Market cap
$826 Mln
Revenue (TTM)
$321 Mln
P/E Ratio
280
P/B Ratio
3.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
320.82
|
302.55
|
268.60
|
243.64
|
205.20
|
166.94
|
|||||
|
Cost of Revenue
|
202.28
|
178.72
|
165.95
|
162.41
|
141.01
|
112.91
|
|||||
|
Gross Profit
|
118.54
|
123.82
|
102.65
|
81.24
|
64.20
|
54.03
|
|||||
|
Operating Expenses
|
101.88
|
101.49
|
88.48
|
80.48
|
66.85
|
62.73
|
|||||
|
Operating Profit (EBIT)
|
16.66
|
22.33
|
14.17
|
0.76
|
-2.66
|
-8.71
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.66
|
4.38
|
|||||
|
Profit before Tax
|
7.25
|
22.18
|
12.98
|
0.81
|
-1.52
|
-8.34
|
|||||
|
Provision for Tax
|
3.57
|
-42.35
|
0.99
|
0.18
|
0.19
|
0.37
|
|||||
|
Profit after Tax (Net Income)
|
3.68
|
64.53
|
11.99
|
0.63
|
-1.70
|
-8.71
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
0.01
|
-2.37
|
-9.37
|
Liabilities ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
253.14
|
253.75
|
184.47
|
167.59
|
159.97
|
154.53
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
42.47
|
45.71
|
45.21
|
40.33
|
16.48
|
17.47
|
|||||
|
Current Liabilities
|
93.40
|
82.40
|
105.90
|
81.69
|
79.18
|
65.67
|
|||||
|
Total Liabilities
|
482.40
|
381.86
|
335.57
|
289.61
|
255.63
|
237.67
|
Assets ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
217.63
|
228.93
|
177.77
|
166.23
|
119.05
|
106.39
|
|||||
|
Current Assets
|
171.37
|
152.93
|
157.79
|
123.38
|
136.58
|
131.28
|
|||||
|
Total Assets
|
482.40
|
381.86
|
335.57
|
289.61
|
255.63
|
237.67
|
|||||
|
Total Debt*
|
45.98
|
48.60
|
47.33
|
44.70
|
20.89
|
22.78
|
|||||
|
Net Current Assets
|
77.98
|
70.53
|
51.90
|
41.69
|
57.40
|
65.61
|
Cashflow ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
20.34
|
27.75
|
14.19
|
-8.71
|
8.18
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-28.14
|
-18.64
|
-51.87
|
-12.23
|
-1.83
|
|||||
|
Cash from Financing Activities
|
--
|
0.04
|
-1.06
|
20.48
|
0.92
|
50.07
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-20.01
|
56.42
|
Financials Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
0.05
|
0.88
|
0.16
|
0.01
|
-0.02
|
-0.13
|
|||||
|
Cash EPS ($)
|
--
|
1.12
|
0.33
|
0.13
|
0.05
|
-0.05
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.46
|
2.49
|
2.30
|
2.25
|
2.33
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.28
|
0.37
|
0.20
|
-0.12
|
0.12
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.05
|
0.17
|
-0.03
|
-0.25
|
0.10
|
Profitability Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
24.16
|
5.40
|
0.32
|
-0.95
|
-5.71
|
|||||
|
ROE (%)
|
1.45
|
29.45
|
6.81
|
0.39
|
-1.08
|
-6.80
|
|||||
|
ROA (%)
|
0.79
|
17.99
|
3.84
|
0.23
|
-0.69
|
-4.16
|
|||||
|
EBIT Margin (%)
|
3.09
|
8.25
|
5.92
|
1.29
|
-0.48
|
-2.59
|
|||||
|
Net Margin (%)
|
1.15
|
21.33
|
4.47
|
0.26
|
-0.82
|
-5.08
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
9.63
|
0.13
|
0.10
|
0.19
|
0.23
|
0.02
|
|||||
|
EBIT Growth (%)
|
-55.63
|
56.80
|
406.75
|
416.21
|
77.02
|
88.63
|
|||||
|
Net Profit Growth (%)
|
-93.85
|
438.09
|
1,794.63
|
137.17
|
80.44
|
78.56
|
|||||
|
EPS Growth (%)
|
-93.70
|
4.45
|
17.59
|
1.36
|
0.82
|
0.79
|
|||||
|
Book Value Growth (%)
|
5.20
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
280.00
|
12.48
|
40.82
|
915.03
|
-233.37
|
-90.53
|
|||||
|
Price / Book Value
|
3.30
|
3.17
|
2.65
|
3.46
|
2.48
|
5.10
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
28.92
|
18.78
|
17.00
|
47.96
|
80.84
|
607.34
|
|||||
|
Close Price ($)
|
10.81
|
10.99
|
6.60
|
7.96
|
5.60
|
11.86
|
|||||
|
High Price ($)
|
11.16
|
11.36
|
8.29
|
8.04
|
13.25
|
12.99
|
|||||
|
Low Price ($)
|
7.01
|
5.82
|
5.75
|
2.77
|
4.28
|
6.56
|
|||||
|
Market Cap ($ Cr)
|
825.82
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.14
|
0.19
|
0.26
|
0.27
|
0.13
|
0.15
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
1.83
|
1.86
|
1.49
|
1.51
|
1.72
|
2.00
|
|||||
|
Quick Ratio
|
1.29
|
1.30
|
1.10
|
1.12
|
1.48
|
1.92
|
|||||
|
Interest Coverage
|
3.74
|
9.01
|
5.42
|
1.35
|
-1.90
|
-1.08
|
Operating Efficiency Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
14.14
|
14.33
|
18.70
|
15.12
|
21.65
|
21.23
|
|||||
|
Asset Turnover
|
0.69
|
0.84
|
0.86
|
0.89
|
0.83
|
0.80
|
|||||
|
Receivable days
|
--
|
56.49
|
59.20
|
60.90
|
71.07
|
65.83
|
|||||
|
Inventory Days
|
--
|
88.38
|
79.97
|
58.05
|
32.44
|
23.32
|
|||||
|
Payable days
|
--
|
140.64
|
145.01
|
113.92
|
110.37
|
103.24
|
|||||
|
Cash Conversion Cycle
|
--
|
4.23
|
-5.84
|
5.03
|
-6.86
|
-14.09
|