Market cap
$53 Mln
Revenue (TTM)
$62 Mln
P/E Ratio
13.7
P/B Ratio
0.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
61.91
|
59.14
|
57.84
|
61.23
|
61.98
|
68.64
|
|||||
|
Cost of Revenue
|
38.40
|
36.61
|
34.91
|
38.40
|
40.30
|
43.34
|
|||||
|
Gross Profit
|
23.51
|
22.54
|
22.93
|
22.83
|
21.68
|
25.30
|
|||||
|
Operating Expenses
|
18.87
|
18.70
|
19.48
|
18.70
|
17.03
|
17.37
|
|||||
|
Operating Profit (EBIT)
|
4.64
|
3.84
|
3.45
|
4.13
|
4.65
|
7.93
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.40
|
--
|
|||||
|
Profit before Tax
|
5.56
|
4.67
|
5.02
|
5.43
|
4.40
|
8.50
|
|||||
|
Provision for Tax
|
1.35
|
1.14
|
1.09
|
1.24
|
1.11
|
1.74
|
|||||
|
Profit after Tax (Net Income)
|
4.20
|
3.53
|
3.93
|
4.19
|
3.28
|
6.76
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
1.67
|
3.53
|
3.93
|
4.19
|
3.28
|
6.76
|
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
|
64.92
|
62.48
|
62.23
|
61.57
|
60.76
|
61.75
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
7.25
|
7.60
|
8.39
|
4.63
|
1.64
|
2.61
|
|||||
|
Current Liabilities
|
3.18
|
4.06
|
3.12
|
2.57
|
2.41
|
2.66
|
|||||
|
Total Liabilities
|
78.53
|
74.13
|
73.74
|
68.76
|
64.80
|
67.02
|
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
|
21.15
|
21.61
|
23.10
|
15.70
|
12.24
|
14.02
|
|||||
|
Current Assets
|
54.19
|
52.52
|
50.64
|
53.06
|
52.56
|
53.00
|
|||||
|
Total Assets
|
78.53
|
74.13
|
73.74
|
68.76
|
64.80
|
67.02
|
|||||
|
Total Debt*
|
7.62
|
7.88
|
8.78
|
4.85
|
1.77
|
2.70
|
|||||
|
Net Current Assets
|
51.01
|
48.46
|
47.52
|
50.50
|
50.16
|
50.34
|
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
|
--
|
2.37
|
5.70
|
8.46
|
4.28
|
-0.48
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.64
|
-3.78
|
-0.79
|
-0.49
|
-2.52
|
|||||
|
Cash from Financing Activities
|
--
|
-3.38
|
-3.66
|
-3.58
|
-3.80
|
-3.98
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-0.02
|
--
|
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 ($)
|
0.40
|
0.33
|
0.36
|
0.36
|
0.26
|
0.51
|
|||||
|
Cash EPS ($)
|
--
|
0.42
|
0.43
|
0.44
|
0.33
|
0.57
|
|||||
|
Adjusted Book Value ($)
|
--
|
5.92
|
5.63
|
5.34
|
4.90
|
4.64
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.22
|
0.52
|
0.73
|
0.34
|
-0.04
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.16
|
0.17
|
0.67
|
0.31
|
-0.23
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.00
|
5.72
|
6.50
|
5.17
|
10.59
|
|||||
|
ROE (%)
|
6.60
|
5.66
|
6.35
|
6.85
|
5.36
|
11.14
|
|||||
|
ROA (%)
|
5.43
|
4.78
|
5.51
|
6.27
|
4.98
|
9.96
|
|||||
|
EBIT Margin (%)
|
8.03
|
7.89
|
8.68
|
8.86
|
7.09
|
12.38
|
|||||
|
Net Margin (%)
|
6.79
|
5.97
|
6.79
|
6.84
|
5.33
|
9.84
|
|||||
|
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 (%)
|
5.71
|
0.02
|
-0.06
|
-0.01
|
-0.10
|
-0.33
|
|||||
|
EBIT Growth (%)
|
9.03
|
-6.99
|
-7.47
|
23.44
|
-48.29
|
-73.09
|
|||||
|
Net Profit Growth (%)
|
17.84
|
-10.13
|
-6.21
|
27.64
|
-51.42
|
-74.87
|
|||||
|
EPS Growth (%)
|
22.79
|
-0.06
|
-0.02
|
0.37
|
-0.48
|
-0.74
|
|||||
|
Book Value Growth (%)
|
6.95
|
--
|
--
|
--
|
--
|
--
|
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
|
13.71
|
13.27
|
14.87
|
14.55
|
15.19
|
11.75
|
|||||
|
Price / Book Value
|
0.85
|
0.75
|
0.94
|
0.99
|
0.82
|
1.29
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.79
|
6.75
|
8.24
|
7.15
|
6.79
|
7.06
|
|||||
|
Close Price ($)
|
--
|
4.44
|
5.29
|
5.29
|
4.02
|
5.97
|
|||||
|
High Price ($)
|
--
|
6.20
|
6.92
|
5.48
|
6.35
|
20.54
|
|||||
|
Low Price ($)
|
--
|
4.06
|
4.64
|
3.68
|
3.76
|
4.91
|
|||||
|
Market Cap ($ Cr)
|
53.17
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.13
|
0.14
|
0.08
|
0.03
|
0.04
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
17.04
|
12.94
|
16.21
|
20.68
|
21.85
|
19.92
|
|||||
|
Quick Ratio
|
11.18
|
7.13
|
8.94
|
12.83
|
11.71
|
10.53
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
5.90
|
14.83
|
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 (%)
|
17.99
|
11.73
|
8.46
|
10.69
|
11.25
|
6.96
|
|||||
|
Asset Turnover
|
0.80
|
0.80
|
0.81
|
0.92
|
0.94
|
1.01
|
|||||
|
Receivable days
|
--
|
36.53
|
36.12
|
40.32
|
34.63
|
36.76
|
|||||
|
Inventory Days
|
--
|
231.15
|
224.25
|
211.75
|
223.72
|
175.79
|
|||||
|
Payable days
|
--
|
16.40
|
10.91
|
7.02
|
5.45
|
10.58
|
|||||
|
Cash Conversion Cycle
|
--
|
251.27
|
249.46
|
245.05
|
252.90
|
201.98
|