Market cap
$317 Mln
Revenue (TTM)
$120 Mln
P/E Ratio
12.6
P/B Ratio
1.4
Div. Yield
1.9 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
120.40
|
111.06
|
98.53
|
10.42
|
58.37
|
57.25
|
|||||
|
Cost of Revenue
|
37.36
|
35.43
|
38.19
|
72.59
|
3.02
|
2.58
|
|||||
|
Gross Profit
|
83.04
|
75.63
|
60.34
|
10.42
|
55.34
|
54.68
|
|||||
|
Operating Expenses
|
54.01
|
50.40
|
42.57
|
1.50
|
36.93
|
35.03
|
|||||
|
Operating Profit (EBIT)
|
29.04
|
25.23
|
17.77
|
15.04
|
18.41
|
19.65
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
28.67
|
24.86
|
17.77
|
15.04
|
18.41
|
19.65
|
|||||
|
Provision for Tax
|
5.55
|
5.65
|
3.82
|
3.20
|
3.80
|
4.18
|
|||||
|
Profit after Tax (Net Income)
|
23.12
|
19.21
|
13.96
|
11.84
|
14.61
|
15.47
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
14.61
|
15.47
|
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
|
227.99
|
167.56
|
144.49
|
131.06
|
118.36
|
141.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,047.51
|
33.44
|
34.52
|
104.96
|
1,039.59
|
17.91
|
|||||
|
Current Liabilities
|
96.55
|
1,856.73
|
1,779.01
|
62.86
|
9.46
|
2.95
|
|||||
|
Total Liabilities
|
2,468.89
|
2,057.73
|
1,958.02
|
1,827.69
|
1,672.95
|
1,584.51
|
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
|
2,340.68
|
1,878.74
|
1,800.42
|
1,760.90
|
614.13
|
617.85
|
|||||
|
Current Assets
|
28.05
|
179.00
|
157.60
|
66.79
|
369.26
|
633.86
|
|||||
|
Total Assets
|
2,400.39
|
2,057.73
|
1,958.02
|
1,827.69
|
1,672.95
|
1,584.51
|
|||||
|
Total Debt*
|
113.95
|
124.53
|
120.72
|
167.83
|
67.80
|
17.91
|
|||||
|
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
|
--
|
18.69
|
10.87
|
12.23
|
22.13
|
57.93
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-80.82
|
-67.63
|
-89.67
|
-162.78
|
-236.28
|
|||||
|
Cash from Financing Activities
|
--
|
73.36
|
111.90
|
134.74
|
109.03
|
182.38
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-31.62
|
4.03
|
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 ($)
|
2.67
|
2.47
|
1.80
|
1.55
|
1.92
|
2.04
|
|||||
|
Cash EPS ($)
|
--
|
2.71
|
2.04
|
1.80
|
1.94
|
2.07
|
|||||
|
Adjusted Book Value ($)
|
--
|
21.52
|
18.67
|
17.11
|
15.53
|
18.64
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.40
|
1.40
|
1.60
|
2.90
|
7.66
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.26
|
1.26
|
1.46
|
2.74
|
7.55
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.89
|
4.95
|
4.88
|
8.47
|
9.87
|
|||||
|
ROE (%)
|
11.69
|
12.31
|
10.13
|
9.50
|
11.27
|
11.15
|
|||||
|
ROA (%)
|
1.03
|
0.96
|
0.74
|
0.68
|
0.90
|
1.04
|
|||||
|
EBIT Margin (%)
|
16.03
|
30.68
|
18.04
|
144.32
|
31.54
|
34.32
|
|||||
|
Net Margin (%)
|
19.20
|
17.29
|
14.16
|
113.65
|
25.04
|
27.01
|
|||||
|
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 (%)
|
14.69
|
0.13
|
8.45
|
-0.82
|
0.02
|
0.06
|
|||||
|
EBIT Growth (%)
|
-37.98
|
91.77
|
18.15
|
-18.31
|
-6.29
|
55.99
|
|||||
|
Net Profit Growth (%)
|
33.80
|
37.62
|
17.83
|
-18.96
|
-5.51
|
53.13
|
|||||
|
EPS Growth (%)
|
20.07
|
0.37
|
0.17
|
-0.19
|
-0.06
|
0.52
|
|||||
|
Book Value Growth (%)
|
20.12
|
--
|
--
|
--
|
--
|
--
|
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
|
12.63
|
12.02
|
13.31
|
13.92
|
11.41
|
10.21
|
|||||
|
Price / Book Value
|
1.39
|
1.38
|
1.29
|
1.26
|
1.41
|
1.12
|
|||||
|
Dividend Yield (%)
|
1.92
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
5.03
|
7.58
|
7.80
|
-6.66
|
-21.24
|
|||||
|
Close Price ($)
|
32.68
|
29.65
|
24.00
|
21.53
|
21.89
|
20.88
|
|||||
|
High Price ($)
|
34.01
|
31.50
|
26.48
|
22.25
|
22.00
|
23.42
|
|||||
|
Low Price ($)
|
24.00
|
19.46
|
15.40
|
16.30
|
16.97
|
16.18
|
|||||
|
Market Cap ($ Cr)
|
317.05
|
--
|
--
|
--
|
--
|
--
|
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
|
0.07
|
0.74
|
0.84
|
1.28
|
0.57
|
0.13
|
|||||
|
Short term debt to equity ratio
|
0.42
|
0.64
|
0.71
|
0.48
|
0.08
|
0.02
|
|||||
|
Current Ratio
|
0.29
|
0.10
|
0.09
|
1.06
|
39.05
|
214.87
|
|||||
|
Quick Ratio
|
0.29
|
--
|
--
|
--
|
38.95
|
214.47
|
|||||
|
Interest Coverage
|
1.78
|
0.97
|
0.48
|
0.63
|
5.80
|
8.77
|
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 (%)
|
--
|
5.62
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.05
|
0.06
|
0.05
|
0.01
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
20.55
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
4.70
|
126.85
|
167.24
|
|||||
|
Payable days
|
--
|
--
|
--
|
6,971.29
|
165,986.48
|
180,831.65
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|