Market cap
$5 Mln
Revenue (TTM)
$1,180 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,179.57
|
1,241.92
|
1,330.12
|
1,451.21
|
1,562.12
|
1,342.92
|
|||||
|
Cost of Revenue
|
781.94
|
802.27
|
853.33
|
902.99
|
888.38
|
747.76
|
|||||
|
Gross Profit
|
397.63
|
439.65
|
476.79
|
548.22
|
673.74
|
595.16
|
|||||
|
Operating Expenses
|
399.90
|
425.68
|
419.67
|
446.04
|
434.99
|
386.08
|
|||||
|
Operating Profit (EBIT)
|
-2.27
|
13.97
|
57.12
|
102.18
|
238.75
|
209.09
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-252.61
|
-232.77
|
-13.28
|
36.74
|
208.12
|
163.13
|
|||||
|
Provision for Tax
|
-1.16
|
4.20
|
10.10
|
9.50
|
49.09
|
36.50
|
|||||
|
Profit after Tax (Net Income)
|
-250.49
|
-236.97
|
-23.38
|
27.24
|
159.03
|
126.63
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
159.03
|
126.63
|
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
|
-492.74
|
-407.99
|
-177.15
|
-161.36
|
-197.95
|
-217.56
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
954.71
|
940.41
|
980.56
|
969.97
|
959.63
|
950.08
|
|||||
|
Current Liabilities
|
260.22
|
209.06
|
246.92
|
225.83
|
347.96
|
309.71
|
|||||
|
Total Liabilities
|
982.41
|
741.48
|
1,050.33
|
1,034.44
|
1,109.63
|
1,043.79
|
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
|
370.95
|
412.69
|
627.89
|
614.15
|
567.25
|
440.52
|
|||||
|
Current Assets
|
351.24
|
328.79
|
422.43
|
420.29
|
542.38
|
603.27
|
|||||
|
Total Assets
|
982.41
|
741.48
|
1,050.33
|
1,034.44
|
1,109.63
|
1,043.79
|
|||||
|
Total Debt*
|
1,021.46
|
1,011.85
|
1,049.59
|
1,037.39
|
1,028.03
|
1,015.33
|
|||||
|
Net Current Assets
|
91.03
|
119.73
|
175.52
|
194.46
|
194.42
|
292.00
|
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
|
--
|
8.82
|
107.47
|
6.47
|
66.64
|
169.56
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-25.35
|
-47.16
|
-52.54
|
-138.98
|
-35.36
|
|||||
|
Cash from Financing Activities
|
--
|
-27.64
|
-7.22
|
-10.80
|
-158.87
|
53.78
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
-26.97
|
-25.53
|
-2.53
|
2.95
|
17.22
|
13.14
|
|||||
|
Cash EPS ($)
|
--
|
-21.92
|
1.05
|
6.64
|
20.55
|
15.90
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.95
|
11.62
|
0.70
|
7.22
|
17.60
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.80
|
6.51
|
-3.48
|
3.78
|
14.59
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-32.10
|
-2.67
|
3.19
|
19.54
|
18.85
|
|||||
|
ROE (%)
|
--
|
81.00
|
13.81
|
-15.16
|
-76.55
|
-24.25
|
|||||
|
ROA (%)
|
-22.43
|
-26.45
|
-2.24
|
2.54
|
14.77
|
14.15
|
|||||
|
EBIT Margin (%)
|
-21.75
|
-13.68
|
4.29
|
7.04
|
15.26
|
14.71
|
|||||
|
Net Margin (%)
|
-21.24
|
-19.08
|
-1.76
|
1.88
|
10.18
|
9.43
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-5.68
|
-0.07
|
-0.08
|
-0.07
|
0.16
|
0.21
|
|||||
|
EBIT Growth (%)
|
-3,952.37
|
-397.38
|
-44.10
|
-57.13
|
20.66
|
35.97
|
|||||
|
Net Profit Growth (%)
|
-197.93
|
-913.60
|
-185.82
|
-82.87
|
25.58
|
116.24
|
|||||
|
EPS Growth (%)
|
-196.86
|
-9.10
|
-1.86
|
-0.83
|
0.31
|
1.09
|
|||||
|
Book Value Growth (%)
|
-98.74
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.22
|
-1.25
|
1.92
|
0.85
|
1.56
|
|||||
|
Price / Book Value
|
--
|
-0.13
|
-0.16
|
-0.32
|
-0.69
|
-0.91
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
25.24
|
-7.32
|
10.76
|
7.59
|
3.91
|
3.87
|
|||||
|
Close Price ($)
|
10.15
|
5.50
|
63.20
|
113.20
|
294.20
|
410.80
|
|||||
|
High Price ($)
|
13.57
|
72.60
|
164.20
|
342.50
|
488.00
|
656.80
|
|||||
|
Low Price ($)
|
0.87
|
5.36
|
48.40
|
95.60
|
260.20
|
383.00
|
|||||
|
Market Cap ($ Cr)
|
5.36
|
--
|
--
|
--
|
--
|
--
|
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
|
-1.59
|
-2.48
|
-5.92
|
-6.43
|
-5.19
|
-4.67
|
|||||
|
Short term debt to equity ratio
|
-0.14
|
-0.18
|
-0.40
|
-0.44
|
-0.35
|
-0.32
|
|||||
|
Current Ratio
|
1.35
|
1.57
|
1.71
|
1.86
|
1.56
|
1.95
|
|||||
|
Quick Ratio
|
0.45
|
0.58
|
0.76
|
0.48
|
0.52
|
1.31
|
|||||
|
Interest Coverage
|
-3.39
|
-2.70
|
0.81
|
1.56
|
7.88
|
5.74
|
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 (%)
|
3.00
|
2.14
|
3.42
|
2.03
|
2.90
|
2.89
|
|||||
|
Asset Turnover
|
1.06
|
1.39
|
1.28
|
1.35
|
1.45
|
1.50
|
|||||
|
Receivable days
|
--
|
10.59
|
10.28
|
9.40
|
9.84
|
9.57
|
|||||
|
Inventory Days
|
--
|
100.68
|
116.88
|
136.22
|
115.22
|
84.93
|
|||||
|
Payable days
|
--
|
27.21
|
27.00
|
43.49
|
52.92
|
47.22
|
|||||
|
Cash Conversion Cycle
|
--
|
84.06
|
100.15
|
102.13
|
72.14
|
47.28
|