Market cap
$169,297 Mln
Revenue (TTM)
$93,995 Mln
P/E Ratio
77.6
P/B Ratio
27.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
93,995.00
|
89,463.00
|
66,517.00
|
77,794.00
|
66,608.00
|
62,286.00
|
|||||
|
Cost of Revenue
|
89,598.00
|
85,174.00
|
68,508.00
|
70,070.00
|
63,078.00
|
59,237.00
|
|||||
|
Gross Profit
|
4,397.00
|
4,289.00
|
-1,991.00
|
7,724.00
|
3,530.00
|
3,049.00
|
|||||
|
Operating Expenses
|
9,480.00
|
9,705.00
|
8,833.00
|
8,545.00
|
7,039.00
|
5,919.00
|
|||||
|
Operating Profit (EBIT)
|
-5,083.00
|
-5,416.00
|
-10,824.00
|
-773.00
|
-3,509.00
|
-2,870.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1,058.00
|
--
|
|||||
|
Profit before Tax
|
2,781.00
|
2,635.00
|
-12,210.00
|
-2,005.00
|
-5,022.00
|
-5,033.00
|
|||||
|
Provision for Tax
|
209.00
|
397.00
|
-381.00
|
-237.00
|
31.00
|
-743.00
|
|||||
|
Profit after Tax (Net Income)
|
2,435.00
|
2,235.00
|
-11,817.00
|
-2,222.00
|
-4,935.00
|
-4,202.00
|
|||||
|
Minority Interest
|
5.00
|
-3.00
|
12.00
|
20.00
|
-118.00
|
88.00
|
|||||
|
Consolidated Profit
|
2,710.00
|
1,890.00
|
-11,875.00
|
-2,222.00
|
-4,935.00
|
-4,202.00
|
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
|
6,100.00
|
5,454.00
|
-3,908.00
|
-17,233.00
|
-15,883.00
|
-14,999.00
|
|||||
|
Minority Interest
|
5.00
|
--
|
--
|
--
|
35.00
|
--
|
|||||
|
Non-Current Liabilities
|
50,192.00
|
54,663.00
|
63,199.00
|
58,413.00
|
62,896.00
|
71,406.00
|
|||||
|
Current Liabilities
|
109,563.00
|
108,115.00
|
97,078.00
|
95,827.00
|
90,052.00
|
81,992.00
|
|||||
|
Total Liabilities
|
275,439.00
|
168,235.00
|
156,363.00
|
137,012.00
|
137,100.00
|
138,552.00
|
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
|
41,240.00
|
39,776.00
|
28,365.00
|
27,737.00
|
27,577.00
|
29,886.00
|
|||||
|
Current Assets
|
124,630.00
|
128,459.00
|
127,998.00
|
109,275.00
|
109,523.00
|
108,666.00
|
|||||
|
Total Assets
|
290,500.00
|
168,235.00
|
156,363.00
|
137,012.00
|
137,100.00
|
138,552.00
|
|||||
|
Total Debt*
|
45,890.00
|
54,433.00
|
54,188.00
|
52,603.00
|
57,277.00
|
58,370.00
|
|||||
|
Net Current Assets
|
--
|
20,344.00
|
30,920.00
|
13,448.00
|
19,471.00
|
26,674.00
|
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
|
--
|
1,065.00
|
-12,080.00
|
5,960.00
|
3,512.00
|
-3,416.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
499.00
|
-11,973.00
|
-2,437.00
|
4,370.00
|
9,324.00
|
|||||
|
Cash from Financing Activities
|
--
|
-3,763.00
|
25,209.00
|
-5,487.00
|
-1,266.00
|
-5,600.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
6,616.00
|
--
|
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 ($)
|
2.72
|
2.81
|
-16.46
|
-3.65
|
-8.24
|
-7.12
|
|||||
|
Cash EPS ($)
|
--
|
5.27
|
-13.90
|
-0.59
|
-4.94
|
-3.49
|
|||||
|
Adjusted Book Value ($)
|
--
|
6.86
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.34
|
-16.82
|
9.78
|
5.86
|
-5.79
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.36
|
-20.05
|
7.27
|
3.82
|
-7.45
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.06
|
-27.59
|
-5.79
|
-11.64
|
-9.45
|
|||||
|
ROE (%)
|
42.24
|
289.13
|
111.79
|
13.42
|
31.96
|
25.23
|
|||||
|
ROA (%)
|
0.89
|
1.38
|
-8.06
|
-1.62
|
-3.58
|
-2.89
|
|||||
|
EBIT Margin (%)
|
5.44
|
6.04
|
-14.26
|
-0.99
|
-3.69
|
-3.72
|
|||||
|
Net Margin (%)
|
2.59
|
2.50
|
-17.77
|
-2.86
|
-7.29
|
-6.75
|
|||||
|
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 (%)
|
24.78
|
0.34
|
-0.14
|
0.17
|
0.07
|
0.07
|
|||||
|
EBIT Growth (%)
|
164.74
|
157.00
|
-1,127.04
|
68.59
|
-6.12
|
81.18
|
|||||
|
Net Profit Growth (%)
|
122.83
|
118.91
|
-431.82
|
54.97
|
-17.44
|
64.81
|
|||||
|
EPS Growth (%)
|
116.77
|
1.17
|
-3.51
|
0.56
|
-0.16
|
0.66
|
|||||
|
Book Value Growth (%)
|
277.07
|
--
|
--
|
--
|
--
|
--
|
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
|
77.61
|
77.24
|
-10.76
|
-71.50
|
-23.12
|
-28.28
|
|||||
|
Price / Book Value
|
27.90
|
31.65
|
-32.52
|
-9.22
|
-7.18
|
-7.92
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
25.96
|
26.86
|
-20.27
|
-252.92
|
-319.80
|
-919.80
|
|||||
|
Close Price ($)
|
216.47
|
217.12
|
177.00
|
260.66
|
190.49
|
201.32
|
|||||
|
High Price ($)
|
254.35
|
242.69
|
258.57
|
267.54
|
229.67
|
278.57
|
|||||
|
Low Price ($)
|
176.77
|
128.88
|
137.03
|
176.25
|
113.02
|
185.26
|
|||||
|
Market Cap ($ Cr)
|
169,297.26
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
9.98
|
-13.87
|
-3.05
|
-3.61
|
-3.89
|
|||||
|
Short term debt to equity ratio
|
0.75
|
1.61
|
-0.41
|
-0.32
|
-0.34
|
-0.10
|
|||||
|
Current Ratio
|
1.14
|
1.19
|
1.32
|
1.14
|
1.22
|
1.33
|
|||||
|
Quick Ratio
|
0.33
|
0.40
|
0.42
|
0.31
|
0.35
|
0.36
|
|||||
|
Interest Coverage
|
2.08
|
1.95
|
-3.48
|
-0.31
|
-0.97
|
-0.86
|
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 (%)
|
14.02
|
13.50
|
16.84
|
14.22
|
16.97
|
18.27
|
|||||
|
Asset Turnover
|
0.34
|
0.55
|
0.45
|
0.57
|
0.48
|
0.43
|
|||||
|
Receivable days
|
--
|
47.52
|
61.13
|
52.51
|
62.19
|
62.83
|
|||||
|
Inventory Days
|
--
|
369.28
|
445.96
|
411.52
|
454.48
|
494.93
|
|||||
|
Payable days
|
--
|
52.47
|
62.19
|
57.77
|
56.34
|
68.41
|
|||||
|
Cash Conversion Cycle
|
--
|
364.33
|
444.90
|
406.27
|
460.32
|
489.35
|