Market cap
$222 Mln
Revenue (TTM)
$980 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
979.93
|
1,000.09
|
1,103.74
|
1,151.95
|
1,288.14
|
1,278.79
|
|||||
|
Cost of Revenue
|
646.55
|
652.13
|
690.27
|
745.97
|
828.61
|
759.83
|
|||||
|
Gross Profit
|
333.38
|
347.96
|
413.47
|
405.98
|
459.54
|
518.97
|
|||||
|
Operating Expenses
|
319.44
|
326.56
|
356.26
|
348.83
|
357.91
|
473.59
|
|||||
|
Operating Profit (EBIT)
|
13.94
|
21.40
|
57.21
|
57.15
|
101.63
|
45.38
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-17.26
|
-9.56
|
21.60
|
18.04
|
71.68
|
15.83
|
|||||
|
Provision for Tax
|
-4.70
|
-2.53
|
5.29
|
6.42
|
21.47
|
45.77
|
|||||
|
Profit after Tax (Net Income)
|
-12.56
|
-7.03
|
16.32
|
11.62
|
50.21
|
-29.94
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
50.21
|
-29.94
|
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
|
-211.92
|
-213.41
|
-191.09
|
-211.72
|
-230.22
|
-258.32
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
354.07
|
364.81
|
416.40
|
456.56
|
490.16
|
539.81
|
|||||
|
Current Liabilities
|
260.37
|
248.94
|
263.13
|
232.11
|
267.33
|
297.01
|
|||||
|
Total Liabilities
|
662.89
|
400.34
|
488.44
|
476.95
|
527.26
|
578.50
|
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
|
198.09
|
206.86
|
262.28
|
297.82
|
311.14
|
357.58
|
|||||
|
Current Assets
|
204.44
|
193.48
|
226.17
|
179.12
|
216.12
|
220.93
|
|||||
|
Total Assets
|
662.89
|
400.34
|
488.44
|
476.95
|
527.26
|
578.50
|
|||||
|
Total Debt*
|
425.16
|
438.25
|
466.63
|
511.28
|
547.43
|
595.18
|
|||||
|
Net Current Assets
|
-55.93
|
-55.46
|
-36.97
|
-52.98
|
-51.21
|
-76.09
|
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
|
--
|
-13.01
|
77.39
|
42.77
|
53.31
|
121.22
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-8.85
|
-14.39
|
-26.00
|
-23.37
|
-17.55
|
|||||
|
Cash from Financing Activities
|
--
|
-7.18
|
-24.50
|
-18.52
|
-45.12
|
-197.81
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-15.18
|
--
|
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 (%)
|
--
|
-2.81
|
5.67
|
3.77
|
15.35
|
-7.70
|
|||||
|
ROE (%)
|
--
|
3.48
|
-8.10
|
-5.26
|
-20.55
|
18.63
|
|||||
|
ROA (%)
|
-1.87
|
-1.58
|
3.38
|
2.31
|
9.08
|
-4.88
|
|||||
|
EBIT Margin (%)
|
1.44
|
2.23
|
5.19
|
4.97
|
7.89
|
3.55
|
|||||
|
Net Margin (%)
|
-1.28
|
-0.70
|
1.48
|
1.01
|
3.90
|
-2.34
|
|||||
|
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 (%)
|
-10.09
|
-0.09
|
-0.04
|
-0.11
|
0.01
|
0.31
|
|||||
|
EBIT Growth (%)
|
-70.56
|
-61.07
|
0.00
|
-43.68
|
123.93
|
-20.19
|
|||||
|
Net Profit Growth (%)
|
-224.53
|
-143.11
|
40.44
|
-76.86
|
267.68
|
-222.06
|
|||||
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.88
|
4.56
|
3.10
|
5.51
|
2.95
|
4.57
|
|||||
|
Close Price ($)
|
1.72
|
1.15
|
7.06
|
5.16
|
3.72
|
9.20
|
|||||
|
High Price ($)
|
6.69
|
7.19
|
9.14
|
6.86
|
9.62
|
33.19
|
|||||
|
Low Price ($)
|
0.94
|
0.94
|
2.18
|
1.21
|
2.59
|
7.90
|
|||||
|
Market Cap ($ Cr)
|
221.93
|
--
|
--
|
--
|
--
|
--
|
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
|
-1.19
|
-2.05
|
-2.44
|
-2.41
|
-2.38
|
-2.30
|
|||||
|
Short term debt to equity ratio
|
-0.37
|
-0.38
|
-0.31
|
-0.31
|
-0.30
|
-0.26
|
|||||
|
Current Ratio
|
0.79
|
0.78
|
0.86
|
0.77
|
0.81
|
0.74
|
|||||
|
Quick Ratio
|
0.24
|
0.23
|
0.30
|
0.16
|
0.13
|
0.17
|
|||||
|
Interest Coverage
|
0.45
|
0.70
|
1.61
|
1.46
|
3.39
|
1.54
|
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 (%)
|
--
|
0.29
|
0.25
|
0.00
|
0.19
|
1.20
|
|||||
|
Asset Turnover
|
1.46
|
2.25
|
2.29
|
2.29
|
2.33
|
2.08
|
|||||
|
Receivable days
|
--
|
1.05
|
0.46
|
0.39
|
2.52
|
2.92
|
|||||
|
Inventory Days
|
--
|
79.81
|
76.91
|
78.89
|
77.29
|
66.45
|
|||||
|
Payable days
|
--
|
36.17
|
31.37
|
29.96
|
33.87
|
35.64
|
|||||
|
Cash Conversion Cycle
|
--
|
44.69
|
46.01
|
49.32
|
45.94
|
33.72
|