Market cap
$221 Mln
Revenue (TTM)
$99 Mln
P/E Ratio
15.6
P/B Ratio
1.3
Div. Yield
2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
99.30
|
94.21
|
88.93
|
74.49
|
57.78
|
54.58
|
|||||
|
Cost of Revenue
|
36.86
|
30.55
|
29.43
|
17.93
|
2.81
|
3.28
|
|||||
|
Gross Profit
|
62.44
|
63.66
|
59.51
|
56.57
|
54.97
|
51.30
|
|||||
|
Operating Expenses
|
44.89
|
44.21
|
46.13
|
41.37
|
39.04
|
37.28
|
|||||
|
Operating Profit (EBIT)
|
17.55
|
19.45
|
13.38
|
15.20
|
15.93
|
14.02
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
17.55
|
19.45
|
13.38
|
15.20
|
15.93
|
14.02
|
|||||
|
Provision for Tax
|
3.34
|
3.85
|
2.38
|
2.57
|
2.59
|
2.28
|
|||||
|
Profit after Tax (Net Income)
|
14.21
|
15.60
|
11.00
|
12.63
|
13.34
|
11.73
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
13.34
|
11.73
|
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
|
173.39
|
170.26
|
150.33
|
144.01
|
1,183.05
|
1,220.46
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,488.05
|
1,412.40
|
77.91
|
80.99
|
27.74
|
29.31
|
|||||
|
Current Liabilities
|
0.00
|
0.00
|
1,275.18
|
1,127.14
|
673.81
|
700.99
|
|||||
|
Total Liabilities
|
1,661.44
|
1,582.65
|
1,503.41
|
1,352.14
|
1,210.79
|
1,249.77
|
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
|
1,640.43
|
0.03
|
1,216.89
|
1,058.15
|
222.38
|
216.60
|
|||||
|
Current Assets
|
21.26
|
51.77
|
286.52
|
293.99
|
235.04
|
334.06
|
|||||
|
Total Assets
|
1,682.95
|
1,582.65
|
1,503.41
|
1,352.14
|
1,210.79
|
1,249.77
|
|||||
|
Total Debt*
|
51.73
|
55.19
|
49.26
|
54.30
|
30.21
|
31.42
|
|||||
|
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
|
--
|
18.06
|
13.10
|
20.75
|
15.99
|
13.14
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-110.58
|
-195.18
|
-59.79
|
-83.39
|
-52.35
|
|||||
|
Cash from Financing Activities
|
--
|
55.31
|
137.07
|
121.18
|
-38.64
|
52.95
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-106.04
|
13.73
|
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 ($)
|
3.02
|
3.31
|
2.33
|
2.65
|
2.80
|
2.46
|
|||||
|
Cash EPS ($)
|
--
|
3.67
|
2.70
|
2.65
|
2.80
|
2.47
|
|||||
|
Adjusted Book Value ($)
|
--
|
36.14
|
31.91
|
30.17
|
247.92
|
256.20
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.83
|
2.78
|
4.35
|
3.35
|
2.76
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.61
|
2.48
|
3.78
|
2.93
|
2.53
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.34
|
5.53
|
1.79
|
1.08
|
0.96
|
|||||
|
ROE (%)
|
8.27
|
9.73
|
7.47
|
1.90
|
1.11
|
0.99
|
|||||
|
ROA (%)
|
0.82
|
1.01
|
0.77
|
0.99
|
1.08
|
0.96
|
|||||
|
EBIT Margin (%)
|
--
|
20.65
|
15.04
|
20.33
|
27.57
|
25.68
|
|||||
|
Net Margin (%)
|
14.31
|
16.56
|
12.37
|
16.96
|
23.08
|
21.50
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
6.17
|
0.06
|
0.19
|
0.29
|
0.06
|
-0.02
|
|||||
|
EBIT Growth (%)
|
--
|
45.42
|
-11.68
|
-4.94
|
13.67
|
13.89
|
|||||
|
Net Profit Growth (%)
|
2.59
|
41.84
|
-12.92
|
-5.30
|
13.69
|
14.36
|
|||||
|
EPS Growth (%)
|
2.77
|
0.42
|
-0.12
|
-0.05
|
0.13
|
0.15
|
|||||
|
Book Value Growth (%)
|
7.85
|
--
|
--
|
--
|
--
|
--
|
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
|
15.57
|
12.07
|
10.37
|
8.69
|
9.45
|
12.04
|
|||||
|
Price / Book Value
|
1.26
|
1.11
|
0.76
|
0.76
|
0.11
|
0.12
|
|||||
|
Dividend Yield (%)
|
2.02
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
11.50
|
-7.83
|
-7.53
|
-4.32
|
-10.15
|
|||||
|
Close Price ($)
|
43.43
|
39.98
|
24.21
|
23.00
|
26.42
|
29.65
|
|||||
|
High Price ($)
|
54.96
|
42.00
|
28.00
|
27.99
|
32.49
|
32.70
|
|||||
|
Low Price ($)
|
31.00
|
21.86
|
--
|
21.69
|
22.68
|
21.16
|
|||||
|
Market Cap ($ Cr)
|
220.76
|
--
|
--
|
--
|
--
|
--
|
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
|
0.32
|
0.33
|
0.38
|
0.03
|
0.03
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.05
|
0.06
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
15,099.23
|
56,092.09
|
0.22
|
0.26
|
0.35
|
0.48
|
|||||
|
Quick Ratio
|
15,099.23
|
--
|
--
|
0.38
|
0.43
|
0.70
|
|||||
|
Interest Coverage
|
1.59
|
0.71
|
0.50
|
0.96
|
5.61
|
3.79
|
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 (%)
|
5.53
|
0.01
|
5.40
|
4.84
|
5.39
|
4.94
|
|||||
|
Asset Turnover
|
0.06
|
0.06
|
0.06
|
0.06
|
0.05
|
0.04
|
|||||
|
Receivable days
|
--
|
9.33
|
17.27
|
16.47
|
18.35
|
20.12
|
|||||
|
Inventory Days
|
--
|
--
|
-1,635.01
|
-1,867.09
|
-13,606.93
|
-16,832.62
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
137,965.57
|
114,343.68
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
-151,554.15
|
-131,156.18
|