Market cap
$1,101 Mln
Revenue (TTM)
$545 Mln
P/E Ratio
24.8
P/B Ratio
2.6
Div. Yield
0.7 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
544.68
|
503.52
|
388.23
|
340.91
|
321.62
|
355.78
|
|||||
|
Cost of Revenue
|
454.99
|
423.20
|
309.66
|
273.46
|
266.50
|
291.38
|
|||||
|
Gross Profit
|
89.69
|
80.33
|
78.57
|
67.45
|
55.13
|
64.40
|
|||||
|
Operating Expenses
|
37.17
|
37.38
|
33.35
|
32.42
|
33.00
|
34.37
|
|||||
|
Operating Profit (EBIT)
|
52.52
|
42.94
|
45.21
|
35.03
|
22.13
|
30.03
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
3.82
|
2.43
|
|||||
|
Profit before Tax
|
54.53
|
42.12
|
50.67
|
42.43
|
25.94
|
32.46
|
|||||
|
Provision for Tax
|
11.72
|
9.04
|
9.21
|
7.87
|
5.25
|
6.81
|
|||||
|
Profit after Tax (Net Income)
|
42.81
|
33.08
|
41.46
|
34.56
|
20.70
|
25.65
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
20.32
|
33.08
|
41.46
|
34.56
|
20.70
|
25.65
|
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
|
411.27
|
395.14
|
367.63
|
356.26
|
348.05
|
357.62
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
10.41
|
14.57
|
11.33
|
12.26
|
12.84
|
11.59
|
|||||
|
Current Liabilities
|
76.93
|
94.95
|
74.44
|
72.02
|
53.64
|
53.16
|
|||||
|
Total Liabilities
|
575.54
|
504.66
|
453.40
|
440.54
|
414.54
|
422.38
|
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
|
97.07
|
101.59
|
86.74
|
80.43
|
87.90
|
74.32
|
|||||
|
Current Assets
|
401.54
|
403.06
|
366.66
|
360.11
|
326.63
|
348.05
|
|||||
|
Total Assets
|
575.54
|
504.66
|
453.40
|
440.54
|
414.54
|
422.38
|
|||||
|
Total Debt*
|
9.18
|
33.07
|
9.96
|
10.66
|
10.73
|
10.16
|
|||||
|
Net Current Assets
|
324.61
|
308.11
|
292.23
|
288.09
|
272.99
|
294.89
|
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
|
--
|
-9.14
|
-53.43
|
45.39
|
8.77
|
34.69
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-21.88
|
14.97
|
-0.45
|
-16.44
|
32.55
|
|||||
|
Cash from Financing Activities
|
--
|
16.60
|
-31.53
|
-28.00
|
-31.43
|
-43.47
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-39.09
|
23.77
|
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 ($)
|
5.99
|
4.64
|
5.83
|
4.88
|
2.92
|
3.63
|
|||||
|
Cash EPS ($)
|
--
|
5.37
|
6.54
|
5.73
|
3.40
|
4.06
|
|||||
|
Adjusted Book Value ($)
|
--
|
55.47
|
51.74
|
50.29
|
49.15
|
50.65
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.28
|
-7.52
|
6.41
|
1.24
|
4.91
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-5.08
|
-8.58
|
6.15
|
1.09
|
4.51
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.21
|
11.14
|
9.52
|
5.70
|
6.88
|
|||||
|
ROE (%)
|
10.62
|
8.67
|
11.45
|
9.81
|
5.87
|
7.01
|
|||||
|
ROA (%)
|
7.55
|
6.91
|
9.28
|
8.08
|
4.95
|
5.99
|
|||||
|
EBIT Margin (%)
|
9.86
|
8.36
|
13.05
|
12.45
|
8.37
|
9.12
|
|||||
|
Net Margin (%)
|
7.86
|
6.57
|
10.68
|
10.14
|
6.36
|
7.16
|
|||||
|
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 (%)
|
20.88
|
0.30
|
0.14
|
0.06
|
-0.10
|
0.01
|
|||||
|
EBIT Growth (%)
|
1.22
|
-16.88
|
19.42
|
57.56
|
-17.03
|
-42.24
|
|||||
|
Net Profit Growth (%)
|
2.97
|
-20.20
|
19.97
|
66.96
|
-19.31
|
-45.37
|
|||||
|
EPS Growth (%)
|
2.58
|
-0.20
|
0.20
|
0.67
|
-0.20
|
-0.46
|
|||||
|
Book Value Growth (%)
|
9.64
|
--
|
--
|
--
|
--
|
--
|
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
|
24.76
|
22.99
|
16.87
|
16.46
|
23.42
|
22.57
|
|||||
|
Price / Book Value
|
2.57
|
1.92
|
1.90
|
1.60
|
1.39
|
1.62
|
|||||
|
Dividend Yield (%)
|
0.68
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
18.57
|
16.71
|
12.32
|
9.61
|
13.21
|
12.57
|
|||||
|
Close Price ($)
|
124.99
|
106.76
|
98.42
|
80.28
|
68.46
|
82.03
|
|||||
|
High Price ($)
|
149.86
|
120.49
|
99.07
|
83.00
|
89.05
|
117.87
|
|||||
|
Low Price ($)
|
91.28
|
77.63
|
69.58
|
66.84
|
59.99
|
78.33
|
|||||
|
Market Cap ($ Cr)
|
1,100.95
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.08
|
0.03
|
0.03
|
0.03
|
0.03
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.06
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
5.22
|
4.24
|
4.93
|
5.00
|
6.09
|
6.55
|
|||||
|
Quick Ratio
|
0.97
|
1.01
|
1.19
|
2.36
|
3.25
|
3.84
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
3.29
|
13.36
|
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 (%)
|
9.81
|
17.72
|
16.20
|
14.77
|
22.78
|
15.66
|
|||||
|
Asset Turnover
|
0.96
|
1.05
|
0.87
|
0.80
|
0.77
|
0.83
|
|||||
|
Receivable days
|
--
|
55.16
|
53.27
|
66.22
|
73.22
|
57.62
|
|||||
|
Inventory Days
|
--
|
252.44
|
276.25
|
228.77
|
202.84
|
175.08
|
|||||
|
Payable days
|
--
|
39.05
|
45.48
|
41.58
|
41.12
|
35.14
|
|||||
|
Cash Conversion Cycle
|
--
|
268.55
|
284.05
|
253.41
|
234.94
|
197.56
|