Market cap
$673 Mln
Revenue (TTM)
$1,582 Mln
P/E Ratio
16.4
P/B Ratio
1
Div. Yield
2.1 %
Income Statement ($ 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
|
1,581.90
|
1,625.50
|
1,589.70
|
1,704.00
|
1,642.90
|
1,300.30
|
|||||
|
Cost of Revenue
|
748.60
|
718.80
|
705.10
|
786.40
|
765.50
|
628.70
|
|||||
|
Gross Profit
|
833.30
|
906.70
|
884.60
|
917.60
|
877.40
|
671.60
|
|||||
|
Operating Expenses
|
807.20
|
888.00
|
860.10
|
811.30
|
779.60
|
694.30
|
|||||
|
Operating Profit (EBIT)
|
26.10
|
18.70
|
24.50
|
106.30
|
97.80
|
-22.70
|
|||||
|
Other Income
|
--
|
--
|
--
|
7.20
|
-4.90
|
10.80
|
|||||
|
Profit before Tax
|
85.20
|
-1.30
|
16.20
|
112.40
|
89.70
|
-18.20
|
|||||
|
Provision for Tax
|
28.50
|
0.60
|
4.10
|
25.90
|
8.70
|
-7.30
|
|||||
|
Profit after Tax (Net Income)
|
56.70
|
-1.90
|
12.10
|
86.30
|
81.00
|
-11.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
0.20
|
0.10
|
1.50
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
86.30
|
80.90
|
-11.00
|
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
|
750.80
|
946.50
|
1,018.10
|
1,164.50
|
1,218.40
|
1,182.30
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
1.60
|
1.40
|
1.50
|
|||||
|
Non-Current Liabilities
|
391.80
|
377.20
|
118.40
|
184.50
|
102.70
|
130.50
|
|||||
|
Current Liabilities
|
585.50
|
626.40
|
534.70
|
602.30
|
619.70
|
695.50
|
|||||
|
Total Liabilities
|
1,727.80
|
1,950.10
|
1,671.20
|
1,949.30
|
1,940.80
|
2,008.30
|
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
|
1,006.80
|
1,224.80
|
994.30
|
1,056.40
|
944.80
|
980.00
|
|||||
|
Current Assets
|
721.00
|
725.30
|
676.90
|
892.90
|
996.00
|
1,028.30
|
|||||
|
Total Assets
|
1,728.10
|
1,950.10
|
1,671.20
|
1,952.90
|
1,940.80
|
2,008.30
|
|||||
|
Total Debt*
|
387.50
|
374.50
|
122.10
|
103.20
|
97.10
|
282.60
|
|||||
|
Net Current Assets
|
135.80
|
98.90
|
142.20
|
290.60
|
376.30
|
332.80
|
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
|
50.90
|
124.20
|
154.60
|
148.90
|
226.00
|
71.00
|
|||||
|
Cash Flow from Investing Activities
|
405.80
|
-252.90
|
-89.70
|
-99.60
|
-43.20
|
-50.50
|
|||||
|
Cash from Financing Activities
|
-446.00
|
137.30
|
-176.10
|
-139.50
|
-229.20
|
-52.30
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-90.20
|
-46.40
|
-27.30
|
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 (%)
|
4.61
|
-0.15
|
1.01
|
6.68
|
5.83
|
-0.76
|
|||||
|
ROE (%)
|
6.68
|
-0.19
|
1.11
|
7.24
|
6.75
|
-0.93
|
|||||
|
ROA (%)
|
3.08
|
-0.10
|
0.67
|
4.44
|
4.10
|
-0.54
|
|||||
|
EBIT Margin (%)
|
6.28
|
1.04
|
1.14
|
6.68
|
5.64
|
-0.92
|
|||||
|
Net Margin (%)
|
3.58
|
-0.12
|
0.76
|
5.04
|
4.95
|
-0.84
|
|||||
|
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
|
0.02
|
-0.07
|
0.04
|
0.26
|
-0.13
|
|||||
|
EBIT Growth (%)
|
487.57
|
-6.63
|
-84.09
|
22.89
|
871.67
|
86.16
|
|||||
|
Net Profit Growth (%)
|
3,084.21
|
-115.70
|
-85.98
|
6.54
|
836.36
|
74.89
|
|||||
|
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
|
1.38
|
2.38
|
0.10
|
-0.68
|
-1.39
|
-1.59
|
|||||
|
Close Price ($)
|
40.50
|
17.27
|
36.28
|
42.48
|
37.53
|
33.68
|
|||||
|
High Price ($)
|
43.39
|
38.77
|
45.98
|
48.28
|
43.71
|
34.36
|
|||||
|
Low Price ($)
|
16.81
|
15.77
|
32.50
|
28.22
|
32.21
|
18.80
|
|||||
|
Market Cap ($ 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
|
0.52
|
0.40
|
0.12
|
0.09
|
0.08
|
0.24
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.03
|
0.03
|
0.03
|
0.02
|
0.18
|
|||||
|
Current Ratio
|
1.23
|
1.16
|
1.27
|
1.48
|
1.61
|
1.48
|
|||||
|
Quick Ratio
|
0.78
|
0.76
|
0.77
|
0.93
|
1.15
|
1.09
|
|||||
|
Interest Coverage
|
8.87
|
0.93
|
9.53
|
81.29
|
31.93
|
-1.94
|
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 (%)
|
17.94
|
18.65
|
15.74
|
16.84
|
19.86
|
26.52
|
|||||
|
Asset Turnover
|
0.86
|
0.90
|
0.88
|
0.88
|
0.83
|
0.64
|
|||||
|
Receivable days
|
67.77
|
62.17
|
61.70
|
65.71
|
74.60
|
94.76
|
|||||
|
Inventory Days
|
125.69
|
130.69
|
155.07
|
143.03
|
131.48
|
156.95
|
|||||
|
Payable days
|
73.55
|
75.15
|
80.14
|
77.38
|
71.64
|
84.70
|
|||||
|
Cash Conversion Cycle
|
119.90
|
117.71
|
136.63
|
131.36
|
134.43
|
167.00
|