Market cap
$4,147 Mln
Revenue (TTM)
$1,003 Mln
P/E Ratio
292.8
P/B Ratio
1.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,003.03
|
1,012.65
|
1,136.01
|
1,095.34
|
1,432.90
|
1,721.15
|
|||||
|
Cost of Revenue
|
274.89
|
269.29
|
268.89
|
218.09
|
547.86
|
883.82
|
|||||
|
Gross Profit
|
728.14
|
743.36
|
867.12
|
877.25
|
885.04
|
837.33
|
|||||
|
Operating Expenses
|
728.56
|
742.24
|
740.48
|
633.12
|
624.97
|
580.42
|
|||||
|
Operating Profit (EBIT)
|
-0.42
|
1.12
|
126.65
|
244.13
|
260.07
|
256.92
|
|||||
|
Other Income
|
--
|
--
|
--
|
7.91
|
66.83
|
-6.28
|
|||||
|
Profit before Tax
|
35.38
|
98.05
|
146.52
|
251.86
|
326.90
|
250.64
|
|||||
|
Provision for Tax
|
10.71
|
25.32
|
42.30
|
76.08
|
58.58
|
-53.94
|
|||||
|
Profit after Tax (Net Income)
|
-24.30
|
20.27
|
119.54
|
175.03
|
265.87
|
287.52
|
|||||
|
Minority Interest
|
-7.72
|
-10.56
|
12.83
|
0.14
|
2.45
|
17.06
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
175.03
|
265.87
|
304.58
|
Liabilities ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,528.27
|
1,530.58
|
1,962.23
|
2,334.36
|
2,248.85
|
2,229.89
|
|||||
|
Minority Interest
|
-7.72
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
668.33
|
655.86
|
692.66
|
221.67
|
355.14
|
576.22
|
|||||
|
Current Liabilities
|
854.77
|
910.63
|
746.56
|
815.46
|
753.14
|
716.78
|
|||||
|
Total Liabilities
|
3,906.14
|
3,097.07
|
3,401.45
|
3,371.49
|
3,357.13
|
3,522.90
|
Assets ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
2,519.36
|
2,511.27
|
2,646.19
|
2,729.86
|
2,711.56
|
2,740.60
|
|||||
|
Current Assets
|
532.01
|
585.80
|
755.26
|
641.63
|
645.57
|
782.30
|
|||||
|
Total Assets
|
3,906.14
|
3,097.07
|
3,401.45
|
3,371.49
|
3,357.13
|
3,522.90
|
|||||
|
Total Debt*
|
326.95
|
282.01
|
113.70
|
440.33
|
487.29
|
521.67
|
|||||
|
Net Current Assets
|
-322.76
|
-324.83
|
1.45
|
-173.84
|
-107.57
|
65.51
|
Cashflow ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
401.43
|
296.56
|
444.54
|
444.23
|
407.40
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-102.10
|
-68.47
|
-273.62
|
-139.44
|
-174.57
|
|||||
|
Cash from Financing Activities
|
--
|
-340.73
|
-192.72
|
-167.27
|
-347.79
|
-203.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
3.66
|
-43.00
|
29.84
|
Financials Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.19
|
0.23
|
1.11
|
1.46
|
2.22
|
2.35
|
|||||
|
Cash EPS ($)
|
0.17
|
1.57
|
2.31
|
2.57
|
3.30
|
3.34
|
|||||
|
Adjusted Book Value ($)
|
18.48
|
17.45
|
18.22
|
19.44
|
18.78
|
18.23
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.58
|
2.75
|
3.70
|
3.71
|
3.33
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.63
|
2.00
|
3.02
|
2.98
|
2.60
|
Profitability Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.04
|
4.93
|
6.35
|
9.69
|
17.67
|
|||||
|
ROE (%)
|
-2.10
|
1.16
|
5.56
|
7.64
|
11.87
|
24.27
|
|||||
|
ROA (%)
|
-0.62
|
0.62
|
3.53
|
5.20
|
7.73
|
8.89
|
|||||
|
EBIT Margin (%)
|
5.54
|
11.38
|
12.96
|
24.33
|
23.59
|
15.26
|
|||||
|
Net Margin (%)
|
-2.42
|
2.00
|
10.52
|
15.86
|
17.73
|
16.77
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-16.19
|
-0.11
|
0.04
|
-0.24
|
-0.17
|
0.32
|
|||||
|
EBIT Growth (%)
|
-84.80
|
-21.68
|
-44.77
|
-21.16
|
28.73
|
-33.52
|
|||||
|
Net Profit Growth (%)
|
-111.74
|
-83.04
|
-31.70
|
-34.17
|
-7.53
|
120.55
|
|||||
|
EPS Growth (%)
|
-107.39
|
-0.79
|
-0.24
|
-0.34
|
-0.06
|
0.29
|
|||||
|
Book Value Growth (%)
|
-5.53
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
292.82
|
94.89
|
16.82
|
18.97
|
16.07
|
14.80
|
|||||
|
Price / Book Value
|
1.53
|
1.26
|
1.02
|
1.42
|
1.90
|
1.91
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
16.42
|
9.11
|
7.23
|
9.18
|
10.01
|
11.72
|
|||||
|
Close Price ($)
|
27.80
|
21.93
|
18.67
|
27.66
|
35.68
|
34.79
|
|||||
|
High Price ($)
|
28.79
|
23.56
|
28.30
|
38.98
|
42.15
|
37.79
|
|||||
|
Low Price ($)
|
17.23
|
17.23
|
17.96
|
24.88
|
33.26
|
30.13
|
|||||
|
Market Cap ($ Cr)
|
4,147.45
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.18
|
0.06
|
0.19
|
0.22
|
0.23
|
|||||
|
Short term debt to equity ratio
|
0.19
|
0.18
|
0.05
|
0.14
|
0.11
|
0.08
|
|||||
|
Current Ratio
|
0.62
|
0.64
|
1.01
|
0.79
|
0.86
|
1.09
|
|||||
|
Quick Ratio
|
0.62
|
--
|
0.90
|
0.69
|
0.70
|
0.85
|
|||||
|
Interest Coverage
|
2.76
|
6.69
|
222.33
|
18.20
|
30.34
|
21.95
|
Operating Efficiency Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
41.69
|
41.22
|
38.45
|
37.84
|
26.11
|
23.75
|
|||||
|
Asset Turnover
|
0.25
|
0.31
|
0.34
|
0.33
|
0.42
|
0.53
|
|||||
|
Receivable days
|
--
|
154.05
|
136.86
|
131.50
|
99.78
|
80.58
|
|||||
|
Inventory Days
|
--
|
108.24
|
106.45
|
164.62
|
98.68
|
51.12
|
|||||
|
Payable days
|
--
|
28.64
|
52.29
|
82.91
|
43.35
|
28.98
|
|||||
|
Cash Conversion Cycle
|
--
|
233.65
|
191.02
|
213.21
|
155.11
|
102.72
|