Market cap
$12,493 Mln
Revenue (TTM)
$2,364 Mln
P/E Ratio
6.1
P/B Ratio
8.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,364.24
|
2,186.77
|
1,673.27
|
1,278.46
|
1,008.84
|
--
|
|||||
|
Cost of Revenue
|
301.17
|
309.03
|
207.51
|
219.74
|
214.69
|
--
|
|||||
|
Gross Profit
|
2,063.07
|
1,877.74
|
1,465.76
|
1,058.72
|
794.15
|
--
|
|||||
|
Operating Expenses
|
2,114.07
|
2,917.72
|
1,527.96
|
1,294.50
|
1,272.85
|
--
|
|||||
|
Operating Profit (EBIT)
|
-50.99
|
-1,039.98
|
-62.20
|
-235.79
|
-478.70
|
--
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-17.20
|
-1,009.11
|
-22.73
|
-202.97
|
-470.59
|
--
|
|||||
|
Provision for Tax
|
0.99
|
0.83
|
2.61
|
0.23
|
-0.34
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-18.19
|
-1,009.94
|
-25.34
|
-203.20
|
-470.25
|
--
|
|||||
|
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
|
1,404.82
|
1,401.71
|
959.52
|
936.51
|
1,101.04
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
578.79
|
174.98
|
126.70
|
95.09
|
101.20
|
--
|
|||||
|
Current Liabilities
|
13.03
|
387.92
|
374.82
|
288.65
|
215.52
|
--
|
|||||
|
Total Liabilities
|
2,009.68
|
1,964.61
|
1,461.04
|
1,320.25
|
1,417.75
|
--
|
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
|
207.13
|
208.60
|
174.00
|
158.41
|
146.41
|
--
|
|||||
|
Current Assets
|
1,789.52
|
1,756.01
|
1,287.04
|
1,161.84
|
1,271.34
|
--
|
|||||
|
Total Assets
|
2,383.87
|
1,964.61
|
1,461.04
|
1,320.25
|
1,417.75
|
--
|
|||||
|
Total Debt*
|
130.88
|
134.67
|
96.34
|
104.89
|
100.81
|
--
|
|||||
|
Net Current Assets
|
1,402.30
|
1,368.09
|
912.22
|
873.19
|
1,055.83
|
--
|
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
|
--
|
52.78
|
64.14
|
-156.59
|
-434.13
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-289.69
|
45.66
|
167.01
|
150.54
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
367.67
|
0.46
|
0.84
|
1.02
|
--
|
|||||
|
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 ($)
|
-0.06
|
-2.69
|
-0.07
|
-0.56
|
--
|
--
|
|||||
|
Cash EPS ($)
|
5.42
|
-2.61
|
0.00
|
-0.52
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
3.71
|
3.73
|
2.63
|
2.57
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.14
|
0.18
|
-0.43
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.09
|
0.14
|
-0.51
|
--
|
--
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-77.92
|
-2.42
|
-18.12
|
--
|
--
|
|||||
|
ROE (%)
|
-1.30
|
-85.54
|
-2.67
|
-19.95
|
--
|
--
|
|||||
|
ROA (%)
|
-0.78
|
-58.96
|
-1.82
|
-14.84
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
-1.54
|
-46.15
|
-3.72
|
-18.44
|
-47.45
|
--
|
|||||
|
Net Margin (%)
|
-0.77
|
-46.18
|
-1.51
|
-15.89
|
-46.61
|
--
|
|||||
|
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 (%)
|
21.62
|
0.31
|
0.31
|
0.27
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
96.27
|
-1,522.38
|
73.62
|
50.74
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
98.09
|
-3,884.91
|
87.53
|
56.79
|
--
|
--
|
|||||
|
EPS Growth (%)
|
97.54
|
-37.64
|
0.88
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-8.11
|
--
|
--
|
--
|
--
|
--
|
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
|
6.09
|
-9.37
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
8.80
|
6.75
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-8.72
|
--
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
20.48
|
25.17
|
--
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
38.67
|
44.94
|
--
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
15.88
|
16.17
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
12,493.31
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.10
|
0.10
|
0.11
|
0.09
|
--
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.02
|
0.01
|
0.01
|
--
|
|||||
|
Current Ratio
|
137.30
|
4.53
|
3.43
|
4.03
|
5.90
|
--
|
|||||
|
Quick Ratio
|
137.30
|
--
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
12.17
|
15.07
|
18.88
|
13.81
|
12.21
|
--
|
|||||
|
Asset Turnover
|
1.02
|
1.28
|
1.20
|
0.93
|
--
|
--
|
|||||
|
Receivable days
|
--
|
53.90
|
53.75
|
42.82
|
44.61
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
44.04
|
51.03
|
35.68
|
35.37
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|