Market cap
$77 Mln
Revenue (TTM)
$183 Mln
P/E Ratio
4
P/B Ratio
0.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jul-24 | Jul-23 | Jul-22 | Jul-21 | Jul-20 | Jul-19 | Jul-18 | Jul-17 | Jul-16 | Jul-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
183.26
|
174.11
|
189.09
|
203.27
|
613.77
|
782.81
|
|||||
|
Cost of Revenue
|
130.79
|
125.62
|
137.78
|
161.74
|
484.15
|
619.85
|
|||||
|
Gross Profit
|
52.47
|
48.49
|
51.31
|
41.54
|
129.61
|
162.96
|
|||||
|
Operating Expenses
|
73.53
|
41.03
|
42.90
|
40.37
|
116.79
|
130.52
|
|||||
|
Operating Profit (EBIT)
|
12.16
|
7.46
|
8.41
|
5.25
|
38.49
|
32.44
|
|||||
|
Other Income
|
--
|
--
|
--
|
4.09
|
--
|
2.16
|
|||||
|
Profit before Tax
|
19.03
|
20.96
|
16.84
|
2.13
|
-42.78
|
0.63
|
|||||
|
Provision for Tax
|
-66.79
|
-67.02
|
1.23
|
11.39
|
1.61
|
5.92
|
|||||
|
Profit after Tax (Net Income)
|
27.59
|
85.85
|
15.61
|
-9.26
|
-44.39
|
-5.28
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-13.10
|
-46.52
|
-7.41
|
Liabilities ($ Mln) |
TTM | Jul-24 | Jul-23 | Jul-22 | Jul-21 | Jul-20 | Jul-19 | Jul-18 | Jul-17 | Jul-16 | Jul-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
156.57
|
154.18
|
306.36
|
25.97
|
41.39
|
84.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
16.07
|
18.65
|
37.06
|
27.98
|
417.00
|
425.24
|
|||||
|
Current Liabilities
|
66.38
|
75.06
|
67.75
|
83.80
|
217.99
|
249.93
|
|||||
|
Total Liabilities
|
543.14
|
485.63
|
411.18
|
137.75
|
676.38
|
759.17
|
Assets ($ Mln) |
TTM | Jul-24 | Jul-23 | Jul-22 | Jul-21 | Jul-20 | Jul-19 | Jul-18 | Jul-17 | Jul-16 | Jul-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
193.36
|
189.80
|
91.91
|
27.92
|
462.98
|
535.63
|
|||||
|
Current Assets
|
283.40
|
295.83
|
319.27
|
109.83
|
213.40
|
223.54
|
|||||
|
Total Assets
|
543.14
|
485.63
|
411.18
|
137.75
|
676.38
|
759.17
|
|||||
|
Total Debt*
|
11.02
|
33.96
|
39.60
|
30.46
|
425.75
|
436.58
|
|||||
|
Net Current Assets
|
217.02
|
220.77
|
251.52
|
26.03
|
-4.60
|
-26.39
|
Cashflow ($ Mln) |
TTM | Jul-24 | Jul-23 | Jul-22 | Jul-21 | Jul-20 | Jul-19 | Jul-18 | Jul-17 | Jul-16 | Jul-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
21.85
|
17.52
|
-3.13
|
23.07
|
71.62
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
-1.49
|
-3.33
|
-11.89
|
|||||
|
Cash from Financing Activities
|
--
|
-2.14
|
-6.61
|
-2.30
|
-9.84
|
-12.28
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-6.92
|
--
|
47.45
|
Financials Ratios |
TTM | Jul-24 | Jul-23 | Jul-22 | Jul-21 | Jul-20 | Jul-19 | Jul-18 | Jul-17 | Jul-16 | Jul-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Jul-24 | Jul-23 | Jul-22 | Jul-21 | Jul-20 | Jul-19 | Jul-18 | Jul-17 | Jul-16 | Jul-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
32.15
|
7.76
|
-3.54
|
-8.99
|
-1.07
|
|||||
|
ROE (%)
|
10.16
|
37.28
|
9.39
|
-27.48
|
-70.80
|
-6.15
|
|||||
|
ROA (%)
|
5.34
|
19.14
|
5.69
|
-2.27
|
-6.18
|
-0.71
|
|||||
|
EBIT Margin (%)
|
4.36
|
12.61
|
10.42
|
2.58
|
-0.06
|
4.20
|
|||||
|
Net Margin (%)
|
15.05
|
49.31
|
8.25
|
-4.46
|
-7.23
|
-0.67
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jul-24 | Jul-23 | Jul-22 | Jul-21 | Jul-20 | Jul-19 | Jul-18 | Jul-17 | Jul-16 | Jul-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
2.34
|
-0.08
|
-0.07
|
-0.67
|
-0.22
|
-0.05
|
|||||
|
EBIT Growth (%)
|
-37.30
|
11.47
|
274.98
|
1,471.28
|
-101.16
|
235.35
|
|||||
|
Net Profit Growth (%)
|
82.83
|
449.97
|
268.64
|
79.15
|
-740.10
|
92.09
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jul-24 | Jul-23 | Jul-22 | Jul-21 | Jul-20 | Jul-19 | Jul-18 | Jul-17 | Jul-16 | Jul-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
4.02
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.49
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.92
|
-7.85
|
-3.64
|
-1.34
|
25.35
|
4.33
|
|||||
|
Close Price ($)
|
10.61
|
12.89
|
9.78
|
12.60
|
17.85
|
4.90
|
|||||
|
High Price ($)
|
13.00
|
13.00
|
14.35
|
22.75
|
26.95
|
18.20
|
|||||
|
Low Price ($)
|
7.36
|
7.36
|
6.30
|
8.75
|
4.55
|
3.85
|
|||||
|
Market Cap ($ Cr)
|
77.17
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jul-24 | Jul-23 | Jul-22 | Jul-21 | Jul-20 | Jul-19 | Jul-18 | Jul-17 | Jul-16 | Jul-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.22
|
0.13
|
1.17
|
10.29
|
5.20
|
|||||
|
Short term debt to equity ratio
|
0.14
|
0.14
|
0.05
|
0.50
|
0.37
|
0.24
|
|||||
|
Current Ratio
|
4.27
|
3.94
|
4.71
|
1.31
|
0.98
|
0.89
|
|||||
|
Quick Ratio
|
4.14
|
3.85
|
4.59
|
1.21
|
0.90
|
0.83
|
|||||
|
Interest Coverage
|
23.13
|
22.04
|
6.90
|
1.68
|
-0.01
|
0.97
|
Operating Efficiency Ratios |
TTM | Jul-24 | Jul-23 | Jul-22 | Jul-21 | Jul-20 | Jul-19 | Jul-18 | Jul-17 | Jul-16 | Jul-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
18.85
|
19.21
|
96.84
|
19.72
|
6.06
|
11.89
|
|||||
|
Asset Turnover
|
0.35
|
0.39
|
0.69
|
0.50
|
0.86
|
1.05
|
|||||
|
Receivable days
|
--
|
227.15
|
215.57
|
69.41
|
38.75
|
47.87
|
|||||
|
Inventory Days
|
--
|
22.25
|
22.16
|
27.53
|
11.91
|
11.50
|
|||||
|
Payable days
|
--
|
75.21
|
75.64
|
68.18
|
37.66
|
45.93
|
|||||
|
Cash Conversion Cycle
|
--
|
174.19
|
162.09
|
28.76
|
13.01
|
13.44
|