|
Fiscal Period: March
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
Capitalization1 |
1 294 | 1 043 | 1 017 | 800 | 779 | 1 112 |
Enterprise Value (EV)1 |
3 151 | 2 342 | 2 981 | 3 464 | 9 442 | 11 882 |
P/E ratio |
-10,2x | -3,34x | -1,98x | -0,99x | -0,50x | -1,00x |
Yield |
- | - | - | - | - | - |
Capitalization / Revenue |
1,46x | 0,96x | 0,73x | 0,56x | 0,70x | 1,48x |
EV / Revenue |
3,55x | 2,16x | 2,13x | 2,41x | 8,52x | 15,8x |
EV / EBITDA |
40,6x | 191x | 11,2x | 13,7x | -258x | -31,5x |
Price to Book |
0,32x | 0,30x | 0,41x | 0,41x | 0,74x | 0,17x |
Nbr of stocks (in thousands) |
43 267 | 43 267 | 43 267 | 43 267 | 43 267 | 43 267 |
Reference price (LKR) |
29,9 | 24,1 | 23,5 | 18,5 | 18,0 | 25,7 |
Announcement Date |
08/24/2017 | 08/31/2018 | 08/28/2019 | 11/04/2020 | 08/31/2021 | 08/31/2021 |
1 LKR in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: March
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
Net sales1 |
887 | 1 083 | 1 397 | 1 437 | 1 108 | 751 |
EBITDA1 |
77,7 | 12,2 | 266 | 252 | -36,6 | -377 |
Operating profit (EBIT)1 |
-36,7 | -103 | 41,3 | 19,4 | -255 | -780 |
Operating Margin |
-4,14% | -9,54% | 2,96% | 1,35% | -23,0% | -104% |
Pre-Tax Profit (EBT)1 |
-271 | -485 | -914 | -1 486 | -2 435 | -2 209 |
Net income1 |
-126 | -312 | -514 | -805 | -1 551 | -1 114 |
Net margin |
-14,3% | -28,9% | -36,8% | -56,0% | -140% | -148% |
EPS2 |
-2,92 | -7,22 | -11,9 | -18,6 | -35,9 | -25,7 |
Dividend per Share |
- | - | - | - | - | - |
Announcement Date |
08/24/2017 | 08/31/2018 | 08/28/2019 | 11/04/2020 | 08/31/2021 | 08/31/2021 |
1 LKR in Million 2 LKR |
|
|
|
Fiscal Period: March
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
Net Debt1 |
1 857 | 1 299 | 1 964 | 2 663 | 8 663 | 10 770 |
Net Cash position1 |
- | - | - | - | - | - |
Leverage (Debt / EBITDA) |
23,9x | 106x | 7,38x | 10,6x | -237x | -28,6x |
Free Cash Flow1 |
782 | -284 | 2 210 | 76,1 | -1 651 | -1 101 |
ROE (Net Profit / Equities) |
-4,43% | -8,28% | -16,1% | -28,1% | -58,1% | -21,7% |
Shareholders' equity1 |
2 856 | 3 774 | 3 203 | 2 864 | 2 670 | 5 135 |
ROA (Net Profit / Asset) |
-0,24% | -0,54% | 0,16% | 0,06% | -0,66% | -1,33% |
Assets1 |
52 650 | 58 089 | -319 402 | -1 327 936 | 234 363 | 83 532 |
Book Value Per Share2 |
93,6 | 80,6 | 57,3 | 44,8 | 24,2 | 147 |
Cash Flow per Share2 |
9,25 | 3,75 | 3,92 | 7,29 | 11,0 | 18,7 |
Capex1 |
1 205 | 2 407 | 1 699 | 969 | 1 287 | 1 357 |
Capex / Sales |
136% | 222% | 122% | 67,4% | 116% | 181% |
Announcement Date |
08/24/2017 | 08/31/2018 | 08/28/2019 | 11/04/2020 | 08/31/2021 | 08/31/2021 |
1 LKR in Million 2 LKR |
|
| |
|
Capitalization (LKR) |
1 600 879 000 |
Capitalization (USD) |
4 419 266 |
Net sales (LKR) |
751 343 665 |
Net sales (USD) |
2 074 103 |
Free-Float |
25,0% |
Free-Float capitalization (LKR) |
400 219 750 |
Free-Float capitalization (USD) |
1 104 816 |
Avg. Exchange 20 sessions (LKR) |
208 273 |
Avg. Exchange 20 sessions (USD) |
575 |
Average Daily Capital Traded |
0,01% |
Change in Enterprise Value/EBITDA
|