Market cap
$1,100 Mln
Revenue (TTM)
$75 Mln
P/E Ratio
15.5
P/B Ratio
131.2
Div. Yield
6.4 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
75.04
|
77.06
|
82.57
|
93.01
|
125.75
|
60.90
|
|||||
|
Cost of Revenue
|
0.00
|
--
|
-0.60
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
75.04
|
77.06
|
82.57
|
93.01
|
125.75
|
60.90
|
|||||
|
Operating Expenses
|
3.99
|
4.09
|
3.53
|
3.56
|
3.29
|
3.05
|
|||||
|
Operating Profit (EBIT)
|
71.05
|
72.97
|
79.04
|
89.45
|
122.46
|
57.85
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
71.40
|
73.44
|
79.64
|
90.25
|
122.69
|
57.86
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
90.25
|
-0.23
|
-0.01
|
|||||
|
Profit after Tax (Net Income)
|
71.40
|
73.44
|
79.64
|
90.25
|
122.69
|
57.86
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
37.51
|
73.44
|
79.64
|
90.25
|
122.69
|
57.86
|
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
|
8.41
|
6.85
|
8.71
|
8.56
|
11.41
|
14.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.03
|
0.51
|
0.23
|
0.37
|
4.66
|
1.17
|
|||||
|
Current Liabilities
|
0.31
|
0.29
|
0.31
|
0.51
|
0.21
|
0.25
|
|||||
|
Total Liabilities
|
10.05
|
7.64
|
9.25
|
9.44
|
16.28
|
16.32
|
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
|
0.06
|
0.07
|
0.08
|
0.10
|
0.11
|
0.14
|
|||||
|
Current Assets
|
9.68
|
7.57
|
9.17
|
9.34
|
16.17
|
16.19
|
|||||
|
Total Assets
|
11.08
|
7.64
|
9.25
|
9.44
|
16.28
|
16.32
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
8.35
|
6.78
|
8.63
|
8.46
|
11.30
|
14.77
|
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
|
--
|
73.43
|
79.63
|
-93.01
|
122.69
|
57.86
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
-75.29
|
-79.48
|
-93.08
|
-126.17
|
-46.91
|
|||||
|
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 ($)
|
4.90
|
5.04
|
5.46
|
6.19
|
8.42
|
3.97
|
|||||
|
Cash EPS ($)
|
--
|
5.04
|
5.46
|
6.19
|
8.42
|
3.97
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.47
|
0.60
|
0.59
|
0.78
|
1.02
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
5.04
|
5.46
|
-6.38
|
8.42
|
3.97
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
-6.38
|
8.42
|
3.97
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
944.34
|
922.55
|
903.94
|
932.34
|
612.31
|
|||||
|
ROE (%)
|
935.82
|
944.34
|
922.55
|
903.94
|
932.34
|
612.31
|
|||||
|
ROA (%)
|
721.11
|
869.45
|
852.33
|
701.78
|
752.57
|
543.83
|
|||||
|
EBIT Margin (%)
|
78.15
|
--
|
96.46
|
96.15
|
97.57
|
94.99
|
|||||
|
Net Margin (%)
|
95.15
|
95.30
|
96.46
|
97.03
|
97.57
|
94.99
|
|||||
|
Cash Profit Margin (%)
|
-0.04
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-2.78
|
-0.07
|
-0.11
|
-0.26
|
1.06
|
0.68
|
|||||
|
EBIT Growth (%)
|
-20.30
|
--
|
-10.94
|
-27.11
|
112.09
|
73.85
|
|||||
|
Net Profit Growth (%)
|
-2.96
|
-7.78
|
-11.75
|
-26.44
|
112.07
|
73.71
|
|||||
|
EPS Growth (%)
|
-2.96
|
-0.08
|
-0.12
|
-0.26
|
1.12
|
0.74
|
|||||
|
Book Value Growth (%)
|
16.70
|
--
|
--
|
--
|
--
|
--
|
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
|
15.47
|
13.61
|
11.86
|
10.96
|
10.15
|
10.50
|
|||||
|
Price / Book Value
|
131.17
|
145.99
|
108.52
|
115.59
|
109.19
|
40.76
|
|||||
|
Dividend Yield (%)
|
6.35
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
15.41
|
13.51
|
11.75
|
114.27
|
9.89
|
289.76
|
|||||
|
Close Price ($)
|
73.20
|
68.57
|
64.81
|
67.86
|
85.45
|
41.68
|
|||||
|
High Price ($)
|
84.39
|
84.39
|
70.24
|
91.10
|
90.73
|
45.52
|
|||||
|
Low Price ($)
|
65.15
|
58.25
|
57.73
|
55.60
|
41.15
|
28.25
|
|||||
|
Market Cap ($ Cr)
|
1,100.45
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
31.55
|
26.20
|
29.41
|
18.37
|
76.73
|
65.76
|
|||||
|
Quick Ratio
|
31.55
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
7.58
|
9.12
|
8.84
|
7.23
|
7.71
|
5.72
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|