Market cap
$86 Mln
Revenue (TTM)
$372 Mln
P/E Ratio
1.4
P/B Ratio
1.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
371.68
|
327.09
|
291.85
|
286.83
|
247.32
|
177.08
|
|||||
|
Cost of Revenue
|
308.39
|
265.15
|
231.66
|
234.46
|
198.50
|
137.70
|
|||||
|
Gross Profit
|
63.29
|
61.94
|
60.19
|
52.38
|
48.83
|
39.38
|
|||||
|
Operating Expenses
|
91.80
|
80.84
|
58.28
|
51.11
|
53.23
|
30.63
|
|||||
|
Operating Profit (EBIT)
|
-28.51
|
-18.90
|
1.91
|
1.26
|
-4.41
|
8.76
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.99
|
--
|
|||||
|
Profit before Tax
|
71.79
|
86.02
|
-4.99
|
-3.96
|
-11.35
|
13.40
|
|||||
|
Provision for Tax
|
2.17
|
1.37
|
0.42
|
0.73
|
0.43
|
1.17
|
|||||
|
Profit after Tax (Net Income)
|
63.81
|
77.98
|
-6.14
|
-6.82
|
-12.30
|
10.93
|
|||||
|
Minority Interest
|
-5.70
|
-6.67
|
-0.73
|
-2.14
|
0.51
|
-1.30
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-12.30
|
10.93
|
Liabilities ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
65.20
|
79.81
|
-3.22
|
4.77
|
11.90
|
24.61
|
|||||
|
Minority Interest
|
-5.70
|
--
|
--
|
--
|
1.08
|
--
|
|||||
|
Non-Current Liabilities
|
275.21
|
222.38
|
120.58
|
111.53
|
99.58
|
140.21
|
|||||
|
Current Liabilities
|
110.69
|
95.52
|
47.66
|
46.84
|
64.29
|
30.91
|
|||||
|
Total Liabilities
|
579.76
|
409.12
|
173.78
|
177.17
|
189.56
|
207.60
|
Assets ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
310.94
|
249.15
|
95.27
|
74.29
|
73.01
|
79.36
|
|||||
|
Current Assets
|
158.12
|
159.98
|
78.51
|
102.88
|
116.56
|
128.24
|
|||||
|
Total Assets
|
627.19
|
409.12
|
173.78
|
177.17
|
189.56
|
207.60
|
|||||
|
Total Debt*
|
264.78
|
224.70
|
129.12
|
125.20
|
137.52
|
143.99
|
|||||
|
Net Current Assets
|
--
|
64.45
|
30.85
|
56.04
|
52.27
|
97.34
|
Cashflow ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-25.04
|
23.50
|
17.18
|
16.91
|
-33.08
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-21.80
|
-20.19
|
-2.50
|
-6.17
|
-33.39
|
|||||
|
Cash from Financing Activities
|
--
|
65.40
|
-4.80
|
-13.91
|
-12.38
|
59.25
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-1.64
|
--
|
Financials Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
23.59
|
28.85
|
-2.27
|
-2.46
|
-4.32
|
3.78
|
|||||
|
Cash EPS ($)
|
--
|
33.42
|
-0.66
|
-1.45
|
-2.86
|
4.43
|
|||||
|
Adjusted Book Value ($)
|
--
|
29.53
|
--
|
1.72
|
4.18
|
8.52
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-9.27
|
8.69
|
6.19
|
5.94
|
-11.46
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-15.36
|
2.89
|
5.80
|
5.53
|
-12.00
|
Profitability Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
36.24
|
-4.80
|
-4.88
|
-7.73
|
7.85
|
|||||
|
ROE (%)
|
--
|
203.63
|
-790.22
|
-81.79
|
-67.34
|
57.01
|
|||||
|
ROA (%)
|
14.73
|
26.76
|
-3.50
|
-3.72
|
-6.19
|
6.27
|
|||||
|
EBIT Margin (%)
|
23.58
|
30.06
|
1.24
|
0.95
|
-1.38
|
10.28
|
|||||
|
Net Margin (%)
|
17.17
|
23.84
|
-2.10
|
-2.38
|
-4.95
|
6.17
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
25.44
|
0.12
|
0.02
|
0.16
|
0.40
|
0.01
|
|||||
|
EBIT Growth (%)
|
2,749.22
|
2,617.44
|
32.38
|
179.89
|
-118.79
|
345.04
|
|||||
|
Net Profit Growth (%)
|
762.64
|
1,370.08
|
9.96
|
44.54
|
-212.51
|
250.17
|
|||||
|
EPS Growth (%)
|
953.77
|
13.70
|
0.08
|
0.43
|
-2.14
|
2.50
|
|||||
|
Book Value Growth (%)
|
1,511.86
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
1.40
|
0.76
|
-7.44
|
-9.03
|
-5.80
|
6.01
|
|||||
|
Price / Book Value
|
1.32
|
0.74
|
-14.20
|
12.92
|
5.99
|
2.67
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.07
|
2.37
|
21.12
|
32.40
|
271.08
|
10.13
|
|||||
|
Close Price ($)
|
26.50
|
21.80
|
16.90
|
22.20
|
25.05
|
22.75
|
|||||
|
High Price ($)
|
28.69
|
26.70
|
30.60
|
28.62
|
28.95
|
43.05
|
|||||
|
Low Price ($)
|
18.35
|
14.56
|
14.85
|
12.53
|
14.01
|
19.73
|
|||||
|
Market Cap ($ Cr)
|
85.61
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
2.82
|
-40.15
|
26.25
|
11.55
|
5.85
|
|||||
|
Short term debt to equity ratio
|
0.20
|
0.10
|
-3.97
|
3.38
|
3.39
|
0.32
|
|||||
|
Current Ratio
|
1.43
|
1.67
|
1.65
|
2.20
|
1.81
|
4.15
|
|||||
|
Quick Ratio
|
0.61
|
0.87
|
0.84
|
0.90
|
0.71
|
1.72
|
|||||
|
Interest Coverage
|
5.66
|
7.69
|
0.41
|
0.39
|
-0.41
|
3.52
|
Operating Efficiency Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
9.14
|
12.26
|
8.49
|
9.07
|
11.60
|
18.10
|
|||||
|
Asset Turnover
|
0.86
|
1.12
|
1.66
|
1.56
|
1.25
|
1.02
|
|||||
|
Receivable days
|
--
|
36.22
|
31.78
|
34.83
|
44.86
|
44.29
|
|||||
|
Inventory Days
|
--
|
79.65
|
78.23
|
102.70
|
134.59
|
195.15
|
|||||
|
Payable days
|
--
|
37.71
|
25.90
|
19.88
|
18.26
|
23.53
|
|||||
|
Cash Conversion Cycle
|
--
|
78.15
|
84.11
|
117.64
|
161.19
|
215.91
|