Market cap
$52 Mln
Revenue (TTM)
$644 Mln
P/E Ratio
--
P/B Ratio
0.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
643.67
|
653.81
|
649.81
|
708.06
|
759.26
|
759.26
|
|||||
|
Cost of Revenue
|
436.67
|
441.54
|
446.26
|
474.18
|
509.66
|
520.74
|
|||||
|
Gross Profit
|
207.00
|
212.28
|
203.55
|
233.88
|
249.60
|
238.52
|
|||||
|
Operating Expenses
|
221.74
|
226.46
|
230.64
|
250.93
|
252.21
|
241.68
|
|||||
|
Operating Profit (EBIT)
|
-14.74
|
-14.19
|
-27.10
|
-17.06
|
1.84
|
-3.16
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-7.15
|
-7.50
|
-16.11
|
-13.80
|
1.77
|
1.77
|
|||||
|
Provision for Tax
|
-1.56
|
-1.59
|
1.94
|
10.14
|
1.74
|
1.74
|
|||||
|
Profit after Tax (Net Income)
|
-5.59
|
-5.91
|
-18.61
|
-22.59
|
0.03
|
0.04
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
167.91
|
157.31
|
162.30
|
192.32
|
226.59
|
226.59
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
102.06
|
108.21
|
139.91
|
106.49
|
123.59
|
123.59
|
|||||
|
Current Liabilities
|
153.48
|
155.89
|
188.24
|
188.01
|
202.96
|
202.96
|
|||||
|
Total Liabilities
|
576.91
|
421.42
|
452.36
|
486.82
|
553.14
|
553.14
|
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
|
214.98
|
228.15
|
229.18
|
243.76
|
275.47
|
275.47
|
|||||
|
Current Assets
|
208.46
|
193.27
|
223.19
|
243.06
|
277.67
|
277.67
|
|||||
|
Total Assets
|
631.90
|
421.42
|
452.36
|
486.82
|
553.14
|
553.14
|
|||||
|
Total Debt*
|
138.63
|
150.45
|
145.90
|
153.12
|
174.77
|
174.77
|
|||||
|
Net Current Assets
|
--
|
37.38
|
34.95
|
55.05
|
74.72
|
74.72
|
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
|
--
|
-1.46
|
-19.75
|
0.48
|
13.37
|
13.37
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.30
|
28.97
|
19.78
|
--
|
16.02
|
|||||
|
Cash from Financing Activities
|
--
|
-0.85
|
-14.06
|
-16.13
|
-29.28
|
-29.28
|
|||||
|
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 (%)
|
--
|
-1.92
|
-5.69
|
-6.05
|
0.01
|
0.01
|
|||||
|
ROE (%)
|
-3.44
|
-3.70
|
-10.49
|
-10.79
|
0.01
|
0.02
|
|||||
|
ROA (%)
|
-0.90
|
-1.35
|
-3.96
|
-4.35
|
0.00
|
0.01
|
|||||
|
EBIT Margin (%)
|
-1.46
|
-1.15
|
-2.47
|
-1.94
|
0.24
|
0.24
|
|||||
|
Net Margin (%)
|
-0.87
|
-0.90
|
-2.86
|
-3.19
|
0.00
|
0.01
|
|||||
|
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 (%)
|
-1.10
|
0.01
|
-0.08
|
-0.07
|
-0.01
|
-0.01
|
|||||
|
EBIT Growth (%)
|
46.79
|
53.28
|
-16.62
|
-841.30
|
-95.28
|
-95.24
|
|||||
|
Net Profit Growth (%)
|
99.13
|
68.24
|
17.66
|
-55,207.32
|
-99.92
|
-99.88
|
|||||
|
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
|
0.31
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
67.34
|
29.82
|
-10.93
|
-12.88
|
3.57
|
3.56
|
|||||
|
Close Price ($)
|
3.42
|
3.05
|
3.35
|
6.76
|
9.25
|
9.94
|
|||||
|
High Price ($)
|
4.92
|
4.92
|
7.05
|
10.45
|
18.00
|
18.00
|
|||||
|
Low Price ($)
|
2.59
|
2.19
|
3.02
|
6.54
|
8.40
|
8.40
|
|||||
|
Market Cap ($ Cr)
|
51.77
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.96
|
0.90
|
0.80
|
0.77
|
0.77
|
|||||
|
Short term debt to equity ratio
|
0.28
|
0.34
|
0.35
|
0.32
|
0.30
|
0.30
|
|||||
|
Current Ratio
|
1.36
|
1.24
|
1.19
|
1.29
|
1.37
|
1.37
|
|||||
|
Quick Ratio
|
0.82
|
0.70
|
0.60
|
0.77
|
0.82
|
0.82
|
|||||
|
Interest Coverage
|
--
|
-65.22
|
-272.10
|
-393.31
|
21.16
|
21.34
|
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 (%)
|
3.18
|
3.89
|
3.78
|
4.20
|
3.49
|
3.49
|
|||||
|
Asset Turnover
|
1.03
|
1.50
|
1.38
|
1.36
|
1.28
|
1.28
|
|||||
|
Receivable days
|
--
|
13.97
|
15.26
|
14.51
|
19.80
|
19.80
|
|||||
|
Inventory Days
|
--
|
80.42
|
85.67
|
81.13
|
84.91
|
83.10
|
|||||
|
Payable days
|
--
|
63.53
|
72.21
|
69.24
|
72.20
|
70.67
|
|||||
|
Cash Conversion Cycle
|
--
|
30.86
|
28.71
|
26.40
|
32.50
|
32.23
|