Market cap
$181 Mln
Revenue (TTM)
$517 Mln
P/E Ratio
--
P/B Ratio
25.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
517.10
|
562.34
|
611.38
|
691.14
|
780.97
|
794.65
|
|||||
|
Cost of Revenue
|
10.97
|
12.96
|
16.81
|
25.35
|
30.10
|
29.78
|
|||||
|
Gross Profit
|
506.13
|
549.38
|
594.57
|
665.79
|
750.87
|
764.87
|
|||||
|
Operating Expenses
|
471.80
|
529.50
|
564.15
|
620.60
|
699.24
|
708.32
|
|||||
|
Operating Profit (EBIT)
|
34.34
|
19.88
|
30.42
|
45.20
|
51.63
|
56.56
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
20.26
|
|||||
|
Profit before Tax
|
-7.34
|
-42.65
|
-31.18
|
-3.08
|
0.80
|
32.05
|
|||||
|
Provision for Tax
|
0.16
|
-6.90
|
-7.61
|
-0.35
|
0.70
|
7.26
|
|||||
|
Profit after Tax (Net Income)
|
-9.50
|
-37.59
|
-25.85
|
-5.27
|
-2.02
|
22.75
|
|||||
|
Minority Interest
|
-2.01
|
-1.85
|
-2.27
|
-2.53
|
-2.11
|
2.05
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-1.22
|
22.79
|
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
|
-2.24
|
-43.31
|
-9.89
|
21.24
|
15.01
|
41.10
|
|||||
|
Minority Interest
|
-2.01
|
--
|
--
|
--
|
--
|
2.13
|
|||||
|
Non-Current Liabilities
|
520.76
|
529.33
|
541.15
|
573.57
|
595.67
|
658.70
|
|||||
|
Current Liabilities
|
103.81
|
113.36
|
115.35
|
114.34
|
131.14
|
141.62
|
|||||
|
Total Liabilities
|
728.41
|
601.73
|
649.17
|
711.62
|
744.04
|
843.55
|
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
|
503.49
|
512.29
|
551.40
|
605.09
|
634.92
|
734.75
|
|||||
|
Current Assets
|
121.12
|
89.44
|
97.77
|
106.53
|
109.12
|
108.80
|
|||||
|
Total Assets
|
728.41
|
601.73
|
649.17
|
711.62
|
744.04
|
843.55
|
|||||
|
Total Debt*
|
475.30
|
481.58
|
483.85
|
500.08
|
516.42
|
548.91
|
|||||
|
Net Current Assets
|
17.31
|
-23.91
|
-17.58
|
-7.81
|
-22.01
|
-32.83
|
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
|
--
|
-5.54
|
1.12
|
-2.52
|
2.85
|
50.08
|
|||||
|
Cash Flow from Investing Activities
|
--
|
7.71
|
3.73
|
7.98
|
6.91
|
-2.28
|
|||||
|
Cash from Financing Activities
|
--
|
-1.78
|
-9.80
|
-7.09
|
-19.69
|
-55.42
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-7.62
|
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 ($)
|
-1.56
|
-6.15
|
-4.41
|
-0.87
|
-0.35
|
3.56
|
|||||
|
Cash EPS ($)
|
-1.26
|
-3.07
|
0.30
|
4.18
|
5.94
|
10.26
|
|||||
|
Adjusted Book Value ($)
|
-0.10
|
--
|
--
|
3.50
|
2.58
|
6.43
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.91
|
0.19
|
-0.42
|
0.49
|
7.84
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.16
|
-1.38
|
-1.26
|
-0.81
|
6.67
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-8.24
|
-5.19
|
-1.00
|
-0.36
|
3.90
|
|||||
|
ROE (%)
|
--
|
141.34
|
-455.38
|
-29.06
|
-7.19
|
477.18
|
|||||
|
ROA (%)
|
-1.29
|
-6.01
|
-3.80
|
-0.72
|
-0.25
|
2.66
|
|||||
|
EBIT Margin (%)
|
5.07
|
-0.38
|
1.64
|
5.55
|
5.45
|
9.67
|
|||||
|
Net Margin (%)
|
-1.84
|
-6.69
|
-4.23
|
-0.76
|
-0.26
|
2.79
|
|||||
|
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 (%)
|
-11.12
|
-0.08
|
-0.12
|
-0.12
|
-0.02
|
0.29
|
|||||
|
EBIT Growth (%)
|
813.40
|
-121.34
|
-73.82
|
-9.81
|
-44.59
|
51.86
|
|||||
|
Net Profit Growth (%)
|
73.34
|
-45.46
|
-390.70
|
-161.13
|
-108.87
|
1,251.65
|
|||||
|
EPS Growth (%)
|
77.53
|
-0.40
|
-4.07
|
-1.50
|
-1.10
|
11.72
|
|||||
|
Book Value Growth (%)
|
94.46
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.88
|
-1.98
|
-12.33
|
-50.71
|
6.36
|
|||||
|
Price / Book Value
|
25.22
|
-0.77
|
-5.17
|
3.06
|
6.82
|
3.52
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
14.69
|
30.23
|
13.95
|
7.98
|
7.62
|
5.58
|
|||||
|
Close Price ($)
|
8.96
|
5.44
|
8.71
|
10.71
|
17.60
|
22.64
|
|||||
|
High Price ($)
|
11.88
|
19.63
|
15.89
|
23.51
|
44.43
|
36.51
|
|||||
|
Low Price ($)
|
3.34
|
3.79
|
7.56
|
10.09
|
16.85
|
7.67
|
|||||
|
Market Cap ($ Cr)
|
181.23
|
--
|
--
|
--
|
--
|
--
|
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
|
-203.00
|
-11.12
|
-48.93
|
23.54
|
34.42
|
13.36
|
|||||
|
Short term debt to equity ratio
|
-2.95
|
-0.17
|
-0.82
|
0.37
|
0.52
|
0.36
|
|||||
|
Current Ratio
|
1.17
|
0.79
|
0.85
|
0.93
|
0.83
|
0.77
|
|||||
|
Quick Ratio
|
1.11
|
0.75
|
0.80
|
0.87
|
0.77
|
0.72
|
|||||
|
Interest Coverage
|
0.78
|
-0.05
|
0.24
|
0.93
|
1.02
|
1.72
|
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 (%)
|
8.69
|
9.71
|
9.92
|
10.00
|
8.90
|
8.19
|
|||||
|
Asset Turnover
|
0.70
|
0.90
|
0.90
|
0.95
|
0.98
|
0.93
|
|||||
|
Receivable days
|
--
|
37.43
|
38.76
|
36.63
|
31.47
|
27.04
|
|||||
|
Inventory Days
|
--
|
145.68
|
142.80
|
113.62
|
88.35
|
84.83
|
|||||
|
Payable days
|
--
|
1,099.12
|
788.37
|
467.61
|
297.46
|
230.52
|
|||||
|
Cash Conversion Cycle
|
--
|
-916.01
|
-606.81
|
-317.36
|
-177.63
|
-118.64
|