Market cap
$83 Mln
Revenue (TTM)
$90 Mln
P/E Ratio
9.6
P/B Ratio
0.6
Div. Yield
2.4 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
89.55
|
88.34
|
84.48
|
77.25
|
65.75
|
64.43
|
|||||
|
Cost of Revenue
|
29.15
|
33.21
|
31.34
|
32.27
|
8.55
|
8.69
|
|||||
|
Gross Profit
|
60.40
|
55.13
|
53.14
|
44.98
|
57.21
|
55.74
|
|||||
|
Operating Expenses
|
50.02
|
48.34
|
48.74
|
49.37
|
48.00
|
46.97
|
|||||
|
Operating Profit (EBIT)
|
10.38
|
6.80
|
4.40
|
-4.39
|
9.20
|
8.77
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
10.38
|
6.80
|
4.40
|
-4.39
|
9.20
|
8.77
|
|||||
|
Provision for Tax
|
1.86
|
1.18
|
0.80
|
-1.04
|
1.75
|
1.70
|
|||||
|
Profit after Tax (Net Income)
|
8.52
|
5.61
|
3.60
|
-3.35
|
7.45
|
7.07
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
7.45
|
7.07
|
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
|
123.08
|
119.31
|
107.25
|
102.28
|
106.18
|
116.55
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,329.71
|
86.37
|
99.48
|
88.05
|
60.52
|
79.63
|
|||||
|
Current Liabilities
|
3.74
|
1,248.13
|
1,215.64
|
1,199.31
|
1,197.18
|
1,139.38
|
|||||
|
Total Liabilities
|
1,464.22
|
1,453.81
|
1,422.36
|
1,389.64
|
1,363.87
|
1,335.56
|
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
|
30.83
|
1,379.27
|
1,243.51
|
1,204.37
|
1,156.60
|
1,127.30
|
|||||
|
Current Assets
|
19.84
|
74.55
|
178.85
|
185.27
|
207.27
|
208.26
|
|||||
|
Total Assets
|
1,480.32
|
1,453.81
|
1,422.36
|
1,389.64
|
1,363.87
|
1,335.56
|
|||||
|
Total Debt*
|
66.72
|
75.31
|
101.69
|
115.56
|
138.37
|
72.84
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
3.19
|
2.69
|
6.29
|
5.21
|
9.94
|
|||||
|
Cash Flow from Investing Activities
|
--
|
11.07
|
-23.10
|
-39.99
|
-56.28
|
-0.49
|
|||||
|
Cash from Financing Activities
|
--
|
18.89
|
24.13
|
24.77
|
32.93
|
0.15
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-18.14
|
--
|
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 ($)
|
0.51
|
0.34
|
0.22
|
-0.20
|
0.43
|
0.41
|
|||||
|
Cash EPS ($)
|
0.51
|
0.47
|
0.34
|
-0.07
|
0.56
|
0.53
|
|||||
|
Adjusted Book Value ($)
|
7.26
|
7.20
|
6.49
|
5.96
|
6.19
|
6.81
|
|||||
|
Dividend per Share ($)
|
2.42
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.19
|
0.16
|
0.37
|
0.30
|
0.58
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.12
|
0.06
|
0.29
|
0.18
|
0.51
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.78
|
1.69
|
-1.45
|
3.43
|
3.50
|
|||||
|
ROE (%)
|
7.03
|
4.95
|
3.44
|
-3.21
|
6.69
|
6.40
|
|||||
|
ROA (%)
|
0.57
|
0.39
|
0.26
|
-0.24
|
0.55
|
0.54
|
|||||
|
EBIT Margin (%)
|
7.80
|
7.69
|
5.21
|
-5.68
|
13.99
|
13.62
|
|||||
|
Net Margin (%)
|
9.51
|
6.35
|
4.26
|
-4.33
|
11.33
|
10.98
|
|||||
|
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 (%)
|
4.91
|
0.05
|
0.09
|
0.17
|
0.02
|
0.02
|
|||||
|
EBIT Growth (%)
|
54.13
|
54.49
|
200.25
|
-147.69
|
4.87
|
50.96
|
|||||
|
Net Profit Growth (%)
|
130.34
|
55.85
|
207.62
|
-144.92
|
5.32
|
53.81
|
|||||
|
EPS Growth (%)
|
127.12
|
0.55
|
2.12
|
-1.45
|
0.05
|
0.53
|
|||||
|
Book Value Growth (%)
|
8.04
|
--
|
--
|
--
|
--
|
--
|
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
|
9.59
|
9.41
|
12.29
|
-16.60
|
9.07
|
9.34
|
|||||
|
Price / Book Value
|
0.65
|
0.44
|
0.41
|
0.54
|
0.64
|
0.57
|
|||||
|
Dividend Yield (%)
|
2.42
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
6.65
|
-4.23
|
3.73
|
0.31
|
-6.05
|
|||||
|
Close Price ($)
|
3.88
|
3.19
|
2.68
|
3.24
|
3.94
|
3.86
|
|||||
|
High Price ($)
|
4.04
|
3.42
|
3.40
|
4.12
|
4.52
|
5.34
|
|||||
|
Low Price ($)
|
2.64
|
2.03
|
2.20
|
2.41
|
3.66
|
3.05
|
|||||
|
Market Cap ($ Cr)
|
83.03
|
--
|
--
|
--
|
--
|
--
|
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
|
0.51
|
0.63
|
0.95
|
1.13
|
1.30
|
0.62
|
|||||
|
Short term debt to equity ratio
|
0.08
|
0.15
|
0.14
|
0.40
|
0.83
|
0.20
|
|||||
|
Current Ratio
|
5.31
|
0.06
|
0.15
|
0.15
|
0.17
|
0.18
|
|||||
|
Quick Ratio
|
5.31
|
--
|
--
|
0.07
|
0.20
|
0.22
|
|||||
|
Interest Coverage
|
1.37
|
0.23
|
0.14
|
-0.18
|
1.08
|
1.16
|
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 (%)
|
6.68
|
6.29
|
6.49
|
7.16
|
7.31
|
6.18
|
|||||
|
Asset Turnover
|
0.06
|
0.06
|
0.06
|
0.06
|
0.05
|
0.05
|
|||||
|
Receivable days
|
--
|
22.83
|
23.81
|
24.43
|
24.41
|
25.66
|
|||||
|
Inventory Days
|
--
|
--
|
1,243.13
|
441.52
|
-1,596.63
|
-1,737.17
|
|||||
|
Payable days
|
--
|
--
|
--
|
12,547.43
|
48,042.77
|
46,135.58
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-12,081.49
|
-49,614.99
|
-47,847.09
|