Market cap
$3,238 Mln
Revenue (TTM)
$1,843 Mln
P/E Ratio
46.2
P/B Ratio
1.8
Div. Yield
2.3 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,843.00
|
1,824.00
|
2,113.00
|
2,191.00
|
2,391.00
|
2,111.00
|
|||||
|
Cost of Revenue
|
1,302.00
|
1,275.00
|
1,495.00
|
1,523.00
|
1,561.00
|
1,441.00
|
|||||
|
Gross Profit
|
541.00
|
549.00
|
618.00
|
668.00
|
830.00
|
670.00
|
|||||
|
Operating Expenses
|
406.00
|
1,324.00
|
644.00
|
496.00
|
497.00
|
478.00
|
|||||
|
Operating Profit (EBIT)
|
135.00
|
-775.00
|
-26.00
|
172.00
|
333.00
|
192.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
11.00
|
|||||
|
Profit before Tax
|
125.00
|
-809.00
|
-24.00
|
160.00
|
206.00
|
135.00
|
|||||
|
Provision for Tax
|
50.00
|
13.00
|
-223.00
|
-8.00
|
25.00
|
-38.00
|
|||||
|
Profit after Tax (Net Income)
|
52.00
|
-845.00
|
169.00
|
178.00
|
927.00
|
220.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
20.00
|
-845.00
|
169.00
|
178.00
|
927.00
|
220.00
|
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
|
1,870.00
|
1,904.00
|
2,868.00
|
3,097.00
|
3,220.00
|
2,752.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,284.00
|
2,284.00
|
2,287.00
|
2,386.00
|
2,440.00
|
2,926.00
|
|||||
|
Current Liabilities
|
424.00
|
423.00
|
490.00
|
456.00
|
553.00
|
934.00
|
|||||
|
Total Liabilities
|
5,002.00
|
4,611.00
|
5,645.00
|
5,939.00
|
6,213.00
|
6,612.00
|
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
|
3,286.00
|
3,406.00
|
4,450.00
|
4,433.00
|
4,445.00
|
4,895.00
|
|||||
|
Current Assets
|
1,292.00
|
1,205.00
|
1,195.00
|
1,506.00
|
1,768.00
|
1,717.00
|
|||||
|
Total Assets
|
5,002.00
|
4,611.00
|
5,645.00
|
5,939.00
|
6,213.00
|
6,612.00
|
|||||
|
Total Debt*
|
1,476.00
|
1,575.00
|
1,468.00
|
1,458.00
|
1,383.00
|
2,103.00
|
|||||
|
Net Current Assets
|
868.00
|
782.00
|
705.00
|
1,050.00
|
1,215.00
|
783.00
|
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
|
--
|
94.00
|
411.00
|
243.00
|
-213.00
|
560.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-3.00
|
-51.00
|
-109.00
|
1,556.00
|
-367.00
|
|||||
|
Cash from Financing Activities
|
--
|
-179.00
|
-479.00
|
-371.00
|
-896.00
|
-426.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-805.00
|
-324.00
|
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 ($)
|
1.13
|
-18.37
|
3.45
|
3.49
|
16.85
|
3.61
|
|||||
|
Cash EPS ($)
|
--
|
-13.22
|
9.04
|
8.25
|
21.24
|
7.61
|
|||||
|
Adjusted Book Value ($)
|
--
|
41.39
|
58.53
|
60.73
|
58.55
|
45.11
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.04
|
8.39
|
4.76
|
-3.87
|
9.18
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.09
|
5.59
|
1.43
|
-5.93
|
7.46
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-21.63
|
3.80
|
3.89
|
19.60
|
4.45
|
|||||
|
ROE (%)
|
2.77
|
-35.41
|
5.67
|
5.64
|
31.04
|
7.60
|
|||||
|
ROA (%)
|
1.04
|
-16.48
|
2.92
|
2.93
|
14.46
|
3.26
|
|||||
|
EBIT Margin (%)
|
10.26
|
-40.90
|
1.37
|
9.77
|
11.21
|
9.66
|
|||||
|
Net Margin (%)
|
2.82
|
-46.33
|
8.00
|
8.12
|
38.77
|
10.37
|
|||||
|
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 (%)
|
-1.39
|
-0.14
|
-0.04
|
-0.08
|
0.13
|
0.05
|
|||||
|
EBIT Growth (%)
|
124.14
|
-2,672.41
|
-86.45
|
-20.15
|
31.37
|
141.72
|
|||||
|
Net Profit Growth (%)
|
106.05
|
-600.00
|
-5.06
|
-80.80
|
321.36
|
143.31
|
|||||
|
EPS Growth (%)
|
106.06
|
-6.33
|
-0.01
|
-0.79
|
3.67
|
1.43
|
|||||
|
Book Value Growth (%)
|
-1.01
|
--
|
--
|
--
|
--
|
--
|
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
|
46.21
|
-2.61
|
25.22
|
23.40
|
5.63
|
24.71
|
|||||
|
Price / Book Value
|
1.76
|
1.16
|
1.49
|
1.35
|
1.62
|
1.98
|
|||||
|
Dividend Yield (%)
|
2.32
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.44
|
-7.00
|
17.68
|
12.34
|
11.59
|
16.28
|
|||||
|
Close Price ($)
|
65.89
|
47.91
|
86.97
|
81.68
|
94.97
|
89.12
|
|||||
|
High Price ($)
|
68.26
|
88.89
|
102.50
|
114.36
|
112.91
|
95.96
|
|||||
|
Low Price ($)
|
46.30
|
45.21
|
70.82
|
79.42
|
83.29
|
68.17
|
|||||
|
Market Cap ($ Cr)
|
3,237.59
|
--
|
--
|
--
|
--
|
--
|
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
|
0.83
|
0.51
|
0.47
|
0.43
|
0.76
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.14
|
|||||
|
Current Ratio
|
3.05
|
2.85
|
2.44
|
3.30
|
3.20
|
1.84
|
|||||
|
Quick Ratio
|
1.89
|
1.51
|
1.33
|
1.93
|
2.06
|
1.33
|
|||||
|
Interest Coverage
|
3.05
|
-11.84
|
0.55
|
3.75
|
4.06
|
2.79
|
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 (%)
|
13.89
|
13.27
|
11.50
|
15.43
|
16.81
|
17.48
|
|||||
|
Asset Turnover
|
0.37
|
0.36
|
0.36
|
0.36
|
0.37
|
0.31
|
|||||
|
Receivable days
|
--
|
48.56
|
50.22
|
61.68
|
58.89
|
69.64
|
|||||
|
Inventory Days
|
--
|
159.42
|
143.05
|
150.49
|
128.93
|
124.07
|
|||||
|
Payable days
|
--
|
57.72
|
51.79
|
56.96
|
58.61
|
56.65
|
|||||
|
Cash Conversion Cycle
|
--
|
150.26
|
141.47
|
155.21
|
129.20
|
137.06
|