Market cap
$689 Mln
Revenue (TTM)
$508 Mln
P/E Ratio
74
P/B Ratio
2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
507.79
|
480.59
|
419.81
|
356.30
|
280.91
|
213.23
|
|||||
|
Cost of Revenue
|
151.09
|
154.12
|
134.93
|
124.01
|
109.27
|
81.39
|
|||||
|
Gross Profit
|
356.70
|
326.47
|
284.88
|
232.29
|
171.64
|
131.85
|
|||||
|
Operating Expenses
|
310.04
|
333.08
|
342.98
|
368.77
|
348.20
|
248.66
|
|||||
|
Operating Profit (EBIT)
|
12.76
|
-6.61
|
-58.10
|
-136.48
|
-176.55
|
-116.82
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.18
|
--
|
|||||
|
Profit before Tax
|
2.76
|
-8.94
|
-55.81
|
-135.34
|
-175.66
|
-117.98
|
|||||
|
Provision for Tax
|
-10.33
|
-11.25
|
2.72
|
1.54
|
0.48
|
0.18
|
|||||
|
Profit after Tax (Net Income)
|
13.09
|
2.31
|
-58.53
|
-136.89
|
-176.15
|
-118.16
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
5.57
|
2.31
|
-58.53
|
-136.89
|
-176.15
|
-118.16
|
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
|
371.85
|
337.21
|
264.81
|
251.45
|
287.82
|
417.28
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
131.29
|
143.34
|
9.58
|
8.76
|
3.20
|
8.76
|
|||||
|
Current Liabilities
|
143.84
|
183.24
|
114.02
|
110.12
|
79.04
|
68.43
|
|||||
|
Total Liabilities
|
790.81
|
663.79
|
388.42
|
370.33
|
370.06
|
494.48
|
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
|
393.47
|
383.95
|
185.13
|
174.64
|
107.62
|
108.13
|
|||||
|
Current Assets
|
253.50
|
279.84
|
203.29
|
195.68
|
262.44
|
386.35
|
|||||
|
Total Assets
|
900.48
|
663.79
|
388.42
|
370.33
|
370.06
|
494.48
|
|||||
|
Total Debt*
|
61.84
|
102.45
|
17.80
|
11.98
|
9.18
|
15.80
|
|||||
|
Net Current Assets
|
--
|
96.60
|
89.26
|
85.57
|
183.40
|
317.92
|
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
|
--
|
78.81
|
32.38
|
-32.38
|
-90.12
|
-74.71
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-161.88
|
-24.09
|
-39.67
|
-26.20
|
-65.23
|
|||||
|
Cash from Financing Activities
|
--
|
72.85
|
-11.49
|
-17.12
|
-20.80
|
234.97
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-137.13
|
--
|
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 ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
0.15
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
5.81
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
--
|
0.64
|
-21.44
|
-48.85
|
-48.25
|
-33.25
|
|||||
|
ROE (%)
|
3.69
|
0.77
|
-22.67
|
-50.77
|
-49.96
|
-34.72
|
|||||
|
ROA (%)
|
1.85
|
0.44
|
-15.43
|
-36.98
|
-40.75
|
-28.78
|
|||||
|
EBIT Margin (%)
|
1.57
|
-0.41
|
-12.74
|
-37.47
|
-62.03
|
-54.78
|
|||||
|
Net Margin (%)
|
2.58
|
0.48
|
-13.94
|
-38.42
|
-62.74
|
-55.41
|
|||||
|
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 (%)
|
12.93
|
0.14
|
0.18
|
0.27
|
0.32
|
0.43
|
|||||
|
EBIT Growth (%)
|
137.74
|
96.28
|
59.95
|
23.39
|
-49.17
|
-357.24
|
|||||
|
Net Profit Growth (%)
|
121.50
|
103.94
|
57.24
|
22.29
|
-49.07
|
-332.95
|
|||||
|
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
|
74.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.04
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
17.72
|
0.97
|
2.60
|
0.73
|
1.15
|
3.23
|
|||||
|
Close Price ($)
|
10.73
|
13.43
|
28.46
|
25.48
|
37.49
|
31.19
|
|||||
|
High Price ($)
|
32.76
|
32.76
|
29.90
|
40.00
|
38.13
|
81.59
|
|||||
|
Low Price ($)
|
7.77
|
13.40
|
17.07
|
12.05
|
13.19
|
26.95
|
|||||
|
Market Cap ($ Cr)
|
688.65
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.30
|
0.07
|
0.05
|
0.03
|
0.04
|
|||||
|
Short term debt to equity ratio
|
--
|
0.03
|
0.03
|
0.03
|
0.02
|
0.02
|
|||||
|
Current Ratio
|
1.76
|
1.53
|
1.78
|
1.78
|
3.32
|
5.65
|
|||||
|
Quick Ratio
|
1.76
|
--
|
--
|
1.77
|
3.31
|
5.62
|
|||||
|
Interest Coverage
|
1.26
|
-0.29
|
-22.78
|
-72.00
|
-123.50
|
-100.44
|
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 (%)
|
17.75
|
32.17
|
17.54
|
18.20
|
18.30
|
18.88
|
|||||
|
Asset Turnover
|
0.72
|
0.91
|
1.11
|
0.96
|
0.65
|
0.52
|
|||||
|
Receivable days
|
--
|
86.73
|
60.24
|
59.59
|
59.59
|
59.36
|
|||||
|
Inventory Days
|
--
|
--
|
2.08
|
2.69
|
4.51
|
23.76
|
|||||
|
Payable days
|
--
|
20.26
|
19.09
|
28.45
|
26.67
|
21.33
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
43.23
|
33.83
|
37.43
|
61.79
|