Market cap
$20 Mln
Revenue (TTM)
$99 Mln
P/E Ratio
12.9
P/B Ratio
0.7
Div. Yield
2.3 %
Income Statement ($ Mln) |
TTM | Oct-25 | Oct-24 | Oct-23 | Oct-22 | Oct-21 | Oct-20 | Oct-19 | Oct-18 | Oct-17 | Oct-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
99.35
|
96.28
|
78.56
|
68.17
|
65.71
|
63.92
|
|||||
|
Cost of Revenue
|
83.20
|
80.87
|
62.52
|
57.21
|
54.69
|
47.90
|
|||||
|
Gross Profit
|
16.15
|
15.41
|
16.04
|
10.96
|
11.01
|
16.02
|
|||||
|
Operating Expenses
|
13.17
|
13.26
|
13.08
|
12.29
|
16.35
|
14.58
|
|||||
|
Operating Profit (EBIT)
|
2.98
|
2.15
|
2.96
|
-1.33
|
-5.34
|
1.45
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2.10
|
1.92
|
3.07
|
-1.10
|
-5.60
|
1.21
|
|||||
|
Provision for Tax
|
0.59
|
0.52
|
0.85
|
-0.27
|
-1.00
|
0.34
|
|||||
|
Profit after Tax (Net Income)
|
1.52
|
1.40
|
2.22
|
-0.84
|
-3.74
|
0.87
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
0.86
|
0.39
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-3.74
|
1.26
|
Liabilities ($ Mln) |
TTM | Oct-25 | Oct-24 | Oct-23 | Oct-22 | Oct-21 | Oct-20 | Oct-19 | Oct-18 | Oct-17 | Oct-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
29.02
|
27.58
|
26.18
|
23.96
|
24.80
|
29.37
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.22
|
1.66
|
0.99
|
3.10
|
11.70
|
3.62
|
|||||
|
Current Liabilities
|
8.85
|
12.81
|
6.85
|
15.38
|
6.44
|
10.32
|
|||||
|
Total Liabilities
|
47.94
|
42.05
|
34.01
|
42.19
|
42.69
|
43.31
|
Assets ($ Mln) |
TTM | Oct-25 | Oct-24 | Oct-23 | Oct-22 | Oct-21 | Oct-20 | Oct-19 | Oct-18 | Oct-17 | Oct-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
7.05
|
6.61
|
5.64
|
8.21
|
10.99
|
13.01
|
|||||
|
Current Assets
|
32.04
|
35.44
|
28.37
|
33.98
|
31.70
|
30.30
|
|||||
|
Total Assets
|
47.94
|
42.05
|
34.01
|
42.19
|
42.69
|
43.31
|
|||||
|
Total Debt*
|
4.78
|
8.39
|
1.17
|
12.86
|
12.56
|
7.46
|
|||||
|
Net Current Assets
|
23.19
|
22.63
|
21.53
|
18.60
|
25.26
|
19.98
|
Cashflow ($ Mln) |
TTM | Oct-25 | Oct-24 | Oct-23 | Oct-22 | Oct-21 | Oct-20 | Oct-19 | Oct-18 | Oct-17 | Oct-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-5.02
|
5.43
|
0.65
|
-5.44
|
4.71
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.71
|
2.84
|
-0.86
|
-3.89
|
-3.89
|
|||||
|
Cash from Financing Activities
|
--
|
6.05
|
-9.63
|
0.42
|
5.32
|
0.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Oct-25 | Oct-24 | Oct-23 | Oct-22 | Oct-21 | Oct-20 | Oct-19 | Oct-18 | Oct-17 | Oct-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Oct-25 | Oct-24 | Oct-23 | Oct-22 | Oct-21 | Oct-20 | Oct-19 | Oct-18 | Oct-17 | Oct-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.43
|
6.91
|
-2.25
|
-10.10
|
2.46
|
|||||
|
ROE (%)
|
5.36
|
5.22
|
8.85
|
-3.43
|
-13.83
|
3.04
|
|||||
|
ROA (%)
|
3.22
|
3.69
|
5.82
|
-1.97
|
-8.71
|
2.12
|
|||||
|
EBIT Margin (%)
|
3.01
|
2.25
|
4.21
|
-0.79
|
-8.18
|
2.26
|
|||||
|
Net Margin (%)
|
1.53
|
1.46
|
2.82
|
-1.23
|
-5.70
|
1.36
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Oct-25 | Oct-24 | Oct-23 | Oct-22 | Oct-21 | Oct-20 | Oct-19 | Oct-18 | Oct-17 | Oct-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
17.36
|
0.23
|
0.15
|
0.04
|
0.03
|
-0.14
|
|||||
|
EBIT Growth (%)
|
-42.47
|
-34.64
|
712.14
|
89.94
|
-471.77
|
850.42
|
|||||
|
Net Profit Growth (%)
|
-58.85
|
-36.73
|
365.45
|
77.69
|
-531.59
|
358.20
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Oct-25 | Oct-24 | Oct-23 | Oct-22 | Oct-21 | Oct-20 | Oct-19 | Oct-18 | Oct-17 | Oct-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
12.85
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.67
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
2.31
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.58
|
2.11
|
-0.05
|
26.98
|
-3.05
|
1.63
|
|||||
|
Close Price ($)
|
4.65
|
4.08
|
3.03
|
0.70
|
2.29
|
4.44
|
|||||
|
High Price ($)
|
5.63
|
9.93
|
3.88
|
2.78
|
5.35
|
6.48
|
|||||
|
Low Price ($)
|
2.93
|
2.75
|
0.68
|
0.67
|
2.14
|
3.60
|
|||||
|
Market Cap ($ Cr)
|
19.81
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Oct-25 | Oct-24 | Oct-23 | Oct-22 | Oct-21 | Oct-20 | Oct-19 | Oct-18 | Oct-17 | Oct-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.30
|
0.04
|
0.54
|
0.51
|
0.25
|
|||||
|
Short term debt to equity ratio
|
0.12
|
0.25
|
0.01
|
0.41
|
0.04
|
0.14
|
|||||
|
Current Ratio
|
3.62
|
2.77
|
4.14
|
2.21
|
4.92
|
2.94
|
|||||
|
Quick Ratio
|
1.41
|
1.17
|
1.85
|
0.97
|
1.93
|
1.39
|
|||||
|
Interest Coverage
|
8.08
|
8.96
|
13.76
|
-0.96
|
-23.87
|
16.84
|
Operating Efficiency Ratios |
TTM | Oct-25 | Oct-24 | Oct-23 | Oct-22 | Oct-21 | Oct-20 | Oct-19 | Oct-18 | Oct-17 | Oct-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
9.86
|
14.23
|
14.15
|
17.37
|
14.46
|
15.80
|
|||||
|
Asset Turnover
|
2.11
|
2.53
|
2.06
|
1.61
|
1.53
|
1.56
|
|||||
|
Receivable days
|
--
|
47.07
|
53.38
|
57.18
|
54.48
|
50.44
|
|||||
|
Inventory Days
|
--
|
81.64
|
101.34
|
122.06
|
117.58
|
126.06
|
|||||
|
Payable days
|
--
|
11.44
|
19.35
|
20.17
|
25.66
|
30.82
|
|||||
|
Cash Conversion Cycle
|
--
|
117.27
|
135.36
|
159.07
|
146.41
|
145.68
|