Market cap
$1,152 Mln
Revenue (TTM)
$2,196 Mln
P/E Ratio
326
P/B Ratio
1.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,196.00
|
2,309.29
|
2,431.01
|
2,394.71
|
2,308.10
|
2,063.26
|
|||||
|
Cost of Revenue
|
1,444.73
|
1,559.06
|
1,629.81
|
1,559.38
|
1,502.34
|
1,403.82
|
|||||
|
Gross Profit
|
751.27
|
750.23
|
801.20
|
835.33
|
805.75
|
659.43
|
|||||
|
Operating Expenses
|
686.93
|
647.16
|
672.97
|
634.53
|
540.55
|
449.97
|
|||||
|
Operating Profit (EBIT)
|
64.35
|
103.07
|
128.23
|
200.80
|
265.20
|
209.46
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
4.70
|
-37.14
|
54.33
|
147.44
|
261.92
|
205.79
|
|||||
|
Provision for Tax
|
-0.06
|
-6.38
|
15.59
|
37.96
|
63.93
|
50.82
|
|||||
|
Profit after Tax (Net Income)
|
3.98
|
-31.63
|
38.07
|
109.28
|
197.99
|
154.98
|
|||||
|
Minority Interest
|
-0.77
|
-0.87
|
-0.67
|
-0.20
|
--
|
--
|
|||||
|
Consolidated Profit
|
-8.78
|
-31.63
|
38.07
|
109.28
|
197.99
|
154.98
|
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
|
952.49
|
937.19
|
975.80
|
915.84
|
782.67
|
594.89
|
|||||
|
Minority Interest
|
-0.77
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
513.47
|
536.80
|
549.68
|
655.84
|
157.33
|
161.84
|
|||||
|
Current Liabilities
|
880.96
|
984.88
|
1,069.14
|
847.05
|
412.77
|
251.09
|
|||||
|
Total Liabilities
|
3,239.30
|
2,470.44
|
2,605.07
|
2,421.31
|
1,352.77
|
1,007.82
|
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
|
1,271.56
|
1,289.56
|
1,331.86
|
1,298.13
|
598.77
|
490.30
|
|||||
|
Current Assets
|
1,086.78
|
1,180.88
|
1,273.21
|
1,123.18
|
754.00
|
517.52
|
|||||
|
Total Assets
|
3,239.30
|
2,470.44
|
2,605.07
|
2,421.31
|
1,352.77
|
1,007.82
|
|||||
|
Total Debt*
|
1,109.81
|
1,245.97
|
1,232.95
|
1,093.92
|
279.56
|
182.55
|
|||||
|
Net Current Assets
|
205.82
|
196.00
|
204.07
|
276.13
|
341.23
|
266.43
|
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
|
--
|
72.81
|
-25.66
|
-222.24
|
76.60
|
373.88
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-55.62
|
-81.35
|
-576.37
|
-140.45
|
-161.13
|
|||||
|
Cash from Financing Activities
|
--
|
-71.98
|
128.51
|
770.40
|
73.06
|
-145.74
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
9.21
|
67.01
|
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 ($)
|
0.15
|
-1.47
|
1.64
|
4.80
|
8.91
|
6.84
|
|||||
|
Cash EPS ($)
|
--
|
0.82
|
3.56
|
6.23
|
9.78
|
7.52
|
|||||
|
Adjusted Book Value ($)
|
--
|
43.66
|
42.06
|
40.25
|
35.21
|
26.24
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.39
|
-1.11
|
-9.77
|
3.45
|
16.49
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.56
|
-3.71
|
-12.64
|
0.82
|
15.34
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-1.44
|
1.80
|
7.11
|
21.52
|
21.75
|
|||||
|
ROE (%)
|
0.34
|
-3.31
|
4.02
|
12.87
|
28.74
|
29.51
|
|||||
|
ROA (%)
|
0.12
|
-1.25
|
1.51
|
5.79
|
16.77
|
17.38
|
|||||
|
EBIT Margin (%)
|
3.04
|
1.47
|
5.15
|
8.39
|
11.49
|
10.15
|
|||||
|
Net Margin (%)
|
0.18
|
-1.37
|
1.57
|
4.56
|
8.58
|
7.51
|
|||||
|
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 (%)
|
-5.36
|
-0.05
|
0.02
|
0.04
|
0.12
|
0.37
|
|||||
|
EBIT Growth (%)
|
-21.20
|
-72.83
|
-37.65
|
-24.28
|
26.61
|
96.28
|
|||||
|
Net Profit Growth (%)
|
111.64
|
-183.10
|
-65.17
|
-44.80
|
27.75
|
107.65
|
|||||
|
EPS Growth (%)
|
111.50
|
-1.90
|
-0.66
|
-0.46
|
0.30
|
1.07
|
|||||
|
Book Value Growth (%)
|
-4.55
|
--
|
--
|
--
|
--
|
--
|
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
|
326.00
|
-17.19
|
21.50
|
6.83
|
3.34
|
7.10
|
|||||
|
Price / Book Value
|
1.21
|
0.58
|
0.84
|
0.82
|
0.85
|
1.85
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
17.73
|
19.43
|
10.77
|
8.16
|
2.51
|
4.71
|
|||||
|
Close Price ($)
|
36.62
|
25.33
|
35.27
|
32.82
|
29.79
|
48.52
|
|||||
|
High Price ($)
|
38.12
|
35.46
|
39.85
|
42.88
|
61.06
|
70.89
|
|||||
|
Low Price ($)
|
21.41
|
16.85
|
22.51
|
25.60
|
28.86
|
25.54
|
|||||
|
Market Cap ($ Cr)
|
1,152.04
|
--
|
--
|
--
|
--
|
--
|
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
|
0.35
|
1.33
|
1.26
|
1.19
|
0.36
|
0.31
|
|||||
|
Short term debt to equity ratio
|
0.68
|
0.81
|
0.77
|
0.63
|
0.18
|
0.06
|
|||||
|
Current Ratio
|
1.23
|
1.20
|
1.19
|
1.33
|
1.83
|
2.06
|
|||||
|
Quick Ratio
|
0.34
|
0.32
|
0.34
|
0.37
|
0.73
|
1.14
|
|||||
|
Interest Coverage
|
1.08
|
0.48
|
1.69
|
3.76
|
80.78
|
57.15
|
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 (%)
|
4.33
|
4.69
|
4.38
|
3.58
|
2.18
|
2.31
|
|||||
|
Asset Turnover
|
0.65
|
0.91
|
0.97
|
1.27
|
1.96
|
2.31
|
|||||
|
Receivable days
|
--
|
16.98
|
14.44
|
10.38
|
7.75
|
7.22
|
|||||
|
Inventory Days
|
--
|
207.80
|
192.67
|
148.41
|
83.31
|
68.82
|
|||||
|
Payable days
|
--
|
12.99
|
14.14
|
12.42
|
7.30
|
8.21
|
|||||
|
Cash Conversion Cycle
|
--
|
211.79
|
192.97
|
146.36
|
83.76
|
67.83
|