Market cap
$576 Mln
Revenue (TTM)
$447 Mln
P/E Ratio
--
P/B Ratio
1.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Feb-24 | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
446.72
|
414.29
|
363.14
|
310.02
|
170.36
|
132.51
|
|||||
|
Cost of Revenue
|
255.00
|
222.23
|
198.91
|
169.02
|
93.67
|
73.69
|
|||||
|
Gross Profit
|
191.72
|
192.06
|
164.24
|
141.00
|
76.69
|
58.82
|
|||||
|
Operating Expenses
|
376.15
|
306.51
|
328.05
|
312.14
|
123.46
|
107.03
|
|||||
|
Operating Profit (EBIT)
|
-184.43
|
-114.45
|
135.90
|
-171.14
|
-46.78
|
-48.20
|
|||||
|
Other Income
|
--
|
--
|
-0.02
|
-0.13
|
-0.15
|
--
|
|||||
|
Profit before Tax
|
-178.53
|
-98.57
|
-463.27
|
-128.76
|
-50.65
|
-51.24
|
|||||
|
Provision for Tax
|
1.77
|
1.24
|
-3.62
|
-5.64
|
0.00
|
0.13
|
|||||
|
Profit after Tax (Net Income)
|
-180.30
|
-99.81
|
-459.65
|
-123.12
|
-50.65
|
-51.37
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-459.65
|
-123.12
|
-50.65
|
-51.37
|
Liabilities ($ Mln) |
TTM | Feb-24 | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
313.00
|
445.47
|
473.79
|
855.79
|
390.85
|
-23.77
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
230.87
|
234.84
|
309.87
|
317.98
|
5.59
|
78.23
|
|||||
|
Current Liabilities
|
103.58
|
107.85
|
119.41
|
111.75
|
79.08
|
69.96
|
|||||
|
Total Liabilities
|
751.03
|
788.15
|
903.07
|
1,285.53
|
475.51
|
124.41
|
Assets ($ Mln) |
TTM | Feb-24 | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
375.01
|
503.24
|
537.12
|
876.39
|
21.53
|
24.31
|
|||||
|
Current Assets
|
272.45
|
284.91
|
365.95
|
409.14
|
453.98
|
100.10
|
|||||
|
Total Assets
|
751.03
|
788.15
|
903.07
|
1,285.53
|
475.51
|
124.41
|
|||||
|
Total Debt*
|
28.49
|
241.65
|
316.80
|
319.74
|
--
|
72.31
|
|||||
|
Net Current Assets
|
168.87
|
177.06
|
246.54
|
297.38
|
374.91
|
30.14
|
Cashflow ($ Mln) |
TTM | Feb-24 | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-16.17
|
-40.71
|
-62.35
|
-25.23
|
-34.25
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-7.23
|
-263.61
|
-2.42
|
-3.52
|
|||||
|
Cash from Financing Activities
|
--
|
-55.57
|
3.16
|
257.93
|
428.38
|
28.22
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
-44.77
|
-68.03
|
400.73
|
--
|
Financials Ratios |
TTM | Feb-24 | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Feb-24 | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-13.51
|
-46.76
|
-15.72
|
-23.06
|
63.20
|
|||||
|
ROE (%)
|
-48.19
|
-21.71
|
-69.14
|
-19.75
|
-27.60
|
40.38
|
|||||
|
ROA (%)
|
-21.83
|
-11.80
|
-42.00
|
-13.98
|
-16.89
|
-54.02
|
|||||
|
EBIT Margin (%)
|
-20.01
|
-27.63
|
-43.43
|
-55.97
|
-27.54
|
-36.46
|
|||||
|
Net Margin (%)
|
-40.36
|
-24.09
|
-126.58
|
-39.73
|
-29.76
|
-38.76
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Feb-24 | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
14.99
|
0.14
|
0.17
|
0.82
|
0.29
|
0.40
|
|||||
|
EBIT Growth (%)
|
35.44
|
27.43
|
9.11
|
-269.81
|
2.87
|
10.65
|
|||||
|
Net Profit Growth (%)
|
-46.90
|
78.29
|
-273.32
|
-143.08
|
1.39
|
9.08
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Feb-24 | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.84
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-11.78
|
-0.07
|
0.04
|
0.35
|
11.21
|
--
|
|||||
|
Close Price ($)
|
3.86
|
10.25
|
11.11
|
17.98
|
44.32
|
--
|
|||||
|
High Price ($)
|
15.36
|
17.01
|
19.39
|
55.47
|
65.25
|
--
|
|||||
|
Low Price ($)
|
3.08
|
6.33
|
4.61
|
15.17
|
28.68
|
--
|
|||||
|
Market Cap ($ Cr)
|
575.59
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Feb-24 | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.67
|
0.54
|
0.67
|
0.37
|
--
|
-3.04
|
|||||
|
Short term debt to equity ratio
|
0.05
|
0.02
|
0.02
|
0.01
|
--
|
--
|
|||||
|
Current Ratio
|
2.63
|
2.64
|
3.06
|
3.66
|
5.74
|
1.43
|
|||||
|
Quick Ratio
|
2.63
|
2.79
|
3.03
|
3.63
|
5.71
|
1.41
|
|||||
|
Interest Coverage
|
-109.75
|
-19.23
|
-618.53
|
-59.73
|
-12.60
|
-16.52
|
Operating Efficiency Ratios |
TTM | Feb-24 | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
6.87
|
6.69
|
7.35
|
9.94
|
6.95
|
0.90
|
|||||
|
Asset Turnover
|
0.54
|
0.49
|
0.33
|
0.35
|
0.57
|
1.39
|
|||||
|
Receivable days
|
--
|
23.98
|
28.91
|
25.12
|
13.96
|
2.24
|
|||||
|
Inventory Days
|
--
|
-9.69
|
6.46
|
5.75
|
7.70
|
6.33
|
|||||
|
Payable days
|
--
|
19.64
|
16.52
|
16.45
|
24.69
|
19.15
|
|||||
|
Cash Conversion Cycle
|
--
|
-5.35
|
18.86
|
14.41
|
-3.02
|
-10.58
|