Market cap
$2,632 Mln
Revenue (TTM)
$506 Mln
P/E Ratio
55
P/B Ratio
3.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
506.21
|
430.22
|
424.05
|
444.85
|
388.23
|
308.63
|
|||||
|
Cost of Revenue
|
183.14
|
159.54
|
174.14
|
192.65
|
171.94
|
141.98
|
|||||
|
Gross Profit
|
323.07
|
270.68
|
249.91
|
252.20
|
216.29
|
166.66
|
|||||
|
Operating Expenses
|
252.50
|
214.39
|
201.82
|
202.11
|
178.07
|
156.13
|
|||||
|
Operating Profit (EBIT)
|
70.58
|
56.29
|
48.09
|
50.10
|
38.22
|
10.53
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-19.59
|
-1.53
|
|||||
|
Profit before Tax
|
62.60
|
49.92
|
22.86
|
24.92
|
18.63
|
9.00
|
|||||
|
Provision for Tax
|
13.86
|
9.11
|
0.35
|
0.15
|
-0.76
|
-1.37
|
|||||
|
Profit after Tax (Net Income)
|
48.74
|
40.80
|
22.51
|
24.77
|
19.38
|
10.37
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
19.38
|
10.37
|
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
|
685.15
|
636.08
|
581.04
|
540.49
|
501.51
|
472.52
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
150.51
|
178.76
|
144.70
|
209.07
|
255.88
|
88.07
|
|||||
|
Current Liabilities
|
128.69
|
107.81
|
89.34
|
85.98
|
96.51
|
58.94
|
|||||
|
Total Liabilities
|
1,093.04
|
922.65
|
815.08
|
835.53
|
853.90
|
619.53
|
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
|
819.09
|
791.95
|
660.63
|
669.33
|
687.69
|
372.87
|
|||||
|
Current Assets
|
145.26
|
130.70
|
154.45
|
166.20
|
166.21
|
246.66
|
|||||
|
Total Assets
|
1,093.04
|
922.65
|
815.08
|
835.53
|
853.90
|
619.53
|
|||||
|
Total Debt*
|
118.39
|
179.86
|
137.39
|
220.92
|
237.97
|
66.80
|
|||||
|
Net Current Assets
|
16.57
|
22.89
|
65.11
|
80.22
|
69.70
|
187.72
|
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
|
--
|
107.96
|
83.09
|
36.75
|
37.74
|
57.72
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-148.33
|
0.00
|
-4.35
|
-349.53
|
-21.37
|
|||||
|
Cash from Financing Activities
|
--
|
34.62
|
-89.05
|
-34.50
|
192.78
|
62.24
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-119.01
|
98.30
|
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 ($)
|
1.27
|
1.07
|
0.61
|
0.67
|
0.53
|
0.29
|
|||||
|
Cash EPS ($)
|
--
|
1.98
|
1.52
|
1.60
|
1.56
|
0.88
|
|||||
|
Adjusted Book Value ($)
|
--
|
16.76
|
15.71
|
14.64
|
13.76
|
13.34
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.84
|
2.25
|
1.00
|
1.04
|
1.63
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.77
|
2.19
|
0.88
|
0.98
|
1.57
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.32
|
3.04
|
3.30
|
3.03
|
2.09
|
|||||
|
ROE (%)
|
7.30
|
6.71
|
4.01
|
4.75
|
3.98
|
2.46
|
|||||
|
ROA (%)
|
4.99
|
4.70
|
2.73
|
2.93
|
2.63
|
1.81
|
|||||
|
EBIT Margin (%)
|
9.06
|
11.64
|
9.03
|
11.26
|
9.87
|
3.36
|
|||||
|
Net Margin (%)
|
9.63
|
9.48
|
5.31
|
5.57
|
5.26
|
3.38
|
|||||
|
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 (%)
|
20.26
|
0.01
|
-0.05
|
0.15
|
0.26
|
0.11
|
|||||
|
EBIT Growth (%)
|
-19.31
|
30.90
|
-23.60
|
30.73
|
269.01
|
-6.07
|
|||||
|
Net Profit Growth (%)
|
14.17
|
81.31
|
-9.14
|
27.79
|
86.99
|
23.24
|
|||||
|
EPS Growth (%)
|
11.02
|
0.77
|
-0.09
|
0.26
|
0.82
|
0.03
|
|||||
|
Book Value Growth (%)
|
6.65
|
--
|
--
|
--
|
--
|
--
|
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
|
55.05
|
33.92
|
45.24
|
40.26
|
65.02
|
71.83
|
|||||
|
Price / Book Value
|
3.85
|
2.18
|
1.75
|
1.84
|
2.51
|
1.58
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
24.21
|
18.34
|
15.81
|
23.68
|
19.28
|
21.08
|
|||||
|
Close Price ($)
|
74.95
|
36.46
|
27.53
|
27.00
|
34.57
|
21.02
|
|||||
|
High Price ($)
|
75.12
|
38.64
|
32.90
|
43.68
|
37.44
|
25.61
|
|||||
|
Low Price ($)
|
30.69
|
22.39
|
20.17
|
26.98
|
18.54
|
14.50
|
|||||
|
Market Cap ($ Cr)
|
2,632.08
|
--
|
--
|
--
|
--
|
--
|
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
|
0.16
|
0.28
|
0.24
|
0.41
|
0.47
|
0.14
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.01
|
0.01
|
0.03
|
0.03
|
0.01
|
|||||
|
Current Ratio
|
1.13
|
1.21
|
1.73
|
1.93
|
1.72
|
4.18
|
|||||
|
Quick Ratio
|
0.78
|
0.85
|
1.13
|
1.07
|
0.96
|
3.44
|
|||||
|
Interest Coverage
|
8.94
|
7.93
|
2.48
|
1.99
|
1.94
|
7.44
|
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 (%)
|
13.16
|
14.75
|
16.42
|
12.59
|
13.96
|
14.17
|
|||||
|
Asset Turnover
|
0.52
|
0.50
|
0.51
|
0.53
|
0.53
|
0.54
|
|||||
|
Receivable days
|
--
|
56.50
|
54.11
|
45.25
|
46.08
|
60.93
|
|||||
|
Inventory Days
|
--
|
105.62
|
133.98
|
139.94
|
124.42
|
122.83
|
|||||
|
Payable days
|
--
|
68.26
|
42.90
|
46.95
|
58.37
|
65.16
|
|||||
|
Cash Conversion Cycle
|
--
|
93.86
|
145.19
|
138.24
|
112.13
|
118.60
|