Market cap
$60 Mln
Revenue (TTM)
$13 Mln
P/E Ratio
29
P/B Ratio
1.3
Div. Yield
5.5 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
12.77
|
12.71
|
12.53
|
12.19
|
11.94
|
10.51
|
|||||
|
Cost of Revenue
|
5.91
|
8.13
|
4.74
|
4.55
|
4.17
|
3.78
|
|||||
|
Gross Profit
|
6.87
|
4.57
|
7.79
|
7.64
|
7.78
|
6.73
|
|||||
|
Operating Expenses
|
4.16
|
1.97
|
4.90
|
4.53
|
4.25
|
4.05
|
|||||
|
Operating Profit (EBIT)
|
2.71
|
2.60
|
2.89
|
3.11
|
3.53
|
2.68
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-1.47
|
--
|
|||||
|
Profit before Tax
|
2.13
|
2.04
|
2.12
|
2.94
|
2.06
|
3.28
|
|||||
|
Provision for Tax
|
--
|
--
|
2.12
|
0.02
|
1.47
|
1.05
|
|||||
|
Profit after Tax (Net Income)
|
2.13
|
2.04
|
2.12
|
2.94
|
2.06
|
3.28
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
2.06
|
3.28
|
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
|
46.38
|
46.54
|
47.44
|
48.25
|
48.34
|
47.12
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
16.98
|
16.88
|
16.36
|
16.90
|
17.42
|
17.93
|
|||||
|
Current Liabilities
|
0.33
|
0.66
|
1.72
|
1.73
|
1.62
|
1.50
|
|||||
|
Total Liabilities
|
64.03
|
64.07
|
65.52
|
66.88
|
67.38
|
66.55
|
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
|
0.69
|
0.69
|
58.16
|
59.68
|
57.85
|
62.83
|
|||||
|
Current Assets
|
7.64
|
7.59
|
7.35
|
7.20
|
9.53
|
3.72
|
|||||
|
Total Assets
|
65.49
|
64.07
|
65.52
|
66.88
|
67.38
|
66.55
|
|||||
|
Total Debt*
|
15.49
|
15.84
|
16.36
|
16.90
|
17.98
|
17.93
|
|||||
|
Net Current Assets
|
5.85
|
5.84
|
5.63
|
5.47
|
7.91
|
5.70
|
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
|
--
|
4.47
|
4.33
|
4.52
|
4.80
|
3.64
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.33
|
-0.08
|
-0.23
|
-0.11
|
-0.25
|
|||||
|
Cash from Financing Activities
|
--
|
-3.89
|
-4.07
|
-3.78
|
-1.23
|
-2.28
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
3.45
|
--
|
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 ($)
|
0.19
|
0.18
|
0.19
|
0.26
|
0.19
|
0.31
|
|||||
|
Cash EPS ($)
|
0.18
|
0.33
|
0.34
|
0.41
|
0.33
|
0.46
|
|||||
|
Adjusted Book Value ($)
|
4.06
|
4.15
|
4.24
|
4.33
|
4.37
|
4.43
|
|||||
|
Dividend per Share ($)
|
5.47
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.40
|
0.39
|
0.41
|
0.43
|
0.34
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.37
|
0.38
|
0.38
|
0.42
|
0.32
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.23
|
3.29
|
4.47
|
3.13
|
5.10
|
|||||
|
ROE (%)
|
4.58
|
4.34
|
4.44
|
6.09
|
4.31
|
7.53
|
|||||
|
ROA (%)
|
3.20
|
3.15
|
3.21
|
4.38
|
3.07
|
4.99
|
|||||
|
EBIT Margin (%)
|
23.08
|
22.77
|
23.98
|
31.05
|
23.76
|
25.98
|
|||||
|
Net Margin (%)
|
16.64
|
16.04
|
16.95
|
24.11
|
19.64
|
31.22
|
|||||
|
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 (%)
|
0.51
|
0.01
|
0.03
|
0.02
|
0.14
|
0.14
|
|||||
|
EBIT Growth (%)
|
-12.98
|
-3.74
|
-20.62
|
33.38
|
3.94
|
87.70
|
|||||
|
Net Profit Growth (%)
|
-14.47
|
-4.02
|
-27.73
|
42.82
|
-37.29
|
1,096.05
|
|||||
|
EPS Growth (%)
|
-14.99
|
-0.04
|
-0.28
|
0.42
|
-0.40
|
9.44
|
|||||
|
Book Value Growth (%)
|
-2.06
|
--
|
--
|
--
|
--
|
--
|
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
|
29.00
|
28.08
|
28.05
|
17.61
|
26.26
|
18.50
|
|||||
|
Price / Book Value
|
1.30
|
1.23
|
1.26
|
1.07
|
1.12
|
1.29
|
|||||
|
Dividend Yield (%)
|
5.47
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
14.88
|
14.52
|
14.82
|
11.38
|
14.20
|
16.56
|
|||||
|
Close Price ($)
|
5.24
|
5.10
|
5.33
|
4.64
|
4.88
|
5.70
|
|||||
|
High Price ($)
|
5.63
|
5.83
|
5.85
|
5.74
|
7.36
|
6.77
|
|||||
|
Low Price ($)
|
4.73
|
4.73
|
4.01
|
4.33
|
4.75
|
3.95
|
|||||
|
Market Cap ($ Cr)
|
59.62
|
--
|
--
|
--
|
--
|
--
|
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
|
0.33
|
0.34
|
0.34
|
0.35
|
0.37
|
0.38
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
23.08
|
11.58
|
4.27
|
4.16
|
5.87
|
2.47
|
|||||
|
Quick Ratio
|
23.08
|
--
|
--
|
4.19
|
5.78
|
2.36
|
|||||
|
Interest Coverage
|
3.58
|
3.39
|
3.41
|
4.47
|
3.64
|
2.61
|
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 (%)
|
0.99
|
0.93
|
1.14
|
1.39
|
1.41
|
1.15
|
|||||
|
Asset Turnover
|
0.19
|
0.20
|
0.19
|
0.18
|
0.18
|
0.16
|
|||||
|
Receivable days
|
--
|
3.74
|
4.54
|
5.06
|
4.42
|
3.95
|
|||||
|
Inventory Days
|
--
|
--
|
-3.92
|
4.04
|
13.82
|
24.40
|
|||||
|
Payable days
|
--
|
76.53
|
131.01
|
133.24
|
136.92
|
137.88
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-130.39
|
-124.15
|
-118.69
|
-109.53
|