Market cap
$300 Mln
Revenue (TTM)
$17 Mln
P/E Ratio
192.5
P/B Ratio
2.9
Div. Yield
0.5 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
17.07
|
44.07
|
46.64
|
39.85
|
91.95
|
108.56
|
|||||
|
Cost of Revenue
|
29.37
|
236.26
|
103.03
|
33.40
|
106.71
|
84.67
|
|||||
|
Gross Profit
|
-12.30
|
-192.19
|
-56.38
|
6.45
|
-14.77
|
23.89
|
|||||
|
Operating Expenses
|
11.26
|
11.71
|
11.07
|
10.64
|
10.08
|
9.45
|
|||||
|
Operating Profit (EBIT)
|
-23.56
|
-203.90
|
-67.45
|
-4.20
|
-24.84
|
14.44
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
41.12
|
35.93
|
|||||
|
Profit before Tax
|
-1.27
|
-185.93
|
10.95
|
2.46
|
12.96
|
46.39
|
|||||
|
Provision for Tax
|
-2.03
|
-38.42
|
4.60
|
0.80
|
1.07
|
11.57
|
|||||
|
Profit after Tax (Net Income)
|
1.53
|
-147.33
|
6.97
|
1.84
|
12.46
|
34.86
|
|||||
|
Minority Interest
|
0.78
|
0.17
|
0.62
|
0.18
|
-0.57
|
-0.04
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
12.46
|
34.86
|
Liabilities ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
104.83
|
103.03
|
251.16
|
244.99
|
243.74
|
244.72
|
|||||
|
Minority Interest
|
0.78
|
--
|
--
|
--
|
5.12
|
5.40
|
|||||
|
Non-Current Liabilities
|
86.56
|
87.79
|
131.77
|
162.91
|
143.87
|
160.79
|
|||||
|
Current Liabilities
|
7.27
|
5.74
|
10.65
|
15.07
|
16.53
|
22.31
|
|||||
|
Total Liabilities
|
205.93
|
201.53
|
398.72
|
428.35
|
409.26
|
433.22
|
Assets ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
140.80
|
146.61
|
358.09
|
369.55
|
377.64
|
378.30
|
|||||
|
Current Assets
|
57.86
|
54.92
|
40.63
|
58.81
|
31.62
|
54.91
|
|||||
|
Total Assets
|
205.93
|
201.53
|
398.72
|
428.35
|
409.26
|
433.22
|
|||||
|
Total Debt*
|
2.75
|
85.55
|
92.12
|
128.70
|
110.88
|
125.31
|
|||||
|
Net Current Assets
|
50.59
|
49.18
|
29.98
|
43.74
|
15.09
|
32.61
|
Cashflow ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
20.13
|
-30.50
|
-6.25
|
6.52
|
16.50
|
|||||
|
Cash Flow from Investing Activities
|
--
|
24.14
|
68.18
|
-4.12
|
22.47
|
-3.27
|
|||||
|
Cash from Financing Activities
|
--
|
-8.78
|
-37.98
|
13.20
|
-29.01
|
-32.04
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-0.02
|
-18.80
|
Financials Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
0.21
|
-19.27
|
0.91
|
0.24
|
1.64
|
4.62
|
|||||
|
Cash EPS ($)
|
--
|
3.83
|
2.88
|
2.28
|
3.65
|
6.63
|
|||||
|
Adjusted Book Value ($)
|
--
|
13.48
|
32.93
|
32.19
|
32.12
|
32.45
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.63
|
-4.00
|
-0.82
|
0.86
|
2.19
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.91
|
-6.34
|
-3.01
|
-1.89
|
-3.28
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-55.40
|
1.95
|
0.50
|
3.44
|
9.46
|
|||||
|
ROE (%)
|
2.26
|
-83.19
|
2.81
|
0.75
|
5.10
|
15.12
|
|||||
|
ROA (%)
|
0.73
|
-49.09
|
1.69
|
0.44
|
2.96
|
8.13
|
|||||
|
EBIT Margin (%)
|
20.43
|
-410.94
|
31.07
|
18.50
|
17.70
|
46.40
|
|||||
|
Net Margin (%)
|
8.98
|
-334.35
|
14.95
|
4.61
|
9.36
|
24.12
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-61.38
|
-0.06
|
0.17
|
-0.57
|
-0.15
|
0.17
|
|||||
|
EBIT Growth (%)
|
101.78
|
-1,349.71
|
96.61
|
-54.73
|
-67.68
|
34.84
|
|||||
|
Net Profit Growth (%)
|
101.47
|
-2,212.92
|
280.00
|
-85.27
|
-64.26
|
47.32
|
|||||
|
EPS Growth (%)
|
101.02
|
-22.08
|
2.79
|
-0.85
|
-0.64
|
0.47
|
|||||
|
Book Value Growth (%)
|
-3.60
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
192.52
|
-1.80
|
30.60
|
103.52
|
17.20
|
7.41
|
|||||
|
Price / Book Value
|
2.85
|
2.57
|
0.85
|
0.78
|
0.88
|
1.06
|
|||||
|
Dividend Yield (%)
|
0.50
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
14.89
|
-70.30
|
10.25
|
13.89
|
10.29
|
5.84
|
|||||
|
Close Price ($)
|
41.37
|
34.66
|
27.97
|
24.96
|
28.24
|
34.24
|
|||||
|
High Price ($)
|
45.01
|
35.01
|
31.00
|
33.20
|
43.65
|
38.58
|
|||||
|
Low Price ($)
|
31.32
|
24.23
|
23.55
|
22.58
|
27.80
|
27.95
|
|||||
|
Market Cap ($ Cr)
|
299.93
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.81
|
0.83
|
0.37
|
0.53
|
0.45
|
0.51
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.01
|
0.01
|
0.01
|
0.02
|
|||||
|
Current Ratio
|
7.96
|
9.56
|
3.81
|
3.90
|
1.91
|
2.46
|
|||||
|
Quick Ratio
|
7.93
|
8.83
|
0.99
|
0.42
|
0.24
|
0.52
|
|||||
|
Interest Coverage
|
0.73
|
-37.35
|
4.10
|
1.50
|
4.90
|
12.63
|
Operating Efficiency Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
3.46
|
3.07
|
5.85
|
4.80
|
1.57
|
8.60
|
|||||
|
Asset Turnover
|
0.08
|
0.15
|
0.11
|
0.10
|
0.22
|
0.25
|
|||||
|
Receivable days
|
--
|
16.91
|
18.17
|
15.36
|
21.41
|
24.33
|
|||||
|
Inventory Days
|
--
|
26.52
|
146.36
|
438.32
|
121.61
|
181.68
|
|||||
|
Payable days
|
--
|
2.91
|
17.15
|
52.91
|
18.21
|
23.31
|
|||||
|
Cash Conversion Cycle
|
--
|
40.52
|
147.38
|
400.77
|
124.81
|
182.70
|