Market cap
$89 Mln
Revenue (TTM)
$27 Mln
P/E Ratio
19.8
P/B Ratio
0.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
27.37
|
24.07
|
35.18
|
35.01
|
6.30
|
8.24
|
|||||
|
Cost of Revenue
|
2.81
|
10.28
|
6.61
|
4,186.85
|
5.11
|
1.76
|
|||||
|
Gross Profit
|
24.56
|
13.79
|
28.57
|
-4,151.84
|
1.19
|
8.24
|
|||||
|
Operating Expenses
|
12.62
|
9.84
|
10.84
|
8.09
|
7.30
|
6.96
|
|||||
|
Operating Profit (EBIT)
|
11.94
|
3.95
|
17.73
|
5,574.73
|
-6.11
|
1.28
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
4.86
|
3.95
|
17.73
|
26.92
|
-6.11
|
1.28
|
|||||
|
Provision for Tax
|
0.19
|
-0.21
|
-0.89
|
12.04
|
-0.70
|
16.30
|
|||||
|
Profit after Tax (Net Income)
|
4.67
|
4.16
|
18.62
|
26.92
|
-6.11
|
1.28
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-6.11
|
1.28
|
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
|
157,862.91
|
160.77
|
160.31
|
146.71
|
120.85
|
143.69
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
151,946.54
|
150.45
|
136.11
|
89.23
|
95.49
|
79.98
|
|||||
|
Current Liabilities
|
77.51
|
5.68
|
6.34
|
3.76
|
2.54
|
1.42
|
|||||
|
Total Liabilities
|
309,964.46
|
316.91
|
302.75
|
239.69
|
218.87
|
225.09
|
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
|
670.56
|
309.52
|
230.63
|
227.99
|
194.20
|
153.04
|
|||||
|
Current Assets
|
3,599.60
|
7.39
|
72.12
|
11.70
|
24.68
|
72.05
|
|||||
|
Total Assets
|
313,486.55
|
316.91
|
302.75
|
239.69
|
218.87
|
225.09
|
|||||
|
Total Debt*
|
149.17
|
148.01
|
135.72
|
84.25
|
77.96
|
77.43
|
|||||
|
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
|
--
|
-167.68
|
16.10
|
-20.71
|
-29.30
|
95.13
|
|||||
|
Cash Flow from Investing Activities
|
--
|
100.35
|
--
|
--
|
123,801.23
|
124.30
|
|||||
|
Cash from Financing Activities
|
--
|
7.05
|
45.48
|
3.93
|
-17.37
|
-82.22
|
|||||
|
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 ($)
|
2.42
|
2.07
|
9.13
|
12.92
|
-2.63
|
0.49
|
|||||
|
Cash EPS ($)
|
--
|
2.07
|
9.13
|
12.92
|
-2.63
|
0.49
|
|||||
|
Adjusted Book Value ($)
|
--
|
80.23
|
78.57
|
70.41
|
52.01
|
55.52
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-83.68
|
7.89
|
-9.94
|
-12.61
|
36.75
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-83.68
|
7.89
|
-9.94
|
-12.61
|
36.75
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.37
|
7.07
|
12.53
|
-2.91
|
0.49
|
|||||
|
ROE (%)
|
0.01
|
2.59
|
12.13
|
20.12
|
-4.62
|
0.87
|
|||||
|
ROA (%)
|
0.00
|
1.34
|
6.86
|
11.74
|
-2.75
|
0.48
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
13,986.10
|
15,923.90
|
-96.91
|
15.51
|
|||||
|
Net Margin (%)
|
17.07
|
17.27
|
52.93
|
76.89
|
-96.91
|
15.51
|
|||||
|
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 (%)
|
8.21
|
-0.32
|
0.00
|
4.56
|
-0.24
|
-0.62
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
-11.74
|
91,385.14
|
-577.89
|
101.94
|
|||||
|
Net Profit Growth (%)
|
-24.35
|
-77.68
|
-30.83
|
540.78
|
-577.89
|
101.94
|
|||||
|
EPS Growth (%)
|
-20.19
|
-0.77
|
-0.29
|
5.92
|
-6.32
|
1.02
|
|||||
|
Book Value Growth (%)
|
105,061.29
|
--
|
--
|
--
|
--
|
--
|
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
|
19.83
|
22.96
|
5.22
|
2.93
|
-13.27
|
86.89
|
|||||
|
Price / Book Value
|
0.56
|
0.59
|
0.61
|
0.54
|
0.67
|
0.77
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
59.16
|
-3,797.58
|
-40.55
|
0.10
|
-2.76
|
|||||
|
Close Price ($)
|
42.55
|
47.63
|
47.61
|
37.90
|
34.88
|
42.90
|
|||||
|
High Price ($)
|
53.59
|
57.40
|
48.15
|
40.00
|
43.50
|
44.00
|
|||||
|
Low Price ($)
|
38.30
|
44.56
|
--
|
30.53
|
32.61
|
17.55
|
|||||
|
Market Cap ($ Cr)
|
88.84
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.92
|
0.85
|
0.57
|
0.65
|
0.54
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
--
|
0.57
|
0.65
|
0.54
|
|||||
|
Current Ratio
|
46.44
|
1.30
|
11.38
|
3.11
|
9.70
|
50.86
|
|||||
|
Quick Ratio
|
46.44
|
--
|
--
|
3.11
|
9.70
|
--
|
|||||
|
Interest Coverage
|
1.00
|
--
|
744.43
|
1,007.76
|
-1.19
|
0.22
|
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 (%)
|
5.42
|
7.83
|
12.65
|
15.75
|
22.51
|
28.23
|
|||||
|
Asset Turnover
|
0.00
|
0.08
|
0.13
|
0.15
|
0.03
|
0.03
|
|||||
|
Receivable days
|
--
|
48.07
|
51.72
|
36.16
|
108.49
|
68.04
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
--
|
0.00
|
11,888.41
|
|||||
|
Payable days
|
--
|
208.81
|
278.95
|
0.27
|
141.44
|
449.10
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-227.23
|
35.89
|
-32.94
|
11,507.35
|