Market cap
$1,373 Mln
Revenue (TTM)
$614 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
613.81
|
593.82
|
573.45
|
665.07
|
555.50
|
513.70
|
|||||
|
Cost of Revenue
|
343.44
|
323.54
|
318.83
|
431.82
|
324.88
|
299.19
|
|||||
|
Gross Profit
|
270.37
|
270.28
|
254.62
|
233.26
|
230.62
|
214.51
|
|||||
|
Operating Expenses
|
291.77
|
281.55
|
284.60
|
315.45
|
254.64
|
210.91
|
|||||
|
Operating Profit (EBIT)
|
-21.40
|
-11.27
|
-29.98
|
-82.20
|
-24.02
|
3.60
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
19.39
|
--
|
|||||
|
Profit before Tax
|
-152.26
|
-7.14
|
-19.13
|
-30.43
|
-9.94
|
-48.97
|
|||||
|
Provision for Tax
|
-40.17
|
-31.60
|
5.24
|
-17.55
|
1.35
|
-20.10
|
|||||
|
Profit after Tax (Net Income)
|
-122.90
|
-55.76
|
-164.90
|
-14.26
|
-428.96
|
110.75
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-14.26
|
2,132.86
|
110.75
|
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
|
1,510.13
|
1,726.99
|
1,768.97
|
2,534.50
|
3,363.39
|
1,325.33
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
93.51
|
93.02
|
126.24
|
140.29
|
122.19
|
149.09
|
|||||
|
Current Liabilities
|
272.57
|
237.67
|
204.84
|
210.93
|
230.55
|
345.09
|
|||||
|
Total Liabilities
|
2,148.79
|
2,059.58
|
2,100.04
|
2,885.72
|
3,716.12
|
1,819.51
|
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
|
1,149.23
|
1,351.24
|
1,267.23
|
1,466.76
|
1,256.78
|
1,042.15
|
|||||
|
Current Assets
|
681.35
|
708.34
|
832.81
|
1,418.96
|
2,459.35
|
777.37
|
|||||
|
Total Assets
|
2,148.79
|
2,059.58
|
2,100.04
|
2,885.72
|
3,716.12
|
1,819.51
|
|||||
|
Total Debt*
|
53.97
|
111.17
|
70.68
|
60.44
|
49.23
|
94.77
|
|||||
|
Net Current Assets
|
408.78
|
470.67
|
627.97
|
1,208.03
|
2,228.80
|
432.28
|
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
|
--
|
72.18
|
49.74
|
5.83
|
-466.05
|
149.86
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-90.46
|
224.74
|
431.38
|
1,465.59
|
-146.35
|
|||||
|
Cash from Financing Activities
|
--
|
-9.59
|
-659.21
|
-840.46
|
-62.76
|
-25.91
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
936.78
|
--
|
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 ($)
|
-2.67
|
-1.21
|
-3.34
|
-0.24
|
-5.72
|
1.49
|
|||||
|
Cash EPS ($)
|
--
|
0.12
|
-1.50
|
1.19
|
-5.00
|
2.36
|
|||||
|
Adjusted Book Value ($)
|
--
|
37.55
|
35.81
|
42.46
|
44.84
|
17.78
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.57
|
1.01
|
0.10
|
-6.21
|
2.01
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.83
|
0.25
|
-0.56
|
-7.25
|
1.30
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-3.03
|
-7.44
|
-0.47
|
-17.75
|
8.16
|
|||||
|
ROE (%)
|
-7.62
|
-3.19
|
-7.66
|
-0.48
|
-18.30
|
8.72
|
|||||
|
ROA (%)
|
-5.57
|
-2.68
|
-6.61
|
-0.43
|
-15.50
|
6.56
|
|||||
|
EBIT Margin (%)
|
-24.81
|
-1.20
|
-3.34
|
-4.58
|
-0.96
|
-9.14
|
|||||
|
Net Margin (%)
|
-20.02
|
-9.39
|
-28.76
|
-2.14
|
-74.62
|
21.56
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
4.85
|
0.04
|
-0.14
|
0.20
|
0.08
|
0.32
|
|||||
|
EBIT Growth (%)
|
-1,426.40
|
62.65
|
37.16
|
-469.16
|
88.61
|
-25.66
|
|||||
|
Net Profit Growth (%)
|
-10.82
|
66.18
|
-1,056.60
|
96.68
|
-487.33
|
70.77
|
|||||
|
EPS Growth (%)
|
-10.41
|
0.64
|
-12.98
|
0.96
|
-4.85
|
0.70
|
|||||
|
Book Value Growth (%)
|
-8.92
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-23.69
|
-14.51
|
-210.14
|
-7.49
|
68.88
|
|||||
|
Price / Book Value
|
0.92
|
0.76
|
1.35
|
1.18
|
0.96
|
5.76
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
33.92
|
20.18
|
27.95
|
36.96
|
35.04
|
754.09
|
|||||
|
Close Price ($)
|
25.52
|
28.72
|
48.44
|
50.19
|
42.86
|
102.35
|
|||||
|
High Price ($)
|
41.73
|
55.64
|
69.16
|
63.60
|
124.79
|
110.40
|
|||||
|
Low Price ($)
|
15.93
|
23.91
|
44.00
|
36.01
|
42.41
|
46.22
|
|||||
|
Market Cap ($ Cr)
|
1,372.52
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.06
|
0.04
|
0.02
|
0.01
|
0.07
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
0.01
|
0.00
|
0.00
|
0.11
|
|||||
|
Current Ratio
|
2.50
|
2.98
|
4.07
|
6.73
|
10.67
|
2.25
|
|||||
|
Quick Ratio
|
2.21
|
2.66
|
3.50
|
6.12
|
10.30
|
2.08
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-63.67
|
-1.17
|
-23.04
|
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 (%)
|
23.41
|
31.86
|
30.12
|
23.54
|
29.48
|
23.34
|
|||||
|
Asset Turnover
|
0.28
|
0.29
|
0.23
|
0.20
|
0.20
|
0.30
|
|||||
|
Receivable days
|
--
|
111.31
|
104.85
|
87.95
|
93.25
|
76.32
|
|||||
|
Inventory Days
|
--
|
107.37
|
139.45
|
90.40
|
82.04
|
106.96
|
|||||
|
Payable days
|
--
|
46.37
|
45.96
|
31.49
|
45.54
|
41.54
|
|||||
|
Cash Conversion Cycle
|
--
|
172.30
|
198.35
|
146.86
|
129.75
|
141.74
|