Market cap
$255 Mln
Revenue (TTM)
$3,793 Mln
P/E Ratio
--
P/B Ratio
6.4
Div. Yield
0 %
Income Statement (CN¥ Mln) |
Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 | Mar-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,239.69
|
2,021.85
|
2,064.66
|
2,059.24
|
2,065.26
|
1,636.12
|
|||||
|
Cost of Revenue
|
3,023.30
|
1,883.40
|
2,039.15
|
2,033.80
|
2,039.74
|
1,588.40
|
|||||
|
Gross Profit
|
216.40
|
138.46
|
25.51
|
25.44
|
25.52
|
47.72
|
|||||
|
Operating Expenses
|
389.96
|
417.27
|
453.55
|
382.37
|
453.68
|
326.66
|
|||||
|
Operating Profit (EBIT)
|
-173.57
|
-278.81
|
-428.04
|
-356.93
|
-428.16
|
-278.94
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-262.43
|
-269.49
|
-147.56
|
-147.13
|
-147.61
|
-143.31
|
|||||
|
Provision for Tax
|
0.04
|
0.05
|
0.37
|
0.37
|
0.37
|
0.25
|
|||||
|
Profit after Tax (Net Income)
|
-277.54
|
-276.28
|
-137.52
|
-137.16
|
-147.99
|
-143.55
|
|||||
|
Minority Interest
|
-15.07
|
--
|
-2.85
|
--
|
0.01
|
0.01
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
Liabilities (CN¥ Mln) |
Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 | Mar-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-209.86
|
-368.00
|
-292.85
|
-1,823.34
|
-1,823.34
|
-1,509.92
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,337.55
|
1,403.19
|
1,346.09
|
1,938.25
|
1,938.25
|
1,462.64
|
|||||
|
Current Liabilities
|
977.51
|
762.01
|
885.15
|
603.91
|
603.91
|
1,298.64
|
|||||
|
Total Liabilities
|
2,441.47
|
1,951.93
|
2,088.15
|
718.65
|
718.65
|
1,251.20
|
Assets (CN¥ Mln) |
Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 | Mar-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
1,697.10
|
1,612.54
|
1,861.77
|
436.90
|
436.90
|
376.87
|
|||||
|
Current Assets
|
744.37
|
339.39
|
226.38
|
281.75
|
281.75
|
874.33
|
|||||
|
Total Assets
|
2,441.47
|
1,951.93
|
2,088.15
|
718.65
|
718.65
|
1,251.20
|
|||||
|
Total Debt*
|
1,958.49
|
1,749.98
|
1,779.69
|
812.71
|
820.38
|
1,163.72
|
|||||
|
Net Current Assets
|
-233.00
|
--
|
-658.77
|
--
|
-322.17
|
-322.17
|
Cashflow (CN¥ Mln) |
Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 | Mar-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-504.35
|
-196.73
|
-262.45
|
-251.14
|
-251.14
|
-844.96
|
|||||
|
Cash Flow from Investing Activities
|
-21.15
|
-2.43
|
-11.34
|
--
|
-32.03
|
-32.03
|
|||||
|
Cash from Financing Activities
|
581.54
|
201.12
|
205.30
|
239.99
|
239.99
|
764.42
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 | Mar-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (CN¥)
|
-1.25
|
-37.93
|
0.00
|
-2.86
|
-3.13
|
-3.05
|
|||||
|
Cash EPS (CN¥)
|
-0.97
|
-37.93
|
0.00
|
-2.86
|
-2.48
|
-2.40
|
|||||
|
Adjusted Book Value (CN¥)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share (CN¥)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (CN¥)
|
-2.28
|
-27.01
|
0.00
|
-5.23
|
-5.31
|
-17.98
|
|||||
|
Free Cash Flow per Share (CN¥)
|
-2.37
|
-27.73
|
0.00
|
-5.92
|
-6.01
|
-18.37
|
Profitability Ratios |
Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 | Mar-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-17.73
|
-19.26
|
-57.76
|
20.22
|
21.94
|
77.75
|
|||||
|
ROE (%)
|
96.06
|
83.61
|
13.00
|
8.23
|
8.88
|
8.19
|
|||||
|
ROA (%)
|
-12.63
|
-13.68
|
-9.80
|
-13.93
|
-15.03
|
-11.55
|
|||||
|
EBIT Margin (%)
|
-5.18
|
-8.78
|
-6.11
|
-17.33
|
-6.12
|
-17.05
|
|||||
|
Net Margin (%)
|
-8.57
|
-13.66
|
-6.66
|
-6.66
|
-7.17
|
-8.77
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 | Mar-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.60
|
-0.02
|
0.00
|
0.26
|
0.28
|
1.49
|
|||||
|
EBIT Growth (%)
|
5.35
|
-40.59
|
0.11
|
-27.96
|
-25.99
|
49.52
|
|||||
|
Net Profit Growth (%)
|
-0.46
|
-100.90
|
7.07
|
4.45
|
-4.39
|
80.41
|
|||||
|
EPS Growth (%)
|
0.97
|
-15,549.02
|
1.00
|
0.06
|
0.09
|
0.98
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 | Mar-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
-9.33
|
-4.76
|
-6.08
|
-0.45
|
-0.45
|
-0.77
|
|||||
|
Short term debt to equity ratio
|
-2.96
|
-1.02
|
-1.48
|
-0.10
|
-0.10
|
-0.22
|
|||||
|
Current Ratio
|
0.76
|
0.45
|
0.26
|
0.47
|
0.47
|
0.67
|
|||||
|
Quick Ratio
|
0.20
|
0.17
|
0.13
|
0.28
|
0.28
|
0.35
|
|||||
|
Interest Coverage
|
-1.78
|
-1.93
|
-2.02
|
-16.80
|
-5.95
|
-6.77
|
Operating Efficiency Ratios |
Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 | Mar-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
0.86
|
0.21
|
3.37
|
0.78
|
1.47
|
13.55
|
|||||
|
Asset Turnover
|
1.47
|
1.00
|
1.47
|
2.09
|
2.10
|
1.32
|
|||||
|
Receivable days
|
1.80
|
6.66
|
7.58
|
21.09
|
22.30
|
70.82
|
|||||
|
Inventory Days
|
45.50
|
30.82
|
19.83
|
48.23
|
48.09
|
57.01
|
|||||
|
Payable days
|
8.86
|
15.74
|
14.46
|
15.55
|
15.51
|
22.28
|
|||||
|
Cash Conversion Cycle
|
38.45
|
21.74
|
12.95
|
53.78
|
54.88
|
105.55
|