22
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
61.96
|
61.97
|
64.29
|
--
|
--
|