Market cap
$3 Mln
Revenue (TTM)
$-- Mln
P/E Ratio
0
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 | Feb-19 | Jan-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
1,864.18
|
1,864.18
|
1,870.30
|
1,870.30
|
1,208.37
|
|||||
|
Cost of Revenue
|
--
|
1,335.59
|
1,335.59
|
1,311.83
|
1,311.83
|
1,213.28
|
|||||
|
Gross Profit
|
--
|
528.59
|
528.59
|
558.47
|
558.47
|
-4.91
|
|||||
|
Operating Expenses
|
--
|
596.08
|
596.08
|
557.69
|
557.69
|
450.31
|
|||||
|
Operating Profit (EBIT)
|
--
|
-67.49
|
-67.49
|
0.78
|
1.08
|
-455.22
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
--
|
314.29
|
314.29
|
-14.12
|
-14.12
|
-461.35
|
|||||
|
Provision for Tax
|
--
|
20.45
|
20.45
|
0.32
|
0.32
|
-55.90
|
|||||
|
Profit after Tax (Net Income)
|
--
|
293.83
|
293.83
|
-14.44
|
-14.44
|
-405.45
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
293.83
|
-14.44
|
-14.44
|
-405.45
|
Liabilities ($ Mln) |
TTM | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 | Feb-19 | Jan-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
147.96
|
307.57
|
307.57
|
1.31
|
1.31
|
9.69
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
706.74
|
549.17
|
549.17
|
671.49
|
671.49
|
933.72
|
|||||
|
Current Liabilities
|
613.07
|
541.59
|
541.59
|
586.65
|
586.65
|
515.05
|
|||||
|
Total Liabilities
|
2,080.83
|
1,398.33
|
1,398.33
|
1,259.45
|
1,259.45
|
1,458.46
|
Assets ($ Mln) |
TTM | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 | Feb-19 | Jan-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
868.88
|
863.92
|
863.92
|
768.72
|
768.72
|
983.95
|
|||||
|
Current Assets
|
598.88
|
534.40
|
534.40
|
490.74
|
490.74
|
474.51
|
|||||
|
Total Assets
|
2,080.83
|
1,398.33
|
1,398.33
|
1,259.45
|
1,259.45
|
1,458.46
|
|||||
|
Total Debt*
|
881.56
|
717.45
|
717.45
|
862.33
|
862.33
|
1,118.42
|
|||||
|
Net Current Assets
|
-14.19
|
-7.19
|
-7.19
|
-95.92
|
-95.92
|
-40.54
|
Cashflow ($ Mln) |
TTM | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 | Feb-19 | Jan-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-157.08
|
-157.08
|
89.38
|
89.38
|
-323.63
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
196.01
|
-34.77
|
-34.77
|
-16.85
|
|||||
|
Cash from Financing Activities
|
--
|
-14.50
|
-14.50
|
-69.31
|
-69.31
|
189.22
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 | Feb-19 | Jan-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 | Feb-19 | Jan-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
31.12
|
31.12
|
-1.45
|
-1.45
|
-30.51
|
|||||
|
ROE (%)
|
--
|
190.26
|
190.26
|
-262.54
|
-262.54
|
-194.93
|
|||||
|
ROA (%)
|
--
|
22.11
|
22.11
|
-1.06
|
-1.06
|
-24.96
|
|||||
|
EBIT Margin (%)
|
--
|
-3.62
|
-3.62
|
0.04
|
0.06
|
-37.67
|
|||||
|
Net Margin (%)
|
--
|
15.76
|
15.76
|
-0.77
|
-0.77
|
-33.55
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 | Feb-19 | Jan-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
0.00
|
0.00
|
0.55
|
0.55
|
-0.40
|
|||||
|
EBIT Growth (%)
|
--
|
-8,763.29
|
-6,366.20
|
100.17
|
100.24
|
-337.04
|
|||||
|
Net Profit Growth (%)
|
--
|
2,135.43
|
2,135.43
|
96.44
|
96.44
|
-146.69
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 | Feb-19 | Jan-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
0.02
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.02
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
2.94
|
-165.69
|
-165.69
|
11.95
|
11.95
|
-2.79
|
|||||
|
Close Price ($)
|
8.90
|
20.40
|
23.20
|
95.20
|
60.40
|
53.80
|
|||||
|
High Price ($)
|
42.80
|
98.70
|
98.70
|
173.40
|
173.40
|
279.40
|
|||||
|
Low Price ($)
|
7.36
|
16.01
|
16.01
|
46.04
|
43.40
|
11.40
|
|||||
|
Market Cap ($ Cr)
|
3.11
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 | Feb-19 | Jan-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
1.83
|
2.33
|
2.33
|
659.27
|
659.27
|
115.43
|
|||||
|
Short term debt to equity ratio
|
1.31
|
0.61
|
0.61
|
158.90
|
158.90
|
21.00
|
|||||
|
Current Ratio
|
0.98
|
0.99
|
0.99
|
0.84
|
0.84
|
0.92
|
|||||
|
Quick Ratio
|
0.19
|
0.31
|
0.31
|
0.22
|
0.22
|
0.41
|
|||||
|
Interest Coverage
|
--
|
-2.32
|
-2.32
|
0.05
|
0.07
|
-74.21
|
Operating Efficiency Ratios |
TTM | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 | Feb-19 | Jan-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
0.74
|
0.74
|
3.50
|
3.50
|
10.42
|
|||||
|
Asset Turnover
|
--
|
1.40
|
1.40
|
1.38
|
1.38
|
0.74
|
|||||
|
Receivable days
|
--
|
7.76
|
7.76
|
18.68
|
18.68
|
20.66
|
|||||
|
Inventory Days
|
--
|
99.06
|
99.06
|
86.75
|
86.75
|
72.95
|
|||||
|
Payable days
|
--
|
57.89
|
57.89
|
53.21
|
53.21
|
41.71
|
|||||
|
Cash Conversion Cycle
|
--
|
48.93
|
48.93
|
52.22
|
52.22
|
51.91
|