Market cap
$6,891 Mln
Revenue (TTM)
$1,099 Mln
P/E Ratio
--
P/B Ratio
5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,098.70
|
1,001.28
|
821.46
|
621.15
|
422.18
|
204.80
|
|||||
|
Cost of Revenue
|
293.47
|
268.58
|
211.11
|
178.56
|
144.18
|
81.68
|
|||||
|
Gross Profit
|
805.23
|
732.70
|
610.36
|
442.59
|
278.00
|
123.12
|
|||||
|
Operating Expenses
|
1,102.52
|
1,041.74
|
939.71
|
821.01
|
680.58
|
390.35
|
|||||
|
Operating Profit (EBIT)
|
-296.49
|
-309.04
|
-329.36
|
-378.42
|
-402.58
|
-267.23
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-2.08
|
|||||
|
Profit before Tax
|
-293.69
|
-279.71
|
-281.61
|
-332.83
|
-384.29
|
-270.10
|
|||||
|
Provision for Tax
|
46.40
|
171.02
|
6.83
|
5.86
|
-5.61
|
1.00
|
|||||
|
Profit after Tax (Net Income)
|
-340.09
|
-450.74
|
-288.44
|
-338.69
|
-378.68
|
-271.10
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-170.52
|
-450.74
|
-288.44
|
-338.69
|
-378.68
|
-271.10
|
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
|
1,448.50
|
1,437.15
|
1,669.25
|
1,594.04
|
1,656.71
|
1,650.79
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
244.17
|
244.60
|
123.83
|
137.30
|
128.93
|
110.07
|
|||||
|
Current Liabilities
|
688.79
|
756.36
|
613.55
|
590.07
|
473.28
|
281.32
|
|||||
|
Total Liabilities
|
3,070.25
|
2,438.10
|
2,406.63
|
2,321.41
|
2,258.91
|
2,042.18
|
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
|
1,383.13
|
1,387.52
|
1,336.90
|
1,024.08
|
1,344.18
|
224.53
|
|||||
|
Current Assets
|
998.33
|
1,050.59
|
1,069.72
|
1,297.33
|
914.73
|
1,817.65
|
|||||
|
Total Assets
|
3,379.79
|
2,438.10
|
2,406.63
|
2,321.41
|
2,258.91
|
2,042.18
|
|||||
|
Total Debt*
|
--
|
15.00
|
19.07
|
22.93
|
26.97
|
29.08
|
|||||
|
Net Current Assets
|
--
|
294.23
|
456.17
|
707.26
|
441.45
|
1,536.33
|
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
|
--
|
76.62
|
33.73
|
-68.37
|
-193.29
|
-95.59
|
|||||
|
Cash Flow from Investing Activities
|
--
|
86.99
|
-218.40
|
140.59
|
-1,312.67
|
-19.74
|
|||||
|
Cash from Financing Activities
|
--
|
-160.75
|
55.89
|
47.46
|
36.31
|
1,387.12
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
1,271.79
|
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 (%)
|
--
|
-28.71
|
-17.45
|
-20.52
|
-22.52
|
-38.69
|
|||||
|
ROE (%)
|
-23.57
|
-29.02
|
-17.68
|
-20.84
|
-22.90
|
-40.76
|
|||||
|
ROA (%)
|
-10.75
|
-18.61
|
-12.20
|
-14.79
|
-17.61
|
-21.16
|
|||||
|
EBIT Margin (%)
|
-25.38
|
-27.94
|
-34.26
|
-53.39
|
-90.59
|
-131.50
|
|||||
|
Net Margin (%)
|
-30.95
|
-45.02
|
-35.11
|
-54.53
|
-89.70
|
-133.73
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
21.09
|
0.22
|
0.32
|
0.47
|
1.06
|
1.20
|
|||||
|
EBIT Growth (%)
|
8.34
|
0.61
|
15.13
|
13.29
|
-42.02
|
-132.74
|
|||||
|
Net Profit Growth (%)
|
25.28
|
-56.27
|
14.84
|
10.56
|
-39.68
|
-130.58
|
|||||
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
4.96
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-10.97
|
2.73
|
2.94
|
3.09
|
1.71
|
6.35
|
|||||
|
Close Price ($)
|
19.06
|
13.98
|
23.95
|
26.80
|
15.09
|
44.75
|
|||||
|
High Price ($)
|
20.71
|
25.24
|
30.76
|
28.63
|
48.46
|
78.53
|
|||||
|
Low Price ($)
|
11.81
|
13.53
|
14.33
|
12.43
|
12.69
|
35.00
|
|||||
|
Market Cap ($ Cr)
|
6,891.37
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.01
|
0.01
|
0.01
|
0.02
|
0.02
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
1.45
|
1.39
|
1.74
|
2.20
|
1.93
|
6.46
|
|||||
|
Quick Ratio
|
1.45
|
--
|
--
|
2.20
|
1.85
|
6.36
|
|||||
|
Interest Coverage
|
--
|
--
|
-1,645.82
|
-272.71
|
-209.00
|
-342.20
|
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 (%)
|
20.01
|
28.87
|
28.73
|
34.50
|
35.88
|
49.56
|
|||||
|
Asset Turnover
|
0.35
|
0.41
|
0.35
|
0.27
|
0.20
|
0.16
|
|||||
|
Receivable days
|
--
|
95.77
|
100.12
|
107.55
|
109.43
|
125.56
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
38.77
|
82.90
|
94.53
|
|||||
|
Payable days
|
--
|
12.55
|
12.91
|
18.38
|
26.80
|
48.67
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
87.21
|
127.94
|
165.54
|
171.43
|