Market cap
$358 Mln
Revenue (TTM)
$293 Mln
P/E Ratio
16
P/B Ratio
4.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
293.04
|
241.02
|
180.38
|
175.26
|
182.69
|
140.97
|
|||||
|
Cost of Revenue
|
229.48
|
187.10
|
136.06
|
133.61
|
137.86
|
109.74
|
|||||
|
Gross Profit
|
63.57
|
53.92
|
44.32
|
41.66
|
44.83
|
31.22
|
|||||
|
Operating Expenses
|
35.52
|
35.82
|
36.16
|
32.90
|
30.88
|
21.72
|
|||||
|
Operating Profit (EBIT)
|
28.05
|
18.11
|
8.16
|
8.76
|
13.94
|
9.50
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.92
|
-0.30
|
|||||
|
Profit before Tax
|
28.61
|
18.72
|
8.75
|
9.02
|
14.38
|
10.16
|
|||||
|
Provision for Tax
|
6.25
|
4.13
|
1.99
|
1.87
|
-1.31
|
0.11
|
|||||
|
Profit after Tax (Net Income)
|
22.37
|
14.60
|
6.76
|
7.15
|
15.69
|
10.05
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
9.35
|
14.60
|
6.76
|
7.15
|
15.69
|
10.05
|
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
|
80.07
|
67.06
|
52.65
|
48.31
|
43.32
|
27.63
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
9.63
|
10.28
|
12.70
|
16.17
|
19.10
|
21.84
|
|||||
|
Current Liabilities
|
18.29
|
18.68
|
12.52
|
8.99
|
8.87
|
9.80
|
|||||
|
Total Liabilities
|
126.30
|
96.02
|
77.87
|
73.47
|
71.28
|
59.27
|
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
|
30.43
|
30.58
|
26.27
|
23.58
|
22.39
|
24.90
|
|||||
|
Current Assets
|
77.58
|
65.44
|
51.60
|
49.90
|
48.89
|
34.37
|
|||||
|
Total Assets
|
126.30
|
96.02
|
77.87
|
73.47
|
71.28
|
59.27
|
|||||
|
Total Debt*
|
19.40
|
19.86
|
18.37
|
19.30
|
22.03
|
26.18
|
|||||
|
Net Current Assets
|
59.28
|
46.76
|
39.09
|
40.90
|
40.03
|
24.57
|
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
|
--
|
2.58
|
10.19
|
5.84
|
10.02
|
2.81
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.25
|
-3.76
|
-1.76
|
-0.23
|
-4.88
|
|||||
|
Cash from Financing Activities
|
--
|
-3.79
|
-3.68
|
-3.40
|
-2.76
|
2.99
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
7.03
|
10.14
|
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 ($)
|
0.86
|
0.56
|
0.26
|
0.27
|
0.58
|
0.37
|
|||||
|
Cash EPS ($)
|
--
|
0.63
|
0.32
|
0.32
|
0.64
|
0.41
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.58
|
2.03
|
1.82
|
1.61
|
1.03
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.10
|
0.39
|
0.22
|
0.37
|
0.10
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.05
|
0.26
|
0.14
|
0.36
|
-0.01
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
18.48
|
9.75
|
10.75
|
26.33
|
21.94
|
|||||
|
ROE (%)
|
30.40
|
24.39
|
13.39
|
15.60
|
44.23
|
44.46
|
|||||
|
ROA (%)
|
20.21
|
16.79
|
8.93
|
9.88
|
24.04
|
20.13
|
|||||
|
EBIT Margin (%)
|
9.48
|
7.94
|
5.10
|
5.41
|
8.14
|
7.71
|
|||||
|
Net Margin (%)
|
7.63
|
6.06
|
3.75
|
4.08
|
8.55
|
7.14
|
|||||
|
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 (%)
|
47.74
|
0.34
|
0.03
|
-0.04
|
0.30
|
0.24
|
|||||
|
EBIT Growth (%)
|
142.52
|
108.01
|
-3.04
|
-36.19
|
36.79
|
53.17
|
|||||
|
Net Profit Growth (%)
|
162.16
|
116.03
|
-5.46
|
-54.44
|
56.13
|
57.41
|
|||||
|
EPS Growth (%)
|
162.59
|
1.16
|
-0.04
|
-0.54
|
0.56
|
0.57
|
|||||
|
Book Value Growth (%)
|
38.74
|
--
|
--
|
--
|
--
|
--
|
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
|
16.01
|
23.81
|
27.62
|
18.02
|
9.03
|
10.91
|
|||||
|
Price / Book Value
|
4.48
|
5.18
|
3.54
|
2.67
|
3.27
|
3.97
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
10.83
|
16.64
|
17.16
|
12.01
|
8.98
|
10.66
|
|||||
|
Close Price ($)
|
--
|
13.38
|
7.18
|
4.86
|
5.26
|
4.07
|
|||||
|
High Price ($)
|
--
|
15.09
|
7.88
|
8.05
|
8.42
|
7.42
|
|||||
|
Low Price ($)
|
--
|
5.10
|
4.15
|
3.02
|
3.51
|
3.60
|
|||||
|
Market Cap ($ Cr)
|
357.52
|
--
|
--
|
--
|
--
|
--
|
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
|
0.03
|
0.30
|
0.35
|
0.40
|
0.51
|
0.95
|
|||||
|
Short term debt to equity ratio
|
0.12
|
0.15
|
0.11
|
0.07
|
0.07
|
0.16
|
|||||
|
Current Ratio
|
4.24
|
3.50
|
4.12
|
5.55
|
5.51
|
3.51
|
|||||
|
Quick Ratio
|
2.61
|
1.63
|
2.07
|
2.97
|
3.40
|
2.07
|
|||||
|
Interest Coverage
|
82.40
|
47.04
|
20.56
|
20.48
|
30.73
|
15.43
|
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 (%)
|
1.09
|
4.56
|
2.43
|
4.46
|
4.67
|
5.08
|
|||||
|
Asset Turnover
|
2.65
|
2.77
|
2.38
|
2.42
|
2.80
|
2.82
|
|||||
|
Receivable days
|
--
|
11.65
|
12.35
|
17.03
|
15.69
|
12.97
|
|||||
|
Inventory Days
|
--
|
59.32
|
65.57
|
57.27
|
43.46
|
40.03
|
|||||
|
Payable days
|
--
|
7.29
|
8.46
|
8.87
|
7.75
|
6.65
|
|||||
|
Cash Conversion Cycle
|
--
|
63.67
|
69.46
|
65.44
|
51.40
|
46.35
|