Market cap
$5,696 Mln
Revenue (TTM)
$803 Mln
P/E Ratio
--
P/B Ratio
32.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
802.64
|
709.00
|
538.27
|
406.88
|
--
|
--
|
|||||
|
Cost of Revenue
|
241.45
|
226.33
|
190.37
|
163.63
|
--
|
--
|
|||||
|
Gross Profit
|
561.19
|
482.67
|
347.90
|
243.25
|
--
|
--
|
|||||
|
Operating Expenses
|
1,320.98
|
1,135.25
|
603.64
|
556.05
|
--
|
--
|
|||||
|
Operating Profit (EBIT)
|
-759.79
|
-652.58
|
-255.74
|
-312.80
|
--
|
--
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-724.59
|
-668.05
|
-350.27
|
-338.07
|
--
|
--
|
|||||
|
Provision for Tax
|
12.57
|
11.34
|
4.24
|
6.78
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-737.16
|
-679.39
|
-354.51
|
-344.85
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
156.79
|
194.53
|
-485.59
|
-256.82
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
866.08
|
896.23
|
817.39
|
603.05
|
--
|
--
|
|||||
|
Current Liabilities
|
689.35
|
681.53
|
526.71
|
427.56
|
--
|
--
|
|||||
|
Total Liabilities
|
2,401.57
|
1,772.29
|
858.51
|
773.79
|
--
|
--
|
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
|
325.93
|
323.33
|
330.10
|
293.66
|
--
|
--
|
|||||
|
Current Assets
|
1,386.29
|
1,448.97
|
528.41
|
480.13
|
--
|
--
|
|||||
|
Total Assets
|
3,098.50
|
1,772.29
|
858.51
|
773.79
|
--
|
--
|
|||||
|
Total Debt*
|
732.23
|
755.15
|
662.70
|
508.50
|
--
|
--
|
|||||
|
Net Current Assets
|
--
|
767.44
|
1.70
|
52.57
|
--
|
--
|
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
|
--
|
38.07
|
-110.68
|
-167.17
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-628.66
|
2.24
|
176.95
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
895.37
|
109.86
|
6.29
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
-120.59
|
-165.35
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
-419.65
|
466.84
|
95.50
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
-32.90
|
-51.65
|
-43.44
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
-95.98
|
-92.04
|
-47.51
|
-76.88
|
--
|
--
|
|||||
|
Net Margin (%)
|
-91.84
|
-95.82
|
-65.86
|
-84.75
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
30.40
|
0.32
|
0.32
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-313.44
|
-155.17
|
18.24
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-111.65
|
-91.64
|
-2.80
|
--
|
--
|
--
|
|||||
|
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
|
32.33
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
0.66
|
--
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
12.59
|
14.85
|
--
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
27.99
|
27.99
|
--
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
7.67
|
14.52
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
5,695.71
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
3.88
|
-1.36
|
-1.98
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.07
|
0.06
|
-0.02
|
-0.04
|
--
|
--
|
|||||
|
Current Ratio
|
2.01
|
2.13
|
1.00
|
1.12
|
--
|
--
|
|||||
|
Quick Ratio
|
2.00
|
2.12
|
0.99
|
1.11
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
23.42
|
22.32
|
36.25
|
28.01
|
--
|
--
|
|||||
|
Asset Turnover
|
0.36
|
0.54
|
0.66
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
91.02
|
104.86
|
102.29
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
8.61
|
12.54
|
16.31
|
--
|
--
|
|||||
|
Payable days
|
--
|
13.79
|
9.77
|
16.81
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
85.84
|
107.62
|
101.79
|
--
|
--
|