Market cap
$590 Mln
Revenue (TTM)
$209 Mln
P/E Ratio
10.2
P/B Ratio
1.6
Div. Yield
1.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
209.43
|
188.41
|
163.07
|
150.72
|
108.27
|
95.78
|
|||||
|
Cost of Revenue
|
76.74
|
60.54
|
61.08
|
51.67
|
14.91
|
7.92
|
|||||
|
Gross Profit
|
132.69
|
127.87
|
101.99
|
99.05
|
93.36
|
87.86
|
|||||
|
Operating Expenses
|
55.20
|
52.36
|
47.60
|
46.06
|
41.94
|
39.73
|
|||||
|
Operating Profit (EBIT)
|
77.49
|
75.51
|
54.39
|
53.00
|
51.42
|
48.13
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
75.70
|
75.51
|
54.39
|
53.00
|
51.42
|
48.13
|
|||||
|
Provision for Tax
|
17.08
|
17.56
|
12.94
|
13.29
|
12.96
|
12.01
|
|||||
|
Profit after Tax (Net Income)
|
58.63
|
57.95
|
41.45
|
39.71
|
38.46
|
36.12
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
38.46
|
36.12
|
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
|
371.81
|
345.63
|
295.58
|
261.43
|
239.23
|
205.73
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
41.07
|
266.08
|
256.42
|
366.75
|
393.31
|
55.61
|
|||||
|
Current Liabilities
|
2,781.43
|
2,354.94
|
2,102.02
|
1,950.33
|
1,812.41
|
1,772.37
|
|||||
|
Total Liabilities
|
5,975.74
|
2,966.65
|
2,654.02
|
2,578.51
|
2,444.95
|
2,033.71
|
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
|
2,730.56
|
2,588.88
|
2,445.36
|
2,278.38
|
2,212.22
|
1,716.82
|
|||||
|
Current Assets
|
474.61
|
377.77
|
208.66
|
300.12
|
232.73
|
316.90
|
|||||
|
Total Assets
|
3,668.92
|
2,966.65
|
2,654.02
|
2,578.51
|
2,444.95
|
2,033.71
|
|||||
|
Total Debt*
|
326.43
|
266.08
|
230.81
|
366.75
|
398.91
|
55.61
|
|||||
|
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
|
--
|
44.91
|
47.99
|
46.91
|
42.67
|
23.45
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-256.84
|
-92.81
|
-57.85
|
-541.28
|
-31.44
|
|||||
|
Cash from Financing Activities
|
--
|
248.01
|
30.49
|
90.92
|
368.59
|
33.49
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-130.03
|
25.51
|
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 ($)
|
5.74
|
5.68
|
4.06
|
3.89
|
3.58
|
3.42
|
|||||
|
Cash EPS ($)
|
--
|
5.96
|
4.31
|
4.16
|
3.84
|
3.57
|
|||||
|
Adjusted Book Value ($)
|
--
|
33.90
|
28.97
|
25.61
|
22.27
|
19.49
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.40
|
4.70
|
4.59
|
3.97
|
2.22
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.35
|
4.63
|
4.50
|
3.83
|
2.10
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
10.18
|
7.18
|
6.27
|
8.55
|
11.15
|
|||||
|
ROE (%)
|
16.34
|
18.08
|
14.88
|
15.86
|
17.29
|
19.03
|
|||||
|
ROA (%)
|
1.70
|
2.06
|
1.58
|
1.58
|
1.72
|
1.81
|
|||||
|
EBIT Margin (%)
|
27.60
|
40.08
|
33.35
|
35.16
|
47.50
|
50.25
|
|||||
|
Net Margin (%)
|
27.99
|
30.76
|
25.42
|
26.35
|
35.52
|
37.71
|
|||||
|
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 (%)
|
18.18
|
0.16
|
0.08
|
0.39
|
0.13
|
0.05
|
|||||
|
EBIT Growth (%)
|
-12.44
|
38.83
|
2.63
|
3.06
|
6.84
|
54.66
|
|||||
|
Net Profit Growth (%)
|
16.10
|
39.81
|
4.39
|
3.25
|
6.47
|
52.76
|
|||||
|
EPS Growth (%)
|
16.05
|
0.40
|
0.04
|
0.09
|
0.05
|
0.54
|
|||||
|
Book Value Growth (%)
|
16.27
|
--
|
--
|
--
|
--
|
--
|
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
|
10.22
|
9.10
|
10.74
|
7.61
|
7.63
|
7.67
|
|||||
|
Price / Book Value
|
1.58
|
1.53
|
1.51
|
1.16
|
1.23
|
1.35
|
|||||
|
Dividend Yield (%)
|
1.06
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
5.78
|
8.42
|
6.90
|
8.90
|
0.63
|
|||||
|
Close Price ($)
|
58.69
|
51.72
|
43.61
|
29.59
|
27.33
|
26.25
|
|||||
|
High Price ($)
|
60.86
|
57.24
|
48.44
|
29.88
|
31.37
|
28.91
|
|||||
|
Low Price ($)
|
44.34
|
36.65
|
25.33
|
20.01
|
24.80
|
17.20
|
|||||
|
Market Cap ($ Cr)
|
590.30
|
--
|
--
|
--
|
--
|
--
|
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
|
0.88
|
0.77
|
0.78
|
1.40
|
1.67
|
0.27
|
|||||
|
Short term debt to equity ratio
|
0.85
|
--
|
0.51
|
1.35
|
1.44
|
0.00
|
|||||
|
Current Ratio
|
0.17
|
0.16
|
0.10
|
0.15
|
0.13
|
0.18
|
|||||
|
Quick Ratio
|
0.17
|
--
|
--
|
0.15
|
0.20
|
0.32
|
|||||
|
Interest Coverage
|
2.30
|
1.33
|
0.95
|
1.09
|
4.84
|
6.22
|
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 (%)
|
6.20
|
6.84
|
7.78
|
9.01
|
12.38
|
10.01
|
|||||
|
Asset Turnover
|
0.06
|
0.07
|
0.06
|
0.06
|
0.05
|
0.05
|
|||||
|
Receivable days
|
--
|
24.80
|
29.42
|
32.70
|
38.78
|
40.15
|
|||||
|
Inventory Days
|
--
|
--
|
42.38
|
-428.10
|
-4,717.46
|
-11,302.12
|
|||||
|
Payable days
|
--
|
11.58
|
10.84
|
9.24
|
10.05
|
8.69
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
60.96
|
-404.64
|
-4,688.73
|
-11,270.65
|