Market cap
$889 Mln
Revenue (TTM)
$2,082 Mln
P/E Ratio
--
P/B Ratio
0.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,081.54
|
2,371.56
|
2,330.20
|
2,206.79
|
2,316.99
|
2,140.30
|
|||||
|
Cost of Revenue
|
1,825.06
|
2,034.04
|
1,905.90
|
1,764.09
|
1,779.48
|
1,736.05
|
|||||
|
Gross Profit
|
256.48
|
337.51
|
424.29
|
442.70
|
537.51
|
404.26
|
|||||
|
Operating Expenses
|
293.85
|
300.91
|
281.27
|
265.44
|
265.02
|
257.39
|
|||||
|
Operating Profit (EBIT)
|
-37.37
|
36.61
|
143.03
|
177.25
|
272.49
|
146.87
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.50
|
-3.14
|
|||||
|
Profit before Tax
|
-34.08
|
40.85
|
159.09
|
182.65
|
273.99
|
143.73
|
|||||
|
Provision for Tax
|
-26.36
|
-4.74
|
18.91
|
23.96
|
53.27
|
21.55
|
|||||
|
Profit after Tax (Net Income)
|
-7.72
|
45.59
|
140.18
|
158.61
|
220.70
|
122.02
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-2.59
|
45.59
|
140.18
|
158.61
|
220.70
|
122.02
|
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
|
1,146.99
|
1,248.91
|
1,232.11
|
1,102.82
|
939.29
|
724.88
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,435.48
|
1,156.32
|
1,128.58
|
1,080.53
|
1,101.89
|
1,220.54
|
|||||
|
Current Liabilities
|
177.34
|
204.48
|
230.84
|
227.69
|
210.79
|
133.39
|
|||||
|
Total Liabilities
|
3,082.09
|
2,609.71
|
2,591.53
|
2,411.03
|
2,251.96
|
2,078.81
|
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
|
308.29
|
283.56
|
242.85
|
222.94
|
216.77
|
267.45
|
|||||
|
Current Assets
|
2,596.46
|
2,326.15
|
2,348.67
|
2,188.09
|
2,035.19
|
1,811.36
|
|||||
|
Total Assets
|
3,140.70
|
2,609.71
|
2,591.53
|
2,411.03
|
2,251.96
|
2,078.81
|
|||||
|
Total Debt*
|
1,435.48
|
1,056.88
|
1,045.13
|
997.00
|
994.65
|
1,105.53
|
|||||
|
Net Current Assets
|
2,360.51
|
2,121.67
|
2,117.83
|
2,033.83
|
1,891.55
|
1,677.97
|
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
|
--
|
31.98
|
-137.55
|
178.06
|
81.07
|
31.66
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-19.66
|
-30.01
|
-29.67
|
-14.71
|
-14.19
|
|||||
|
Cash from Financing Activities
|
--
|
-36.36
|
23.88
|
-13.93
|
-88.68
|
-85.85
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-22.32
|
-68.39
|
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 ($)
|
-0.30
|
1.55
|
4.53
|
5.11
|
7.17
|
3.95
|
|||||
|
Cash EPS ($)
|
-0.36
|
2.21
|
5.01
|
5.50
|
7.61
|
4.41
|
|||||
|
Adjusted Book Value ($)
|
43.40
|
42.57
|
39.81
|
35.53
|
30.53
|
23.48
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.09
|
-4.44
|
5.74
|
2.63
|
1.03
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.12
|
-5.17
|
5.08
|
2.15
|
0.55
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.99
|
6.40
|
7.86
|
11.73
|
6.84
|
|||||
|
ROE (%)
|
-0.66
|
3.67
|
12.01
|
15.53
|
26.52
|
18.52
|
|||||
|
ROA (%)
|
-0.25
|
1.75
|
5.60
|
6.80
|
10.19
|
5.97
|
|||||
|
EBIT Margin (%)
|
-1.64
|
1.72
|
6.83
|
11.38
|
11.83
|
10.92
|
|||||
|
Net Margin (%)
|
-0.37
|
1.92
|
6.02
|
7.19
|
9.52
|
5.71
|
|||||
|
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 (%)
|
-12.75
|
0.02
|
0.06
|
-0.05
|
0.08
|
0.01
|
|||||
|
EBIT Growth (%)
|
-140.43
|
-74.32
|
-36.65
|
-8.34
|
17.19
|
195.55
|
|||||
|
Net Profit Growth (%)
|
-111.42
|
-67.48
|
-11.62
|
-28.13
|
80.87
|
133.64
|
|||||
|
EPS Growth (%)
|
-113.48
|
-0.66
|
-0.11
|
-0.29
|
0.81
|
1.24
|
|||||
|
Book Value Growth (%)
|
4.66
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
15.80
|
7.55
|
4.87
|
1.35
|
4.36
|
|||||
|
Price / Book Value
|
0.78
|
0.58
|
0.86
|
0.70
|
0.32
|
0.73
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
76.61
|
26.03
|
10.92
|
5.41
|
3.75
|
5.62
|
|||||
|
Close Price ($)
|
28.05
|
24.55
|
34.17
|
24.91
|
9.67
|
17.25
|
|||||
|
High Price ($)
|
29.80
|
38.22
|
35.20
|
35.93
|
23.97
|
26.12
|
|||||
|
Low Price ($)
|
17.83
|
17.37
|
22.03
|
9.47
|
9.65
|
12.07
|
|||||
|
Market Cap ($ Cr)
|
889.23
|
--
|
--
|
--
|
--
|
--
|
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
|
1.23
|
0.85
|
0.85
|
0.90
|
1.06
|
1.53
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
0.00
|
0.00
|
0.07
|
|||||
|
Current Ratio
|
14.64
|
11.38
|
10.17
|
9.61
|
9.66
|
13.58
|
|||||
|
Quick Ratio
|
1.28
|
1.45
|
1.33
|
1.90
|
1.41
|
2.32
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
3.67
|
184.63
|
2.60
|
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 (%)
|
4.64
|
3.30
|
2.81
|
2.07
|
1.96
|
1.66
|
|||||
|
Asset Turnover
|
0.68
|
0.91
|
0.93
|
0.95
|
1.07
|
1.05
|
|||||
|
Receivable days
|
--
|
11.06
|
8.70
|
7.54
|
6.39
|
5.52
|
|||||
|
Inventory Days
|
--
|
365.43
|
363.82
|
361.72
|
332.46
|
300.05
|
|||||
|
Payable days
|
--
|
27.64
|
30.53
|
30.84
|
28.43
|
27.94
|
|||||
|
Cash Conversion Cycle
|
--
|
348.84
|
341.98
|
338.42
|
310.42
|
277.64
|