Market cap
$33 Mln
Revenue (TTM)
$11 Mln
P/E Ratio
13.4
P/B Ratio
2.8
Div. Yield
5.5 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
11.21
|
10.55
|
12.18
|
10.89
|
12.70
|
13.93
|
|||||
|
Cost of Revenue
|
6.06
|
5.51
|
5.72
|
5.48
|
6.00
|
5.75
|
|||||
|
Gross Profit
|
5.15
|
5.03
|
6.46
|
5.41
|
6.70
|
8.18
|
|||||
|
Operating Expenses
|
2.81
|
2.79
|
2.81
|
2.54
|
2.66
|
2.51
|
|||||
|
Operating Profit (EBIT)
|
2.33
|
2.24
|
3.65
|
2.86
|
4.04
|
5.67
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
3.10
|
2.64
|
4.11
|
3.25
|
3.23
|
5.88
|
|||||
|
Provision for Tax
|
0.63
|
0.54
|
0.86
|
0.67
|
0.66
|
1.22
|
|||||
|
Profit after Tax (Net Income)
|
2.47
|
2.11
|
3.25
|
2.58
|
2.57
|
4.66
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
2.57
|
4.66
|
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
|
11.63
|
11.23
|
11.88
|
11.39
|
9.27
|
9.82
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.22
|
0.21
|
0.44
|
0.44
|
0.39
|
0.08
|
|||||
|
Current Liabilities
|
1.74
|
1.67
|
1.91
|
1.53
|
1.37
|
2.34
|
|||||
|
Total Liabilities
|
15.33
|
13.11
|
13.80
|
12.92
|
10.64
|
12.24
|
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
|
0.89
|
0.91
|
1.13
|
0.67
|
0.67
|
0.66
|
|||||
|
Current Assets
|
12.70
|
12.20
|
12.67
|
12.25
|
9.97
|
11.58
|
|||||
|
Total Assets
|
15.32
|
13.11
|
13.80
|
12.92
|
10.64
|
12.24
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
10.98
|
10.53
|
10.75
|
10.72
|
8.60
|
9.25
|
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
|
--
|
1.97
|
3.47
|
3.14
|
2.53
|
5.31
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.18
|
-7.08
|
4.73
|
0.90
|
-0.18
|
|||||
|
Cash from Financing Activities
|
--
|
-2.77
|
-2.76
|
-0.46
|
-3.12
|
-5.19
|
|||||
|
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 ($)
|
0.54
|
0.46
|
0.71
|
0.56
|
0.56
|
1.01
|
|||||
|
Cash EPS ($)
|
--
|
0.48
|
0.73
|
0.59
|
0.59
|
1.05
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.44
|
2.59
|
2.48
|
2.02
|
2.14
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.43
|
0.75
|
0.68
|
0.55
|
1.16
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.42
|
0.66
|
0.65
|
0.53
|
1.13
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
18.22
|
27.94
|
24.99
|
26.92
|
46.18
|
|||||
|
ROE (%)
|
21.57
|
18.22
|
27.94
|
24.99
|
26.92
|
46.18
|
|||||
|
ROA (%)
|
16.13
|
15.65
|
24.33
|
21.91
|
22.46
|
38.56
|
|||||
|
EBIT Margin (%)
|
16.55
|
25.06
|
33.73
|
29.86
|
38.17
|
42.20
|
|||||
|
Net Margin (%)
|
22.00
|
19.97
|
26.69
|
23.71
|
20.23
|
33.44
|
|||||
|
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 (%)
|
3.23
|
-0.13
|
0.12
|
-0.14
|
-0.09
|
0.27
|
|||||
|
EBIT Growth (%)
|
-42.68
|
-35.67
|
26.38
|
-32.93
|
-17.54
|
61.65
|
|||||
|
Net Profit Growth (%)
|
-3.58
|
-35.23
|
25.94
|
0.46
|
-44.84
|
40.96
|
|||||
|
EPS Growth (%)
|
-3.58
|
-0.35
|
0.26
|
0.00
|
-0.45
|
0.41
|
|||||
|
Book Value Growth (%)
|
1.47
|
--
|
--
|
--
|
--
|
--
|
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
|
13.35
|
13.44
|
13.51
|
12.81
|
18.67
|
16.22
|
|||||
|
Price / Book Value
|
2.84
|
2.52
|
3.70
|
2.90
|
5.18
|
7.70
|
|||||
|
Dividend Yield (%)
|
5.53
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.57
|
7.17
|
8.21
|
7.15
|
8.33
|
11.19
|
|||||
|
Close Price ($)
|
7.14
|
6.16
|
9.56
|
7.20
|
10.44
|
16.45
|
|||||
|
High Price ($)
|
9.88
|
11.98
|
16.25
|
12.51
|
26.09
|
18.99
|
|||||
|
Low Price ($)
|
5.58
|
5.58
|
7.02
|
5.79
|
10.12
|
13.68
|
|||||
|
Market Cap ($ Cr)
|
33.13
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
0.00
|
--
|
--
|
|||||
|
Current Ratio
|
7.31
|
7.31
|
6.62
|
7.99
|
7.26
|
4.95
|
|||||
|
Quick Ratio
|
6.55
|
6.41
|
5.86
|
7.19
|
6.04
|
4.35
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
2.99
|
10.35
|
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 (%)
|
17.92
|
15.05
|
11.73
|
14.39
|
11.24
|
13.02
|
|||||
|
Asset Turnover
|
0.73
|
0.78
|
0.91
|
0.92
|
1.11
|
1.15
|
|||||
|
Receivable days
|
--
|
52.22
|
44.90
|
50.24
|
46.61
|
41.97
|
|||||
|
Inventory Days
|
--
|
98.05
|
85.40
|
96.50
|
93.89
|
89.81
|
|||||
|
Payable days
|
--
|
30.01
|
17.86
|
5.49
|
13.44
|
14.07
|
|||||
|
Cash Conversion Cycle
|
--
|
120.27
|
112.45
|
141.25
|
127.06
|
117.71
|