Market cap
$298 Mln
Revenue (TTM)
$334 Mln
P/E Ratio
18.2
P/B Ratio
6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
333.62
|
319.40
|
278.38
|
263.24
|
284.68
|
203.88
|
|||||
|
Cost of Revenue
|
244.92
|
233.38
|
198.60
|
186.54
|
201.75
|
150.75
|
|||||
|
Gross Profit
|
88.70
|
86.03
|
79.78
|
76.70
|
82.93
|
53.12
|
|||||
|
Operating Expenses
|
125.09
|
60.93
|
57.45
|
53.00
|
54.13
|
38.99
|
|||||
|
Operating Profit (EBIT)
|
25.80
|
25.09
|
22.33
|
23.69
|
28.80
|
14.14
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.05
|
0.14
|
|||||
|
Profit before Tax
|
23.11
|
22.07
|
20.19
|
22.20
|
28.48
|
13.91
|
|||||
|
Provision for Tax
|
4.92
|
5.74
|
6.86
|
5.36
|
7.59
|
2.93
|
|||||
|
Profit after Tax (Net Income)
|
17.11
|
16.33
|
13.33
|
16.83
|
20.89
|
10.99
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
20.89
|
10.99
|
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
|
48.82
|
45.97
|
33.48
|
25.79
|
31.96
|
25.97
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
33.00
|
34.54
|
44.96
|
36.50
|
15.58
|
17.03
|
|||||
|
Current Liabilities
|
52.18
|
53.88
|
53.63
|
58.20
|
40.42
|
29.86
|
|||||
|
Total Liabilities
|
186.19
|
134.40
|
132.08
|
120.48
|
87.96
|
72.85
|
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
|
33.65
|
34.51
|
35.04
|
29.98
|
28.95
|
20.88
|
|||||
|
Current Assets
|
100.36
|
99.89
|
97.04
|
90.50
|
59.02
|
51.97
|
|||||
|
Total Assets
|
234.37
|
134.40
|
132.08
|
120.48
|
87.96
|
72.85
|
|||||
|
Total Debt*
|
9.03
|
25.90
|
42.18
|
34.00
|
13.76
|
18.22
|
|||||
|
Net Current Assets
|
--
|
46.00
|
43.41
|
32.31
|
18.59
|
22.11
|
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
|
--
|
18.97
|
6.17
|
12.48
|
28.44
|
0.91
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.60
|
-2.57
|
-2.54
|
-4.98
|
6.29
|
|||||
|
Cash from Financing Activities
|
--
|
-19.04
|
-4.83
|
-3.85
|
-23.13
|
-7.55
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
0.34
|
-0.35
|
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 ($)
|
2.28
|
2.22
|
1.72
|
2.07
|
2.08
|
1.07
|
|||||
|
Cash EPS ($)
|
--
|
2.48
|
2.00
|
2.34
|
2.28
|
1.17
|
|||||
|
Adjusted Book Value ($)
|
--
|
6.25
|
4.33
|
3.17
|
3.18
|
2.52
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.58
|
0.80
|
1.53
|
2.83
|
0.09
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.36
|
0.47
|
1.17
|
2.74
|
0.03
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
22.14
|
19.68
|
31.90
|
46.47
|
26.42
|
|||||
|
ROE (%)
|
36.09
|
41.11
|
44.97
|
58.29
|
72.12
|
45.59
|
|||||
|
ROA (%)
|
8.06
|
12.26
|
10.55
|
16.15
|
25.98
|
15.57
|
|||||
|
EBIT Margin (%)
|
5.35
|
7.75
|
8.05
|
8.96
|
10.13
|
7.00
|
|||||
|
Net Margin (%)
|
5.13
|
5.11
|
4.79
|
6.39
|
7.34
|
5.39
|
|||||
|
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 (%)
|
11.24
|
0.15
|
0.06
|
-0.08
|
0.40
|
0.36
|
|||||
|
EBIT Growth (%)
|
-24.17
|
10.43
|
-5.04
|
-18.22
|
102.04
|
226.60
|
|||||
|
Net Profit Growth (%)
|
25.94
|
22.56
|
-20.82
|
-19.43
|
90.09
|
223.90
|
|||||
|
EPS Growth (%)
|
29.38
|
0.29
|
-0.17
|
-0.01
|
0.95
|
2.39
|
|||||
|
Book Value Growth (%)
|
27.90
|
--
|
--
|
--
|
--
|
--
|
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
|
18.19
|
9.20
|
12.86
|
14.05
|
5.94
|
6.67
|
|||||
|
Price / Book Value
|
5.96
|
3.27
|
5.12
|
9.17
|
3.88
|
2.82
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.19
|
6.23
|
8.52
|
10.65
|
4.60
|
5.93
|
|||||
|
Close Price ($)
|
28.23
|
20.45
|
22.16
|
29.04
|
12.34
|
7.12
|
|||||
|
High Price ($)
|
32.50
|
28.27
|
32.15
|
30.19
|
28.82
|
12.49
|
|||||
|
Low Price ($)
|
17.26
|
13.18
|
17.11
|
10.11
|
5.22
|
1.76
|
|||||
|
Market Cap ($ Cr)
|
297.51
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.56
|
1.26
|
1.32
|
0.43
|
0.70
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.05
|
0.04
|
0.06
|
0.07
|
|||||
|
Current Ratio
|
1.92
|
1.85
|
1.81
|
1.56
|
1.46
|
1.74
|
|||||
|
Quick Ratio
|
1.92
|
--
|
--
|
1.56
|
--
|
1.77
|
|||||
|
Interest Coverage
|
9.44
|
9.27
|
10.12
|
16.86
|
77.97
|
39.12
|
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 (%)
|
26.41
|
27.95
|
30.63
|
30.23
|
18.98
|
24.16
|
|||||
|
Asset Turnover
|
1.57
|
2.40
|
2.20
|
2.53
|
3.54
|
2.89
|
|||||
|
Receivable days
|
--
|
99.79
|
108.15
|
92.70
|
66.26
|
78.60
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
0.00
|
-1.83
|
-4.24
|
|||||
|
Payable days
|
--
|
36.69
|
74.30
|
66.05
|
31.94
|
28.79
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
33.85
|
26.65
|
32.50
|
45.57
|