Market cap
$120 Mln
Revenue (TTM)
$105 Mln
P/E Ratio
19.1
P/B Ratio
0.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
105.34
|
104.35
|
102.88
|
98.65
|
97.59
|
89.93
|
|||||
|
Cost of Revenue
|
62.93
|
61.44
|
57.74
|
52.90
|
50.58
|
46.46
|
|||||
|
Gross Profit
|
42.41
|
42.91
|
45.14
|
45.75
|
47.01
|
43.47
|
|||||
|
Operating Expenses
|
32.88
|
31.31
|
28.60
|
30.96
|
25.01
|
26.38
|
|||||
|
Operating Profit (EBIT)
|
9.53
|
11.60
|
16.54
|
14.79
|
22.01
|
17.10
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.11
|
--
|
|||||
|
Profit before Tax
|
11.38
|
13.78
|
19.27
|
15.76
|
22.77
|
17.67
|
|||||
|
Provision for Tax
|
2.50
|
3.11
|
5.17
|
3.63
|
5.53
|
3.99
|
|||||
|
Profit after Tax (Net Income)
|
6.69
|
8.33
|
10.57
|
9.38
|
12.44
|
10.21
|
|||||
|
Minority Interest
|
-2.19
|
-2.34
|
-3.53
|
-2.75
|
-4.79
|
-3.05
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
8.95
|
11.88
|
9.75
|
Liabilities ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
178.57
|
172.61
|
165.97
|
157.91
|
150.29
|
138.42
|
|||||
|
Minority Interest
|
-2.19
|
--
|
--
|
--
|
-4.05
|
--
|
|||||
|
Non-Current Liabilities
|
38.64
|
39.68
|
39.60
|
34.13
|
36.36
|
34.09
|
|||||
|
Current Liabilities
|
16.12
|
17.12
|
17.86
|
15.62
|
16.75
|
20.05
|
|||||
|
Total Liabilities
|
235.35
|
216.91
|
214.25
|
200.58
|
199.34
|
189.51
|
Assets ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
71.22
|
72.24
|
73.92
|
74.92
|
80.66
|
80.92
|
|||||
|
Current Assets
|
148.01
|
144.67
|
140.32
|
125.66
|
118.69
|
108.58
|
|||||
|
Total Assets
|
235.35
|
216.91
|
214.25
|
200.58
|
199.34
|
189.51
|
|||||
|
Total Debt*
|
38.83
|
38.92
|
41.68
|
37.01
|
38.22
|
34.69
|
|||||
|
Net Current Assets
|
131.88
|
127.55
|
122.47
|
110.04
|
101.94
|
88.53
|
Cashflow ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
11.26
|
14.09
|
14.47
|
15.30
|
19.09
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-3.80
|
-0.85
|
-4.34
|
-5.18
|
-4.82
|
|||||
|
Cash from Financing Activities
|
--
|
-7.47
|
-8.18
|
-7.57
|
-5.86
|
-6.61
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
4.26
|
--
|
Financials Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
1.05
|
1.27
|
1.41
|
1.31
|
1.88
|
1.53
|
|||||
|
Cash EPS ($)
|
--
|
1.99
|
2.59
|
2.55
|
3.16
|
2.36
|
|||||
|
Adjusted Book Value ($)
|
--
|
26.35
|
22.11
|
22.13
|
22.66
|
20.72
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.72
|
1.88
|
2.03
|
2.31
|
2.86
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.14
|
1.77
|
1.42
|
1.61
|
2.14
|
Profitability Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.98
|
5.25
|
4.89
|
6.88
|
6.03
|
|||||
|
ROE (%)
|
2.55
|
4.92
|
6.53
|
6.08
|
8.62
|
7.72
|
|||||
|
ROA (%)
|
2.88
|
3.87
|
5.09
|
4.69
|
6.40
|
5.52
|
|||||
|
EBIT Margin (%)
|
10.81
|
13.23
|
18.80
|
16.03
|
23.69
|
19.92
|
|||||
|
Net Margin (%)
|
6.35
|
7.99
|
10.27
|
9.50
|
12.60
|
11.35
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
2.25
|
0.01
|
0.04
|
0.01
|
0.09
|
0.05
|
|||||
|
EBIT Growth (%)
|
-20.33
|
-28.63
|
22.36
|
-31.61
|
29.04
|
31.23
|
|||||
|
Net Profit Growth (%)
|
-23.84
|
-21.13
|
12.71
|
-24.64
|
21.88
|
23.88
|
|||||
|
EPS Growth (%)
|
-19.12
|
-0.10
|
0.07
|
-0.30
|
0.23
|
0.22
|
|||||
|
Book Value Growth (%)
|
3.89
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
19.09
|
11.76
|
11.37
|
13.02
|
8.10
|
11.57
|
|||||
|
Price / Book Value
|
0.67
|
0.57
|
0.72
|
0.77
|
0.67
|
0.85
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.58
|
4.35
|
4.40
|
4.38
|
3.26
|
4.93
|
|||||
|
Close Price ($)
|
18.56
|
14.96
|
16.00
|
17.10
|
15.19
|
17.68
|
|||||
|
High Price ($)
|
18.86
|
18.68
|
24.05
|
19.00
|
19.32
|
26.49
|
|||||
|
Low Price ($)
|
12.00
|
12.00
|
12.13
|
13.28
|
14.24
|
16.58
|
|||||
|
Market Cap ($ Cr)
|
120.20
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.23
|
0.25
|
0.23
|
0.25
|
0.25
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.02
|
0.03
|
0.03
|
0.03
|
|||||
|
Current Ratio
|
9.18
|
8.45
|
7.86
|
8.04
|
7.09
|
5.42
|
|||||
|
Quick Ratio
|
9.00
|
8.28
|
7.71
|
7.88
|
6.95
|
5.33
|
|||||
|
Interest Coverage
|
903.17
|
539.06
|
251.22
|
315.35
|
66.70
|
72.04
|
Operating Efficiency Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
84.48
|
79.49
|
77.61
|
71.13
|
68.11
|
68.05
|
|||||
|
Asset Turnover
|
0.45
|
0.48
|
0.50
|
0.49
|
0.50
|
0.49
|
|||||
|
Receivable days
|
--
|
284.90
|
266.29
|
252.96
|
238.90
|
237.29
|
|||||
|
Inventory Days
|
--
|
16.43
|
16.72
|
17.02
|
14.53
|
13.02
|
|||||
|
Payable days
|
--
|
9.39
|
10.86
|
10.81
|
12.34
|
15.06
|
|||||
|
Cash Conversion Cycle
|
--
|
291.94
|
272.14
|
259.17
|
241.09
|
235.25
|