Real-time Estimate
Cboe BZX
07:45:00 10/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
1.195
USD
|
-0.42%
|
|
-4.72%
|
-48.07%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
355.8
|
431.4
|
334.5
|
177.4
|
-
|
-
|
Enterprise Value (EV)
1 |
355.8
|
229.1
|
334.5
|
94.19
|
107.5
|
99.13
|
P/E ratio
|
-0.6
x
|
-4.88
x
|
-3.38
x
|
-2.89
x
|
-7.16
x
|
-6.67
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
2.96
x
|
0.98
x
|
0.66
x
|
0.22
x
|
0.15
x
|
EV / Revenue
|
-
|
1.57
x
|
0.98
x
|
0.35
x
|
0.14
x
|
0.08
x
|
EV / EBITDA
|
-13.1
x
|
-20.2
x
|
-5.38
x
|
-2.86
x
|
3.19
x
|
1.36
x
|
EV / FCF
|
-16
x
|
-8.93
x
|
-
|
-1.01
x
|
-6.13
x
|
-1.65
x
|
FCF Yield
|
-6.25%
|
-11.2%
|
-
|
-98.6%
|
-16.3%
|
-60.5%
|
Price to Book
|
-
|
1.5
x
|
-
|
0.85
x
|
0.7
x
|
0.52
x
|
Nbr of stocks (in thousands)
|
35,938
|
1,38,268
|
1,43,546
|
1,47,868
|
-
|
-
|
Reference price
2 |
9.900
|
3.120
|
2.330
|
1.200
|
1.200
|
1.200
|
Announcement Date
|
08/03/22
|
07/03/23
|
12/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
-
|
145.9
|
341.5
|
269.7
|
794.6
|
1,211
|
EBITDA
1 |
-
|
-27.22
|
-11.36
|
-62.11
|
-32.93
|
33.75
|
73.1
|
EBIT
1 |
-
|
-29.54
|
-63.08
|
-106.7
|
-71.44
|
-32.62
|
-48.06
|
Operating Margin
|
-
|
-
|
-43.24%
|
-31.25%
|
-26.49%
|
-4.11%
|
-3.97%
|
Earnings before Tax (EBT)
1 |
-
|
-31.34
|
-77.87
|
-98.79
|
-71.42
|
-32.6
|
-48.06
|
Net income
1 |
-24.17
|
-31.34
|
-78.3
|
-98.44
|
-61
|
-25.07
|
-25.7
|
Net margin
|
-
|
-
|
-53.67%
|
-28.82%
|
-22.62%
|
-3.16%
|
-2.12%
|
EPS
2 |
-18.06
|
-16.61
|
-0.6400
|
-0.6900
|
-0.4150
|
-0.1675
|
-0.1800
|
Free Cash Flow
1 |
-
|
-22.24
|
-25.66
|
-
|
-92.86
|
-17.53
|
-60
|
FCF margin
|
-
|
-
|
-17.59%
|
-
|
-34.43%
|
-2.21%
|
-4.95%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
18/10/21
|
08/03/22
|
07/03/23
|
12/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
-
|
-
|
42.88
|
0.977
|
1.694
|
100.3
|
11.42
|
39.68
|
172.2
|
118.2
|
7.759
|
41.75
|
77.35
|
132.2
|
205.6
|
EBITDA
1 |
-
|
-11.48
|
31.23
|
-14.21
|
-17.21
|
-11.18
|
-19.01
|
-18.05
|
-10.25
|
-14.82
|
-14.42
|
-4.652
|
-11.92
|
3.733
|
5.49
|
EBIT
1 |
-
|
-12.82
|
20.84
|
-21.97
|
-36.21
|
-25.74
|
-32.94
|
-28.36
|
-21.24
|
-24.2
|
-24.63
|
-20.42
|
-17.33
|
-10.06
|
-12.91
|
Operating Margin
|
-
|
-
|
48.59%
|
-2,249.13%
|
-2,137.31%
|
-25.66%
|
-288.41%
|
-71.47%
|
-12.33%
|
-20.47%
|
-317.4%
|
-48.91%
|
-22.4%
|
-7.61%
|
-6.28%
|
Earnings before Tax (EBT)
1 |
-
|
-12.75
|
-19.95
|
-6.133
|
-28.58
|
-23.21
|
-31.17
|
-26.16
|
-19.34
|
-22.12
|
-21.14
|
-20.31
|
-17.29
|
-9.97
|
-13.9
|
Net income
1 |
-6.164
|
-12.75
|
-20.08
|
-6.178
|
-28.76
|
-23.28
|
-31.17
|
-26.16
|
-18.94
|
-22.17
|
-21.14
|
-17.46
|
-14.96
|
-7.06
|
-15.4
|
Net margin
|
-
|
-
|
-46.82%
|
-632.34%
|
-1,698.05%
|
-23.2%
|
-272.87%
|
-65.93%
|
-11%
|
-18.75%
|
-272.44%
|
-41.82%
|
-19.34%
|
-5.34%
|
-7.49%
|
EPS
2 |
-2.980
|
-6.200
|
-0.2500
|
-0.0500
|
-0.2100
|
-0.1700
|
-0.2200
|
-0.1800
|
-0.1300
|
-0.1500
|
-0.1400
|
-0.1200
|
-0.1025
|
-0.0600
|
-0.1050
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
24/11/21
|
08/03/22
|
16/05/22
|
08/08/22
|
14/11/22
|
07/03/23
|
09/05/23
|
08/08/23
|
07/11/23
|
12/03/24
|
08/05/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
202
|
-
|
83.3
|
69.9
|
78.3
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-22.2
|
-25.7
|
-
|
-92.9
|
-17.5
|
-60
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-13.2%
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-8.8%
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
693.2
|
-
|
-
|
Book Value Per Share
2 |
-
|
-
|
2.080
|
-
|
1.410
|
1.710
|
2.290
|
Cash Flow per Share
2 |
-
|
-
|
-0.1900
|
-
|
-0.1000
|
0.4100
|
0.6500
|
Capex
1 |
-
|
0.17
|
2.32
|
-
|
43.3
|
48.3
|
80
|
Capex / Sales
|
-
|
-
|
1.59%
|
-
|
16.07%
|
6.08%
|
6.61%
|
Announcement Date
|
18/10/21
|
08/03/22
|
07/03/23
|
12/03/24
|
-
|
-
|
-
|
Average target price
4.375
USD Spread / Average Target +264.58% Consensus |
1st Jan change
|
Capi.
|
---|
| -48.07% | 177M | | +5.80% | 10.03B | | +70.08% | 4.55B | | +4.61% | 3.91B | | +11.13% | 3.36B | | +64.97% | 3.18B | | +52.11% | 3.06B | | +21.67% | 2.86B | | -7.14% | 1.94B | | +18.64% | 1.92B |
Smart Grid & Electrical Transmission
|