Market cap
$-- Mln
Revenue (TTM)
$19 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
19.44
|
19.10
|
18.05
|
21.01
|
20.04
|
21.17
|
|||||
|
Cost of Revenue
|
3.24
|
3.31
|
3.19
|
6.88
|
7.00
|
5.83
|
|||||
|
Gross Profit
|
16.20
|
15.79
|
14.86
|
14.12
|
13.04
|
15.34
|
|||||
|
Operating Expenses
|
11.13
|
10.70
|
10.45
|
11.23
|
11.56
|
11.35
|
|||||
|
Operating Profit (EBIT)
|
5.06
|
5.09
|
4.41
|
2.89
|
1.48
|
3.99
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
6.05
|
5.91
|
4.13
|
4.19
|
1.64
|
4.05
|
|||||
|
Provision for Tax
|
0.36
|
0.32
|
0.13
|
0.08
|
0.04
|
0.14
|
|||||
|
Profit after Tax (Net Income)
|
5.68
|
5.59
|
4.00
|
4.12
|
1.59
|
3.90
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
Liabilities ($ Mln) |
TTM | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
45.61
|
45.88
|
42.90
|
45.14
|
42.58
|
43.22
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.33
|
0.47
|
0.32
|
0.61
|
1.94
|
0.92
|
|||||
|
Current Liabilities
|
4.28
|
4.23
|
6.10
|
9.30
|
8.91
|
8.80
|
|||||
|
Total Liabilities
|
54.50
|
50.58
|
49.32
|
55.05
|
53.43
|
52.94
|
Assets ($ Mln) |
TTM | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
23.03
|
23.31
|
22.74
|
25.35
|
26.28
|
26.39
|
|||||
|
Current Assets
|
27.20
|
27.27
|
26.58
|
29.70
|
27.15
|
26.55
|
|||||
|
Total Assets
|
54.50
|
50.58
|
49.32
|
55.05
|
53.43
|
52.94
|
|||||
|
Total Debt*
|
0.60
|
0.75
|
2.97
|
6.70
|
7.47
|
5.88
|
|||||
|
Net Current Assets
|
22.92
|
23.04
|
20.49
|
20.40
|
18.24
|
--
|
Cashflow ($ Mln) |
TTM | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
8.86
|
6.10
|
5.40
|
4.20
|
4.58
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
-5.43
|
-10.03
|
-1.36
|
-1.81
|
0.11
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
0.30
|
0.30
|
0.21
|
0.21
|
0.08
|
0.19
|
|||||
|
Cash EPS ($)
|
--
|
0.36
|
0.28
|
0.26
|
0.13
|
0.19
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.44
|
2.28
|
2.28
|
2.17
|
2.13
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.47
|
0.32
|
0.27
|
0.21
|
0.23
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.42
|
0.32
|
0.26
|
0.18
|
0.15
|
Profitability Ratios |
TTM | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
12.09
|
8.19
|
8.08
|
3.21
|
8.32
|
|||||
|
ROE (%)
|
12.51
|
12.59
|
9.09
|
9.39
|
3.71
|
9.41
|
|||||
|
ROA (%)
|
10.44
|
11.19
|
7.67
|
7.59
|
3.00
|
7.63
|
|||||
|
EBIT Margin (%)
|
28.75
|
31.32
|
24.46
|
13.77
|
7.38
|
18.84
|
|||||
|
Net Margin (%)
|
29.24
|
29.27
|
22.18
|
19.60
|
7.95
|
18.43
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
6.76
|
0.06
|
-0.14
|
0.05
|
-0.05
|
-0.04
|
|||||
|
EBIT Growth (%)
|
21.10
|
35.51
|
52.63
|
95.70
|
-62.95
|
13.43
|
|||||
|
Net Profit Growth (%)
|
30.92
|
39.65
|
-2.78
|
158.42
|
-59.17
|
14.48
|
|||||
|
EPS Growth (%)
|
33.42
|
0.40
|
0.02
|
1.56
|
-0.58
|
0.15
|
|||||
|
Book Value Growth (%)
|
3.70
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
33.87
|
20.65
|
26.48
|
52.11
|
27.89
|
|||||
|
Price / Book Value
|
--
|
4.13
|
1.93
|
2.41
|
1.95
|
2.52
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
23.33
|
11.20
|
21.64
|
27.11
|
19.86
|
|||||
|
Close Price ($)
|
8.76
|
10.09
|
4.40
|
5.51
|
4.23
|
5.36
|
|||||
|
High Price ($)
|
10.50
|
10.50
|
10.68
|
7.91
|
8.25
|
10.33
|
|||||
|
Low Price ($)
|
4.57
|
4.31
|
4.06
|
3.72
|
3.33
|
4.94
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.02
|
0.07
|
0.15
|
0.18
|
0.14
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.06
|
0.13
|
0.13
|
0.11
|
|||||
|
Current Ratio
|
6.36
|
6.44
|
4.36
|
3.19
|
3.05
|
3.02
|
|||||
|
Quick Ratio
|
6.36
|
--
|
--
|
3.15
|
--
|
--
|
|||||
|
Interest Coverage
|
142.64
|
98.09
|
99.64
|
27.11
|
21.82
|
93.46
|
Operating Efficiency Ratios |
TTM | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
16.37
|
14.19
|
21.14
|
24.47
|
31.48
|
32.61
|
|||||
|
Asset Turnover
|
0.36
|
0.38
|
0.35
|
0.39
|
0.38
|
0.41
|
|||||
|
Receivable days
|
--
|
62.39
|
90.62
|
99.53
|
120.40
|
126.18
|
|||||
|
Inventory Days
|
--
|
--
|
46.87
|
21.69
|
--
|
--
|
|||||
|
Payable days
|
--
|
61.92
|
66.35
|
23.20
|
24.48
|
63.30
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
71.14
|
98.02
|
--
|
--
|