Market cap
$7,038 Mln
Revenue (TTM)
$1,005 Mln
P/E Ratio
--
P/B Ratio
7.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,004.87
|
955.22
|
759.25
|
579.91
|
424.34
|
252.65
|
|||||
|
Cost of Revenue
|
133.20
|
120.74
|
85.14
|
59.71
|
51.68
|
29.99
|
|||||
|
Gross Profit
|
871.68
|
834.48
|
674.11
|
520.20
|
372.66
|
222.67
|
|||||
|
Operating Expenses
|
923.30
|
904.96
|
816.82
|
707.64
|
584.07
|
351.63
|
|||||
|
Operating Profit (EBIT)
|
-51.62
|
-70.48
|
-142.72
|
-187.44
|
-211.41
|
-128.96
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-30.11
|
|||||
|
Profit before Tax
|
-17.89
|
-48.07
|
-85.79
|
-164.39
|
-177.76
|
-159.07
|
|||||
|
Provision for Tax
|
9.99
|
10.50
|
-76.67
|
265.15
|
4.03
|
-1.51
|
|||||
|
Profit after Tax (Net Income)
|
-25.05
|
-55.96
|
-6.33
|
-425.68
|
-173.41
|
-155.14
|
|||||
|
Minority Interest
|
2.83
|
2.61
|
2.79
|
3.86
|
8.39
|
2.42
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-172.31
|
-155.14
|
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
|
985.20
|
990.67
|
775.91
|
559.77
|
771.02
|
774.87
|
|||||
|
Minority Interest
|
2.83
|
--
|
--
|
--
|
--
|
24.40
|
|||||
|
Non-Current Liabilities
|
31.10
|
34.36
|
32.93
|
37.85
|
38.18
|
50.57
|
|||||
|
Current Liabilities
|
643.05
|
652.14
|
545.03
|
677.16
|
306.30
|
241.60
|
|||||
|
Total Liabilities
|
2,348.58
|
1,722.75
|
1,399.26
|
1,321.40
|
1,169.20
|
1,091.44
|
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
|
66.13
|
66.97
|
62.95
|
36.94
|
51.24
|
39.60
|
|||||
|
Current Assets
|
1,639.41
|
1,655.78
|
1,336.32
|
1,284.46
|
1,117.96
|
1,051.84
|
|||||
|
Total Assets
|
2,348.58
|
1,722.75
|
1,399.26
|
1,321.40
|
1,169.20
|
1,091.44
|
|||||
|
Total Debt*
|
--
|
0.19
|
0.39
|
0.41
|
1.13
|
--
|
|||||
|
Net Current Assets
|
996.36
|
1,003.64
|
791.29
|
618.84
|
811.67
|
810.24
|
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
|
--
|
232.86
|
-63.97
|
35.04
|
-77.41
|
-49.81
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-267.29
|
-30.49
|
-86.24
|
-543.96
|
-27.45
|
|||||
|
Cash from Financing Activities
|
--
|
34.81
|
32.62
|
45.24
|
35.76
|
674.74
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
597.48
|
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 (%)
|
--
|
-6.33
|
-0.95
|
-63.90
|
-22.42
|
-57.07
|
|||||
|
ROE (%)
|
-2.33
|
-6.33
|
-0.95
|
-63.97
|
-22.43
|
-57.07
|
|||||
|
ROA (%)
|
-1.15
|
-3.58
|
-0.47
|
-34.18
|
-15.34
|
-21.34
|
|||||
|
EBIT Margin (%)
|
-1.78
|
-5.03
|
-11.30
|
-28.35
|
-41.89
|
-62.96
|
|||||
|
Net Margin (%)
|
-2.49
|
-5.86
|
-0.83
|
-73.40
|
-40.87
|
-69.71
|
|||||
|
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 (%)
|
24.90
|
0.26
|
0.31
|
0.37
|
0.68
|
0.66
|
|||||
|
EBIT Growth (%)
|
76.85
|
43.98
|
47.81
|
7.52
|
-11.75
|
25.63
|
|||||
|
Net Profit Growth (%)
|
-249.36
|
-784.54
|
98.51
|
-145.48
|
-11.78
|
19.28
|
|||||
|
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
|
7.21
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-32.54
|
34.31
|
13.26
|
6.56
|
5.43
|
5.92
|
|||||
|
Close Price ($)
|
22.14
|
34.98
|
72.76
|
71.11
|
49.41
|
64.01
|
|||||
|
High Price ($)
|
54.08
|
74.18
|
78.53
|
75.16
|
80.84
|
137.00
|
|||||
|
Low Price ($)
|
18.73
|
32.92
|
40.72
|
26.24
|
30.74
|
53.14
|
|||||
|
Market Cap ($ Cr)
|
7,038.06
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Current Ratio
|
2.55
|
2.54
|
2.45
|
1.90
|
3.65
|
4.35
|
|||||
|
Quick Ratio
|
2.55
|
--
|
--
|
1.90
|
3.49
|
4.19
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-4.23
|
-216.13
|
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 (%)
|
20.26
|
33.63
|
36.69
|
30.77
|
31.65
|
30.57
|
|||||
|
Asset Turnover
|
0.46
|
0.61
|
0.56
|
0.47
|
0.38
|
0.35
|
|||||
|
Receivable days
|
--
|
114.67
|
109.92
|
98.50
|
91.05
|
84.49
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
150.14
|
313.37
|
396.40
|
|||||
|
Payable days
|
--
|
25.30
|
19.86
|
21.17
|
35.93
|
49.30
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
90.07
|
227.47
|
368.49
|
431.59
|