Market cap
$228 Mln
Revenue (TTM)
$122 Mln
P/E Ratio
10.8
P/B Ratio
1.1
Div. Yield
4.3 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
121.57
|
119.32
|
99.97
|
73.64
|
70.08
|
74.81
|
|||||
|
Cost of Revenue
|
47.59
|
50.94
|
35.15
|
9.06
|
9.34
|
17.04
|
|||||
|
Gross Profit
|
73.98
|
68.38
|
64.82
|
64.58
|
60.75
|
57.77
|
|||||
|
Operating Expenses
|
47.45
|
46.48
|
44.50
|
43.00
|
40.91
|
39.07
|
|||||
|
Operating Profit (EBIT)
|
26.53
|
21.89
|
20.32
|
21.59
|
19.84
|
18.70
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
26.53
|
21.89
|
20.32
|
21.59
|
19.84
|
18.70
|
|||||
|
Provision for Tax
|
5.23
|
4.15
|
3.71
|
4.16
|
3.79
|
3.47
|
|||||
|
Profit after Tax (Net Income)
|
21.30
|
17.74
|
16.61
|
17.42
|
16.03
|
15.21
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
-0.02
|
0.02
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
17.42
|
16.03
|
15.21
|
Liabilities ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
212.02
|
205.23
|
191.56
|
167.67
|
172.27
|
164.14
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
0.00
|
|||||
|
Non-Current Liabilities
|
229.44
|
274.16
|
274.02
|
122.00
|
140.82
|
169.70
|
|||||
|
Current Liabilities
|
1,810.77
|
1,752.95
|
1,739.23
|
1,710.41
|
1,627.71
|
1,500.80
|
|||||
|
Total Liabilities
|
4,063.01
|
2,232.34
|
2,204.81
|
2,000.08
|
1,940.81
|
1,834.64
|
Assets ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
2,139.68
|
2,007.71
|
1,965.36
|
1,756.59
|
1,552.49
|
1,450.63
|
|||||
|
Current Assets
|
112.56
|
224.63
|
239.45
|
243.49
|
388.32
|
384.01
|
|||||
|
Total Assets
|
2,364.79
|
2,232.34
|
2,204.81
|
2,000.08
|
1,940.81
|
1,834.64
|
|||||
|
Total Debt*
|
300.29
|
299.68
|
397.46
|
258.84
|
134.61
|
161.89
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
19.37
|
18.82
|
23.89
|
17.92
|
22.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-34.80
|
-197.00
|
-297.65
|
-55.98
|
-10.74
|
|||||
|
Cash from Financing Activities
|
--
|
6.95
|
175.30
|
50.23
|
88.56
|
153.51
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-223.53
|
50.50
|
164.77
|
Financials Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
2.79
|
2.31
|
2.29
|
2.47
|
2.27
|
2.16
|
|||||
|
Cash EPS ($)
|
--
|
2.84
|
2.76
|
2.61
|
2.42
|
2.63
|
|||||
|
Adjusted Book Value ($)
|
--
|
26.68
|
26.40
|
23.76
|
24.37
|
23.28
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.52
|
2.59
|
3.39
|
2.54
|
3.12
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.36
|
2.48
|
3.33
|
2.37
|
2.74
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.24
|
3.27
|
4.75
|
5.07
|
4.63
|
|||||
|
ROE (%)
|
10.25
|
8.94
|
9.25
|
10.25
|
9.53
|
9.53
|
|||||
|
ROA (%)
|
0.89
|
0.80
|
0.79
|
0.88
|
0.85
|
0.87
|
|||||
|
EBIT Margin (%)
|
21.82
|
18.35
|
20.33
|
29.31
|
28.31
|
25.00
|
|||||
|
Net Margin (%)
|
17.52
|
14.87
|
16.61
|
23.66
|
22.88
|
20.33
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
14.11
|
0.19
|
0.36
|
0.05
|
-0.06
|
-0.03
|
|||||
|
EBIT Growth (%)
|
38.29
|
7.73
|
-5.85
|
8.78
|
6.12
|
-0.67
|
|||||
|
Net Profit Growth (%)
|
35.16
|
6.81
|
-4.67
|
8.66
|
5.44
|
-2.97
|
|||||
|
EPS Growth (%)
|
28.60
|
0.01
|
-0.07
|
0.09
|
0.05
|
0.01
|
|||||
|
Book Value Growth (%)
|
6.50
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
10.75
|
13.18
|
9.83
|
10.78
|
10.43
|
12.06
|
|||||
|
Price / Book Value
|
1.08
|
1.14
|
0.85
|
1.12
|
0.97
|
1.12
|
|||||
|
Dividend Yield (%)
|
4.27
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
12.30
|
14.28
|
8.44
|
-3.31
|
-1.38
|
|||||
|
Close Price ($)
|
27.91
|
30.39
|
22.51
|
26.62
|
23.65
|
26.01
|
|||||
|
High Price ($)
|
34.56
|
34.56
|
28.00
|
27.50
|
28.19
|
35.59
|
|||||
|
Low Price ($)
|
17.01
|
17.01
|
20.00
|
21.60
|
21.13
|
18.72
|
|||||
|
Market Cap ($ Cr)
|
228.43
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.98
|
1.46
|
2.07
|
1.54
|
0.78
|
0.99
|
|||||
|
Short term debt to equity ratio
|
0.39
|
0.21
|
0.76
|
0.91
|
0.03
|
0.03
|
|||||
|
Current Ratio
|
0.06
|
0.13
|
0.14
|
0.14
|
0.24
|
0.26
|
|||||
|
Quick Ratio
|
0.06
|
--
|
0.13
|
0.17
|
0.41
|
0.40
|
|||||
|
Interest Coverage
|
1.52
|
0.43
|
0.55
|
3.02
|
2.28
|
1.30
|
Operating Efficiency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
8.94
|
9.31
|
11.05
|
12.87
|
11.48
|
11.22
|
|||||
|
Asset Turnover
|
0.05
|
0.05
|
0.05
|
0.04
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
33.92
|
37.50
|
43.47
|
42.85
|
33.30
|
|||||
|
Inventory Days
|
--
|
128.53
|
-165.67
|
-6,487.26
|
-9,658.21
|
-2,954.56
|
|||||
|
Payable days
|
--
|
30.40
|
22.95
|
25.28
|
34.49
|
29.83
|
|||||
|
Cash Conversion Cycle
|
--
|
132.05
|
-151.13
|
-6,469.07
|
-9,649.86
|
-2,951.09
|