Market cap
$309 Mln
Revenue (TTM)
$174 Mln
P/E Ratio
239.7
P/B Ratio
4.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
174.22
|
171.99
|
156.05
|
133.57
|
117.14
|
114.12
|
|||||
|
Cost of Revenue
|
109.75
|
107.40
|
114.03
|
86.18
|
70.28
|
66.36
|
|||||
|
Gross Profit
|
64.47
|
64.59
|
42.02
|
47.39
|
46.86
|
47.76
|
|||||
|
Operating Expenses
|
63.35
|
61.77
|
55.83
|
54.09
|
45.80
|
53.74
|
|||||
|
Operating Profit (EBIT)
|
1.12
|
2.82
|
-13.81
|
-6.69
|
1.68
|
-5.98
|
|||||
|
Other Income
|
--
|
--
|
--
|
-0.02
|
0.05
|
0.30
|
|||||
|
Profit before Tax
|
1.68
|
3.46
|
-14.72
|
-6.73
|
0.61
|
-5.45
|
|||||
|
Provision for Tax
|
0.29
|
0.33
|
0.14
|
0.17
|
0.12
|
0.16
|
|||||
|
Profit after Tax (Net Income)
|
1.40
|
3.13
|
-14.86
|
-6.90
|
0.49
|
-5.61
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-14.86
|
-7.08
|
10.13
|
-5.61
|
Liabilities ($ Mln) |
TTM | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
70.28
|
69.91
|
62.91
|
76.86
|
78.98
|
63.13
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
10.39
|
10.21
|
10.85
|
13.83
|
14.86
|
12.32
|
|||||
|
Current Liabilities
|
44.56
|
43.33
|
38.04
|
35.69
|
33.03
|
26.52
|
|||||
|
Total Liabilities
|
169.80
|
123.45
|
111.79
|
126.38
|
126.87
|
101.96
|
Assets ($ Mln) |
TTM | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
46.33
|
47.51
|
48.94
|
54.02
|
57.23
|
42.93
|
|||||
|
Current Assets
|
78.91
|
75.93
|
62.85
|
72.36
|
69.64
|
59.03
|
|||||
|
Total Assets
|
169.80
|
123.45
|
111.79
|
126.38
|
126.87
|
101.96
|
|||||
|
Total Debt*
|
5.86
|
8.44
|
7.64
|
10.76
|
10.15
|
12.00
|
|||||
|
Net Current Assets
|
34.34
|
32.60
|
24.82
|
36.68
|
36.61
|
32.51
|
Cashflow ($ Mln) |
TTM | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
11.38
|
-4.84
|
-5.72
|
6.49
|
-3.83
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
2.50
|
1.74
|
-16.24
|
|||||
|
Cash from Financing Activities
|
--
|
0.91
|
-0.37
|
1.56
|
2.87
|
27.36
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-1.66
|
11.11
|
7.29
|
Financials Ratios |
TTM | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
0.03
|
0.07
|
-0.35
|
-0.16
|
0.01
|
-0.13
|
|||||
|
Cash EPS ($)
|
--
|
0.16
|
-0.29
|
-0.07
|
0.08
|
-0.08
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.58
|
1.48
|
1.81
|
1.90
|
1.52
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.26
|
-0.11
|
-0.13
|
0.16
|
-0.09
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.19
|
-0.16
|
-0.18
|
0.12
|
-0.12
|
Profitability Ratios |
TTM | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.21
|
-18.78
|
-7.81
|
0.60
|
-10.28
|
|||||
|
ROE (%)
|
2.01
|
4.71
|
-21.26
|
-8.86
|
0.69
|
-11.55
|
|||||
|
ROA (%)
|
0.85
|
2.66
|
-12.47
|
-5.45
|
0.43
|
-7.02
|
|||||
|
EBIT Margin (%)
|
0.64
|
1.64
|
-10.20
|
-6.89
|
0.52
|
-4.75
|
|||||
|
Net Margin (%)
|
0.80
|
1.82
|
-9.52
|
-5.17
|
0.42
|
-4.90
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
5.00
|
0.10
|
0.17
|
0.14
|
0.03
|
0.15
|
|||||
|
EBIT Growth (%)
|
126.05
|
117.71
|
-72.90
|
-1,619.64
|
111.17
|
30.94
|
|||||
|
Net Profit Growth (%)
|
117.77
|
121.08
|
-115.29
|
-1,505.30
|
108.75
|
28.22
|
|||||
|
EPS Growth (%)
|
117.01
|
1.20
|
-1.15
|
-14.80
|
1.09
|
0.43
|
|||||
|
Book Value Growth (%)
|
6.00
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
239.67
|
69.81
|
-13.41
|
-18.31
|
523.22
|
-23.76
|
|||||
|
Price / Book Value
|
4.40
|
3.13
|
3.17
|
1.64
|
3.25
|
2.11
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
57.11
|
30.19
|
-19.00
|
-43.06
|
49.59
|
-22.90
|
|||||
|
Close Price ($)
|
4.33
|
4.94
|
4.69
|
2.98
|
6.17
|
3.20
|
|||||
|
High Price ($)
|
5.48
|
5.48
|
4.85
|
7.77
|
7.81
|
6.69
|
|||||
|
Low Price ($)
|
3.72
|
3.72
|
2.40
|
2.73
|
2.68
|
2.08
|
|||||
|
Market Cap ($ Cr)
|
309.47
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.12
|
0.12
|
0.14
|
0.13
|
0.19
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.03
|
0.04
|
--
|
0.21
|
--
|
|||||
|
Current Ratio
|
1.77
|
1.75
|
1.65
|
2.03
|
2.11
|
2.23
|
|||||
|
Quick Ratio
|
1.44
|
1.44
|
1.37
|
1.80
|
1.95
|
2.11
|
|||||
|
Interest Coverage
|
7.35
|
12.76
|
-9.83
|
-657.79
|
0.07
|
-10.31
|
Operating Efficiency Ratios |
TTM | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
22.40
|
19.15
|
20.61
|
25.53
|
26.09
|
24.47
|
|||||
|
Asset Turnover
|
1.06
|
1.46
|
1.31
|
1.05
|
1.02
|
1.43
|
|||||
|
Receivable days
|
--
|
69.13
|
77.54
|
88.40
|
91.18
|
82.16
|
|||||
|
Inventory Days
|
--
|
41.27
|
30.14
|
27.65
|
21.06
|
16.39
|
|||||
|
Payable days
|
--
|
48.96
|
39.83
|
44.21
|
44.93
|
48.98
|
|||||
|
Cash Conversion Cycle
|
--
|
61.44
|
67.85
|
71.84
|
67.31
|
49.57
|