Market cap
$433 Mln
Revenue (TTM)
$2,810 Mln
P/E Ratio
--
P/B Ratio
0.8
Div. Yield
2 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,810.23
|
2,757.85
|
2,722.68
|
2,817.29
|
2,968.14
|
2,968.14
|
|||||
|
Cost of Revenue
|
1,588.68
|
1,573.08
|
1,500.64
|
1,554.34
|
1,683.27
|
1,683.27
|
|||||
|
Gross Profit
|
1,221.56
|
1,184.78
|
1,222.04
|
1,262.96
|
1,284.87
|
1,284.87
|
|||||
|
Operating Expenses
|
1,191.52
|
1,157.52
|
1,072.19
|
1,062.29
|
1,067.64
|
1,067.64
|
|||||
|
Operating Profit (EBIT)
|
30.04
|
28.98
|
149.86
|
201.31
|
214.33
|
214.33
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.34
|
-12.22
|
135.16
|
181.32
|
213.03
|
213.03
|
|||||
|
Provision for Tax
|
1.73
|
-2.35
|
29.06
|
9.49
|
33.34
|
33.34
|
|||||
|
Profit after Tax (Net Income)
|
0.28
|
-7.05
|
107.26
|
163.87
|
181.74
|
181.74
|
|||||
|
Minority Interest
|
2.71
|
3.19
|
1.16
|
-0.44
|
2.05
|
2.05
|
|||||
|
Consolidated Profit
|
-13.39
|
-6.69
|
103.42
|
163.87
|
174.03
|
174.03
|
Liabilities ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
612.08
|
601.85
|
599.02
|
560.63
|
420.68
|
420.68
|
|||||
|
Minority Interest
|
2.71
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
519.48
|
511.29
|
530.87
|
494.22
|
499.16
|
499.16
|
|||||
|
Current Liabilities
|
883.23
|
845.54
|
757.93
|
742.96
|
911.20
|
911.20
|
|||||
|
Total Liabilities
|
2,905.32
|
1,965.79
|
1,894.75
|
1,804.75
|
1,836.47
|
1,836.47
|
Assets ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
1,109.49
|
1,103.02
|
1,058.25
|
1,015.84
|
1,005.02
|
1,005.02
|
|||||
|
Current Assets
|
912.60
|
862.77
|
836.51
|
788.91
|
831.46
|
831.46
|
|||||
|
Total Assets
|
2,905.32
|
1,965.79
|
1,894.75
|
1,804.75
|
1,836.47
|
1,836.47
|
|||||
|
Total Debt*
|
949.28
|
891.13
|
826.55
|
747.86
|
887.63
|
887.63
|
|||||
|
Net Current Assets
|
29.36
|
17.23
|
78.58
|
45.95
|
-79.74
|
-79.74
|
Cashflow ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
100.26
|
104.56
|
200.15
|
125.88
|
125.88
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-158.83
|
-51.69
|
-49.62
|
-64.04
|
-64.04
|
|||||
|
Cash from Financing Activities
|
--
|
58.65
|
-44.51
|
-162.99
|
-58.15
|
-58.15
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-0.48
|
7.85
|
12.52
|
14.55
|
14.55
|
|||||
|
ROE (%)
|
0.49
|
-1.17
|
18.50
|
33.40
|
49.17
|
49.17
|
|||||
|
ROA (%)
|
0.01
|
-0.37
|
5.80
|
9.00
|
9.88
|
9.88
|
|||||
|
EBIT Margin (%)
|
0.07
|
0.23
|
5.48
|
7.12
|
7.22
|
7.66
|
|||||
|
Net Margin (%)
|
0.01
|
-0.26
|
3.94
|
5.82
|
6.12
|
6.12
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
4.95
|
0.01
|
-0.03
|
-0.05
|
0.07
|
0.07
|
|||||
|
EBIT Growth (%)
|
-98.13
|
-95.81
|
-25.69
|
-11.72
|
4.14
|
11.01
|
|||||
|
Net Profit Growth (%)
|
-96.49
|
-106.58
|
-34.55
|
-9.83
|
32.64
|
32.64
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.75
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
2.04
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
16.16
|
12.16
|
3.88
|
2.86
|
3.06
|
3.09
|
|||||
|
Close Price ($)
|
13.10
|
12.22
|
18.33
|
31.37
|
26.11
|
26.02
|
|||||
|
High Price ($)
|
18.12
|
19.25
|
44.51
|
32.80
|
31.13
|
31.13
|
|||||
|
Low Price ($)
|
8.80
|
9.54
|
18.30
|
16.85
|
17.82
|
17.82
|
|||||
|
Market Cap ($ Cr)
|
432.97
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
1.48
|
1.38
|
1.33
|
2.11
|
2.11
|
|||||
|
Short term debt to equity ratio
|
0.77
|
0.70
|
0.58
|
0.53
|
1.05
|
1.05
|
|||||
|
Current Ratio
|
1.03
|
1.02
|
1.10
|
1.06
|
0.91
|
0.91
|
|||||
|
Quick Ratio
|
0.34
|
0.30
|
0.36
|
0.33
|
0.28
|
0.28
|
|||||
|
Interest Coverage
|
0.98
|
0.34
|
10.68
|
10.37
|
15.03
|
15.94
|
Operating Efficiency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
6.35
|
5.54
|
6.23
|
5.49
|
5.06
|
5.06
|
|||||
|
Asset Turnover
|
1.01
|
1.43
|
1.47
|
1.55
|
1.61
|
1.61
|
|||||
|
Receivable days
|
--
|
21.34
|
21.75
|
19.77
|
18.81
|
18.81
|
|||||
|
Inventory Days
|
--
|
136.49
|
134.59
|
131.70
|
127.70
|
127.70
|
|||||
|
Payable days
|
--
|
49.71
|
59.50
|
56.61
|
60.91
|
60.91
|
|||||
|
Cash Conversion Cycle
|
--
|
108.12
|
96.83
|
94.85
|
85.60
|
85.60
|