Market cap
$290 Mln
Revenue (TTM)
$587 Mln
P/E Ratio
14.1
P/B Ratio
2.3
Div. Yield
1.7 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
587.35
|
596.55
|
610.86
|
608.04
|
618.53
|
585.21
|
|||||
|
Cost of Revenue
|
189.27
|
186.80
|
181.00
|
177.26
|
193.22
|
190.77
|
|||||
|
Gross Profit
|
398.08
|
409.75
|
429.86
|
430.78
|
425.31
|
394.44
|
|||||
|
Operating Expenses
|
357.08
|
358.45
|
353.38
|
344.54
|
345.16
|
335.72
|
|||||
|
Operating Profit (EBIT)
|
41.00
|
51.29
|
76.47
|
86.24
|
80.15
|
58.72
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-56.98
|
|||||
|
Profit before Tax
|
29.63
|
39.05
|
53.98
|
49.37
|
58.67
|
-20.13
|
|||||
|
Provision for Tax
|
8.74
|
11.16
|
14.50
|
13.16
|
16.50
|
8.02
|
|||||
|
Profit after Tax (Net Income)
|
20.89
|
27.89
|
39.48
|
36.20
|
42.18
|
-28.14
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
42.18
|
-28.14
|
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
|
124.29
|
121.50
|
105.77
|
37.22
|
-0.22
|
-44.65
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
194.74
|
198.07
|
184.82
|
236.01
|
339.65
|
357.76
|
|||||
|
Current Liabilities
|
118.44
|
130.65
|
127.11
|
154.95
|
126.99
|
138.75
|
|||||
|
Total Liabilities
|
555.91
|
450.22
|
417.70
|
428.18
|
466.42
|
451.85
|
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
|
303.04
|
309.03
|
295.67
|
290.05
|
306.52
|
328.60
|
|||||
|
Current Assets
|
134.44
|
141.19
|
122.03
|
138.13
|
159.90
|
123.25
|
|||||
|
Total Assets
|
555.91
|
450.22
|
417.70
|
428.18
|
466.42
|
451.85
|
|||||
|
Total Debt*
|
218.47
|
224.80
|
208.82
|
295.22
|
366.29
|
385.29
|
|||||
|
Net Current Assets
|
16.00
|
10.54
|
-5.08
|
-16.82
|
33.83
|
-15.50
|
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
|
--
|
42.14
|
65.04
|
63.31
|
74.43
|
75.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-18.92
|
-17.76
|
-16.93
|
-15.07
|
-5.47
|
|||||
|
Cash from Financing Activities
|
--
|
-17.64
|
-74.03
|
-71.26
|
-8.26
|
-37.98
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
31.55
|
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 (%)
|
--
|
8.44
|
12.20
|
10.37
|
11.94
|
-8.00
|
|||||
|
ROE (%)
|
16.49
|
24.54
|
55.23
|
195.69
|
-187.97
|
39.76
|
|||||
|
ROA (%)
|
3.75
|
6.43
|
9.34
|
8.09
|
9.19
|
-5.93
|
|||||
|
EBIT Margin (%)
|
6.66
|
8.30
|
11.41
|
12.52
|
12.93
|
-0.18
|
|||||
|
Net Margin (%)
|
3.56
|
4.68
|
6.46
|
5.95
|
6.82
|
-5.33
|
|||||
|
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 (%)
|
-2.59
|
-0.02
|
0.00
|
-0.02
|
0.06
|
0.39
|
|||||
|
EBIT Growth (%)
|
-34.51
|
-28.98
|
-8.48
|
-4.78
|
7,796.05
|
98.97
|
|||||
|
Net Profit Growth (%)
|
-39.42
|
-29.36
|
9.07
|
-14.16
|
249.86
|
80.10
|
|||||
|
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
|
14.15
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.34
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
1.72
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.85
|
2.60
|
1.91
|
2.35
|
2.64
|
12.38
|
|||||
|
Close Price ($)
|
12.74
|
15.61
|
27.32
|
23.31
|
27.47
|
15.26
|
|||||
|
High Price ($)
|
18.80
|
28.07
|
40.61
|
32.26
|
27.71
|
24.50
|
|||||
|
Low Price ($)
|
10.41
|
13.32
|
23.06
|
18.85
|
12.47
|
3.71
|
|||||
|
Market Cap ($ Cr)
|
289.76
|
--
|
--
|
--
|
--
|
--
|
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
|
0.57
|
1.85
|
1.97
|
7.93
|
-1,672.55
|
-8.63
|
|||||
|
Short term debt to equity ratio
|
0.32
|
0.35
|
0.33
|
1.92
|
-173.29
|
-0.90
|
|||||
|
Current Ratio
|
1.14
|
1.08
|
0.96
|
0.89
|
1.26
|
0.89
|
|||||
|
Quick Ratio
|
0.60
|
0.54
|
0.48
|
0.55
|
0.86
|
0.48
|
|||||
|
Interest Coverage
|
4.11
|
4.74
|
4.44
|
3.17
|
3.76
|
-0.05
|
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 (%)
|
1.45
|
1.65
|
0.87
|
1.12
|
1.20
|
2.76
|
|||||
|
Asset Turnover
|
1.06
|
1.37
|
1.44
|
1.36
|
1.35
|
1.23
|
|||||
|
Receivable days
|
--
|
4.64
|
3.62
|
4.27
|
6.95
|
16.22
|
|||||
|
Inventory Days
|
--
|
128.42
|
115.58
|
106.99
|
100.76
|
109.19
|
|||||
|
Payable days
|
--
|
107.18
|
93.93
|
82.85
|
84.34
|
101.65
|
|||||
|
Cash Conversion Cycle
|
--
|
25.88
|
25.28
|
28.41
|
23.38
|
23.75
|