Market cap
$546 Mln
Revenue (TTM)
$2,305 Mln
P/E Ratio
--
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,305.11
|
2,427.11
|
2,702.12
|
2,758.45
|
2,209.31
|
1,711.91
|
|||||
|
Cost of Revenue
|
1,925.46
|
2,044.55
|
2,306.49
|
2,227.09
|
1,769.47
|
1,379.18
|
|||||
|
Gross Profit
|
379.66
|
382.56
|
395.63
|
531.35
|
439.84
|
332.72
|
|||||
|
Operating Expenses
|
384.63
|
385.24
|
389.78
|
362.51
|
301.52
|
241.04
|
|||||
|
Operating Profit (EBIT)
|
-4.98
|
-2.68
|
5.85
|
168.85
|
138.32
|
90.18
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
2.43
|
|||||
|
Profit before Tax
|
-41.52
|
-45.41
|
-49.99
|
151.04
|
135.24
|
86.90
|
|||||
|
Provision for Tax
|
15.22
|
8.77
|
-13.07
|
38.60
|
33.37
|
20.85
|
|||||
|
Profit after Tax (Net Income)
|
-56.74
|
-54.17
|
-36.91
|
110.92
|
101.87
|
66.05
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
66.05
|
Liabilities ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
557.82
|
579.30
|
614.08
|
657.64
|
536.31
|
435.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
253.03
|
265.67
|
238.91
|
182.22
|
154.24
|
136.75
|
|||||
|
Current Liabilities
|
817.70
|
771.96
|
960.96
|
1,152.40
|
498.15
|
374.72
|
|||||
|
Total Liabilities
|
2,446.24
|
1,616.93
|
1,813.94
|
1,992.26
|
1,188.70
|
946.67
|
Assets ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
527.90
|
526.95
|
521.31
|
473.25
|
319.45
|
256.34
|
|||||
|
Current Assets
|
1,100.65
|
1,089.98
|
1,292.63
|
1,519.02
|
869.25
|
690.33
|
|||||
|
Total Assets
|
2,446.24
|
1,616.93
|
1,813.94
|
1,992.26
|
1,188.70
|
946.67
|
|||||
|
Total Debt*
|
884.39
|
826.00
|
1,000.61
|
1,067.04
|
413.93
|
290.24
|
|||||
|
Net Current Assets
|
282.95
|
318.02
|
331.67
|
366.61
|
371.10
|
315.61
|
Cashflow ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
137.45
|
70.29
|
-32.28
|
10.82
|
158.92
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-22.71
|
-47.75
|
-163.37
|
-134.07
|
-55.20
|
|||||
|
Cash from Financing Activities
|
--
|
-123.71
|
-23.62
|
188.58
|
21.96
|
-35.34
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
68.38
|
Financials Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
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 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-3.59
|
-2.21
|
8.29
|
12.16
|
9.41
|
|||||
|
ROE (%)
|
-9.98
|
-9.08
|
-5.80
|
18.58
|
20.97
|
16.38
|
|||||
|
ROA (%)
|
-2.13
|
-3.16
|
-1.94
|
6.97
|
9.54
|
7.49
|
|||||
|
EBIT Margin (%)
|
-0.27
|
-0.10
|
0.15
|
6.12
|
6.26
|
5.41
|
|||||
|
Net Margin (%)
|
-2.46
|
-2.23
|
-1.37
|
4.02
|
4.61
|
3.85
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-10.67
|
-0.10
|
-0.02
|
0.25
|
0.29
|
0.21
|
|||||
|
EBIT Growth (%)
|
81.62
|
-157.98
|
-97.63
|
22.07
|
49.36
|
144.14
|
|||||
|
Net Profit Growth (%)
|
10.02
|
-46.77
|
-133.28
|
8.89
|
54.24
|
241.22
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.98
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
42.53
|
22.64
|
22.64
|
5.14
|
2.26
|
1.16
|
|||||
|
Close Price ($)
|
16.99
|
16.27
|
18.72
|
26.73
|
43.94
|
30.80
|
|||||
|
High Price ($)
|
24.88
|
23.41
|
28.29
|
47.87
|
44.85
|
38.58
|
|||||
|
Low Price ($)
|
13.21
|
12.50
|
12.30
|
21.44
|
21.50
|
20.99
|
|||||
|
Market Cap ($ Cr)
|
546.43
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.26
|
1.43
|
1.63
|
1.62
|
0.77
|
0.67
|
|||||
|
Short term debt to equity ratio
|
1.17
|
1.00
|
1.26
|
1.40
|
0.51
|
0.36
|
|||||
|
Current Ratio
|
1.35
|
1.41
|
1.35
|
1.32
|
1.74
|
1.84
|
|||||
|
Quick Ratio
|
0.21
|
0.24
|
0.19
|
0.19
|
0.33
|
0.72
|
|||||
|
Interest Coverage
|
-0.13
|
-0.05
|
0.07
|
8.00
|
19.92
|
16.21
|
Operating Efficiency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
4.91
|
5.23
|
4.43
|
5.57
|
4.34
|
5.51
|
|||||
|
Asset Turnover
|
0.86
|
1.41
|
1.42
|
1.73
|
2.07
|
1.94
|
|||||
|
Receivable days
|
--
|
18.57
|
18.48
|
16.52
|
15.72
|
17.43
|
|||||
|
Inventory Days
|
--
|
179.70
|
190.96
|
164.57
|
116.18
|
111.26
|
|||||
|
Payable days
|
--
|
6.46
|
6.41
|
6.94
|
6.86
|
6.05
|
|||||
|
Cash Conversion Cycle
|
--
|
191.81
|
203.02
|
174.15
|
125.04
|
122.64
|