Market cap
$194 Mln
Revenue (TTM)
$79 Mln
P/E Ratio
9.7
P/B Ratio
1.2
Div. Yield
2.5 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
78.79
|
95.97
|
88.64
|
64.68
|
56.93
|
62.09
|
|||||
|
Cost of Revenue
|
25.63
|
27.68
|
30.48
|
21.74
|
4.35
|
2.01
|
|||||
|
Gross Profit
|
53.16
|
68.29
|
58.17
|
64.68
|
52.58
|
60.08
|
|||||
|
Operating Expenses
|
41.17
|
45.23
|
44.08
|
2.45
|
41.27
|
37.26
|
|||||
|
Operating Profit (EBIT)
|
11.99
|
23.05
|
14.09
|
14.19
|
11.31
|
22.83
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
25.02
|
23.05
|
14.09
|
14.19
|
11.31
|
22.83
|
|||||
|
Provision for Tax
|
4.89
|
4.28
|
1.09
|
1.95
|
1.43
|
4.81
|
|||||
|
Profit after Tax (Net Income)
|
20.13
|
18.78
|
13.00
|
12.24
|
9.88
|
18.01
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
9.88
|
18.01
|
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
|
166.86
|
160.63
|
136.22
|
126.91
|
111.43
|
135.64
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,438.06
|
1,079.82
|
95.35
|
105.79
|
68.25
|
29.05
|
|||||
|
Current Liabilities
|
1.60
|
366.20
|
1,342.57
|
1,328.97
|
1,323.18
|
15.79
|
|||||
|
Total Liabilities
|
1,608.12
|
1,606.64
|
1,574.14
|
1,561.67
|
1,502.87
|
1,328.97
|
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
|
53.01
|
53.69
|
1,514.49
|
1,047.90
|
955.23
|
426.23
|
|||||
|
Current Assets
|
367.09
|
369.14
|
59.65
|
513.78
|
547.63
|
590.77
|
|||||
|
Total Assets
|
1,973.60
|
1,606.64
|
1,574.14
|
1,561.67
|
1,502.87
|
1,328.97
|
|||||
|
Total Debt*
|
106.67
|
33.72
|
88.51
|
99.03
|
68.25
|
36.46
|
|||||
|
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
|
--
|
21.63
|
14.24
|
12.60
|
24.78
|
31.16
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-21.37
|
-18.11
|
-50.61
|
-197.16
|
-56.45
|
|||||
|
Cash from Financing Activities
|
--
|
0.44
|
-2.96
|
41.95
|
6.32
|
129.69
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
104.40
|
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 ($)
|
3.32
|
3.06
|
2.25
|
2.13
|
1.71
|
3.42
|
|||||
|
Cash EPS ($)
|
--
|
3.43
|
2.68
|
2.67
|
1.96
|
3.72
|
|||||
|
Adjusted Book Value ($)
|
--
|
26.21
|
23.53
|
22.05
|
19.33
|
25.75
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.53
|
2.46
|
2.19
|
4.30
|
5.92
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.43
|
2.06
|
2.02
|
4.15
|
5.66
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.96
|
5.77
|
6.03
|
5.62
|
10.81
|
|||||
|
ROE (%)
|
12.29
|
12.65
|
9.88
|
10.27
|
8.00
|
13.73
|
|||||
|
ROA (%)
|
1.10
|
1.18
|
0.83
|
0.80
|
0.70
|
1.43
|
|||||
|
EBIT Margin (%)
|
7.69
|
24.02
|
15.89
|
21.94
|
19.87
|
36.76
|
|||||
|
Net Margin (%)
|
25.55
|
19.56
|
14.67
|
18.92
|
17.35
|
29.01
|
|||||
|
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 (%)
|
-14.38
|
0.08
|
0.37
|
0.14
|
-0.08
|
-0.07
|
|||||
|
EBIT Growth (%)
|
-66.80
|
63.62
|
-0.71
|
25.46
|
-50.45
|
-5.99
|
|||||
|
Net Profit Growth (%)
|
23.35
|
44.39
|
6.27
|
23.87
|
-45.16
|
-7.60
|
|||||
|
EPS Growth (%)
|
18.16
|
0.36
|
0.06
|
0.24
|
-0.50
|
0.01
|
|||||
|
Book Value Growth (%)
|
6.81
|
--
|
--
|
--
|
--
|
--
|
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
|
9.72
|
8.55
|
10.69
|
9.31
|
12.58
|
7.99
|
|||||
|
Price / Book Value
|
1.20
|
1.00
|
1.02
|
0.90
|
1.11
|
1.06
|
|||||
|
Dividend Yield (%)
|
2.51
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-6.92
|
10.12
|
-19.15
|
-23.69
|
-15.61
|
|||||
|
Close Price ($)
|
30.71
|
26.19
|
22.87
|
18.86
|
19.55
|
23.60
|
|||||
|
High Price ($)
|
32.39
|
29.56
|
24.05
|
21.75
|
24.68
|
24.68
|
|||||
|
Low Price ($)
|
22.56
|
20.99
|
17.05
|
14.24
|
17.86
|
17.59
|
|||||
|
Market Cap ($ Cr)
|
194.42
|
--
|
--
|
--
|
--
|
--
|
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
|
0.63
|
0.21
|
0.65
|
0.78
|
0.61
|
0.27
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.10
|
0.10
|
0.34
|
0.05
|
|||||
|
Current Ratio
|
229.57
|
1.01
|
0.04
|
0.39
|
0.41
|
37.41
|
|||||
|
Quick Ratio
|
229.57
|
--
|
--
|
0.39
|
0.46
|
50.30
|
|||||
|
Interest Coverage
|
2.08
|
0.91
|
0.50
|
0.66
|
2.60
|
15.16
|
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 (%)
|
--
|
--
|
--
|
44.82
|
45.83
|
21.68
|
|||||
|
Asset Turnover
|
0.04
|
0.06
|
0.06
|
0.04
|
0.04
|
0.05
|
|||||
|
Receivable days
|
--
|
--
|
119.44
|
155.50
|
126.87
|
80.77
|
|||||
|
Inventory Days
|
--
|
--
|
-22.62
|
-563.06
|
-11,290.65
|
-26,858.80
|
|||||
|
Payable days
|
--
|
--
|
--
|
378.56
|
1,610.34
|
3,013.04
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-786.12
|
-12,774.12
|
-29,791.08
|