Market cap
$2,580 Mln
Revenue (TTM)
$870 Mln
P/E Ratio
--
P/B Ratio
1.2
Div. Yield
0 %
Income Statement ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
870.40
|
894.66
|
924.22
|
822.45
|
527.16
|
468.46
|
|||||
|
Cost of Revenue
|
461.90
|
473.29
|
461.59
|
416.49
|
284.15
|
253.40
|
|||||
|
Gross Profit
|
408.50
|
421.38
|
462.64
|
405.96
|
243.01
|
215.06
|
|||||
|
Operating Expenses
|
430.10
|
411.96
|
385.21
|
368.44
|
184.40
|
140.89
|
|||||
|
Operating Profit (EBIT)
|
-21.60
|
9.42
|
77.43
|
37.52
|
58.62
|
74.17
|
|||||
|
Other Income
|
--
|
--
|
--
|
-6.76
|
0.32
|
-0.52
|
|||||
|
Profit before Tax
|
-9.00
|
-1,133.11
|
-14.31
|
-22.04
|
60.21
|
75.27
|
|||||
|
Provision for Tax
|
-1.10
|
-41.07
|
-4.88
|
0.83
|
11.90
|
14.39
|
|||||
|
Profit after Tax (Net Income)
|
-7.90
|
-1,092.04
|
-9.42
|
-22.87
|
48.31
|
60.88
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-22.87
|
48.31
|
60.88
|
Liabilities ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
2,092.90
|
2,071.25
|
3,144.14
|
3,134.22
|
887.37
|
840.38
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,094.90
|
1,198.57
|
1,250.37
|
1,274.74
|
27.71
|
26.22
|
|||||
|
Current Liabilities
|
158.20
|
174.01
|
154.32
|
145.47
|
77.84
|
53.60
|
|||||
|
Total Liabilities
|
3,346.00
|
3,443.84
|
4,548.83
|
4,554.43
|
992.93
|
920.19
|
Assets ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
2,741.40
|
2,866.90
|
3,959.60
|
3,968.50
|
366.13
|
328.74
|
|||||
|
Current Assets
|
604.60
|
576.94
|
589.23
|
585.93
|
626.80
|
591.45
|
|||||
|
Total Assets
|
3,346.00
|
3,443.84
|
4,548.83
|
4,554.43
|
992.93
|
920.19
|
|||||
|
Total Debt*
|
793.70
|
912.61
|
906.24
|
897.53
|
1.44
|
1.29
|
|||||
|
Net Current Assets
|
446.40
|
402.93
|
434.91
|
440.46
|
548.95
|
537.85
|
Cashflow ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
83.20
|
58.24
|
35.26
|
41.03
|
68.04
|
81.09
|
|||||
|
Cash Flow from Investing Activities
|
70.50
|
-99.20
|
-29.31
|
201.04
|
-97.23
|
-105.56
|
|||||
|
Cash from Financing Activities
|
-99.40
|
-1.60
|
1.92
|
-118.08
|
6.81
|
33.54
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
123.99
|
-22.38
|
9.33
|
Financials Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-0.27
|
-31.05
|
-0.23
|
-0.93
|
5.58
|
7.77
|
|||||
|
ROE (%)
|
-0.38
|
-41.88
|
-0.30
|
-1.14
|
5.59
|
7.78
|
|||||
|
ROA (%)
|
-0.23
|
-27.33
|
-0.21
|
-0.82
|
5.05
|
7.09
|
|||||
|
EBIT Margin (%)
|
5.58
|
-118.86
|
6.64
|
4.56
|
11.42
|
16.07
|
|||||
|
Net Margin (%)
|
-0.91
|
-122.06
|
-1.02
|
-2.80
|
9.16
|
13.01
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.03
|
-0.03
|
0.12
|
0.56
|
0.13
|
0.12
|
|||||
|
EBIT Growth (%)
|
104.57
|
-1,832.81
|
63.59
|
-37.69
|
-20.01
|
4.10
|
|||||
|
Net Profit Growth (%)
|
99.28
|
-11,491.59
|
58.81
|
-147.34
|
-20.65
|
2.37
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.57
|
-0.84
|
4.03
|
5.18
|
-4.52
|
-3.94
|
|||||
|
Close Price ($)
|
8.97
|
5.86
|
13.15
|
17.49
|
26.46
|
46.16
|
|||||
|
High Price ($)
|
11.43
|
18.58
|
24.10
|
26.95
|
47.80
|
48.85
|
|||||
|
Low Price ($)
|
4.53
|
3.87
|
11.46
|
10.49
|
24.90
|
33.11
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.38
|
0.44
|
0.29
|
0.29
|
0.00
|
0.00
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
3.82
|
3.32
|
3.82
|
4.03
|
8.05
|
11.03
|
|||||
|
Quick Ratio
|
2.91
|
2.22
|
2.59
|
3.11
|
6.48
|
9.16
|
|||||
|
Interest Coverage
|
0.84
|
-14.85
|
0.84
|
0.67
|
836.21
|
964.97
|
Operating Efficiency Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
16.87
|
17.14
|
18.72
|
18.63
|
18.91
|
19.60
|
|||||
|
Asset Turnover
|
0.26
|
0.22
|
0.20
|
0.30
|
0.55
|
0.55
|
|||||
|
Receivable days
|
62.98
|
66.63
|
64.47
|
56.16
|
66.34
|
68.81
|
|||||
|
Inventory Days
|
132.51
|
146.68
|
127.82
|
112.31
|
143.33
|
141.08
|
|||||
|
Payable days
|
62.75
|
62.77
|
63.20
|
48.80
|
37.61
|
35.71
|
|||||
|
Cash Conversion Cycle
|
132.75
|
150.54
|
129.10
|
119.67
|
172.07
|
174.18
|