Market cap
$2,017 Mln
Revenue (TTM)
$828 Mln
P/E Ratio
--
P/B Ratio
16.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
828.13
|
790.81
|
723.88
|
652.50
|
547.21
|
378.44
|
|||||
|
Cost of Revenue
|
103.05
|
86.76
|
77.19
|
64.52
|
56.56
|
38.90
|
|||||
|
Gross Profit
|
725.08
|
704.05
|
646.68
|
587.98
|
490.65
|
339.54
|
|||||
|
Operating Expenses
|
915.68
|
901.38
|
913.42
|
857.98
|
898.48
|
604.72
|
|||||
|
Operating Profit (EBIT)
|
-190.60
|
-197.33
|
-266.74
|
-270.00
|
-407.83
|
-265.18
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
6.93
|
-1.54
|
|||||
|
Profit before Tax
|
-151.29
|
-184.17
|
-250.77
|
-253.33
|
-402.89
|
-285.11
|
|||||
|
Provision for Tax
|
2.95
|
4.86
|
4.77
|
3.71
|
4.88
|
3.24
|
|||||
|
Profit after Tax (Net Income)
|
-154.24
|
-189.02
|
-255.54
|
-257.03
|
-407.77
|
-288.34
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-407.77
|
-288.34
|
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
|
104.32
|
154.12
|
227.52
|
326.40
|
356.57
|
203.84
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
198.96
|
188.95
|
248.08
|
268.35
|
266.07
|
248.01
|
|||||
|
Current Liabilities
|
512.87
|
501.02
|
415.82
|
367.21
|
332.32
|
255.19
|
|||||
|
Total Liabilities
|
1,329.02
|
844.09
|
891.42
|
961.96
|
954.96
|
707.04
|
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
|
344.38
|
250.74
|
290.67
|
302.24
|
294.57
|
295.64
|
|||||
|
Current Assets
|
471.77
|
593.35
|
600.74
|
659.72
|
660.39
|
411.39
|
|||||
|
Total Assets
|
1,287.92
|
844.09
|
891.42
|
961.96
|
954.96
|
707.04
|
|||||
|
Total Debt*
|
258.33
|
249.42
|
268.39
|
277.88
|
271.54
|
255.61
|
|||||
|
Net Current Assets
|
--
|
92.33
|
184.92
|
292.50
|
328.08
|
156.21
|
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
|
--
|
90.36
|
14.93
|
-17.93
|
-160.06
|
-83.79
|
|||||
|
Cash Flow from Investing Activities
|
--
|
37.17
|
-6.13
|
-289.14
|
64.49
|
27.56
|
|||||
|
Cash from Financing Activities
|
--
|
-117.92
|
-58.09
|
16.78
|
381.39
|
37.21
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
285.83
|
-19.01
|
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 (%)
|
--
|
-42.03
|
-46.45
|
-41.71
|
-74.99
|
-55.85
|
|||||
|
ROE (%)
|
-119.36
|
-99.06
|
-92.26
|
-75.27
|
-145.52
|
-301.85
|
|||||
|
ROA (%)
|
-11.89
|
-21.78
|
-27.58
|
-26.82
|
-49.07
|
-40.10
|
|||||
|
EBIT Margin (%)
|
-17.59
|
-21.23
|
-34.13
|
-38.22
|
-73.26
|
-70.48
|
|||||
|
Net Margin (%)
|
-18.63
|
-23.90
|
-35.30
|
-39.39
|
-73.59
|
-76.50
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
9.48
|
0.09
|
0.11
|
0.19
|
0.45
|
0.67
|
|||||
|
EBIT Growth (%)
|
26.97
|
32.07
|
0.92
|
37.80
|
-50.30
|
-53.29
|
|||||
|
Net Profit Growth (%)
|
29.51
|
26.03
|
0.58
|
36.97
|
-41.42
|
-36.20
|
|||||
|
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
|
16.49
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-13.20
|
1.27
|
0.86
|
1.03
|
0.66
|
0.22
|
|||||
|
Close Price ($)
|
8.32
|
10.25
|
21.34
|
17.42
|
15.50
|
52.48
|
|||||
|
High Price ($)
|
15.48
|
24.50
|
27.77
|
26.27
|
74.89
|
145.79
|
|||||
|
Low Price ($)
|
5.38
|
10.19
|
11.05
|
14.30
|
11.32
|
25.41
|
|||||
|
Market Cap ($ Cr)
|
2,017.23
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.62
|
1.18
|
0.85
|
0.76
|
1.25
|
|||||
|
Short term debt to equity ratio
|
0.62
|
0.43
|
0.12
|
0.06
|
0.04
|
0.12
|
|||||
|
Current Ratio
|
0.92
|
1.18
|
1.44
|
1.80
|
1.99
|
1.61
|
|||||
|
Quick Ratio
|
0.92
|
--
|
--
|
1.80
|
1.99
|
--
|
|||||
|
Interest Coverage
|
-25.89
|
-53.32
|
-67.09
|
-63.10
|
-200.45
|
-14.51
|
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 (%)
|
9.50
|
13.95
|
12.10
|
13.54
|
15.05
|
15.61
|
|||||
|
Asset Turnover
|
0.64
|
0.91
|
0.78
|
0.68
|
0.66
|
0.53
|
|||||
|
Receivable days
|
--
|
45.70
|
44.38
|
47.77
|
47.21
|
44.05
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Payable days
|
--
|
60.51
|
39.81
|
40.93
|
61.71
|
99.33
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
4.56
|
6.84
|
-14.50
|
-55.28
|