Market cap
$188 Mln
Revenue (TTM)
$95 Mln
P/E Ratio
10.9
P/B Ratio
1.2
Div. Yield
2.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
94.86
|
91.03
|
81.37
|
75.87
|
62.80
|
72.60
|
|||||
|
Cost of Revenue
|
27.33
|
26.77
|
24.55
|
19.19
|
5.17
|
5.07
|
|||||
|
Gross Profit
|
67.53
|
64.25
|
56.82
|
56.68
|
57.63
|
67.53
|
|||||
|
Operating Expenses
|
46.80
|
47.00
|
42.96
|
41.96
|
42.31
|
44.81
|
|||||
|
Operating Profit (EBIT)
|
20.73
|
17.26
|
13.86
|
14.72
|
15.32
|
22.72
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
20.73
|
17.26
|
13.86
|
14.72
|
15.32
|
22.72
|
|||||
|
Provision for Tax
|
3.97
|
3.28
|
2.39
|
2.62
|
2.80
|
4.45
|
|||||
|
Profit after Tax (Net Income)
|
16.76
|
13.97
|
11.47
|
12.10
|
12.52
|
18.28
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
12.52
|
18.28
|
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
|
146.74
|
141.24
|
127.51
|
124.34
|
118.43
|
144.93
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,466.59
|
85.20
|
86.47
|
132.87
|
114.85
|
57.26
|
|||||
|
Current Liabilities
|
6.73
|
1,318.93
|
1,165.54
|
1,086.04
|
1,102.36
|
1,128.66
|
|||||
|
Total Liabilities
|
1,626.80
|
1,545.37
|
1,379.52
|
1,343.25
|
1,335.63
|
1,330.86
|
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
|
1,476.46
|
1,393.67
|
1,175.36
|
1,094.38
|
1,062.81
|
912.52
|
|||||
|
Current Assets
|
143.61
|
151.70
|
204.16
|
248.87
|
272.82
|
418.33
|
|||||
|
Total Assets
|
1,763.67
|
1,545.37
|
1,379.52
|
1,343.25
|
1,335.63
|
1,330.86
|
|||||
|
Total Debt*
|
59.31
|
63.97
|
65.28
|
116.63
|
94.52
|
40.37
|
|||||
|
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
|
--
|
24.04
|
9.45
|
13.99
|
25.57
|
17.26
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-68.09
|
-28.95
|
-17.39
|
-165.67
|
-71.99
|
|||||
|
Cash from Financing Activities
|
--
|
89.66
|
22.46
|
-1.45
|
18.41
|
63.55
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-121.69
|
8.82
|
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 ($)
|
2.68
|
2.23
|
1.74
|
1.77
|
1.78
|
2.50
|
|||||
|
Cash EPS ($)
|
--
|
2.90
|
2.28
|
2.29
|
2.36
|
3.35
|
|||||
|
Adjusted Book Value ($)
|
--
|
22.54
|
19.32
|
18.15
|
16.87
|
19.80
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.84
|
1.43
|
2.04
|
3.64
|
2.36
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.42
|
1.25
|
1.90
|
3.37
|
2.03
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.02
|
5.29
|
5.33
|
6.29
|
10.12
|
|||||
|
ROE (%)
|
11.64
|
10.40
|
9.11
|
9.96
|
9.51
|
12.70
|
|||||
|
ROA (%)
|
0.96
|
0.96
|
0.84
|
0.90
|
0.94
|
1.41
|
|||||
|
EBIT Margin (%)
|
16.04
|
18.96
|
17.03
|
19.40
|
24.39
|
31.30
|
|||||
|
Net Margin (%)
|
17.67
|
15.35
|
14.10
|
15.94
|
19.94
|
25.17
|
|||||
|
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 (%)
|
8.95
|
0.12
|
0.07
|
0.21
|
-0.13
|
0.00
|
|||||
|
EBIT Growth (%)
|
1.81
|
24.53
|
-5.85
|
-3.91
|
-32.60
|
23.23
|
|||||
|
Net Profit Growth (%)
|
39.65
|
21.83
|
-5.17
|
-3.40
|
-31.49
|
22.30
|
|||||
|
EPS Growth (%)
|
46.17
|
0.28
|
-0.02
|
-0.01
|
-0.29
|
0.31
|
|||||
|
Book Value Growth (%)
|
14.01
|
--
|
--
|
--
|
--
|
--
|
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
|
10.90
|
9.99
|
12.03
|
8.69
|
9.50
|
7.88
|
|||||
|
Price / Book Value
|
1.20
|
0.99
|
1.08
|
0.85
|
1.00
|
0.99
|
|||||
|
Dividend Yield (%)
|
2.12
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
2.95
|
0.23
|
-1.23
|
-2.86
|
-7.98
|
|||||
|
Close Price ($)
|
25.27
|
22.27
|
20.91
|
15.35
|
16.95
|
18.73
|
|||||
|
High Price ($)
|
25.60
|
24.48
|
23.00
|
17.30
|
20.85
|
19.13
|
|||||
|
Low Price ($)
|
18.16
|
17.10
|
13.01
|
11.82
|
16.28
|
15.26
|
|||||
|
Market Cap ($ Cr)
|
187.50
|
--
|
--
|
--
|
--
|
--
|
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
|
0.29
|
0.45
|
0.51
|
0.94
|
0.80
|
0.28
|
|||||
|
Short term debt to equity ratio
|
0.05
|
0.07
|
0.08
|
0.11
|
0.13
|
0.11
|
|||||
|
Current Ratio
|
21.33
|
0.12
|
0.18
|
0.23
|
0.25
|
0.37
|
|||||
|
Quick Ratio
|
21.33
|
--
|
--
|
0.25
|
0.25
|
0.51
|
|||||
|
Interest Coverage
|
1.78
|
0.68
|
0.57
|
0.78
|
2.96
|
5.65
|
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 (%)
|
5.75
|
6.03
|
6.03
|
6.14
|
6.51
|
4.02
|
|||||
|
Asset Turnover
|
0.05
|
0.06
|
0.06
|
0.06
|
0.05
|
0.06
|
|||||
|
Receivable days
|
--
|
20.86
|
21.47
|
21.06
|
20.39
|
16.90
|
|||||
|
Inventory Days
|
--
|
--
|
-410.94
|
-255.42
|
-5,524.71
|
-11,076.84
|
|||||
|
Payable days
|
--
|
32.82
|
35.66
|
30.56
|
37.73
|
32.96
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-425.13
|
-264.93
|
-5,542.04
|
-11,092.89
|