CompX International (CIX) Financials

$38.39

$15.09 (64.76%)

As on 15-Sep-2026 16:00EDT

Market cap

$439 Mln

Revenue (TTM)

$162 Mln

P/E Ratio

19.9

P/B Ratio

3

Div. Yield

3.4 %

Annual
Quarterly

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	161.83	158.29	145.94	161.29	166.60	140.80
Cost of Revenue	109.92	110.11	104.58	112.07	117.80	98.10
Gross Profit	51.91	48.18	41.36	49.22	48.80	42.70
Operating Expenses	25.53	25.58	24.34	23.78	23.40	22.20
Operating Profit (EBIT)	26.39	22.60	17.02	25.44	25.40	20.50
Other Income	--	--	--	--	--	--
Profit before Tax	29.24	25.83	21.74	29.60	27.30	21.70
Provision for Tax	7.23	6.36	5.15	7.01	6.40	5.10
Profit after Tax (Net Income)	22.01	19.48	16.59	22.59	20.90	16.60
Minority Interest	--	--	--	--	--	--
Consolidated Profit	8.89	19.48	16.59	22.59	20.87	16.60

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	144.67	138.63	146.15	168.85	158.44	173.09
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	1.04	0.52	1.12	1.55	2.30	2.92
Current Liabilities	15.82	17.05	15.78	17.21	16.65	16.45
Total Liabilities	177.35	156.19	163.04	187.60	177.39	192.45

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	55.72	56.10	57.75	60.97	66.18	72.22
Current Assets	105.80	100.10	105.30	126.63	111.16	120.23
Total Assets	177.35	156.19	163.04	187.60	177.39	192.45
Total Debt*	--	--	--	--	--	--
Net Current Assets	89.98	83.05	89.52	109.43	94.51	103.79

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	--	22.87	22.94	25.81	16.89	10.47
Cash Flow from Investing Activities	--	-2.45	35.87	1.15	-31.10	6.71
Cash from Financing Activities	--	-27.11	-39.42	-12.31	-35.62	-11.24
Net Cash Inflow / Outflow	--	--	--	--	-49.83	5.94

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 ($)	1.79	1.58	1.35	1.83	1.70	1.30
Cash EPS ($)	--	1.88	1.65	2.16	2.02	1.60
Adjusted Book Value ($)	--	11.25	11.88	13.71	12.87	13.52
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	1.86	1.86	2.10	1.37	0.82
Free Cash Flow per Share ($)	--	1.55	1.75	2.00	1.07	0.50

Profitability Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
ROCE (%)	--	13.68	10.53	13.81	12.61	9.74
ROE (%)	15.54	13.68	10.53	13.81	12.61	9.74
ROA (%)	12.35	12.20	9.46	12.38	11.30	8.82
EBIT Margin (%)	17.66	16.32	14.89	18.35	15.25	14.56
Net Margin (%)	13.60	12.31	11.37	14.01	12.55	11.79
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 (%)	5.96	0.08	-0.10	-0.03	0.18	0.23
EBIT Growth (%)	17.44	18.84	-26.57	16.55	23.90	73.48
Net Profit Growth (%)	18.49	17.43	-26.58	8.10	25.90	60.81
EPS Growth (%)	18.40	0.17	-0.27	0.08	0.31	0.70
Book Value Growth (%)	-3.27	--	--	--	--	--

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	19.88	14.72	19.39	13.78	10.88	17.33
Price / Book Value	3.02	2.07	2.20	1.84	1.44	1.66
Dividend Yield (%)	3.39	--	--	--	--	--
EV/EBITDA	12.91	7.89	10.26	6.99	5.70	8.67
Close Price ($)	--	23.27	26.15	25.28	18.48	22.47
High Price ($)	--	32.00	39.91	27.82	28.75	25.98
Low Price ($)	--	17.89	20.60	16.25	16.01	13.67
Market Cap ($ Cr)	438.94	--	--	--	--	--

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	--	--	--	--	--	--
Short term debt to equity ratio	--	--	--	0.01	--	--
Current Ratio	6.69	5.87	6.67	7.36	6.68	7.31
Quick Ratio	4.68	4.09	4.88	5.58	4.80	5.75
Interest Coverage	--	--	--	--	13.53	4.07

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 (%)	12.09	8.70	9.67	10.58	10.71	11.04
Asset Turnover	0.91	0.99	0.83	0.88	0.90	0.75
Receivable days	--	32.17	39.01	39.52	36.60	34.08
Inventory Days	--	97.49	103.17	101.04	88.26	81.87
Payable days	--	10.59	11.94	10.89	10.77	11.24
Cash Conversion Cycle	--	119.06	130.24	129.66	114.09	104.71

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.