Market cap
$538 Mln
Revenue (TTM)
$417 Mln
P/E Ratio
12
P/B Ratio
1.9
Div. Yield
1.4 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
417.21
|
417.44
|
404.20
|
382.52
|
370.17
|
375.89
|
|||||
|
Cost of Revenue
|
270.71
|
270.76
|
260.81
|
258.23
|
250.95
|
246.37
|
|||||
|
Gross Profit
|
146.50
|
146.68
|
143.39
|
124.30
|
119.23
|
129.52
|
|||||
|
Operating Expenses
|
48.84
|
48.65
|
61.59
|
43.32
|
39.50
|
35.86
|
|||||
|
Operating Profit (EBIT)
|
97.66
|
98.03
|
81.80
|
80.98
|
79.73
|
93.66
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.08
|
-0.08
|
|||||
|
Profit before Tax
|
62.71
|
70.26
|
50.08
|
46.43
|
57.19
|
44.30
|
|||||
|
Provision for Tax
|
18.10
|
18.76
|
17.13
|
13.02
|
15.81
|
11.15
|
|||||
|
Profit after Tax (Net Income)
|
44.51
|
51.51
|
32.95
|
33.41
|
41.38
|
33.16
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
18.65
|
50.82
|
32.52
|
33.11
|
40.95
|
33.16
|
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
|
279.37
|
254.78
|
208.55
|
173.06
|
137.13
|
128.02
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,040.10
|
1,033.91
|
1,012.99
|
1,043.92
|
1,010.35
|
989.83
|
|||||
|
Current Liabilities
|
46.48
|
57.22
|
58.04
|
51.07
|
45.47
|
60.79
|
|||||
|
Total Liabilities
|
1,412.42
|
1,345.91
|
1,279.58
|
1,268.05
|
1,192.95
|
1,178.63
|
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
|
1,298.30
|
1,289.83
|
1,235.04
|
1,226.33
|
1,154.98
|
1,138.42
|
|||||
|
Current Assets
|
67.64
|
56.08
|
44.54
|
41.72
|
37.97
|
40.21
|
|||||
|
Total Assets
|
1,412.42
|
1,345.91
|
1,279.58
|
1,268.05
|
1,192.95
|
1,178.63
|
|||||
|
Total Debt*
|
549.27
|
563.05
|
560.87
|
604.63
|
612.75
|
578.93
|
|||||
|
Net Current Assets
|
21.16
|
-1.14
|
-13.51
|
-9.35
|
-7.49
|
-20.58
|
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
|
--
|
60.69
|
52.00
|
75.59
|
61.02
|
84.25
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-35.17
|
-3.64
|
-57.00
|
-52.49
|
-12.54
|
|||||
|
Cash from Financing Activities
|
--
|
-25.00
|
-48.72
|
-18.23
|
-8.51
|
-71.45
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
0.02
|
0.26
|
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 ($)
|
2.82
|
3.28
|
2.11
|
2.16
|
2.68
|
1.91
|
|||||
|
Cash EPS ($)
|
2.83
|
4.91
|
3.67
|
3.59
|
4.05
|
3.16
|
|||||
|
Adjusted Book Value ($)
|
17.59
|
16.20
|
13.38
|
11.20
|
8.89
|
7.36
|
|||||
|
Dividend per Share ($)
|
1.35
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.86
|
3.34
|
4.89
|
3.96
|
4.84
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.21
|
2.30
|
0.84
|
2.27
|
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 (%)
|
--
|
6.49
|
4.26
|
4.37
|
5.68
|
4.65
|
|||||
|
ROE (%)
|
16.67
|
22.23
|
17.27
|
21.54
|
31.21
|
18.00
|
|||||
|
ROA (%)
|
3.25
|
3.92
|
2.59
|
2.72
|
3.49
|
2.85
|
|||||
|
EBIT Margin (%)
|
21.70
|
23.63
|
20.33
|
21.62
|
22.45
|
18.56
|
|||||
|
Net Margin (%)
|
10.67
|
12.34
|
8.15
|
8.73
|
11.18
|
8.82
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
2.36
|
0.03
|
0.06
|
0.03
|
-0.02
|
0.14
|
|||||
|
EBIT Growth (%)
|
-10.70
|
20.05
|
-0.65
|
-0.47
|
19.09
|
21.61
|
|||||
|
Net Profit Growth (%)
|
-15.03
|
56.30
|
-1.38
|
-19.26
|
24.80
|
106.08
|
|||||
|
EPS Growth (%)
|
-16.54
|
0.55
|
-0.02
|
-0.19
|
0.41
|
1.15
|
|||||
|
Book Value Growth (%)
|
16.32
|
--
|
--
|
--
|
--
|
--
|
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
|
11.96
|
12.92
|
18.85
|
11.56
|
10.26
|
33.81
|
|||||
|
Price / Book Value
|
1.88
|
2.61
|
2.98
|
2.23
|
3.10
|
8.76
|
|||||
|
Dividend Yield (%)
|
1.35
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.13
|
9.86
|
11.10
|
9.52
|
10.06
|
18.55
|
|||||
|
Close Price ($)
|
38.34
|
42.30
|
39.85
|
25.01
|
27.54
|
64.44
|
|||||
|
High Price ($)
|
52.10
|
49.41
|
42.13
|
35.99
|
65.38
|
66.33
|
|||||
|
Low Price ($)
|
37.14
|
35.51
|
22.84
|
18.06
|
22.71
|
30.71
|
|||||
|
Market Cap ($ Cr)
|
537.77
|
--
|
--
|
--
|
--
|
--
|
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
|
1.88
|
2.21
|
2.69
|
3.49
|
4.47
|
4.52
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
|||||
|
Current Ratio
|
1.46
|
0.98
|
0.77
|
0.82
|
0.84
|
0.66
|
|||||
|
Quick Ratio
|
1.29
|
0.84
|
0.63
|
0.65
|
0.67
|
0.54
|
|||||
|
Interest Coverage
|
3.27
|
3.48
|
2.56
|
2.28
|
3.21
|
2.74
|
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 (%)
|
10.46
|
10.29
|
7.47
|
7.30
|
6.74
|
7.82
|
|||||
|
Asset Turnover
|
0.30
|
0.32
|
0.32
|
0.31
|
0.31
|
0.32
|
|||||
|
Receivable days
|
--
|
32.00
|
26.26
|
25.26
|
26.81
|
26.47
|
|||||
|
Inventory Days
|
--
|
10.58
|
11.39
|
11.29
|
10.89
|
10.83
|
|||||
|
Payable days
|
--
|
23.22
|
19.11
|
16.65
|
18.83
|
18.88
|
|||||
|
Cash Conversion Cycle
|
--
|
19.36
|
18.54
|
19.89
|
18.86
|
18.42
|