Market cap
$37 Mln
Revenue (TTM)
$23,475 Mln
P/E Ratio
--
P/B Ratio
3.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
23,475.49
|
24,091.90
|
24,568.26
|
24,043.24
|
21,928.39
|
21,639.56
|
|||||
|
Cost of Revenue
|
18,748.65
|
19,287.96
|
19,461.76
|
19,338.92
|
17,201.64
|
16,963.21
|
|||||
|
Gross Profit
|
4,726.84
|
4,803.94
|
5,106.50
|
4,704.32
|
4,726.76
|
4,676.35
|
|||||
|
Operating Expenses
|
5,204.29
|
4,902.09
|
5,033.88
|
4,657.19
|
4,587.34
|
4,592.38
|
|||||
|
Operating Profit (EBIT)
|
-477.46
|
-98.15
|
72.62
|
47.14
|
139.42
|
83.98
|
|||||
|
Other Income
|
198.04
|
148.73
|
-8.74
|
117.01
|
55.69
|
-0.55
|
|||||
|
Profit before Tax
|
-1,653.30
|
-756.40
|
-542.26
|
-120.23
|
-81.61
|
-589.48
|
|||||
|
Provision for Tax
|
-18.10
|
-6.47
|
-3.78
|
-20.16
|
387.61
|
77.48
|
|||||
|
Profit after Tax (Net Income)
|
-1,635.20
|
-749.94
|
-538.48
|
-100.07
|
-469.22
|
-422.21
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-615.17
|
-749.94
|
-538.48
|
-90.91
|
-452.17
|
-422.21
|
Liabilities ($ Mln) |
TTM | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-1,966.27
|
-641.78
|
99.03
|
615.15
|
674.53
|
1,186.69
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,574.27
|
5,441.26
|
5,496.88
|
6,117.30
|
6,011.38
|
3,961.54
|
|||||
|
Current Liabilities
|
6,517.95
|
2,727.88
|
2,933.09
|
2,602.95
|
2,766.46
|
2,443.14
|
|||||
|
Total Liabilities
|
13,643.91
|
7,527.36
|
8,529.00
|
9,335.40
|
9,452.37
|
7,591.37
|
Assets ($ Mln) |
TTM | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
3,387.30
|
4,226.32
|
5,079.65
|
5,740.23
|
5,751.73
|
3,489.65
|
|||||
|
Current Assets
|
3,738.65
|
3,301.05
|
3,449.36
|
3,595.17
|
3,700.64
|
4,101.72
|
|||||
|
Total Assets
|
13,643.91
|
7,527.36
|
8,529.00
|
9,335.40
|
9,452.37
|
7,591.37
|
|||||
|
Total Debt*
|
6,581.26
|
5,819.52
|
5,926.10
|
6,432.25
|
6,305.94
|
3,494.76
|
|||||
|
Net Current Assets
|
-2,779.30
|
573.17
|
516.27
|
992.23
|
934.18
|
1,658.58
|
Cashflow ($ Mln) |
TTM | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-52.44
|
379.27
|
22.99
|
487.02
|
-228.67
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-104.76
|
-134.07
|
-15.03
|
-149.85
|
-198.55
|
|||||
|
Cash from Financing Activities
|
--
|
274.63
|
-366.38
|
-65.24
|
-326.65
|
-540.50
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
117.43
|
-121.18
|
-69.40
|
34.36
|
-302.98
|
Financials Ratios |
TTM | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-13.39
|
-8.24
|
-1.43
|
-8.05
|
-8.73
|
|||||
|
ROE (%)
|
--
|
276.35
|
-150.79
|
-15.52
|
-50.42
|
-30.29
|
|||||
|
ROA (%)
|
-13.17
|
-9.34
|
-6.03
|
-1.07
|
-5.51
|
-5.09
|
|||||
|
EBIT Margin (%)
|
-2.03
|
-0.41
|
0.30
|
0.20
|
0.64
|
0.39
|
|||||
|
Net Margin (%)
|
-6.91
|
-3.09
|
-2.19
|
-0.41
|
-2.13
|
-1.95
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-3.03
|
-0.02
|
0.02
|
0.10
|
0.01
|
0.01
|
|||||
|
EBIT Growth (%)
|
-8,869.68
|
-235.15
|
54.06
|
-66.19
|
66.02
|
-34.82
|
|||||
|
Net Profit Growth (%)
|
-40.16
|
-39.27
|
-438.10
|
78.67
|
-11.13
|
-144.75
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
3.77
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-17.15
|
31.73
|
15.98
|
16.76
|
13.02
|
7.57
|
|||||
|
Close Price ($)
|
0.77
|
3.86
|
9.16
|
19.58
|
13.62
|
14.80
|
|||||
|
High Price ($)
|
8.51
|
11.61
|
28.90
|
32.48
|
23.88
|
42.40
|
|||||
|
Low Price ($)
|
0.66
|
3.17
|
8.50
|
8.86
|
5.04
|
12.00
|
|||||
|
Market Cap ($ Cr)
|
36.76
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
-9.07
|
59.84
|
10.46
|
9.35
|
2.94
|
|||||
|
Short term debt to equity ratio
|
-2.13
|
-0.79
|
5.87
|
0.85
|
0.74
|
0.01
|
|||||
|
Current Ratio
|
0.57
|
1.21
|
1.18
|
1.38
|
1.34
|
1.68
|
|||||
|
Quick Ratio
|
0.27
|
0.51
|
0.51
|
0.66
|
0.64
|
0.91
|
|||||
|
Interest Coverage
|
-5.32
|
-0.44
|
0.38
|
0.23
|
0.61
|
0.37
|
Operating Efficiency Ratios |
TTM | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
6.27
|
4.77
|
5.47
|
6.08
|
5.87
|
8.27
|
|||||
|
Asset Turnover
|
1.89
|
3.00
|
2.75
|
2.56
|
2.57
|
2.61
|
|||||
|
Receivable days
|
--
|
18.90
|
20.86
|
20.88
|
25.61
|
30.87
|
|||||
|
Inventory Days
|
--
|
36.55
|
35.89
|
35.76
|
40.28
|
39.53
|
|||||
|
Payable days
|
--
|
29.03
|
28.23
|
27.59
|
32.94
|
35.20
|
|||||
|
Cash Conversion Cycle
|
--
|
26.42
|
28.51
|
29.05
|
32.95
|
35.19
|