Market cap
$310 Mln
Revenue (TTM)
$1,188 Mln
P/E Ratio
--
P/B Ratio
168.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,187.63
|
1,465.31
|
1,571.31
|
1,692.31
|
1,468.08
|
1,143.67
|
|||||
|
Cost of Revenue
|
853.39
|
1,045.40
|
1,108.33
|
1,184.17
|
1,034.77
|
732.08
|
|||||
|
Gross Profit
|
334.24
|
419.92
|
462.98
|
508.14
|
433.31
|
411.60
|
|||||
|
Operating Expenses
|
164.18
|
437.99
|
380.45
|
229.38
|
185.04
|
121.65
|
|||||
|
Operating Profit (EBIT)
|
170.06
|
-18.07
|
82.54
|
278.75
|
248.27
|
289.95
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
76.41
|
-102.83
|
-4.32
|
189.34
|
161.89
|
221.61
|
|||||
|
Provision for Tax
|
22.64
|
-22.11
|
32.37
|
58.51
|
46.11
|
55.85
|
|||||
|
Profit after Tax (Net Income)
|
33.71
|
-80.72
|
-36.70
|
130.83
|
115.78
|
165.76
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
115.78
|
165.76
|
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
|
-901.29
|
-938.27
|
-851.80
|
-718.33
|
-736.19
|
-817.88
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,433.12
|
3,101.07
|
3,153.17
|
3,159.80
|
3,137.02
|
2,238.95
|
|||||
|
Current Liabilities
|
369.19
|
430.62
|
434.26
|
559.62
|
521.68
|
329.07
|
|||||
|
Total Liabilities
|
2,270.22
|
2,593.42
|
2,735.63
|
3,001.09
|
2,922.51
|
1,750.14
|
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
|
1,687.19
|
2,373.05
|
2,554.35
|
2,675.11
|
2,639.51
|
1,581.18
|
|||||
|
Current Assets
|
213.84
|
220.37
|
181.28
|
325.98
|
282.99
|
168.96
|
|||||
|
Total Assets
|
2,114.87
|
2,593.42
|
2,735.63
|
3,001.09
|
2,922.51
|
1,750.14
|
|||||
|
Total Debt*
|
2,481.62
|
3,122.82
|
3,183.75
|
3,162.93
|
3,166.12
|
2,234.14
|
|||||
|
Net Current Assets
|
--
|
-210.25
|
-252.98
|
-233.64
|
-238.69
|
-160.11
|
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
|
--
|
162.36
|
68.82
|
215.01
|
162.88
|
201.12
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-74.69
|
-69.37
|
42.22
|
-578.59
|
-20.93
|
|||||
|
Cash from Financing Activities
|
--
|
-60.03
|
-131.19
|
-207.36
|
478.18
|
-343.55
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
62.47
|
-163.35
|
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 ($)
|
1.74
|
-4.21
|
-1.88
|
6.43
|
5.47
|
7.68
|
|||||
|
Cash EPS ($)
|
--
|
-1.17
|
1.18
|
9.50
|
8.12
|
9.83
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
8.48
|
3.53
|
10.57
|
7.70
|
9.31
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.87
|
-2.39
|
6.89
|
5.50
|
7.41
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-3.57
|
-1.54
|
5.37
|
6.02
|
11.22
|
|||||
|
ROE (%)
|
--
|
9.02
|
4.67
|
-17.99
|
-14.90
|
-20.57
|
|||||
|
ROA (%)
|
1.31
|
-3.03
|
-1.28
|
4.42
|
4.96
|
9.07
|
|||||
|
EBIT Margin (%)
|
13.03
|
-1.51
|
4.95
|
16.22
|
16.89
|
25.41
|
|||||
|
Net Margin (%)
|
2.84
|
-5.51
|
-2.34
|
7.73
|
7.89
|
14.49
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-20.21
|
-0.07
|
-0.07
|
0.15
|
0.28
|
0.12
|
|||||
|
EBIT Growth (%)
|
3,078.00
|
-128.43
|
-71.65
|
10.70
|
-14.69
|
53.71
|
|||||
|
Net Profit Growth (%)
|
152.20
|
-119.97
|
-128.05
|
12.99
|
-30.15
|
84.66
|
|||||
|
EPS Growth (%)
|
150.57
|
-1.24
|
-1.29
|
0.18
|
-0.29
|
0.97
|
|||||
|
Book Value Growth (%)
|
6.78
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-4.69
|
-24.74
|
10.74
|
13.54
|
12.68
|
|||||
|
Price / Book Value
|
168.79
|
-0.40
|
-1.07
|
-1.96
|
-2.13
|
-2.57
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
256.82
|
95.32
|
29.41
|
13.09
|
15.21
|
12.70
|
|||||
|
Close Price ($)
|
15.81
|
19.77
|
46.54
|
69.06
|
74.07
|
97.33
|
|||||
|
High Price ($)
|
25.34
|
54.42
|
86.20
|
99.56
|
105.98
|
124.53
|
|||||
|
Low Price ($)
|
8.92
|
16.53
|
40.84
|
65.72
|
54.80
|
78.62
|
|||||
|
Market Cap ($ Cr)
|
309.55
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-3.33
|
-3.74
|
-4.40
|
-4.30
|
-2.73
|
|||||
|
Short term debt to equity ratio
|
-0.20
|
-0.20
|
-0.23
|
-0.24
|
-0.27
|
-0.19
|
|||||
|
Current Ratio
|
0.58
|
0.51
|
0.42
|
0.58
|
0.54
|
0.51
|
|||||
|
Quick Ratio
|
0.57
|
0.50
|
0.41
|
0.58
|
0.53
|
0.51
|
|||||
|
Interest Coverage
|
1.98
|
-0.27
|
0.95
|
3.33
|
2.88
|
4.31
|
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 (%)
|
8.98
|
6.16
|
5.32
|
5.89
|
7.07
|
6.50
|
|||||
|
Asset Turnover
|
0.46
|
0.55
|
0.55
|
0.57
|
0.63
|
0.63
|
|||||
|
Receivable days
|
--
|
21.67
|
21.30
|
21.96
|
22.16
|
24.39
|
|||||
|
Inventory Days
|
--
|
1.38
|
1.29
|
1.41
|
1.34
|
1.03
|
|||||
|
Payable days
|
--
|
24.56
|
25.45
|
23.32
|
16.84
|
15.02
|
|||||
|
Cash Conversion Cycle
|
--
|
-1.51
|
-2.86
|
0.05
|
6.67
|
10.40
|