Market cap
$1,243 Mln
Revenue (TTM)
$894 Mln
P/E Ratio
28.1
P/B Ratio
1.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
893.84
|
909.19
|
910.39
|
902.25
|
874.51
|
1,273.71
|
|||||
|
Cost of Revenue
|
269.28
|
261.14
|
277.11
|
295.07
|
298.57
|
415.59
|
|||||
|
Gross Profit
|
624.56
|
648.05
|
633.28
|
607.18
|
575.94
|
858.11
|
|||||
|
Operating Expenses
|
548.07
|
541.66
|
565.09
|
549.82
|
529.09
|
749.41
|
|||||
|
Operating Profit (EBIT)
|
76.49
|
106.39
|
72.24
|
57.36
|
46.84
|
56.20
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
2.99
|
-52.51
|
|||||
|
Profit before Tax
|
70.86
|
98.35
|
61.27
|
54.76
|
39.50
|
16.22
|
|||||
|
Provision for Tax
|
8.32
|
15.25
|
21.64
|
39.10
|
23.85
|
16.33
|
|||||
|
Profit after Tax (Net Income)
|
61.43
|
82.27
|
38.61
|
14.90
|
14.41
|
-0.11
|
|||||
|
Minority Interest
|
-1.12
|
-0.83
|
-1.02
|
-0.76
|
1.24
|
15.13
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-5.90
|
-4.51
|
-14.92
|
Liabilities ($ Mln) |
TTM | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,332.66
|
1,323.17
|
1,266.37
|
1,292.11
|
1,388.52
|
1,472.91
|
|||||
|
Minority Interest
|
-1.12
|
--
|
--
|
--
|
2.39
|
15.13
|
|||||
|
Non-Current Liabilities
|
123.47
|
445.77
|
539.27
|
548.08
|
490.74
|
609.82
|
|||||
|
Current Liabilities
|
772.98
|
518.68
|
418.17
|
471.05
|
479.47
|
1,163.44
|
|||||
|
Total Liabilities
|
3,004.86
|
2,290.05
|
2,226.42
|
2,313.60
|
2,361.11
|
3,261.30
|
Assets ($ Mln) |
TTM | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
1,732.68
|
1,711.28
|
1,653.25
|
1,693.95
|
1,705.93
|
1,983.55
|
|||||
|
Current Assets
|
499.21
|
578.77
|
573.17
|
619.66
|
655.18
|
1,277.74
|
|||||
|
Total Assets
|
3,004.86
|
2,290.05
|
2,226.42
|
2,313.60
|
2,361.11
|
3,261.30
|
|||||
|
Total Debt*
|
443.99
|
448.43
|
449.64
|
459.93
|
463.79
|
869.38
|
|||||
|
Net Current Assets
|
-273.77
|
60.09
|
155.00
|
148.61
|
175.71
|
114.30
|
Cashflow ($ Mln) |
TTM | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
157.45
|
150.64
|
139.82
|
125.60
|
253.85
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-84.04
|
-37.38
|
-56.58
|
-35.90
|
-37.24
|
|||||
|
Cash from Financing Activities
|
--
|
-99.68
|
-153.35
|
-157.91
|
-430.12
|
71.93
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-340.42
|
288.48
|
Financials Ratios |
TTM | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.72
|
2.23
|
0.83
|
0.69
|
0.00
|
|||||
|
ROE (%)
|
4.54
|
6.35
|
3.02
|
1.11
|
1.01
|
-0.01
|
|||||
|
ROA (%)
|
2.21
|
3.64
|
1.70
|
0.64
|
0.51
|
0.00
|
|||||
|
EBIT Margin (%)
|
9.02
|
11.93
|
7.87
|
6.94
|
5.70
|
-0.49
|
|||||
|
Net Margin (%)
|
6.87
|
9.05
|
4.24
|
1.65
|
1.64
|
-0.01
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-2.32
|
0.00
|
0.01
|
0.03
|
-0.31
|
-0.02
|
|||||
|
EBIT Growth (%)
|
-23.23
|
51.50
|
14.32
|
25.71
|
900.08
|
-933.73
|
|||||
|
Net Profit Growth (%)
|
-1.58
|
113.07
|
159.16
|
3.37
|
13,570.09
|
-100.37
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
28.10
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.39
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
14.88
|
1.46
|
1.45
|
1.36
|
0.83
|
1.95
|
|||||
|
Close Price ($)
|
21.28
|
25.38
|
29.69
|
37.97
|
51.33
|
37.60
|
|||||
|
High Price ($)
|
36.55
|
37.31
|
40.71
|
56.39
|
54.74
|
38.98
|
|||||
|
Low Price ($)
|
14.15
|
21.28
|
18.41
|
31.63
|
37.77
|
16.52
|
|||||
|
Market Cap ($ Cr)
|
1,242.80
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.34
|
0.36
|
0.36
|
0.33
|
0.59
|
|||||
|
Short term debt to equity ratio
|
0.31
|
0.08
|
0.00
|
0.01
|
0.02
|
0.27
|
|||||
|
Current Ratio
|
0.65
|
1.12
|
1.37
|
1.32
|
1.37
|
1.10
|
|||||
|
Quick Ratio
|
0.63
|
1.09
|
1.34
|
1.29
|
1.36
|
1.08
|
|||||
|
Interest Coverage
|
8.24
|
10.71
|
6.93
|
7.95
|
4.83
|
-0.16
|
Operating Efficiency Ratios |
TTM | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
27.07
|
32.42
|
28.27
|
28.97
|
27.05
|
19.07
|
|||||
|
Asset Turnover
|
0.32
|
0.40
|
0.40
|
0.39
|
0.31
|
0.41
|
|||||
|
Receivable days
|
--
|
110.90
|
104.06
|
100.78
|
100.11
|
98.97
|
|||||
|
Inventory Days
|
--
|
19.95
|
17.69
|
11.12
|
15.55
|
17.83
|
|||||
|
Payable days
|
--
|
36.20
|
46.09
|
51.45
|
45.85
|
47.05
|
|||||
|
Cash Conversion Cycle
|
--
|
94.65
|
75.66
|
60.44
|
69.81
|
69.75
|