Market cap
$3,321 Mln
Revenue (TTM)
$715 Mln
P/E Ratio
19.4
P/B Ratio
0.9
Div. Yield
11.3 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
715.22
|
870.78
|
611.05
|
284.43
|
172.62
|
349.47
|
|||||
|
Cost of Revenue
|
183.15
|
161.17
|
112.35
|
-313.37
|
96.91
|
68.30
|
|||||
|
Gross Profit
|
532.07
|
709.60
|
498.70
|
597.81
|
172.62
|
349.47
|
|||||
|
Operating Expenses
|
135.38
|
22.19
|
16.30
|
22.22
|
17.95
|
8.64
|
|||||
|
Operating Profit (EBIT)
|
396.70
|
687.42
|
482.40
|
292.77
|
236.71
|
340.82
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-4.27
|
--
|
|||||
|
Profit before Tax
|
146.56
|
375.65
|
274.36
|
262.21
|
154.67
|
340.82
|
|||||
|
Provision for Tax
|
-0.15
|
-0.48
|
0.58
|
3.58
|
1.23
|
0.54
|
|||||
|
Profit after Tax (Net Income)
|
146.71
|
376.13
|
273.79
|
258.63
|
153.44
|
340.28
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
258.63
|
153.44
|
340.28
|
Liabilities ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
3,704.87
|
3,982.57
|
4,014.53
|
2,547.88
|
2,544.50
|
2,582.69
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4,537.55
|
4,957.48
|
4,635.45
|
3,160.85
|
26.68
|
2,551.38
|
|||||
|
Current Liabilities
|
84.15
|
38.25
|
56.00
|
24.75
|
26.68
|
30.85
|
|||||
|
Total Liabilities
|
8,423.71
|
8,978.30
|
8,705.98
|
5,733.47
|
5,681.22
|
5,164.92
|
Assets ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
8,202.82
|
8,773.53
|
8,500.78
|
5,605.59
|
5,478.69
|
4,894.89
|
|||||
|
Current Assets
|
124.51
|
204.77
|
205.20
|
127.88
|
144.93
|
199.35
|
|||||
|
Total Assets
|
8,464.07
|
8,978.30
|
8,705.98
|
5,733.47
|
5,681.22
|
5,164.92
|
|||||
|
Total Debt*
|
4,537.55
|
4,900.77
|
4,599.43
|
3,117.72
|
3,076.39
|
2,551.38
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-113.59
|
343.91
|
195.37
|
-416.46
|
-306.05
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-435.80
|
--
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
-131.59
|
-124.24
|
-235.55
|
353.13
|
366.85
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
0.55
|
1.41
|
1.04
|
1.52
|
0.90
|
2.01
|
|||||
|
Cash EPS ($)
|
--
|
1.41
|
1.04
|
1.52
|
0.90
|
2.01
|
|||||
|
Adjusted Book Value ($)
|
--
|
14.97
|
15.25
|
14.96
|
14.91
|
15.27
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.43
|
1.31
|
1.15
|
-2.44
|
-1.81
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.43
|
1.31
|
1.15
|
-2.44
|
-1.81
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.30
|
3.83
|
4.58
|
2.85
|
7.13
|
|||||
|
ROE (%)
|
3.85
|
9.41
|
8.34
|
10.16
|
5.99
|
13.67
|
|||||
|
ROA (%)
|
1.63
|
4.25
|
3.79
|
4.53
|
2.83
|
7.08
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
102.93
|
137.13
|
97.53
|
|||||
|
Net Margin (%)
|
20.51
|
43.19
|
44.81
|
90.93
|
91.14
|
97.37
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-14.13
|
0.43
|
1.15
|
0.65
|
-0.51
|
4.23
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
--
|
23.68
|
-30.55
|
521.12
|
|||||
|
Net Profit Growth (%)
|
-60.94
|
37.38
|
5.86
|
68.56
|
-54.91
|
520.13
|
|||||
|
EPS Growth (%)
|
-60.89
|
0.36
|
-0.32
|
0.69
|
-0.55
|
5.13
|
|||||
|
Book Value Growth (%)
|
-4.99
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
19.38
|
9.68
|
14.53
|
9.66
|
13.78
|
7.86
|
|||||
|
Price / Book Value
|
0.89
|
0.91
|
0.99
|
0.98
|
0.83
|
1.04
|
|||||
|
Dividend Yield (%)
|
11.34
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
18.93
|
12.39
|
17.60
|
19.00
|
17.70
|
14.37
|
|||||
|
Close Price ($)
|
12.88
|
13.69
|
15.11
|
14.67
|
12.39
|
15.81
|
|||||
|
High Price ($)
|
15.63
|
16.01
|
17.72
|
15.10
|
16.23
|
16.22
|
|||||
|
Low Price ($)
|
11.77
|
12.68
|
13.95
|
12.09
|
11.94
|
12.31
|
|||||
|
Market Cap ($ Cr)
|
3,320.94
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
1.23
|
1.15
|
1.22
|
1.21
|
0.99
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
0.20
|
1.21
|
0.99
|
|||||
|
Current Ratio
|
1.48
|
5.35
|
3.66
|
5.17
|
5.43
|
6.46
|
|||||
|
Quick Ratio
|
1.48
|
--
|
--
|
-2.84
|
-2.11
|
6.46
|
|||||
|
Interest Coverage
|
1.57
|
--
|
--
|
2.04
|
2.89
|
5.18
|
Operating Efficiency Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
8.51
|
7.81
|
12.12
|
20.41
|
12.05
|
5.23
|
|||||
|
Asset Turnover
|
0.08
|
0.10
|
0.08
|
0.05
|
0.03
|
0.07
|
|||||
|
Receivable days
|
--
|
29.80
|
39.48
|
50.63
|
41.32
|
18.56
|
|||||
|
Inventory Days
|
--
|
--
|
644.53
|
-232.88
|
379.45
|
540.00
|
|||||
|
Payable days
|
--
|
106.80
|
131.25
|
-30.10
|
54.07
|
6.93
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
552.75
|
-152.15
|
366.70
|
551.64
|