Market cap
$190 Mln
Revenue (TTM)
$102 Mln
P/E Ratio
19.3
P/B Ratio
1.1
Div. Yield
1.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
101.74
|
101.06
|
111.83
|
96.53
|
83.54
|
66.60
|
|||||
|
Cost of Revenue
|
32.74
|
34.82
|
40.23
|
33.25
|
4.89
|
3.59
|
|||||
|
Gross Profit
|
69.00
|
66.25
|
71.60
|
63.28
|
78.66
|
63.01
|
|||||
|
Operating Expenses
|
58.50
|
58.14
|
58.14
|
55.23
|
62.10
|
46.64
|
|||||
|
Operating Profit (EBIT)
|
10.50
|
8.11
|
13.46
|
8.05
|
16.56
|
16.38
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
10.50
|
8.11
|
13.46
|
8.05
|
16.56
|
16.38
|
|||||
|
Provision for Tax
|
0.68
|
0.02
|
1.33
|
-0.34
|
1.48
|
1.41
|
|||||
|
Profit after Tax (Net Income)
|
9.82
|
8.09
|
12.13
|
8.38
|
15.08
|
14.96
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
15.08
|
15.10
|
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
|
178.29
|
174.66
|
151.41
|
147.35
|
136.39
|
156.62
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,832.12
|
834.04
|
108.60
|
109.39
|
120.00
|
1,464.13
|
|||||
|
Current Liabilities
|
30.30
|
1,012.48
|
1,800.68
|
1,851.55
|
1,813.95
|
1,464.13
|
|||||
|
Total Liabilities
|
2,071.01
|
2,021.18
|
2,060.70
|
2,108.28
|
2,070.34
|
1,620.74
|
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
|
67.31
|
68.54
|
1,648.84
|
1,643.27
|
1,658.39
|
1,053.99
|
|||||
|
Current Assets
|
1,839.05
|
1,792.66
|
411.86
|
465.43
|
411.95
|
565.51
|
|||||
|
Total Assets
|
3,879.75
|
2,021.18
|
2,060.70
|
2,108.28
|
2,070.34
|
1,620.74
|
|||||
|
Total Debt*
|
95.30
|
84.70
|
105.12
|
118.12
|
135.50
|
14.58
|
|||||
|
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
|
--
|
9.90
|
9.81
|
24.21
|
17.76
|
17.04
|
|||||
|
Cash Flow from Investing Activities
|
--
|
94.88
|
42.79
|
15.02
|
-1.13
|
-109.20
|
|||||
|
Cash from Financing Activities
|
--
|
-55.72
|
-68.02
|
15.49
|
-18.49
|
122.14
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
2.28
|
1.88
|
2.81
|
1.94
|
3.51
|
4.29
|
|||||
|
Cash EPS ($)
|
--
|
3.32
|
4.50
|
3.41
|
4.90
|
5.60
|
|||||
|
Adjusted Book Value ($)
|
--
|
40.61
|
35.10
|
34.15
|
31.73
|
44.94
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.30
|
2.27
|
5.61
|
4.13
|
4.89
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.10
|
1.56
|
5.35
|
3.43
|
3.99
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.14
|
4.65
|
3.12
|
6.81
|
8.73
|
|||||
|
ROE (%)
|
5.56
|
4.96
|
8.12
|
5.91
|
10.29
|
9.71
|
|||||
|
ROA (%)
|
0.32
|
0.40
|
0.58
|
0.40
|
0.82
|
0.96
|
|||||
|
EBIT Margin (%)
|
7.91
|
8.02
|
12.03
|
8.33
|
19.82
|
24.59
|
|||||
|
Net Margin (%)
|
9.65
|
8.00
|
10.85
|
8.68
|
18.05
|
22.47
|
|||||
|
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 (%)
|
0.15
|
-0.10
|
0.16
|
0.16
|
0.25
|
-0.05
|
|||||
|
EBIT Growth (%)
|
38.65
|
-39.73
|
67.25
|
-51.41
|
1.11
|
-12.45
|
|||||
|
Net Profit Growth (%)
|
84.75
|
-33.33
|
44.75
|
-44.43
|
0.78
|
-6.08
|
|||||
|
EPS Growth (%)
|
84.61
|
-0.33
|
0.45
|
-0.45
|
-0.18
|
-0.07
|
|||||
|
Book Value Growth (%)
|
15.29
|
--
|
--
|
--
|
--
|
--
|
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
|
19.25
|
18.72
|
10.00
|
12.99
|
10.32
|
10.69
|
|||||
|
Price / Book Value
|
1.06
|
0.87
|
0.80
|
0.74
|
1.14
|
1.02
|
|||||
|
Dividend Yield (%)
|
1.10
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-6.88
|
-8.57
|
-15.15
|
-5.04
|
-18.48
|
|||||
|
Close Price ($)
|
36.78
|
35.19
|
28.11
|
25.24
|
36.20
|
45.88
|
|||||
|
High Price ($)
|
39.99
|
39.99
|
33.50
|
37.80
|
49.70
|
50.00
|
|||||
|
Low Price ($)
|
26.46
|
26.12
|
22.82
|
17.29
|
30.06
|
36.10
|
|||||
|
Market Cap ($ Cr)
|
190.22
|
--
|
--
|
--
|
--
|
--
|
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
|
0.36
|
0.48
|
0.69
|
0.80
|
0.99
|
0.09
|
|||||
|
Short term debt to equity ratio
|
0.17
|
0.22
|
0.26
|
0.26
|
0.11
|
0.09
|
|||||
|
Current Ratio
|
60.69
|
1.77
|
0.23
|
0.25
|
0.23
|
0.39
|
|||||
|
Quick Ratio
|
60.69
|
--
|
--
|
0.21
|
-0.78
|
0.41
|
|||||
|
Interest Coverage
|
1.32
|
0.23
|
0.33
|
0.26
|
3.39
|
7.87
|
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 (%)
|
1,485.63
|
1,442.86
|
6.90
|
8.33
|
8.88
|
8.17
|
|||||
|
Asset Turnover
|
0.03
|
0.05
|
0.05
|
0.05
|
0.05
|
0.04
|
|||||
|
Receivable days
|
--
|
2,648.97
|
25.75
|
29.26
|
28.12
|
27.85
|
|||||
|
Inventory Days
|
--
|
--
|
707.86
|
10,489.77
|
66,969.55
|
-3,429.57
|
|||||
|
Payable days
|
--
|
--
|
--
|
19,496.74
|
119,951.58
|
74,118.83
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-8,977.71
|
-52,953.91
|
-77,520.56
|