Market cap
$4 Mln
Revenue (TTM)
$2,165 Mln
P/E Ratio
--
P/B Ratio
3.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 | Jan-15 | Jan-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,164.50
|
2,216.90
|
2,417.60
|
2,762.30
|
2,241.20
|
2,324.80
|
|||||
|
Cost of Revenue
|
1,097.70
|
1,176.60
|
1,204.90
|
1,396.10
|
1,135.90
|
1,148.30
|
|||||
|
Gross Profit
|
1,066.80
|
1,040.30
|
1,212.70
|
1,366.20
|
1,105.30
|
1,176.50
|
|||||
|
Operating Expenses
|
1,175.20
|
1,153.90
|
1,113.00
|
1,212.00
|
1,054.90
|
1,027.40
|
|||||
|
Operating Profit (EBIT)
|
-110.10
|
-113.60
|
99.70
|
154.20
|
50.40
|
149.10
|
|||||
|
Other Income
|
--
|
--
|
-3.30
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-295.00
|
-271.60
|
69.70
|
240.30
|
-534.50
|
45.60
|
|||||
|
Provision for Tax
|
-61.50
|
-73.20
|
13.00
|
28.00
|
12.10
|
10.30
|
|||||
|
Profit after Tax (Net Income)
|
-235.50
|
-198.40
|
56.70
|
212.30
|
-546.60
|
35.30
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-218.60
|
-200.60
|
56.70
|
212.30
|
-546.60
|
35.30
|
Liabilities ($ Mln) |
TTM | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 | Jan-15 | Jan-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-183.00
|
-49.10
|
149.80
|
42.40
|
-172.00
|
373.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,887.00
|
1,728.90
|
1,635.60
|
1,686.30
|
1,975.10
|
1,302.70
|
|||||
|
Current Liabilities
|
553.70
|
501.00
|
576.80
|
608.60
|
498.20
|
394.90
|
|||||
|
Total Liabilities
|
2,811.40
|
2,180.80
|
2,362.20
|
2,337.30
|
2,301.30
|
2,070.80
|
Assets ($ Mln) |
TTM | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 | Jan-15 | Jan-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
1,467.40
|
1,537.90
|
1,641.90
|
1,682.50
|
1,581.50
|
1,360.80
|
|||||
|
Current Assets
|
790.30
|
642.90
|
720.30
|
654.80
|
719.80
|
710.00
|
|||||
|
Total Assets
|
2,811.40
|
2,180.80
|
2,362.20
|
2,337.30
|
2,301.30
|
2,070.80
|
|||||
|
Total Debt*
|
2,022.00
|
1,867.60
|
1,692.20
|
1,739.90
|
2,025.60
|
1,132.80
|
|||||
|
Net Current Assets
|
236.60
|
141.90
|
143.50
|
46.20
|
221.60
|
315.10
|
Cashflow ($ Mln) |
TTM | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 | Jan-15 | Jan-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-75.20
|
-23.60
|
327.10
|
-33.90
|
99.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-101.20
|
-13.20
|
-35.70
|
-79.50
|
-49.70
|
|||||
|
Cash from Financing Activities
|
--
|
174.10
|
31.90
|
-288.40
|
86.30
|
-25.10
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-2.30
|
-4.90
|
--
|
--
|
--
|
Financials Ratios |
TTM | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 | Jan-15 | Jan-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 | Jan-15 | Jan-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-10.84
|
3.13
|
11.68
|
-32.54
|
4.69
|
|||||
|
ROE (%)
|
--
|
-394.04
|
59.00
|
-327.62
|
-543.34
|
9.46
|
|||||
|
ROA (%)
|
-7.98
|
-8.73
|
2.41
|
9.15
|
-25.00
|
1.70
|
|||||
|
EBIT Margin (%)
|
-4.45
|
-5.12
|
4.12
|
5.58
|
2.25
|
6.41
|
|||||
|
Net Margin (%)
|
-10.88
|
-8.95
|
2.35
|
7.69
|
-24.39
|
1.52
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 | Jan-15 | Jan-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-4.20
|
-0.08
|
-0.12
|
0.23
|
-0.04
|
0.00
|
|||||
|
EBIT Growth (%)
|
-14.78
|
-213.94
|
-35.34
|
205.95
|
-66.20
|
-7.85
|
|||||
|
Net Profit Growth (%)
|
-220.65
|
-449.91
|
-73.29
|
138.84
|
-1,648.44
|
-63.42
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 | Jan-15 | Jan-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
3.09
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-18.01
|
-55.53
|
8.17
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
0.58
|
3.92
|
10.69
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
6.11
|
13.55
|
17.50
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
0.55
|
2.46
|
8.51
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
4.06
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 | Jan-15 | Jan-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
-6.27
|
-38.04
|
11.30
|
41.04
|
-11.78
|
3.04
|
|||||
|
Short term debt to equity ratio
|
-0.99
|
-3.75
|
1.21
|
4.42
|
-0.97
|
0.07
|
|||||
|
Current Ratio
|
1.43
|
1.28
|
1.25
|
1.08
|
1.44
|
1.80
|
|||||
|
Quick Ratio
|
0.20
|
0.12
|
0.11
|
0.16
|
0.14
|
0.24
|
|||||
|
Interest Coverage
|
-1.89
|
-1.78
|
1.95
|
2.23
|
0.49
|
1.47
|
Operating Efficiency Ratios |
TTM | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 | Jan-15 | Jan-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
-0.17
|
0.00
|
--
|
0.00
|
--
|
|||||
|
Asset Turnover
|
0.73
|
0.98
|
1.03
|
1.19
|
1.03
|
1.12
|
|||||
|
Receivable days
|
--
|
-0.30
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
192.88
|
184.08
|
157.71
|
203.46
|
195.87
|
|||||
|
Payable days
|
--
|
70.05
|
76.38
|
62.42
|
72.67
|
71.54
|
|||||
|
Cash Conversion Cycle
|
--
|
122.53
|
107.70
|
95.28
|
130.79
|
--
|