Market cap
$51 Mln
Revenue (TTM)
$1,218 Mln
P/E Ratio
--
P/B Ratio
0.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,217.84
|
1,209.18
|
1,197.63
|
1,287.99
|
1,399.52
|
1,399.52
|
|||||
|
Cost of Revenue
|
850.75
|
835.66
|
827.17
|
904.57
|
939.28
|
939.28
|
|||||
|
Gross Profit
|
367.09
|
373.52
|
370.47
|
383.41
|
460.24
|
460.24
|
|||||
|
Operating Expenses
|
377.80
|
387.46
|
388.71
|
396.30
|
402.18
|
402.18
|
|||||
|
Operating Profit (EBIT)
|
-10.44
|
-13.94
|
-18.24
|
-12.89
|
58.06
|
58.06
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-46.82
|
-51.15
|
-31.13
|
-38.21
|
53.87
|
53.87
|
|||||
|
Provision for Tax
|
1.18
|
-1.09
|
1.93
|
-9.21
|
13.35
|
13.35
|
|||||
|
Profit after Tax (Net Income)
|
-48.00
|
-50.06
|
-33.06
|
-29.00
|
40.52
|
40.52
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
Liabilities ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
163.79
|
188.56
|
235.70
|
264.56
|
293.11
|
293.11
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
308.95
|
324.99
|
332.44
|
307.00
|
270.02
|
270.02
|
|||||
|
Current Liabilities
|
363.36
|
249.03
|
283.96
|
314.65
|
295.82
|
295.82
|
|||||
|
Total Liabilities
|
1,199.46
|
762.58
|
852.10
|
886.21
|
858.96
|
858.96
|
Assets ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
411.80
|
424.84
|
486.10
|
506.16
|
433.06
|
433.06
|
|||||
|
Current Assets
|
424.30
|
337.74
|
366.00
|
380.05
|
425.90
|
425.90
|
|||||
|
Total Assets
|
1,199.46
|
762.58
|
852.10
|
886.21
|
858.96
|
858.96
|
|||||
|
Total Debt*
|
445.67
|
426.58
|
455.27
|
481.74
|
393.45
|
393.45
|
|||||
|
Net Current Assets
|
60.94
|
88.71
|
82.04
|
65.40
|
130.07
|
130.07
|
Cashflow ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
31.33
|
34.15
|
52.27
|
46.79
|
46.79
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-22.43
|
-14.48
|
-79.90
|
--
|
-60.59
|
|||||
|
Cash from Financing Activities
|
--
|
-10.07
|
-19.98
|
28.38
|
-40.84
|
-40.84
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-7.67
|
-4.60
|
-4.05
|
6.03
|
6.03
|
|||||
|
ROE (%)
|
-27.24
|
-23.60
|
-13.22
|
-10.40
|
13.34
|
13.34
|
|||||
|
ROA (%)
|
-3.78
|
-6.20
|
-3.80
|
-3.32
|
4.77
|
4.77
|
|||||
|
EBIT Margin (%)
|
-2.76
|
-3.10
|
-1.57
|
-1.97
|
4.15
|
4.15
|
|||||
|
Net Margin (%)
|
-3.94
|
-4.14
|
-2.76
|
-2.25
|
2.90
|
2.90
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.84
|
0.01
|
-0.07
|
-0.08
|
-0.07
|
-0.07
|
|||||
|
EBIT Growth (%)
|
-106.27
|
-98.58
|
25.60
|
-143.64
|
-35.93
|
-60.13
|
|||||
|
Net Profit Growth (%)
|
-39.75
|
-51.43
|
-14.01
|
-171.57
|
-62.65
|
-62.65
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.30
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
198.93
|
255.20
|
20.90
|
35.01
|
4.35
|
4.35
|
|||||
|
Close Price ($)
|
1.14
|
1.37
|
2.04
|
3.85
|
8.99
|
9.43
|
|||||
|
High Price ($)
|
3.70
|
4.33
|
4.44
|
10.17
|
12.28
|
12.28
|
|||||
|
Low Price ($)
|
1.08
|
0.92
|
1.81
|
2.98
|
7.75
|
7.75
|
|||||
|
Market Cap ($ Cr)
|
50.88
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.27
|
2.26
|
1.93
|
1.82
|
1.34
|
1.34
|
|||||
|
Short term debt to equity ratio
|
1.22
|
0.54
|
0.53
|
0.66
|
0.45
|
0.45
|
|||||
|
Current Ratio
|
1.17
|
1.36
|
1.29
|
1.21
|
1.44
|
1.44
|
|||||
|
Quick Ratio
|
0.07
|
0.10
|
0.08
|
0.08
|
0.09
|
0.09
|
|||||
|
Interest Coverage
|
-2.63
|
-2.73
|
-1.54
|
-1.97
|
13.84
|
13.84
|
Operating Efficiency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
0.22
|
0.36
|
0.20
|
0.16
|
0.15
|
0.15
|
|||||
|
Asset Turnover
|
0.96
|
1.50
|
1.38
|
1.48
|
1.65
|
1.65
|
|||||
|
Receivable days
|
--
|
1.03
|
0.69
|
0.59
|
0.52
|
0.52
|
|||||
|
Inventory Days
|
--
|
143.10
|
153.81
|
152.19
|
152.76
|
152.76
|
|||||
|
Payable days
|
--
|
23.82
|
26.53
|
23.84
|
23.50
|
23.50
|
|||||
|
Cash Conversion Cycle
|
--
|
120.32
|
127.97
|
128.95
|
129.78
|
129.78
|