Market cap
$663 Mln
Revenue (TTM)
$200 Mln
P/E Ratio
12.3
P/B Ratio
1.6
Div. Yield
2.3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
199.95
|
170.39
|
132.20
|
114.75
|
108.44
|
100.94
|
|||||
|
Cost of Revenue
|
40.03
|
44.85
|
21.09
|
9.16
|
3.62
|
6.97
|
|||||
|
Gross Profit
|
159.92
|
125.53
|
111.10
|
105.58
|
104.81
|
93.97
|
|||||
|
Operating Expenses
|
91.32
|
79.08
|
70.69
|
65.74
|
59.86
|
58.95
|
|||||
|
Operating Profit (EBIT)
|
68.60
|
46.45
|
40.42
|
39.85
|
44.95
|
35.02
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
68.60
|
46.45
|
40.42
|
39.85
|
44.95
|
35.02
|
|||||
|
Provision for Tax
|
14.01
|
9.40
|
8.57
|
8.16
|
9.20
|
7.19
|
|||||
|
Profit after Tax (Net Income)
|
54.59
|
37.05
|
31.85
|
31.69
|
35.75
|
27.83
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
35.75
|
27.83
|
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
|
423.28
|
419.97
|
303.27
|
277.46
|
245.04
|
2,749.02
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,787.33
|
2,743.41
|
283.23
|
222.69
|
2,235.35
|
37.97
|
|||||
|
Current Liabilities
|
108.26
|
64.74
|
1,808.33
|
1,918.70
|
45.12
|
38.47
|
|||||
|
Total Liabilities
|
3,427.12
|
3,228.13
|
2,394.83
|
2,418.85
|
2,525.51
|
2,786.99
|
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
|
3,290.87
|
3,207.52
|
2,329.98
|
1,901.20
|
706.11
|
529.87
|
|||||
|
Current Assets
|
28.00
|
20.61
|
64.85
|
517.65
|
721.72
|
1,147.23
|
|||||
|
Total Assets
|
3,346.86
|
3,228.13
|
2,394.83
|
2,418.85
|
2,525.51
|
2,786.99
|
|||||
|
Total Debt*
|
327.36
|
329.02
|
273.92
|
254.79
|
66.12
|
73.17
|
|||||
|
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
|
--
|
53.64
|
39.78
|
40.60
|
39.20
|
42.13
|
|||||
|
Cash Flow from Investing Activities
|
--
|
64.65
|
2.43
|
15.44
|
-331.72
|
60.52
|
|||||
|
Cash from Financing Activities
|
--
|
-99.90
|
-60.91
|
-158.24
|
-249.45
|
208.13
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-541.97
|
310.78
|
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 ($)
|
5.27
|
3.57
|
3.73
|
3.72
|
4.20
|
3.22
|
|||||
|
Cash EPS ($)
|
5.30
|
4.22
|
4.09
|
4.12
|
4.64
|
3.62
|
|||||
|
Adjusted Book Value ($)
|
41.62
|
40.44
|
35.52
|
32.60
|
28.78
|
318.02
|
|||||
|
Dividend per Share ($)
|
2.34
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
5.16
|
4.66
|
4.77
|
4.60
|
4.87
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
5.06
|
4.55
|
4.63
|
4.39
|
4.69
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.59
|
5.74
|
7.51
|
2.28
|
1.03
|
|||||
|
ROE (%)
|
12.95
|
10.25
|
10.97
|
12.13
|
2.39
|
1.06
|
|||||
|
ROA (%)
|
1.52
|
1.32
|
1.32
|
1.28
|
1.35
|
1.04
|
|||||
|
EBIT Margin (%)
|
24.68
|
27.26
|
30.58
|
34.73
|
41.45
|
34.69
|
|||||
|
Net Margin (%)
|
27.30
|
21.75
|
24.09
|
27.62
|
32.97
|
27.58
|
|||||
|
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 (%)
|
24.20
|
0.29
|
0.15
|
0.06
|
0.07
|
-0.04
|
|||||
|
EBIT Growth (%)
|
54.21
|
14.93
|
1.43
|
-11.35
|
28.36
|
54.26
|
|||||
|
Net Profit Growth (%)
|
116.85
|
16.34
|
0.50
|
-11.37
|
28.45
|
51.32
|
|||||
|
EPS Growth (%)
|
95.45
|
-0.04
|
0.00
|
-0.11
|
0.30
|
0.52
|
|||||
|
Book Value Growth (%)
|
10.01
|
--
|
--
|
--
|
--
|
--
|
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
|
12.30
|
13.55
|
10.68
|
12.02
|
9.48
|
9.71
|
|||||
|
Price / Book Value
|
1.56
|
1.20
|
1.12
|
1.37
|
1.38
|
0.10
|
|||||
|
Dividend Yield (%)
|
2.34
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
15.18
|
12.64
|
2.73
|
-6.50
|
-20.90
|
|||||
|
Close Price ($)
|
59.38
|
48.35
|
39.83
|
44.76
|
39.81
|
31.28
|
|||||
|
High Price ($)
|
60.88
|
53.41
|
50.72
|
48.55
|
41.28
|
33.74
|
|||||
|
Low Price ($)
|
40.80
|
35.70
|
30.24
|
27.00
|
28.40
|
24.06
|
|||||
|
Market Cap ($ Cr)
|
662.98
|
--
|
--
|
--
|
--
|
--
|
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
|
0.78
|
0.90
|
0.92
|
0.27
|
0.03
|
|||||
|
Short term debt to equity ratio
|
0.26
|
0.15
|
0.05
|
0.21
|
0.18
|
0.01
|
|||||
|
Current Ratio
|
0.26
|
0.32
|
0.04
|
0.27
|
16.00
|
29.82
|
|||||
|
Quick Ratio
|
0.26
|
--
|
--
|
--
|
15.99
|
--
|
|||||
|
Interest Coverage
|
2.73
|
1.16
|
1.69
|
4.79
|
12.40
|
5.06
|
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
|
0.06
|
0.06
|
0.05
|
0.05
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
18.89
|
47.77
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
87,644.66
|
233,086.95
|
120,926.17
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|