Market cap
$146 Mln
Revenue (TTM)
$452 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
6.6 %
Income Statement ($ Mln) |
May-26 | May-25 | May-24 | Dec-23 | May-23 | Dec-22 | May-22 | Dec-21 | May-21 | Dec-20 | May-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
452.01
|
551.33
|
632.80
|
775.64
|
775.64
|
805.02
|
|||||
|
Cost of Revenue
|
282.33
|
343.91
|
386.73
|
462.50
|
462.50
|
488.38
|
|||||
|
Gross Profit
|
169.68
|
207.42
|
246.07
|
313.14
|
313.14
|
316.64
|
|||||
|
Operating Expenses
|
207.95
|
404.18
|
217.29
|
237.40
|
240.35
|
233.20
|
|||||
|
Operating Profit (EBIT)
|
-38.27
|
-196.76
|
28.78
|
72.79
|
72.79
|
83.44
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-38.14
|
-196.08
|
29.83
|
72.62
|
72.62
|
82.97
|
|||||
|
Provision for Tax
|
2.46
|
-4.30
|
8.80
|
18.26
|
18.26
|
15.79
|
|||||
|
Profit after Tax (Net Income)
|
-40.60
|
-191.78
|
21.03
|
54.36
|
54.36
|
67.18
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
54.36
|
Liabilities ($ Mln) |
May-26 | May-25 | May-24 | Dec-23 | May-23 | Dec-22 | May-22 | Dec-21 | May-21 | Dec-20 | May-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
169.77
|
207.08
|
418.76
|
414.52
|
414.52
|
372.45
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
20.17
|
22.21
|
19.72
|
20.40
|
20.39
|
84.70
|
|||||
|
Current Liabilities
|
67.46
|
75.40
|
72.43
|
97.08
|
97.08
|
124.32
|
|||||
|
Total Liabilities
|
257.40
|
304.69
|
510.91
|
532.00
|
532.00
|
581.47
|
Assets ($ Mln) |
May-26 | May-25 | May-24 | Dec-23 | May-23 | Dec-22 | May-22 | Dec-21 | May-21 | Dec-20 | May-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
87.85
|
101.00
|
270.16
|
267.93
|
267.93
|
272.93
|
|||||
|
Current Assets
|
169.55
|
203.69
|
240.76
|
264.07
|
264.07
|
308.54
|
|||||
|
Total Assets
|
257.40
|
304.69
|
510.91
|
532.00
|
532.00
|
581.47
|
|||||
|
Total Debt*
|
22.52
|
25.31
|
13.32
|
17.73
|
17.73
|
75.55
|
|||||
|
Net Current Assets
|
102.10
|
128.28
|
168.32
|
--
|
166.98
|
166.98
|
Cashflow ($ Mln) |
May-26 | May-25 | May-24 | Dec-23 | May-23 | Dec-22 | May-22 | Dec-21 | May-21 | Dec-20 | May-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
1.43
|
18.90
|
21.92
|
81.64
|
81.64
|
49.44
|
|||||
|
Cash Flow from Investing Activities
|
1.08
|
-13.57
|
-8.55
|
--
|
3.94
|
--
|
|||||
|
Cash from Financing Activities
|
-7.53
|
-27.73
|
-20.71
|
-71.91
|
-71.91
|
-13.37
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
May-26 | May-25 | May-24 | Dec-23 | May-23 | Dec-22 | May-22 | Dec-21 | May-21 | Dec-20 | May-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
1.60
|
--
|
1.96
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
1.86
|
--
|
2.21
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
12.23
|
--
|
10.86
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
2.41
|
--
|
1.44
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
2.35
|
--
|
1.36
|
Profitability Ratios |
May-26 | May-25 | May-24 | Dec-23 | May-23 | Dec-22 | May-22 | Dec-21 | May-21 | Dec-20 | May-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-19.12
|
-57.72
|
4.87
|
12.58
|
12.35
|
14.99
|
|||||
|
ROE (%)
|
-21.55
|
-61.29
|
5.05
|
13.11
|
13.81
|
18.04
|
|||||
|
ROA (%)
|
-14.45
|
-47.03
|
4.03
|
10.22
|
9.76
|
11.55
|
|||||
|
EBIT Margin (%)
|
-8.47
|
0.50
|
5.20
|
9.38
|
9.82
|
10.36
|
|||||
|
Net Margin (%)
|
-8.98
|
-34.78
|
3.32
|
7.01
|
7.01
|
8.34
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
May-26 | May-25 | May-24 | Dec-23 | May-23 | Dec-22 | May-22 | Dec-21 | May-21 | Dec-20 | May-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.18
|
-0.13
|
-0.18
|
-0.04
|
-0.04
|
0.28
|
|||||
|
EBIT Growth (%)
|
-1,490.44
|
-91.63
|
-56.82
|
-12.76
|
-9.39
|
263.52
|
|||||
|
Net Profit Growth (%)
|
78.83
|
-1,011.76
|
-61.31
|
-19.08
|
-19.08
|
166.26
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
-0.18
|
--
|
1.64
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
May-26 | May-25 | May-24 | Dec-23 | May-23 | Dec-22 | May-22 | Dec-21 | May-21 | Dec-20 | May-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
8.84
|
--
|
9.39
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
1.16
|
--
|
1.69
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.81
|
-5.79
|
-2.31
|
4.37
|
-1.17
|
6.50
|
|||||
|
Close Price ($)
|
4.52
|
5.22
|
11.45
|
14.17
|
15.28
|
18.38
|
|||||
|
High Price ($)
|
6.30
|
12.19
|
17.24
|
18.74
|
23.18
|
23.18
|
|||||
|
Low Price ($)
|
3.06
|
4.81
|
10.59
|
13.00
|
14.03
|
15.69
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
May-26 | May-25 | May-24 | Dec-23 | May-23 | Dec-22 | May-22 | Dec-21 | May-21 | Dec-20 | May-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.13
|
0.12
|
0.03
|
0.04
|
0.04
|
0.20
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.02
|
0.01
|
0.02
|
0.02
|
0.02
|
|||||
|
Current Ratio
|
2.51
|
2.70
|
3.32
|
2.72
|
2.72
|
2.48
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
--
|
--
|
2.40
|
|||||
|
Interest Coverage
|
--
|
5.06
|
30.90
|
131.86
|
137.94
|
78.42
|
Operating Efficiency Ratios |
May-26 | May-25 | May-24 | Dec-23 | May-23 | Dec-22 | May-22 | Dec-21 | May-21 | Dec-20 | May-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
15.91
|
19.46
|
18.34
|
17.71
|
18.32
|
23.39
|
|||||
|
Asset Turnover
|
1.61
|
1.35
|
1.21
|
1.46
|
1.39
|
1.38
|
|||||
|
Receivable days
|
72.41
|
73.99
|
73.14
|
65.80
|
77.79
|
85.44
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
7.81
|
7.40
|
|||||
|
Payable days
|
16.77
|
15.47
|
14.02
|
11.42
|
11.09
|
10.19
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
74.51
|
82.64
|