Market cap
$7,278 Mln
Revenue (TTM)
$2,016 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,016.00
|
1,894.00
|
1,654.00
|
2,007.00
|
1,869.00
|
1,386.00
|
|||||
|
Cost of Revenue
|
1,061.00
|
990.00
|
913.00
|
1,004.00
|
947.00
|
731.00
|
|||||
|
Gross Profit
|
955.00
|
904.00
|
741.00
|
1,003.00
|
922.00
|
655.00
|
|||||
|
Operating Expenses
|
1,342.00
|
1,344.00
|
3,966.00
|
2,089.00
|
959.00
|
712.00
|
|||||
|
Operating Profit (EBIT)
|
-387.00
|
-440.00
|
-3,225.00
|
-1.00
|
-37.00
|
-57.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
29.00
|
--
|
|||||
|
Profit before Tax
|
-4,116.00
|
-377.00
|
-3,163.00
|
-1.00
|
-32.00
|
-57.00
|
|||||
|
Provision for Tax
|
-54.00
|
15.00
|
-73.00
|
43.00
|
50.00
|
18.00
|
|||||
|
Profit after Tax (Net Income)
|
-4,062.00
|
-392.00
|
-3,090.00
|
-1.00
|
-82.00
|
-75.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-82.00
|
-75.00
|
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
|
8,210.00
|
11,881.00
|
12,087.00
|
14,924.00
|
14,794.00
|
15,889.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
176.00
|
205.00
|
159.00
|
561.00
|
263.00
|
292.00
|
|||||
|
Current Liabilities
|
452.00
|
406.00
|
333.00
|
403.00
|
384.00
|
474.00
|
|||||
|
Total Liabilities
|
9,290.00
|
12,492.00
|
12,579.00
|
15,888.00
|
15,441.00
|
16,655.00
|
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
|
6,757.00
|
10,014.00
|
10,405.00
|
13,822.00
|
13,925.00
|
14,385.00
|
|||||
|
Current Assets
|
2,081.00
|
2,478.00
|
2,174.00
|
2,066.00
|
1,516.00
|
2,270.00
|
|||||
|
Total Assets
|
9,290.00
|
12,492.00
|
12,579.00
|
15,888.00
|
15,441.00
|
16,655.00
|
|||||
|
Total Debt*
|
--
|
67.00
|
50.00
|
51.00
|
58.00
|
12.00
|
|||||
|
Net Current Assets
|
1,629.00
|
2,072.00
|
1,841.00
|
1,663.00
|
1,132.00
|
1,796.00
|
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
|
--
|
602.00
|
400.00
|
394.00
|
546.00
|
599.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-91.00
|
-120.00
|
-98.00
|
1,187.00
|
-157.00
|
|||||
|
Cash from Financing Activities
|
--
|
-106.00
|
-66.00
|
-100.00
|
-1,317.00
|
91.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
416.00
|
--
|
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 ($)
|
-4.97
|
-0.48
|
-3.82
|
0.00
|
-0.10
|
-0.09
|
|||||
|
Cash EPS ($)
|
--
|
0.15
|
-3.19
|
0.65
|
0.61
|
0.57
|
|||||
|
Adjusted Book Value ($)
|
--
|
14.60
|
14.94
|
18.51
|
18.70
|
19.97
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.74
|
0.49
|
0.49
|
0.69
|
0.75
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.64
|
0.39
|
0.37
|
0.55
|
0.57
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-3.26
|
-22.79
|
-0.01
|
-0.53
|
-0.47
|
|||||
|
ROE (%)
|
-40.44
|
-3.27
|
-22.88
|
-0.01
|
-0.53
|
-0.47
|
|||||
|
ROA (%)
|
-36.57
|
-3.13
|
-21.71
|
-0.01
|
-0.51
|
-0.45
|
|||||
|
EBIT Margin (%)
|
-203.32
|
-19.90
|
-191.23
|
-0.05
|
-0.43
|
-4.11
|
|||||
|
Net Margin (%)
|
-201.49
|
-20.70
|
-186.82
|
-0.05
|
-4.32
|
-5.41
|
|||||
|
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 (%)
|
5.00
|
0.15
|
-0.18
|
0.07
|
0.35
|
0.43
|
|||||
|
EBIT Growth (%)
|
-35.68
|
88.08
|
-316,200.00
|
87.50
|
85.96
|
73.24
|
|||||
|
Net Profit Growth (%)
|
-37.46
|
87.31
|
-308,900.00
|
98.78
|
-9.33
|
61.73
|
|||||
|
EPS Growth (%)
|
-36.54
|
0.87
|
-3,079.27
|
0.99
|
-0.10
|
--
|
|||||
|
Book Value Growth (%)
|
-32.46
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-21.68
|
-5.22
|
-34,922.52
|
-338.20
|
--
|
|||||
|
Price / Book Value
|
0.86
|
0.72
|
1.33
|
2.34
|
1.87
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
39.93
|
48.07
|
-5.55
|
-33,761.52
|
47.88
|
--
|
|||||
|
Close Price ($)
|
9.68
|
10.44
|
19.92
|
43.32
|
35.06
|
--
|
|||||
|
High Price ($)
|
20.18
|
22.51
|
43.40
|
48.11
|
37.31
|
--
|
|||||
|
Low Price ($)
|
6.47
|
10.04
|
10.48
|
28.73
|
24.85
|
--
|
|||||
|
Market Cap ($ Cr)
|
7,277.61
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.01
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
4.60
|
6.10
|
6.53
|
5.13
|
3.95
|
4.79
|
|||||
|
Quick Ratio
|
3.92
|
5.30
|
5.28
|
4.16
|
3.65
|
4.58
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-0.25
|
-0.33
|
-19.00
|
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 (%)
|
10.32
|
6.92
|
12.82
|
17.79
|
14.39
|
11.18
|
|||||
|
Asset Turnover
|
0.18
|
0.15
|
0.12
|
0.13
|
0.12
|
0.08
|
|||||
|
Receivable days
|
--
|
33.07
|
62.83
|
56.96
|
41.43
|
32.68
|
|||||
|
Inventory Days
|
--
|
136.88
|
161.22
|
91.68
|
40.50
|
56.21
|
|||||
|
Payable days
|
--
|
77.11
|
83.81
|
76.03
|
67.30
|
67.20
|
|||||
|
Cash Conversion Cycle
|
--
|
92.84
|
140.24
|
72.61
|
14.62
|
21.69
|