Market cap
$2,524 Mln
Revenue (TTM)
$310 Mln
P/E Ratio
--
P/B Ratio
2.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Aug-22 | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 | Aug-15 | Aug-14 | Aug-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
310.08
|
302.92
|
260.35
|
211.67
|
171.27
|
159.67
|
|||||
|
Cost of Revenue
|
134.49
|
128.29
|
110.09
|
97.18
|
72.18
|
64.33
|
|||||
|
Gross Profit
|
175.60
|
174.62
|
150.26
|
114.50
|
99.10
|
95.34
|
|||||
|
Operating Expenses
|
189.41
|
179.92
|
165.34
|
143.02
|
112.62
|
100.88
|
|||||
|
Operating Profit (EBIT)
|
-13.81
|
-5.37
|
-15.37
|
-28.66
|
-14.15
|
-6.35
|
|||||
|
Other Income
|
-0.43
|
-2.28
|
0.43
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-13.82
|
-7.04
|
-15.04
|
-28.37
|
-15.75
|
-7.45
|
|||||
|
Provision for Tax
|
1.47
|
1.29
|
1.90
|
1.56
|
1.15
|
0.35
|
|||||
|
Profit after Tax (Net Income)
|
-14.19
|
-8.33
|
-16.93
|
-29.93
|
-16.63
|
-7.80
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
0.27
|
--
|
|||||
|
Consolidated Profit
|
-14.19
|
-8.33
|
-16.93
|
-24.33
|
-16.90
|
-7.80
|
Liabilities ($ Mln) |
TTM | Aug-22 | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 | Aug-15 | Aug-14 | Aug-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
731.30
|
732.41
|
730.74
|
733.76
|
389.07
|
401.87
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
28.29
|
28.78
|
25.74
|
29.63
|
18.32
|
5.99
|
|||||
|
Current Liabilities
|
73.59
|
78.49
|
87.66
|
97.71
|
59.89
|
41.38
|
|||||
|
Total Liabilities
|
915.60
|
839.68
|
844.13
|
861.10
|
467.28
|
449.24
|
Assets ($ Mln) |
TTM | Aug-22 | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 | Aug-15 | Aug-14 | Aug-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
488.42
|
491.60
|
393.06
|
411.77
|
408.76
|
400.14
|
|||||
|
Current Assets
|
344.77
|
348.08
|
451.07
|
449.33
|
58.51
|
49.10
|
|||||
|
Total Assets
|
906.77
|
839.68
|
844.13
|
861.10
|
467.28
|
449.24
|
|||||
|
Total Debt*
|
21.33
|
22.43
|
25.38
|
25.35
|
4.00
|
--
|
|||||
|
Net Current Assets
|
271.18
|
269.58
|
363.42
|
351.62
|
-1.38
|
7.72
|
Cashflow ($ Mln) |
TTM | Aug-22 | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 | Aug-15 | Aug-14 | Aug-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
10.73
|
-8.69
|
25.73
|
14.83
|
11.83
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-35.64
|
-194.21
|
-6.75
|
-19.91
|
-8.59
|
|||||
|
Cash from Financing Activities
|
--
|
-5.48
|
-1.32
|
358.90
|
3.20
|
-0.90
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-30.39
|
-204.22
|
--
|
--
|
--
|
Financials Ratios |
TTM | Aug-22 | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 | Aug-15 | Aug-14 | Aug-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Aug-22 | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 | Aug-15 | Aug-14 | Aug-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-1.10
|
-2.23
|
-5.20
|
-4.18
|
-0.55
|
|||||
|
ROE (%)
|
-1.94
|
-1.14
|
-2.31
|
-5.33
|
-4.20
|
-0.66
|
|||||
|
ROA (%)
|
-1.59
|
-0.99
|
-1.99
|
-4.51
|
-3.63
|
-0.35
|
|||||
|
EBIT Margin (%)
|
-3.44
|
-2.13
|
-5.74
|
-13.23
|
-8.44
|
-4.31
|
|||||
|
Net Margin (%)
|
-4.58
|
-2.77
|
-6.49
|
-14.14
|
-9.71
|
-4.89
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Aug-22 | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 | Aug-15 | Aug-14 | Aug-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
12.81
|
0.16
|
0.23
|
0.24
|
0.07
|
0.02
|
|||||
|
EBIT Growth (%)
|
-12.86
|
56.90
|
46.69
|
-93.90
|
-109.97
|
70.66
|
|||||
|
Net Profit Growth (%)
|
-22.41
|
50.79
|
43.44
|
-80.01
|
-113.12
|
68.53
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Aug-22 | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 | Aug-15 | Aug-14 | Aug-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.22
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
84.65
|
-16.62
|
-53.62
|
51.36
|
--
|
--
|
|||||
|
Close Price ($)
|
11.19
|
11.90
|
46.63
|
38.99
|
--
|
--
|
|||||
|
High Price ($)
|
32.49
|
50.90
|
59.40
|
44.50
|
--
|
--
|
|||||
|
Low Price ($)
|
10.04
|
11.83
|
33.91
|
37.47
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
2,523.73
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Aug-22 | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 | Aug-15 | Aug-14 | Aug-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.03
|
0.03
|
0.03
|
0.01
|
--
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.00
|
--
|
--
|
|||||
|
Current Ratio
|
4.68
|
4.43
|
5.15
|
4.60
|
0.98
|
1.19
|
|||||
|
Quick Ratio
|
4.68
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-5.76
|
-10.66
|
-149.35
|
-78.69
|
-14.03
|
-12.14
|
Operating Efficiency Ratios |
TTM | Aug-22 | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 | Aug-15 | Aug-14 | Aug-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
9.21
|
20.35
|
22.68
|
22.33
|
24.79
|
19.09
|
|||||
|
Asset Turnover
|
0.35
|
0.36
|
0.31
|
0.32
|
0.37
|
0.07
|
|||||
|
Receivable days
|
--
|
72.76
|
74.58
|
77.42
|
77.77
|
126.50
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
6.61
|
6.42
|
5.95
|
7.52
|
9.15
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|