Market cap
$236 Mln
Revenue (TTM)
$205 Mln
P/E Ratio
10.8
P/B Ratio
1.1
Div. Yield
2.8 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
204.92
|
205.49
|
197.37
|
168.55
|
130.45
|
159.51
|
|||||
|
Cost of Revenue
|
83.80
|
93.79
|
96.43
|
74.46
|
21.08
|
9.48
|
|||||
|
Gross Profit
|
121.12
|
111.71
|
100.94
|
94.09
|
109.36
|
150.03
|
|||||
|
Operating Expenses
|
89.59
|
83.30
|
79.15
|
77.13
|
81.44
|
103.73
|
|||||
|
Operating Profit (EBIT)
|
31.53
|
28.40
|
21.79
|
16.97
|
27.92
|
46.30
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
31.53
|
28.40
|
21.79
|
16.97
|
27.92
|
46.30
|
|||||
|
Provision for Tax
|
7.17
|
6.57
|
5.44
|
3.72
|
6.09
|
10.72
|
|||||
|
Profit after Tax (Net Income)
|
24.37
|
21.84
|
16.35
|
13.24
|
21.83
|
35.59
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
21.83
|
35.59
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
204.81
|
199.72
|
171.52
|
158.02
|
153.28
|
165.36
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,280.33
|
80.28
|
77.65
|
112.49
|
72.00
|
60.30
|
|||||
|
Current Liabilities
|
108.03
|
2,282.00
|
2,136.70
|
1,975.68
|
1,836.95
|
1,487.79
|
|||||
|
Total Liabilities
|
2,701.21
|
2,562.00
|
2,385.87
|
2,246.19
|
2,062.23
|
1,713.44
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
2,571.29
|
2,418.41
|
2,196.72
|
1,916.23
|
1,743.74
|
1,437.41
|
|||||
|
Current Assets
|
21.89
|
143.59
|
189.14
|
329.97
|
318.49
|
276.03
|
|||||
|
Total Assets
|
2,615.07
|
2,562.00
|
2,385.87
|
2,246.19
|
2,062.23
|
1,713.44
|
|||||
|
Total Debt*
|
157.74
|
167.19
|
174.21
|
191.73
|
162.43
|
81.85
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
24.30
|
9.60
|
18.85
|
84.67
|
165.12
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-163.90
|
-165.00
|
-164.19
|
-393.15
|
-140.52
|
|||||
|
Cash from Financing Activities
|
--
|
147.92
|
126.16
|
163.64
|
323.39
|
-37.87
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
2.05
|
1.86
|
1.44
|
1.18
|
1.85
|
2.87
|
|||||
|
Cash EPS ($)
|
--
|
1.79
|
1.64
|
1.41
|
1.94
|
2.48
|
|||||
|
Adjusted Book Value ($)
|
--
|
16.97
|
15.08
|
14.10
|
12.99
|
13.31
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.06
|
0.84
|
1.68
|
7.18
|
13.29
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.92
|
0.79
|
1.52
|
6.93
|
12.86
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.13
|
4.70
|
3.98
|
7.76
|
11.03
|
|||||
|
ROE (%)
|
12.05
|
11.76
|
9.92
|
8.51
|
13.70
|
23.18
|
|||||
|
ROA (%)
|
0.91
|
0.88
|
0.71
|
0.61
|
1.16
|
2.07
|
|||||
|
EBIT Margin (%)
|
11.74
|
13.76
|
11.04
|
10.07
|
21.40
|
29.03
|
|||||
|
Net Margin (%)
|
11.89
|
10.63
|
8.28
|
7.86
|
16.73
|
22.31
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.72
|
0.04
|
0.17
|
0.29
|
-0.18
|
0.07
|
|||||
|
EBIT Growth (%)
|
-0.91
|
29.80
|
28.40
|
-39.23
|
-39.70
|
34.07
|
|||||
|
Net Profit Growth (%)
|
32.89
|
33.59
|
23.43
|
-39.33
|
-38.66
|
34.60
|
|||||
|
EPS Growth (%)
|
27.16
|
0.29
|
0.22
|
-0.36
|
-0.35
|
0.32
|
|||||
|
Book Value Growth (%)
|
7.88
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
10.83
|
9.48
|
9.54
|
11.76
|
16.37
|
12.83
|
|||||
|
Price / Book Value
|
1.13
|
1.04
|
0.91
|
0.99
|
2.33
|
2.76
|
|||||
|
Dividend Yield (%)
|
2.80
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
8.49
|
9.32
|
7.45
|
11.93
|
8.57
|
|||||
|
Close Price ($)
|
20.03
|
17.58
|
13.71
|
13.90
|
15.15
|
18.39
|
|||||
|
High Price ($)
|
21.67
|
18.33
|
17.25
|
16.68
|
19.89
|
19.04
|
|||||
|
Low Price ($)
|
12.70
|
11.16
|
8.26
|
7.80
|
13.94
|
9.25
|
|||||
|
Market Cap ($ Cr)
|
236.31
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.24
|
0.84
|
1.02
|
1.21
|
1.06
|
0.49
|
|||||
|
Short term debt to equity ratio
|
0.53
|
0.59
|
0.73
|
0.90
|
0.80
|
0.25
|
|||||
|
Current Ratio
|
0.20
|
0.06
|
0.09
|
0.17
|
0.17
|
0.19
|
|||||
|
Quick Ratio
|
0.20
|
--
|
--
|
0.17
|
0.20
|
0.20
|
|||||
|
Interest Coverage
|
1.42
|
0.36
|
0.26
|
0.25
|
1.50
|
5.50
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
5.21
|
5.22
|
42.29
|
75.50
|
110.97
|
58.46
|
|||||
|
Asset Turnover
|
0.08
|
0.08
|
0.09
|
0.08
|
0.07
|
0.09
|
|||||
|
Receivable days
|
--
|
83.71
|
194.98
|
294.71
|
333.21
|
148.58
|
|||||
|
Inventory Days
|
--
|
--
|
2.81
|
-114.57
|
-657.92
|
-1,362.13
|
|||||
|
Payable days
|
--
|
26.08
|
32.54
|
31.18
|
20.96
|
22.83
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
165.25
|
148.96
|
-345.68
|
-1,236.37
|