Market cap
$2,445 Mln
Revenue (TTM)
$622 Mln
P/E Ratio
77.1
P/B Ratio
2.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
622.24
|
594.78
|
540.66
|
476.54
|
408.32
|
273.87
|
|||||
|
Cost of Revenue
|
239.50
|
234.61
|
215.87
|
191.47
|
169.61
|
111.41
|
|||||
|
Gross Profit
|
382.74
|
360.17
|
324.79
|
285.07
|
238.71
|
162.45
|
|||||
|
Operating Expenses
|
332.54
|
356.44
|
342.92
|
324.59
|
332.72
|
233.81
|
|||||
|
Operating Profit (EBIT)
|
50.21
|
3.73
|
-18.13
|
-39.51
|
-94.01
|
-71.36
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
33.26
|
6.71
|
-35.56
|
-41.94
|
-97.77
|
-73.95
|
|||||
|
Provision for Tax
|
-5.08
|
1.53
|
-2.51
|
1.59
|
4.07
|
-23.83
|
|||||
|
Profit after Tax (Net Income)
|
33.60
|
5.18
|
-37.88
|
-42.35
|
-102.72
|
-49.45
|
|||||
|
Minority Interest
|
-5.20
|
-4.52
|
-4.83
|
1.18
|
-0.88
|
0.68
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-102.72
|
-49.45
|
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
|
929.83
|
1,055.92
|
1,089.31
|
1,049.18
|
1,024.08
|
1,067.63
|
|||||
|
Minority Interest
|
-5.20
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
339.76
|
284.96
|
261.27
|
72.79
|
94.44
|
56.13
|
|||||
|
Current Liabilities
|
286.76
|
294.49
|
251.51
|
215.04
|
205.16
|
174.38
|
|||||
|
Total Liabilities
|
1,858.51
|
1,648.11
|
1,610.38
|
1,340.43
|
1,327.27
|
1,301.01
|
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
|
1,328.85
|
1,354.60
|
1,308.13
|
1,089.66
|
1,120.08
|
1,117.51
|
|||||
|
Current Assets
|
242.90
|
293.50
|
302.25
|
250.78
|
207.19
|
183.51
|
|||||
|
Total Assets
|
1,858.51
|
1,648.11
|
1,610.38
|
1,340.43
|
1,327.27
|
1,301.01
|
|||||
|
Total Debt*
|
338.63
|
278.70
|
236.82
|
74.23
|
96.54
|
48.85
|
|||||
|
Net Current Assets
|
-43.86
|
-0.99
|
50.74
|
35.74
|
2.04
|
9.13
|
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
|
--
|
90.07
|
55.20
|
57.29
|
-15.38
|
-19.23
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-54.08
|
-219.18
|
-5.35
|
-20.73
|
-278.49
|
|||||
|
Cash from Financing Activities
|
--
|
-73.03
|
170.48
|
-22.10
|
36.71
|
15.92
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
0.39
|
-3.09
|
-3.77
|
-9.18
|
-6.35
|
|||||
|
ROE (%)
|
2.86
|
0.48
|
-3.54
|
-4.08
|
-9.82
|
-6.62
|
|||||
|
ROA (%)
|
1.80
|
0.32
|
-2.57
|
-3.17
|
-7.82
|
-5.30
|
|||||
|
EBIT Margin (%)
|
6.17
|
4.06
|
-4.96
|
-7.93
|
-23.26
|
-26.45
|
|||||
|
Net Margin (%)
|
5.40
|
0.87
|
-7.01
|
-8.89
|
-25.16
|
-18.05
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
8.57
|
0.10
|
0.13
|
0.17
|
0.49
|
0.34
|
|||||
|
EBIT Growth (%)
|
545.00
|
190.17
|
29.11
|
60.20
|
-31.10
|
-78.63
|
|||||
|
Net Profit Growth (%)
|
123.10
|
113.68
|
10.55
|
58.78
|
-107.74
|
-21.98
|
|||||
|
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
|
77.07
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.54
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
28.25
|
2.87
|
12.14
|
-5.79
|
-0.26
|
0.63
|
|||||
|
Close Price ($)
|
18.46
|
21.35
|
34.01
|
31.48
|
28.60
|
45.83
|
|||||
|
High Price ($)
|
33.92
|
35.04
|
43.20
|
35.64
|
55.40
|
86.48
|
|||||
|
Low Price ($)
|
13.80
|
18.75
|
28.09
|
19.58
|
22.97
|
38.47
|
|||||
|
Market Cap ($ Cr)
|
2,444.62
|
--
|
--
|
--
|
--
|
--
|
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
|
0.29
|
0.26
|
0.22
|
0.07
|
0.09
|
0.05
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.00
|
0.01
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
0.85
|
1.00
|
1.20
|
1.17
|
1.01
|
1.05
|
|||||
|
Quick Ratio
|
0.85
|
--
|
--
|
1.17
|
0.96
|
1.05
|
|||||
|
Interest Coverage
|
2.82
|
1.38
|
-3.06
|
-9.14
|
-33.83
|
-47.85
|
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 (%)
|
19.67
|
28.00
|
27.15
|
23.71
|
24.37
|
27.21
|
|||||
|
Asset Turnover
|
0.33
|
0.37
|
0.37
|
0.36
|
0.31
|
0.29
|
|||||
|
Receivable days
|
--
|
96.21
|
87.74
|
81.43
|
77.84
|
86.72
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
8.95
|
10.11
|
0.00
|
|||||
|
Payable days
|
--
|
21.92
|
21.56
|
22.62
|
25.03
|
28.46
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
66.19
|
67.75
|
62.91
|
58.26
|