Market cap
$2,412 Mln
Revenue (TTM)
$5,807 Mln
P/E Ratio
--
P/B Ratio
0.8
Div. Yield
0 %
Income Statement ($ Mln) |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
5,806.60
|
5,892.90
|
6,118.00
|
5,554.10
|
5,304.40
|
4,629.90
|
|||||
|
Cost of Revenue
|
2,154.60
|
2,072.00
|
2,178.80
|
2,005.90
|
1,923.20
|
1,853.40
|
|||||
|
Gross Profit
|
3,652.00
|
3,820.90
|
3,939.20
|
3,548.20
|
3,381.20
|
2,776.50
|
|||||
|
Operating Expenses
|
3,733.50
|
3,579.80
|
3,392.50
|
3,004.50
|
3,140.30
|
2,825.10
|
|||||
|
Operating Profit (EBIT)
|
-81.50
|
241.10
|
546.70
|
543.70
|
240.90
|
-48.60
|
|||||
|
Other Income
|
--
|
--
|
--
|
419.00
|
409.90
|
43.90
|
|||||
|
Profit before Tax
|
-610.20
|
-344.80
|
204.50
|
704.80
|
426.80
|
-239.80
|
|||||
|
Provision for Tax
|
-20.00
|
5.40
|
95.10
|
181.60
|
164.80
|
-172.00
|
|||||
|
Profit after Tax (Net Income)
|
-604.80
|
-367.90
|
89.40
|
508.20
|
259.50
|
-201.30
|
|||||
|
Minority Interest
|
--
|
-17.70
|
-20.00
|
-1.80
|
-5.10
|
285.60
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
495.00
|
61.20
|
-303.60
|
Liabilities ($ Mln) |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
3,132.10
|
3,685.10
|
3,969.50
|
3,953.50
|
3,296.90
|
3,897.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
186.30
|
191.30
|
201.50
|
|||||
|
Non-Current Liabilities
|
4,280.80
|
5,413.80
|
5,233.00
|
5,691.50
|
5,992.50
|
7,093.40
|
|||||
|
Current Liabilities
|
2,540.50
|
2,538.30
|
2,601.80
|
2,736.80
|
2,565.60
|
2,415.40
|
|||||
|
Total Liabilities
|
10,200.40
|
11,907.70
|
12,082.50
|
12,661.60
|
12,116.10
|
13,691.40
|
Assets ($ Mln) |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
8,282.70
|
9,954.40
|
10,119.00
|
10,609.90
|
10,434.20
|
11,908.30
|
|||||
|
Current Assets
|
1,917.70
|
1,953.30
|
1,963.50
|
2,051.70
|
1,681.90
|
1,783.10
|
|||||
|
Total Assets
|
10,200.40
|
11,907.70
|
12,082.50
|
12,661.60
|
12,116.10
|
13,691.40
|
|||||
|
Total Debt*
|
197.30
|
4,245.20
|
4,121.30
|
4,549.20
|
4,782.10
|
5,796.00
|
|||||
|
Net Current Assets
|
--
|
-585.00
|
-638.30
|
-685.10
|
-883.70
|
-632.30
|
Cashflow ($ Mln) |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
537.80
|
492.60
|
614.60
|
625.70
|
726.60
|
318.70
|
|||||
|
Cash Flow from Investing Activities
|
539.00
|
-128.40
|
-226.20
|
-118.20
|
269.70
|
2,441.90
|
|||||
|
Cash from Financing Activities
|
-1,161.20
|
-426.80
|
-336.70
|
-469.30
|
-1,034.00
|
-2,795.10
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
38.20
|
-37.70
|
-34.50
|
Financials Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.69
|
-0.42
|
0.10
|
0.59
|
0.30
|
-0.26
|
|||||
|
Cash EPS ($)
|
-0.69
|
0.06
|
0.59
|
1.08
|
0.91
|
0.50
|
|||||
|
Adjusted Book Value ($)
|
3.57
|
4.23
|
4.57
|
4.57
|
3.86
|
5.09
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
0.61
|
0.56
|
0.71
|
0.72
|
0.85
|
0.42
|
|||||
|
Free Cash Flow per Share ($)
|
0.40
|
0.32
|
0.43
|
0.47
|
0.65
|
0.19
|
Profitability Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-10.74
|
-4.59
|
1.08
|
6.13
|
2.92
|
-1.84
|
|||||
|
ROE (%)
|
-17.74
|
-9.61
|
2.26
|
14.02
|
7.21
|
-5.83
|
|||||
|
ROA (%)
|
-5.47
|
-3.07
|
0.72
|
4.10
|
2.01
|
-1.32
|
|||||
|
EBIT Margin (%)
|
-7.34
|
8.99
|
9.53
|
9.69
|
6.41
|
3.44
|
|||||
|
Net Margin (%)
|
-10.42
|
-6.24
|
1.46
|
8.51
|
4.54
|
-4.31
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.01
|
-0.04
|
0.10
|
0.05
|
0.15
|
-0.02
|
|||||
|
EBIT Growth (%)
|
-180.39
|
-9.09
|
8.31
|
58.34
|
113.51
|
139.72
|
|||||
|
Net Profit Growth (%)
|
-64.39
|
-511.52
|
-82.41
|
95.84
|
228.91
|
80.00
|
|||||
|
EPS Growth (%)
|
-0.63
|
-5.10
|
-0.82
|
0.93
|
2.16
|
0.80
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-3.13
|
-11.02
|
97.27
|
20.91
|
26.36
|
-35.51
|
|||||
|
Price / Book Value
|
0.61
|
1.10
|
2.19
|
2.69
|
2.07
|
1.83
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
34.10
|
8.47
|
12.47
|
15.47
|
13.29
|
15.33
|
|||||
|
Close Price ($)
|
2.16
|
4.65
|
10.02
|
12.29
|
8.01
|
9.34
|
|||||
|
High Price ($)
|
5.33
|
10.54
|
13.46
|
12.64
|
11.12
|
10.49
|
|||||
|
Low Price ($)
|
1.82
|
4.46
|
9.02
|
6.19
|
5.90
|
2.65
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.06
|
1.15
|
1.04
|
1.15
|
1.45
|
1.49
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.02
|
0.02
|
0.03
|
0.03
|
0.03
|
|||||
|
Current Ratio
|
0.75
|
0.77
|
0.75
|
0.75
|
0.66
|
0.74
|
|||||
|
Quick Ratio
|
0.42
|
0.46
|
0.46
|
0.44
|
0.40
|
0.47
|
|||||
|
Interest Coverage
|
-2.31
|
2.33
|
2.32
|
2.06
|
1.41
|
0.69
|
Operating Efficiency Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
9.06
|
11.26
|
10.50
|
11.03
|
11.80
|
14.91
|
|||||
|
Asset Turnover
|
0.53
|
0.49
|
0.49
|
0.45
|
0.41
|
0.30
|
|||||
|
Receivable days
|
37.41
|
40.48
|
37.46
|
40.72
|
45.32
|
44.60
|
|||||
|
Inventory Days
|
138.43
|
137.37
|
135.58
|
137.92
|
124.61
|
130.95
|
|||||
|
Payable days
|
319.12
|
342.65
|
288.53
|
247.00
|
231.17
|
232.19
|
|||||
|
Cash Conversion Cycle
|
-143.28
|
-164.80
|
-115.49
|
-68.36
|
-61.23
|
-56.64
|