Market cap
$334 Mln
Revenue (TTM)
$639 Mln
P/E Ratio
17
P/B Ratio
1.5
Div. Yield
9.3 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
638.98
|
700.28
|
897.61
|
962.32
|
832.50
|
607.24
|
|||||
|
Cost of Revenue
|
130.06
|
161.73
|
609.15
|
656.40
|
568.77
|
370.04
|
|||||
|
Gross Profit
|
508.92
|
538.56
|
288.46
|
305.92
|
263.74
|
237.20
|
|||||
|
Operating Expenses
|
448.67
|
496.77
|
243.48
|
192.19
|
175.37
|
165.11
|
|||||
|
Operating Profit (EBIT)
|
60.25
|
41.78
|
44.98
|
113.73
|
88.37
|
72.09
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.32
|
3.26
|
|||||
|
Profit before Tax
|
53.08
|
46.35
|
64.45
|
149.54
|
90.70
|
94.17
|
|||||
|
Provision for Tax
|
9.21
|
7.67
|
11.32
|
21.77
|
13.23
|
13.15
|
|||||
|
Profit after Tax (Net Income)
|
19.81
|
17.60
|
23.13
|
57.15
|
34.00
|
35.70
|
|||||
|
Minority Interest
|
-24.06
|
-21.08
|
-30.00
|
-70.62
|
-43.46
|
45.32
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
33.68
|
35.70
|
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
|
224.19
|
227.66
|
237.57
|
240.07
|
206.62
|
195.12
|
|||||
|
Minority Interest
|
-24.06
|
--
|
--
|
--
|
163.12
|
152.60
|
|||||
|
Non-Current Liabilities
|
205.16
|
198.41
|
147.64
|
53.19
|
63.49
|
69.06
|
|||||
|
Current Liabilities
|
109.86
|
117.82
|
133.44
|
105.57
|
109.18
|
81.14
|
|||||
|
Total Liabilities
|
823.43
|
718.25
|
700.49
|
582.42
|
542.41
|
497.91
|
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
|
560.28
|
525.55
|
406.38
|
196.12
|
239.12
|
243.39
|
|||||
|
Current Assets
|
153.30
|
192.69
|
294.12
|
386.31
|
303.28
|
254.52
|
|||||
|
Total Assets
|
823.43
|
718.25
|
700.49
|
582.42
|
542.41
|
497.91
|
|||||
|
Total Debt*
|
183.39
|
204.04
|
114.31
|
30.11
|
30.32
|
34.07
|
|||||
|
Net Current Assets
|
43.44
|
74.87
|
160.68
|
280.74
|
194.11
|
173.38
|
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
|
--
|
75.75
|
61.38
|
109.22
|
101.27
|
71.79
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-183.86
|
-209.84
|
49.50
|
-10.59
|
-1.14
|
|||||
|
Cash from Financing Activities
|
--
|
28.81
|
22.07
|
-79.81
|
-61.43
|
-280.48
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
29.25
|
-209.83
|
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 ($)
|
1.18
|
1.05
|
1.40
|
1.82
|
1.08
|
1.14
|
|||||
|
Cash EPS ($)
|
--
|
1.75
|
1.68
|
1.85
|
1.12
|
1.17
|
|||||
|
Adjusted Book Value ($)
|
--
|
13.64
|
14.37
|
7.63
|
6.58
|
6.23
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.54
|
3.71
|
3.47
|
3.23
|
2.29
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.32
|
3.48
|
3.34
|
3.19
|
2.26
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.49
|
7.44
|
22.54
|
14.59
|
12.71
|
|||||
|
ROE (%)
|
-1.86
|
7.56
|
9.69
|
25.59
|
16.93
|
14.54
|
|||||
|
ROA (%)
|
2.53
|
2.48
|
3.61
|
10.16
|
6.54
|
6.01
|
|||||
|
EBIT Margin (%)
|
9.75
|
7.10
|
7.27
|
15.54
|
10.89
|
12.78
|
|||||
|
Net Margin (%)
|
3.10
|
2.51
|
2.58
|
5.94
|
4.08
|
5.85
|
|||||
|
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 (%)
|
-15.21
|
-0.22
|
-0.07
|
0.16
|
0.37
|
0.03
|
|||||
|
EBIT Growth (%)
|
7.83
|
-23.73
|
-56.38
|
64.87
|
16.88
|
7.43
|
|||||
|
Net Profit Growth (%)
|
6.51
|
-23.93
|
-59.53
|
68.06
|
-4.74
|
23.98
|
|||||
|
EPS Growth (%)
|
0.64
|
-0.25
|
-0.23
|
0.68
|
-0.05
|
0.24
|
|||||
|
Book Value Growth (%)
|
-3.85
|
--
|
--
|
--
|
--
|
--
|
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
|
17.00
|
14.92
|
18.15
|
13.50
|
21.86
|
29.35
|
|||||
|
Price / Book Value
|
1.47
|
1.15
|
1.77
|
3.21
|
3.60
|
5.37
|
|||||
|
Dividend Yield (%)
|
9.28
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.64
|
6.59
|
7.30
|
3.54
|
6.38
|
11.73
|
|||||
|
Close Price ($)
|
20.53
|
15.73
|
25.38
|
24.52
|
23.69
|
33.45
|
|||||
|
High Price ($)
|
21.43
|
26.06
|
28.82
|
31.55
|
37.72
|
47.12
|
|||||
|
Low Price ($)
|
14.27
|
13.48
|
21.60
|
20.79
|
23.00
|
25.10
|
|||||
|
Market Cap ($ Cr)
|
333.92
|
--
|
--
|
--
|
--
|
--
|
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
|
0.73
|
0.90
|
0.48
|
0.13
|
0.15
|
0.17
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.14
|
0.02
|
0.02
|
0.02
|
0.03
|
|||||
|
Current Ratio
|
1.40
|
1.64
|
2.20
|
3.66
|
2.78
|
3.14
|
|||||
|
Quick Ratio
|
1.40
|
--
|
--
|
3.66
|
--
|
3.14
|
|||||
|
Interest Coverage
|
6.24
|
14.63
|
83.31
|
--
|
68.61
|
2.41
|
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 (%)
|
12.50
|
16.66
|
14.93
|
10.46
|
12.17
|
13.60
|
|||||
|
Asset Turnover
|
0.81
|
0.99
|
1.40
|
1.71
|
1.60
|
1.02
|
|||||
|
Receivable days
|
--
|
65.38
|
47.74
|
38.32
|
40.34
|
48.39
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Payable days
|
--
|
79.38
|
16.24
|
10.94
|
10.20
|
15.80
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
31.50
|
27.38
|
30.14
|
32.59
|