Market cap
$193 Mln
Revenue (TTM)
$42 Mln
P/E Ratio
22.9
P/B Ratio
2.7
Div. Yield
0 %
Income Statement ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
41.65
|
46.29
|
44.58
|
40.20
|
30.87
|
22.51
|
|||||
|
Cost of Revenue
|
23.30
|
24.82
|
23.74
|
24.13
|
21.24
|
19.33
|
|||||
|
Gross Profit
|
18.35
|
21.48
|
20.84
|
16.07
|
9.63
|
3.17
|
|||||
|
Operating Expenses
|
11.00
|
11.85
|
11.36
|
9.26
|
7.15
|
5.53
|
|||||
|
Operating Profit (EBIT)
|
7.34
|
9.63
|
9.48
|
6.81
|
2.47
|
-2.35
|
|||||
|
Other Income
|
--
|
--
|
--
|
0.70
|
--
|
2.98
|
|||||
|
Profit before Tax
|
8.99
|
11.03
|
10.92
|
7.51
|
2.56
|
0.68
|
|||||
|
Provision for Tax
|
0.43
|
1.62
|
1.92
|
1.22
|
0.32
|
-0.38
|
|||||
|
Profit after Tax (Net Income)
|
8.56
|
9.41
|
9.00
|
6.29
|
2.24
|
1.06
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
6.29
|
2.24
|
1.06
|
Liabilities ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
72.85
|
62.04
|
51.25
|
50.09
|
43.26
|
40.80
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.27
|
1.25
|
1.16
|
1.05
|
3.90
|
0.62
|
|||||
|
Current Liabilities
|
4.89
|
9.57
|
11.83
|
7.79
|
5.96
|
5.13
|
|||||
|
Total Liabilities
|
77.74
|
71.62
|
63.08
|
57.88
|
49.22
|
45.93
|
Assets ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
15.32
|
15.34
|
14.31
|
13.50
|
11.24
|
11.82
|
|||||
|
Current Assets
|
62.42
|
56.28
|
48.77
|
44.38
|
37.98
|
34.11
|
|||||
|
Total Assets
|
77.74
|
71.62
|
63.08
|
57.88
|
49.22
|
45.93
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
57.53
|
46.71
|
36.94
|
36.59
|
32.01
|
28.98
|
Cashflow ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
7.02
|
7.47
|
13.22
|
7.71
|
3.31
|
7.03
|
|||||
|
Cash Flow from Investing Activities
|
-7.92
|
-9.27
|
-5.07
|
-26.78
|
-1.39
|
-1.65
|
|||||
|
Cash from Financing Activities
|
0.61
|
0.16
|
-8.89
|
0.13
|
0.02
|
0.04
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-18.94
|
--
|
5.42
|
Financials Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
12.70
|
16.62
|
17.76
|
13.47
|
5.33
|
2.60
|
|||||
|
ROE (%)
|
12.70
|
16.62
|
17.76
|
13.47
|
5.33
|
2.65
|
|||||
|
ROA (%)
|
11.47
|
13.98
|
14.88
|
11.74
|
4.71
|
2.34
|
|||||
|
EBIT Margin (%)
|
17.63
|
23.83
|
24.50
|
18.67
|
8.28
|
-3.74
|
|||||
|
Net Margin (%)
|
20.56
|
20.33
|
20.18
|
15.37
|
7.26
|
4.17
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.10
|
0.04
|
0.11
|
0.30
|
0.37
|
-0.21
|
|||||
|
EBIT Growth (%)
|
-33.45
|
1.03
|
45.51
|
193.59
|
403.63
|
-124.65
|
|||||
|
Net Profit Growth (%)
|
-9.02
|
4.60
|
43.12
|
180.76
|
110.69
|
-64.92
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-4.47
|
-2.82
|
-2.45
|
-3.13
|
-6.05
|
-58.47
|
|||||
|
Close Price ($)
|
51.00
|
36.93
|
50.92
|
18.55
|
9.30
|
11.85
|
|||||
|
High Price ($)
|
90.37
|
64.50
|
61.70
|
23.79
|
12.25
|
12.43
|
|||||
|
Low Price ($)
|
33.67
|
29.50
|
18.06
|
8.13
|
8.75
|
8.58
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.00
|
0.01
|
--
|
0.01
|
|||||
|
Current Ratio
|
12.76
|
5.88
|
4.12
|
5.70
|
6.37
|
6.64
|
|||||
|
Quick Ratio
|
11.22
|
5.03
|
3.49
|
4.94
|
5.39
|
5.51
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
562.72
|
-0.28
|
Operating Efficiency Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
28.73
|
23.68
|
21.46
|
24.07
|
25.28
|
24.97
|
|||||
|
Asset Turnover
|
0.56
|
0.69
|
0.74
|
0.75
|
0.65
|
0.49
|
|||||
|
Receivable days
|
100.52
|
80.99
|
78.84
|
79.42
|
79.42
|
107.05
|
|||||
|
Inventory Days
|
122.59
|
114.99
|
103.48
|
89.27
|
100.52
|
150.59
|
|||||
|
Payable days
|
13.27
|
18.83
|
24.28
|
23.80
|
27.64
|
29.82
|
|||||
|
Cash Conversion Cycle
|
209.83
|
177.16
|
158.04
|
144.89
|
152.30
|
227.81
|