Market cap
$8,692 Mln
Revenue (TTM)
$58,337 Mln
P/E Ratio
--
P/B Ratio
78.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
58,337.00
|
54,633.00
|
54,211.00
|
52,788.00
|
48,971.00
|
29,882.00
|
|||||
|
Cost of Revenue
|
46,075.00
|
44,162.00
|
42,746.00
|
40,978.00
|
39,934.00
|
29,855.00
|
|||||
|
Gross Profit
|
12,262.00
|
10,471.00
|
11,465.00
|
11,810.00
|
9,037.00
|
27.00
|
|||||
|
Operating Expenses
|
11,254.00
|
9,004.00
|
8,851.00
|
8,776.00
|
7,430.00
|
1,086.00
|
|||||
|
Operating Profit (EBIT)
|
1,008.00
|
1,467.00
|
2,614.00
|
3,034.00
|
1,607.00
|
-1,059.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
541.00
|
311.00
|
|||||
|
Profit before Tax
|
-369.00
|
190.00
|
1,154.00
|
1,121.00
|
186.00
|
-2,548.00
|
|||||
|
Provision for Tax
|
-43.00
|
79.00
|
308.00
|
299.00
|
59.00
|
-555.00
|
|||||
|
Profit after Tax (Net Income)
|
-326.00
|
111.00
|
846.00
|
822.00
|
127.00
|
-1,993.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
-1,510.00
|
-3,137.00
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
127.00
|
-1,993.00
|
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
|
-3,972.00
|
-3,727.00
|
-3,977.00
|
-5,202.00
|
-5,799.00
|
-7,340.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
41,449.00
|
41,009.00
|
41,465.00
|
46,198.00
|
49,019.00
|
54,801.00
|
|||||
|
Current Liabilities
|
26,756.00
|
24,492.00
|
24,295.00
|
22,062.00
|
21,496.00
|
19,006.00
|
|||||
|
Total Liabilities
|
90,989.00
|
61,774.00
|
61,783.00
|
63,058.00
|
64,716.00
|
66,467.00
|
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
|
50,101.00
|
49,569.00
|
48,629.00
|
49,486.00
|
49,447.00
|
49,131.00
|
|||||
|
Current Assets
|
14,276.00
|
12,205.00
|
13,154.00
|
13,572.00
|
15,269.00
|
17,336.00
|
|||||
|
Total Assets
|
90,989.00
|
61,774.00
|
61,783.00
|
63,058.00
|
64,716.00
|
66,467.00
|
|||||
|
Total Debt*
|
35,729.00
|
35,970.00
|
37,544.00
|
40,663.00
|
43,687.00
|
46,177.00
|
|||||
|
Net Current Assets
|
-12,480.00
|
-12,287.00
|
-11,141.00
|
-8,490.00
|
-6,227.00
|
-1,669.00
|
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
|
--
|
3,099.00
|
3,983.00
|
3,803.00
|
2,173.00
|
704.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,894.00
|
-968.00
|
-502.00
|
636.00
|
-5,983.00
|
|||||
|
Cash from Financing Activities
|
--
|
-1,051.00
|
-2,794.00
|
-3,206.00
|
-2,631.00
|
5,288.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
178.00
|
9.00
|
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 ($)
|
-0.49
|
0.17
|
1.17
|
1.25
|
0.18
|
-3.07
|
|||||
|
Cash EPS ($)
|
--
|
3.46
|
4.29
|
4.68
|
3.39
|
0.53
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.68
|
5.52
|
5.79
|
3.03
|
1.09
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.03
|
1.80
|
1.84
|
-1.02
|
0.76
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.34
|
2.45
|
2.24
|
0.33
|
-5.46
|
|||||
|
ROE (%)
|
--
|
-2.88
|
-18.43
|
-14.94
|
-1.93
|
28.06
|
|||||
|
ROA (%)
|
-0.36
|
0.18
|
1.36
|
1.29
|
0.19
|
-3.10
|
|||||
|
EBIT Margin (%)
|
2.36
|
3.49
|
5.70
|
6.19
|
4.39
|
-2.50
|
|||||
|
Net Margin (%)
|
-0.56
|
0.20
|
1.56
|
1.56
|
0.26
|
-6.60
|
|||||
|
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 (%)
|
7.53
|
0.01
|
0.03
|
0.08
|
0.64
|
0.72
|
|||||
|
EBIT Growth (%)
|
-44.12
|
-38.28
|
-5.45
|
52.05
|
387.17
|
92.69
|
|||||
|
Net Profit Growth (%)
|
-157.50
|
-86.88
|
2.92
|
547.24
|
106.37
|
77.57
|
|||||
|
EPS Growth (%)
|
-163.25
|
-0.86
|
-0.06
|
6.05
|
1.06
|
0.80
|
|||||
|
Book Value Growth (%)
|
-2.29
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
91.41
|
14.86
|
10.98
|
71.72
|
-5.85
|
|||||
|
Price / Book Value
|
78.85
|
-2.72
|
-3.16
|
-1.74
|
-1.57
|
-1.59
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
28.31
|
10.19
|
8.60
|
8.10
|
10.63
|
28.61
|
|||||
|
Close Price ($)
|
18.07
|
15.33
|
17.43
|
13.74
|
12.72
|
17.96
|
|||||
|
High Price ($)
|
18.36
|
19.10
|
18.21
|
19.08
|
21.42
|
26.09
|
|||||
|
Low Price ($)
|
10.09
|
8.50
|
9.07
|
10.86
|
11.65
|
14.71
|
|||||
|
Market Cap ($ Cr)
|
8,691.66
|
--
|
--
|
--
|
--
|
--
|
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
|
-6.50
|
-9.65
|
-9.44
|
-7.82
|
-7.53
|
-6.29
|
|||||
|
Short term debt to equity ratio
|
-1.04
|
-1.29
|
-1.61
|
-0.95
|
-0.82
|
-0.54
|
|||||
|
Current Ratio
|
0.53
|
0.50
|
0.54
|
0.62
|
0.71
|
0.91
|
|||||
|
Quick Ratio
|
0.42
|
0.38
|
0.43
|
0.51
|
0.60
|
0.82
|
|||||
|
Interest Coverage
|
0.78
|
1.11
|
1.60
|
1.52
|
1.09
|
-0.42
|
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 (%)
|
3.24
|
3.80
|
3.70
|
3.84
|
4.37
|
5.04
|
|||||
|
Asset Turnover
|
0.65
|
0.88
|
0.87
|
0.83
|
0.75
|
0.47
|
|||||
|
Receivable days
|
--
|
13.64
|
13.58
|
14.41
|
13.59
|
17.40
|
|||||
|
Inventory Days
|
--
|
22.45
|
21.52
|
20.85
|
18.63
|
20.85
|
|||||
|
Payable days
|
--
|
21.90
|
20.54
|
20.06
|
17.93
|
18.16
|
|||||
|
Cash Conversion Cycle
|
--
|
14.20
|
14.57
|
15.19
|
14.29
|
20.10
|