Market cap
$637 Mln
Revenue (TTM)
$443 Mln
P/E Ratio
37.9
P/B Ratio
18.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
443.02
|
446.58
|
420.96
|
404.32
|
400.85
|
390.58
|
|||||
|
Cost of Revenue
|
115.37
|
114.07
|
96.36
|
87.47
|
103.96
|
98.30
|
|||||
|
Gross Profit
|
327.66
|
332.51
|
324.59
|
316.85
|
296.89
|
292.28
|
|||||
|
Operating Expenses
|
290.76
|
287.96
|
357.04
|
323.06
|
361.72
|
382.24
|
|||||
|
Operating Profit (EBIT)
|
36.90
|
44.55
|
-32.45
|
-6.20
|
-64.83
|
-89.96
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.56
|
-1.48
|
|||||
|
Profit before Tax
|
28.10
|
40.13
|
-28.06
|
-0.34
|
-63.86
|
-91.98
|
|||||
|
Provision for Tax
|
1.98
|
2.26
|
-0.11
|
2.29
|
2.08
|
1.28
|
|||||
|
Profit after Tax (Net Income)
|
26.12
|
37.87
|
-27.95
|
-2.63
|
-65.94
|
-93.26
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-65.94
|
-93.26
|
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
|
35.66
|
159.42
|
153.19
|
147.17
|
128.02
|
211.87
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
208.33
|
165.57
|
112.17
|
93.86
|
104.86
|
117.76
|
|||||
|
Current Liabilities
|
239.96
|
296.78
|
344.71
|
267.77
|
290.88
|
290.70
|
|||||
|
Total Liabilities
|
723.91
|
621.78
|
610.08
|
508.81
|
523.76
|
620.34
|
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
|
285.33
|
303.97
|
324.28
|
148.90
|
177.17
|
209.98
|
|||||
|
Current Assets
|
198.61
|
317.80
|
285.80
|
359.91
|
346.59
|
410.35
|
|||||
|
Total Assets
|
682.56
|
621.78
|
610.08
|
508.81
|
523.76
|
620.34
|
|||||
|
Total Debt*
|
221.67
|
178.46
|
95.41
|
106.36
|
118.69
|
132.62
|
|||||
|
Net Current Assets
|
--
|
21.02
|
-58.91
|
92.14
|
55.72
|
119.65
|
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
|
--
|
55.85
|
50.21
|
46.16
|
17.85
|
21.85
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-21.36
|
-91.49
|
-2.73
|
-6.19
|
-13.42
|
|||||
|
Cash from Financing Activities
|
--
|
-9.52
|
-28.54
|
-23.25
|
-79.02
|
24.62
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-67.36
|
33.05
|
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 ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
0.17
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
1.30
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
--
|
12.91
|
-11.13
|
-1.05
|
-22.31
|
-27.05
|
|||||
|
ROE (%)
|
26.78
|
24.23
|
-18.61
|
-1.91
|
-38.80
|
-44.50
|
|||||
|
ROA (%)
|
3.28
|
6.15
|
-5.00
|
-0.51
|
-11.53
|
-15.33
|
|||||
|
EBIT Margin (%)
|
8.90
|
10.68
|
-6.44
|
0.03
|
-15.78
|
-23.41
|
|||||
|
Net Margin (%)
|
5.90
|
8.48
|
-6.64
|
-0.65
|
-16.39
|
-23.97
|
|||||
|
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 (%)
|
-1.48
|
0.06
|
0.04
|
0.01
|
0.03
|
0.10
|
|||||
|
EBIT Growth (%)
|
197.62
|
276.08
|
-20,623.48
|
100.21
|
30.81
|
2.71
|
|||||
|
Net Profit Growth (%)
|
270.05
|
235.51
|
-962.66
|
96.01
|
29.30
|
1.51
|
|||||
|
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
|
37.88
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
18.18
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
10.52
|
0.29
|
-164.02
|
-4.20
|
1.94
|
1.97
|
|||||
|
Close Price ($)
|
5.46
|
7.16
|
6.58
|
5.93
|
6.95
|
8.10
|
|||||
|
High Price ($)
|
9.20
|
9.20
|
8.75
|
14.35
|
8.59
|
20.23
|
|||||
|
Low Price ($)
|
3.27
|
5.52
|
4.29
|
5.30
|
4.00
|
7.11
|
|||||
|
Market Cap ($ Cr)
|
637.42
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.12
|
0.62
|
0.72
|
0.93
|
0.63
|
|||||
|
Short term debt to equity ratio
|
0.53
|
0.12
|
0.12
|
0.11
|
0.14
|
0.09
|
|||||
|
Current Ratio
|
0.83
|
1.07
|
0.83
|
1.34
|
1.19
|
1.41
|
|||||
|
Quick Ratio
|
0.83
|
--
|
--
|
--
|
1.08
|
1.29
|
|||||
|
Interest Coverage
|
3.48
|
6.30
|
-28.02
|
0.28
|
-107.42
|
-168.08
|
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 (%)
|
15.53
|
28.02
|
26.83
|
26.76
|
27.37
|
26.01
|
|||||
|
Asset Turnover
|
0.56
|
0.73
|
0.75
|
0.78
|
0.70
|
0.64
|
|||||
|
Receivable days
|
--
|
97.36
|
95.94
|
98.43
|
96.28
|
93.08
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
129.55
|
114.22
|
119.50
|
|||||
|
Payable days
|
--
|
16.98
|
23.12
|
30.68
|
28.95
|
41.23
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
197.30
|
181.55
|
171.35
|