Market cap
$1,568 Mln
Revenue (TTM)
$6,889 Mln
P/E Ratio
22.9
P/B Ratio
3.4
Div. Yield
4.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
6,888.86
|
7,643.47
|
6,367.74
|
6,968.02
|
7,085.55
|
13,382.00
|
|||||
|
Cost of Revenue
|
6,693.82
|
7,382.42
|
6,186.83
|
6,789.63
|
6,927.05
|
1,047.00
|
|||||
|
Gross Profit
|
195.04
|
261.05
|
180.91
|
178.40
|
158.50
|
12,335.00
|
|||||
|
Operating Expenses
|
101.81
|
159.17
|
88.91
|
88.86
|
65.66
|
2,752.00
|
|||||
|
Operating Profit (EBIT)
|
93.23
|
101.89
|
92.00
|
89.53
|
92.84
|
2,619.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
23.42
|
29.09
|
55.33
|
54.47
|
78.36
|
1,485.00
|
|||||
|
Provision for Tax
|
4.82
|
6.34
|
15.11
|
12.89
|
19.21
|
733.00
|
|||||
|
Profit after Tax (Net Income)
|
17.55
|
22.74
|
40.22
|
41.38
|
58.92
|
615.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
-0.20
|
-0.23
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
257.78
|
367.24
|
65.57
|
106.45
|
--
|
8,496.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
920.67
|
2,734.54
|
852.64
|
717.50
|
--
|
22,047.00
|
|||||
|
Current Liabilities
|
206.89
|
433.03
|
167.46
|
192.22
|
--
|
4,658.00
|
|||||
|
Total Liabilities
|
1,592.23
|
3,534.81
|
1,085.67
|
1,016.18
|
--
|
40,376.00
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
1,141.57
|
2,817.08
|
914.29
|
821.90
|
--
|
36,581.00
|
|||||
|
Current Assets
|
243.77
|
717.74
|
171.38
|
194.28
|
--
|
3,795.00
|
|||||
|
Total Assets
|
1,592.23
|
3,534.81
|
1,085.67
|
1,016.18
|
--
|
40,376.00
|
|||||
|
Total Debt*
|
783.40
|
3,951.44
|
753.52
|
604.55
|
--
|
16,417.00
|
|||||
|
Net Current Assets
|
36.88
|
-2.97
|
3.92
|
2.06
|
--
|
--
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
192.59
|
106.76
|
58.80
|
75.97
|
5,929.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-119.79
|
-9.44
|
-79.65
|
-54.31
|
-5,997.00
|
|||||
|
Cash from Financing Activities
|
--
|
-41.51
|
-89.08
|
25.40
|
-9.12
|
-3,177.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.13
|
0.49
|
0.15
|
0.08
|
0.12
|
1.22
|
|||||
|
Cash EPS ($)
|
0.83
|
1.68
|
0.32
|
0.17
|
0.19
|
1.22
|
|||||
|
Adjusted Book Value ($)
|
5.42
|
7.96
|
0.24
|
0.22
|
--
|
16.86
|
|||||
|
Dividend per Share ($)
|
4.11
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.18
|
0.40
|
0.12
|
0.15
|
11.76
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.42
|
0.36
|
0.10
|
0.13
|
-0.50
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.89
|
5.26
|
11.64
|
--
|
2.40
|
|||||
|
ROE (%)
|
11.95
|
10.51
|
46.76
|
38.88
|
--
|
6.41
|
|||||
|
ROA (%)
|
2.20
|
0.98
|
3.83
|
4.07
|
--
|
1.49
|
|||||
|
EBIT Margin (%)
|
1.25
|
1.60
|
1.50
|
1.29
|
1.31
|
17.15
|
|||||
|
Net Margin (%)
|
0.25
|
0.30
|
0.63
|
0.59
|
0.83
|
4.60
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
0.20
|
-0.09
|
-0.02
|
--
|
0.12
|
|||||
|
EBIT Growth (%)
|
--
|
27.37
|
6.91
|
-3.59
|
--
|
329.27
|
|||||
|
Net Profit Growth (%)
|
--
|
-43.45
|
-2.82
|
-29.76
|
--
|
234.87
|
|||||
|
EPS Growth (%)
|
--
|
2.29
|
0.78
|
-0.30
|
--
|
2.47
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
22.88
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
3.39
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
4.11
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.24
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
18.85
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
21.72
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
17.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
1,568.01
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.71
|
10.76
|
11.49
|
5.68
|
--
|
1.93
|
|||||
|
Short term debt to equity ratio
|
0.13
|
0.35
|
0.34
|
0.14
|
--
|
0.11
|
|||||
|
Current Ratio
|
1.18
|
1.66
|
1.02
|
1.01
|
--
|
0.81
|
|||||
|
Quick Ratio
|
1.03
|
1.22
|
0.88
|
0.87
|
--
|
--
|
|||||
|
Interest Coverage
|
1.38
|
1.31
|
2.37
|
2.55
|
6.40
|
2.42
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
2.06
|
1.14
|
1.65
|
1.96
|
--
|
11.14
|
|||||
|
Asset Turnover
|
8.65
|
3.31
|
6.06
|
6.86
|
--
|
0.32
|
|||||
|
Receivable days
|
--
|
4.60
|
6.94
|
7.16
|
76.86
|
37.02
|
|||||
|
Inventory Days
|
--
|
5.32
|
1.51
|
1.44
|
--
|
--
|
|||||
|
Payable days
|
--
|
6.10
|
5.74
|
5.62
|
105.61
|
679.74
|
|||||
|
Cash Conversion Cycle
|
--
|
3.82
|
2.70
|
2.98
|
--
|
--
|