Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 52 | 52 | 52 | 52 | 52 | 59 | 59 | 59 |
| Reserves | 217 | 248 | 298 | 314 | 344 | 364 | 375 | 390 |
| Borrowings | 144 | 96 | 106 | 112 | 125 | 62 | 102 | 72 |
| Other Liabilities | 64 | 78 | 82 | 87 | 86 | 94 | 72 | 89 |
| Total Liabilities | 478 | 474 | 539 | 566 | 608 | 579 | 607 | 609 |
| AssetsFixed Assets | 272 | 269 | 260 | 281 | 279 | 264 | 259 | 251 |
| CWIP | 2 | 0 | 5 | 2 | 1 | 20 | 36 | 41 |
| Investments | 1 | 0 | 8 | 13 | 29 | 26 | 28 | 45 |
| Other Assets | 203 | 204 | 266 | 269 | 299 | 269 | 285 | 271 |
| Total Assets | 478 | 474 | 539 | 566 | 608 | 579 | 607 | 609 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | 53 | 82 | 7 | 37 |
| Cash from Investing | -32 | -30 | -15 | -38 |
| Cash from Financing | -33 | -30 | -14 | -5 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | 26 | 69 | -12 | 13 |
| FCF Margin | — | — | — | — |
This looks cyclical, and we don't have enough quarters to establish a through-cycle earnings base. Valuing it off the current point in the cycle would be misleading.
SCANSTL · CYCLICAL_UNMODELABLE
Guides on how to read this kind of business and the numbers that matter.