Market cap
$304 Mln
Revenue (TTM)
$192 Mln
P/E Ratio
10.4
P/B Ratio
1.1
Div. Yield
2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
192.03
|
186.13
|
166.51
|
149.76
|
123.45
|
139.98
|
|||||
|
Cost of Revenue
|
59.76
|
56.84
|
56.07
|
34.71
|
11.06
|
8.93
|
|||||
|
Gross Profit
|
132.27
|
129.29
|
110.44
|
115.05
|
112.39
|
131.04
|
|||||
|
Operating Expenses
|
96.13
|
96.22
|
86.31
|
85.89
|
75.42
|
92.96
|
|||||
|
Operating Profit (EBIT)
|
36.13
|
33.07
|
24.13
|
29.16
|
36.96
|
38.08
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
36.13
|
33.07
|
24.13
|
29.16
|
36.96
|
38.08
|
|||||
|
Provision for Tax
|
6.89
|
6.08
|
4.22
|
5.42
|
7.60
|
8.96
|
|||||
|
Profit after Tax (Net Income)
|
29.09
|
26.84
|
19.83
|
23.60
|
29.16
|
28.67
|
|||||
|
Minority Interest
|
-0.16
|
-0.16
|
-0.08
|
-0.12
|
-0.21
|
0.46
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
29.16
|
28.67
|
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
|
277.79
|
261.75
|
226.36
|
216.88
|
195.63
|
210.32
|
|||||
|
Minority Interest
|
-0.16
|
--
|
--
|
--
|
--
|
0.71
|
|||||
|
Non-Current Liabilities
|
109.61
|
136.68
|
132.15
|
93.14
|
94.68
|
103.43
|
|||||
|
Current Liabilities
|
2,421.97
|
2,369.47
|
2,204.26
|
2,127.85
|
2,041.40
|
1,950.06
|
|||||
|
Total Liabilities
|
5,231.94
|
2,768.49
|
2,563.37
|
2,438.50
|
2,332.32
|
2,264.52
|
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
|
2,233.77
|
2,350.41
|
2,420.74
|
1,890.50
|
1,784.08
|
1,616.89
|
|||||
|
Current Assets
|
576.20
|
418.09
|
142.63
|
548.00
|
548.23
|
647.63
|
|||||
|
Total Assets
|
3,386.17
|
2,768.49
|
2,563.37
|
2,438.50
|
2,332.32
|
2,264.52
|
|||||
|
Total Debt*
|
118.17
|
113.34
|
122.61
|
109.54
|
92.08
|
90.46
|
|||||
|
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
|
--
|
24.49
|
38.49
|
38.81
|
90.56
|
157.39
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-169.36
|
-148.64
|
-56.34
|
-411.28
|
-138.69
|
|||||
|
Cash from Financing Activities
|
--
|
158.41
|
100.58
|
66.03
|
79.64
|
162.38
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
181.08
|
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 ($)
|
8.97
|
8.29
|
6.15
|
7.01
|
8.39
|
8.10
|
|||||
|
Cash EPS ($)
|
--
|
9.50
|
7.34
|
8.19
|
9.64
|
9.44
|
|||||
|
Adjusted Book Value ($)
|
--
|
80.85
|
70.15
|
64.40
|
56.29
|
59.43
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
7.56
|
11.93
|
11.52
|
26.05
|
44.47
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
6.84
|
10.85
|
11.09
|
25.08
|
43.12
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.41
|
5.87
|
7.69
|
9.91
|
10.05
|
|||||
|
ROE (%)
|
10.72
|
11.00
|
8.95
|
11.44
|
14.37
|
14.19
|
|||||
|
ROA (%)
|
0.90
|
1.01
|
0.79
|
0.99
|
1.27
|
1.32
|
|||||
|
EBIT Margin (%)
|
18.82
|
17.77
|
14.49
|
19.47
|
29.94
|
27.21
|
|||||
|
Net Margin (%)
|
15.15
|
14.42
|
11.91
|
15.76
|
23.62
|
20.48
|
|||||
|
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 (%)
|
9.22
|
0.12
|
0.11
|
0.21
|
-0.12
|
-0.06
|
|||||
|
EBIT Growth (%)
|
20.23
|
37.04
|
-17.25
|
-21.10
|
-2.94
|
30.33
|
|||||
|
Net Profit Growth (%)
|
18.74
|
35.30
|
-15.97
|
-19.05
|
1.72
|
29.62
|
|||||
|
EPS Growth (%)
|
18.62
|
0.35
|
-0.12
|
-0.16
|
0.04
|
0.34
|
|||||
|
Book Value Growth (%)
|
15.18
|
--
|
--
|
--
|
--
|
--
|
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
|
10.42
|
8.76
|
11.59
|
9.73
|
6.95
|
6.32
|
|||||
|
Price / Book Value
|
1.10
|
0.90
|
1.02
|
1.06
|
1.04
|
0.86
|
|||||
|
Dividend Yield (%)
|
2.02
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-1.58
|
7.88
|
-6.00
|
-5.92
|
-8.62
|
|||||
|
Close Price ($)
|
80.00
|
72.59
|
71.25
|
68.19
|
58.27
|
51.19
|
|||||
|
High Price ($)
|
86.18
|
89.90
|
80.87
|
71.55
|
63.77
|
55.00
|
|||||
|
Low Price ($)
|
60.76
|
53.14
|
33.51
|
48.01
|
43.10
|
36.90
|
|||||
|
Market Cap ($ Cr)
|
304.36
|
--
|
--
|
--
|
--
|
--
|
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
|
0.43
|
0.43
|
0.54
|
0.51
|
0.47
|
0.43
|
|||||
|
Short term debt to equity ratio
|
0.19
|
0.08
|
0.13
|
0.27
|
0.19
|
0.17
|
|||||
|
Current Ratio
|
0.24
|
0.18
|
0.06
|
0.26
|
0.27
|
0.33
|
|||||
|
Quick Ratio
|
0.24
|
--
|
--
|
0.21
|
0.29
|
0.47
|
|||||
|
Interest Coverage
|
1.78
|
0.73
|
0.56
|
1.10
|
4.68
|
4.56
|
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 (%)
|
6.13
|
6.30
|
6.36
|
6.94
|
7.28
|
4.87
|
|||||
|
Asset Turnover
|
0.06
|
0.07
|
0.07
|
0.06
|
0.05
|
0.06
|
|||||
|
Receivable days
|
--
|
21.90
|
23.02
|
23.63
|
23.36
|
19.46
|
|||||
|
Inventory Days
|
--
|
--
|
645.83
|
332.29
|
-5,143.86
|
-7,595.07
|
|||||
|
Payable days
|
--
|
26.18
|
25.72
|
23.38
|
27.49
|
37.29
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
643.14
|
332.54
|
-5,147.99
|
-7,612.89
|