Market cap
$379 Mln
Revenue (TTM)
$144 Mln
P/E Ratio
11.9
P/B Ratio
1.3
Div. Yield
3.6 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
144.42
|
136.14
|
101.43
|
103.66
|
85.60
|
79.43
|
|||||
|
Cost of Revenue
|
54.18
|
49.50
|
53.06
|
39.02
|
8.17
|
9.96
|
|||||
|
Gross Profit
|
90.23
|
86.63
|
48.37
|
64.64
|
77.43
|
69.47
|
|||||
|
Operating Expenses
|
53.41
|
51.14
|
48.63
|
43.50
|
41.04
|
38.61
|
|||||
|
Operating Profit (EBIT)
|
36.82
|
35.49
|
-0.26
|
21.15
|
36.39
|
30.86
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
36.35
|
35.02
|
-0.26
|
21.15
|
36.39
|
30.86
|
|||||
|
Provision for Tax
|
7.51
|
7.27
|
-0.10
|
4.39
|
7.15
|
5.95
|
|||||
|
Profit after Tax (Net Income)
|
28.83
|
27.75
|
-0.16
|
16.76
|
29.23
|
24.92
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
29.23
|
24.92
|
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
|
289.64
|
242.16
|
213.51
|
181.07
|
167.09
|
205.26
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
95.31
|
47.19
|
97.17
|
115.86
|
16.39
|
44.42
|
|||||
|
Current Liabilities
|
2,522.97
|
2,135.50
|
2,006.79
|
1,904.15
|
1,863.60
|
1,818.82
|
|||||
|
Total Liabilities
|
5,430.88
|
2,424.84
|
2,317.46
|
2,201.08
|
2,047.07
|
2,068.50
|
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
|
160.91
|
2,091.14
|
1,838.81
|
1,720.58
|
1,589.36
|
1,449.15
|
|||||
|
Current Assets
|
2,747.01
|
333.70
|
478.65
|
480.50
|
457.71
|
619.35
|
|||||
|
Total Assets
|
5,654.92
|
2,424.84
|
2,317.46
|
2,201.08
|
2,047.07
|
2,068.50
|
|||||
|
Total Debt*
|
65.51
|
74.13
|
194.86
|
168.31
|
173.22
|
90.82
|
|||||
|
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
|
--
|
33.97
|
22.81
|
29.82
|
30.73
|
29.20
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-128.95
|
-115.21
|
-116.57
|
-207.99
|
-130.96
|
|||||
|
Cash from Financing Activities
|
--
|
67.08
|
98.62
|
121.00
|
2.45
|
196.75
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-174.82
|
94.99
|
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 ($)
|
3.15
|
3.03
|
-0.02
|
1.89
|
3.60
|
3.04
|
|||||
|
Cash EPS ($)
|
--
|
3.19
|
0.15
|
2.06
|
3.62
|
3.06
|
|||||
|
Adjusted Book Value ($)
|
--
|
26.43
|
25.99
|
20.40
|
20.59
|
25.05
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.71
|
2.78
|
3.36
|
3.79
|
3.56
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.19
|
2.40
|
3.20
|
3.52
|
3.41
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.66
|
-0.04
|
4.86
|
9.19
|
8.35
|
|||||
|
ROE (%)
|
10.84
|
12.18
|
-0.08
|
9.63
|
15.70
|
12.46
|
|||||
|
ROA (%)
|
0.69
|
1.17
|
-0.01
|
0.79
|
1.42
|
1.27
|
|||||
|
EBIT Margin (%)
|
25.49
|
26.07
|
-0.25
|
20.40
|
42.51
|
38.85
|
|||||
|
Net Margin (%)
|
19.97
|
20.39
|
-0.16
|
16.17
|
34.15
|
31.37
|
|||||
|
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 (%)
|
33.11
|
0.34
|
-0.02
|
0.21
|
0.08
|
0.20
|
|||||
|
EBIT Growth (%)
|
841.10
|
13,854.26
|
-101.22
|
-41.88
|
17.90
|
68.03
|
|||||
|
Net Profit Growth (%)
|
809.30
|
17,446.25
|
-100.95
|
-42.67
|
17.33
|
65.22
|
|||||
|
EPS Growth (%)
|
1,186.38
|
156.51
|
-1.01
|
-0.48
|
0.19
|
0.66
|
|||||
|
Book Value Growth (%)
|
28.49
|
--
|
--
|
--
|
--
|
--
|
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
|
11.90
|
9.26
|
-1,396.81
|
17.43
|
9.28
|
8.55
|
|||||
|
Price / Book Value
|
1.31
|
1.06
|
1.05
|
1.61
|
1.62
|
1.04
|
|||||
|
Dividend Yield (%)
|
3.61
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
0.18
|
-46.32
|
-0.53
|
-0.16
|
-9.54
|
|||||
|
Close Price ($)
|
32.15
|
28.05
|
27.21
|
32.91
|
33.44
|
25.99
|
|||||
|
High Price ($)
|
32.86
|
30.59
|
34.50
|
34.72
|
34.75
|
29.50
|
|||||
|
Low Price ($)
|
23.70
|
21.25
|
23.50
|
23.00
|
23.00
|
23.00
|
|||||
|
Market Cap ($ Cr)
|
378.96
|
--
|
--
|
--
|
--
|
--
|
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
|
0.23
|
0.31
|
0.91
|
0.93
|
1.04
|
0.44
|
|||||
|
Short term debt to equity ratio
|
--
|
0.18
|
0.63
|
0.54
|
0.80
|
0.30
|
|||||
|
Current Ratio
|
1.09
|
0.16
|
0.24
|
0.25
|
0.25
|
0.34
|
|||||
|
Quick Ratio
|
1.09
|
--
|
--
|
1.07
|
0.27
|
0.46
|
|||||
|
Interest Coverage
|
1.71
|
0.74
|
-0.01
|
0.63
|
5.01
|
5.36
|
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 (%)
|
1,556.43
|
6.79
|
8.35
|
7.84
|
8.08
|
7.41
|
|||||
|
Asset Turnover
|
0.03
|
0.06
|
0.04
|
0.05
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
23.76
|
29.87
|
26.50
|
27.32
|
27.87
|
|||||
|
Inventory Days
|
--
|
--
|
-10,767.38
|
-7,504.04
|
-5,665.89
|
-6,111.38
|
|||||
|
Payable days
|
--
|
91.32
|
79.59
|
61.61
|
86.20
|
51.43
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-10,817.10
|
-7,539.15
|
-5,724.77
|
-6,134.94
|