Market cap
$299 Mln
Revenue (TTM)
$278 Mln
P/E Ratio
17.3
P/B Ratio
0.7
Div. Yield
2.6 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
278.48
|
277.20
|
237.71
|
214.79
|
241.72
|
191.85
|
|||||
|
Cost of Revenue
|
227.48
|
239.48
|
207.95
|
200.20
|
173.88
|
148.39
|
|||||
|
Gross Profit
|
51.00
|
37.72
|
29.76
|
14.59
|
67.84
|
43.45
|
|||||
|
Operating Expenses
|
77.38
|
77.85
|
-5.95
|
84.73
|
-2.14
|
60.58
|
|||||
|
Operating Profit (EBIT)
|
-26.38
|
-40.13
|
35.71
|
-70.14
|
69.99
|
55.41
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
19.77
|
3.16
|
|||||
|
Profit before Tax
|
12.68
|
13.14
|
33.65
|
-64.16
|
87.72
|
56.85
|
|||||
|
Provision for Tax
|
-4.61
|
-4.43
|
-0.10
|
-24.57
|
13.57
|
8.73
|
|||||
|
Profit after Tax (Net Income)
|
17.29
|
17.57
|
33.74
|
-39.59
|
74.16
|
48.13
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
9.41
|
17.57
|
33.74
|
-39.59
|
74.16
|
48.13
|
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
|
436.14
|
429.24
|
404.95
|
382.34
|
426.97
|
352.12
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
177.86
|
162.37
|
161.85
|
87.38
|
96.84
|
109.09
|
|||||
|
Current Liabilities
|
63.49
|
69.62
|
64.89
|
69.99
|
44.27
|
46.02
|
|||||
|
Total Liabilities
|
740.98
|
661.23
|
631.69
|
539.71
|
568.07
|
507.22
|
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
|
468.24
|
446.34
|
366.95
|
307.71
|
307.66
|
304.17
|
|||||
|
Current Assets
|
209.25
|
214.89
|
264.74
|
232.00
|
260.41
|
203.05
|
|||||
|
Total Assets
|
740.98
|
661.23
|
631.69
|
539.71
|
568.07
|
507.22
|
|||||
|
Total Debt*
|
127.08
|
108.85
|
110.53
|
44.74
|
27.20
|
30.44
|
|||||
|
Net Current Assets
|
145.76
|
145.28
|
199.85
|
162.01
|
216.14
|
157.04
|
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
|
--
|
50.91
|
22.29
|
54.49
|
67.74
|
74.88
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-64.18
|
-71.29
|
-81.60
|
-33.15
|
-44.15
|
|||||
|
Cash from Financing Activities
|
--
|
-9.86
|
36.73
|
1.47
|
-9.84
|
-33.17
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
24.74
|
-2.45
|
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 ($)
|
2.31
|
2.35
|
4.55
|
-5.29
|
9.92
|
6.61
|
|||||
|
Cash EPS ($)
|
2.29
|
5.73
|
7.87
|
-4.86
|
13.51
|
9.78
|
|||||
|
Adjusted Book Value ($)
|
57.79
|
57.38
|
54.56
|
51.11
|
57.12
|
48.38
|
|||||
|
Dividend per Share ($)
|
2.56
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
6.81
|
3.00
|
7.28
|
9.06
|
10.29
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.31
|
-4.37
|
1.21
|
3.37
|
4.90
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.34
|
7.16
|
-8.98
|
17.73
|
12.99
|
|||||
|
ROE (%)
|
4.00
|
4.21
|
8.57
|
-9.78
|
19.04
|
14.75
|
|||||
|
ROA (%)
|
2.42
|
2.72
|
5.76
|
-7.15
|
13.79
|
9.79
|
|||||
|
EBIT Margin (%)
|
6.18
|
6.82
|
16.50
|
-28.72
|
37.13
|
18.53
|
|||||
|
Net Margin (%)
|
6.21
|
6.34
|
14.19
|
-18.43
|
28.36
|
24.68
|
|||||
|
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 (%)
|
4.74
|
0.17
|
0.11
|
-0.11
|
0.26
|
0.49
|
|||||
|
EBIT Growth (%)
|
-52.00
|
-51.81
|
163.55
|
-168.74
|
152.43
|
127.75
|
|||||
|
Net Profit Growth (%)
|
-44.87
|
-47.92
|
185.23
|
-153.38
|
54.09
|
225.32
|
|||||
|
EPS Growth (%)
|
-45.76
|
-0.48
|
1.86
|
-1.53
|
0.50
|
2.15
|
|||||
|
Book Value Growth (%)
|
4.21
|
--
|
--
|
--
|
--
|
--
|
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
|
17.34
|
20.88
|
6.56
|
-6.90
|
3.83
|
5.49
|
|||||
|
Price / Book Value
|
0.69
|
0.85
|
0.55
|
0.71
|
0.67
|
0.75
|
|||||
|
Dividend Yield (%)
|
2.56
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
20.46
|
9.64
|
4.06
|
-7.20
|
1.72
|
3.56
|
|||||
|
Close Price ($)
|
50.05
|
49.04
|
29.82
|
36.50
|
38.00
|
36.29
|
|||||
|
High Price ($)
|
59.42
|
53.88
|
37.70
|
40.28
|
63.19
|
44.00
|
|||||
|
Low Price ($)
|
35.43
|
29.54
|
25.19
|
29.37
|
28.42
|
20.05
|
|||||
|
Market Cap ($ Cr)
|
299.36
|
--
|
--
|
--
|
--
|
--
|
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
|
0.26
|
0.25
|
0.27
|
0.12
|
0.06
|
0.09
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.02
|
0.04
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
3.30
|
3.09
|
4.08
|
3.31
|
5.88
|
4.41
|
|||||
|
Quick Ratio
|
2.33
|
2.17
|
2.62
|
2.21
|
4.27
|
3.24
|
|||||
|
Interest Coverage
|
3.39
|
3.28
|
7.04
|
-25.08
|
44.13
|
20.68
|
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 (%)
|
19.38
|
17.98
|
23.35
|
21.08
|
24.93
|
24.15
|
|||||
|
Asset Turnover
|
0.39
|
0.43
|
0.41
|
0.39
|
0.45
|
0.39
|
|||||
|
Receivable days
|
--
|
69.39
|
77.43
|
89.75
|
80.53
|
83.39
|
|||||
|
Inventory Days
|
--
|
120.69
|
150.71
|
135.45
|
131.89
|
125.08
|
|||||
|
Payable days
|
--
|
26.28
|
31.02
|
28.21
|
27.58
|
22.89
|
|||||
|
Cash Conversion Cycle
|
--
|
163.80
|
197.12
|
196.99
|
184.84
|
185.58
|