Market cap
$851 Mln
Revenue (TTM)
$198 Mln
P/E Ratio
40.1
P/B Ratio
3.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
197.90
|
179.69
|
172.08
|
172.55
|
144.80
|
119.80
|
|||||
|
Cost of Revenue
|
32.43
|
26.79
|
24.40
|
22.95
|
20.01
|
14.54
|
|||||
|
Gross Profit
|
165.47
|
152.90
|
147.69
|
149.60
|
124.80
|
105.26
|
|||||
|
Operating Expenses
|
138.77
|
136.11
|
145.46
|
134.04
|
130.80
|
91.98
|
|||||
|
Operating Profit (EBIT)
|
35.22
|
16.79
|
2.23
|
15.56
|
14.00
|
13.28
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.65
|
|||||
|
Profit before Tax
|
31.61
|
11.61
|
-0.91
|
10.34
|
3.60
|
8.80
|
|||||
|
Provision for Tax
|
9.07
|
2.81
|
-4.19
|
2.31
|
--
|
0.82
|
|||||
|
Profit after Tax (Net Income)
|
22.54
|
8.80
|
3.28
|
8.03
|
3.69
|
7.98
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
8.41
|
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
|
250.52
|
240.26
|
214.80
|
205.19
|
170.32
|
192.83
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
56.35
|
9.82
|
156.81
|
148.69
|
149.60
|
187.65
|
|||||
|
Current Liabilities
|
61.18
|
209.03
|
42.15
|
51.50
|
40.50
|
39.21
|
|||||
|
Total Liabilities
|
429.24
|
459.11
|
413.75
|
405.38
|
360.41
|
419.69
|
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
|
200.19
|
210.62
|
228.70
|
215.37
|
231.31
|
215.64
|
|||||
|
Current Assets
|
167.87
|
248.49
|
185.05
|
190.01
|
129.10
|
204.06
|
|||||
|
Total Assets
|
429.24
|
459.11
|
413.75
|
405.38
|
360.41
|
419.69
|
|||||
|
Total Debt*
|
51.68
|
155.19
|
148.64
|
140.29
|
134.19
|
129.45
|
|||||
|
Net Current Assets
|
106.68
|
39.46
|
142.90
|
138.51
|
88.60
|
165.60
|
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
|
--
|
55.34
|
31.69
|
31.59
|
26.35
|
37.34
|
|||||
|
Cash Flow from Investing Activities
|
--
|
5.84
|
28.75
|
-6.78
|
-3.53
|
-170.49
|
|||||
|
Cash from Financing Activities
|
--
|
-1.85
|
-25.88
|
1.70
|
-21.14
|
143.68
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
10.53
|
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 ($)
|
0.47
|
0.19
|
0.07
|
0.17
|
0.08
|
0.17
|
|||||
|
Cash EPS ($)
|
--
|
0.51
|
0.43
|
0.58
|
0.41
|
0.37
|
|||||
|
Adjusted Book Value ($)
|
--
|
5.08
|
4.61
|
4.46
|
3.77
|
4.17
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.17
|
0.68
|
0.69
|
0.58
|
0.81
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.15
|
0.65
|
0.66
|
0.56
|
0.78
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.32
|
0.92
|
2.47
|
1.18
|
3.46
|
|||||
|
ROE (%)
|
9.31
|
3.87
|
1.56
|
4.28
|
2.03
|
4.91
|
|||||
|
ROA (%)
|
4.19
|
2.02
|
0.80
|
2.10
|
0.95
|
2.71
|
|||||
|
EBIT Margin (%)
|
19.62
|
11.90
|
4.85
|
11.25
|
--
|
11.63
|
|||||
|
Net Margin (%)
|
11.39
|
4.90
|
1.90
|
4.65
|
2.55
|
6.62
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
11.10
|
0.04
|
0.00
|
0.19
|
0.21
|
0.18
|
|||||
|
EBIT Growth (%)
|
54.42
|
156.14
|
-56.97
|
--
|
--
|
48.06
|
|||||
|
Net Profit Growth (%)
|
45.30
|
168.33
|
-59.16
|
117.30
|
-53.70
|
2.10
|
|||||
|
EPS Growth (%)
|
41.52
|
1.64
|
-0.60
|
1.14
|
-0.53
|
-0.05
|
|||||
|
Book Value Growth (%)
|
1.41
|
--
|
--
|
--
|
--
|
--
|
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
|
40.11
|
52.56
|
123.18
|
61.44
|
112.14
|
107.22
|
|||||
|
Price / Book Value
|
3.46
|
1.92
|
1.88
|
2.40
|
2.43
|
4.44
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
15.31
|
11.52
|
16.71
|
13.00
|
41.76
|
35.20
|
|||||
|
Close Price ($)
|
20.13
|
9.77
|
8.67
|
10.72
|
9.16
|
18.50
|
|||||
|
High Price ($)
|
20.17
|
11.78
|
16.24
|
13.98
|
20.42
|
23.29
|
|||||
|
Low Price ($)
|
8.53
|
6.93
|
7.35
|
8.60
|
8.32
|
11.27
|
|||||
|
Market Cap ($ Cr)
|
850.56
|
--
|
--
|
--
|
--
|
--
|
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
|
0.19
|
0.65
|
0.69
|
0.68
|
0.79
|
0.67
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.64
|
0.00
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
2.74
|
1.19
|
4.39
|
3.69
|
3.19
|
5.20
|
|||||
|
Quick Ratio
|
2.74
|
--
|
--
|
3.65
|
3.14
|
5.16
|
|||||
|
Interest Coverage
|
5.38
|
2.19
|
0.90
|
2.14
|
--
|
2.72
|
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 (%)
|
30.86
|
27.55
|
27.60
|
29.26
|
23.58
|
17.26
|
|||||
|
Asset Turnover
|
0.37
|
0.41
|
0.42
|
0.45
|
0.37
|
0.41
|
|||||
|
Receivable days
|
--
|
98.58
|
103.99
|
89.57
|
69.15
|
63.24
|
|||||
|
Inventory Days
|
--
|
--
|
29.94
|
31.83
|
35.78
|
40.92
|
|||||
|
Payable days
|
--
|
75.74
|
110.98
|
99.97
|
68.28
|
80.59
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
22.95
|
21.44
|
36.65
|
23.57
|