Market cap
$501 Mln
Revenue (TTM)
$201 Mln
P/E Ratio
13.1
P/B Ratio
1.8
Div. Yield
3.4 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
200.56
|
198.49
|
197.84
|
169.75
|
133.56
|
116.42
|
|||||
|
Cost of Revenue
|
97.38
|
103.24
|
119.70
|
91.97
|
29.11
|
10.72
|
|||||
|
Gross Profit
|
103.19
|
95.25
|
78.13
|
77.78
|
104.45
|
105.70
|
|||||
|
Operating Expenses
|
54.36
|
53.83
|
50.69
|
47.99
|
45.05
|
42.79
|
|||||
|
Operating Profit (EBIT)
|
48.83
|
41.42
|
27.44
|
29.79
|
59.40
|
62.91
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
48.86
|
41.42
|
27.44
|
29.79
|
59.40
|
62.91
|
|||||
|
Provision for Tax
|
10.48
|
8.86
|
3.39
|
5.65
|
13.00
|
13.30
|
|||||
|
Profit after Tax (Net Income)
|
38.38
|
32.56
|
24.05
|
24.14
|
46.40
|
49.61
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
46.40
|
49.61
|
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
|
281.04
|
265.99
|
227.88
|
225.04
|
211.11
|
3,303.22
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
403.72
|
407.79
|
429.52
|
476.67
|
3,202.11
|
196.99
|
|||||
|
Current Liabilities
|
3,344.90
|
3,468.47
|
3,357.60
|
3,124.05
|
200.00
|
1,397.72
|
|||||
|
Total Liabilities
|
7,374.56
|
4,142.24
|
4,014.99
|
3,825.76
|
3,613.22
|
3,500.20
|
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
|
131.78
|
3,490.76
|
3,214.12
|
3,122.90
|
89.73
|
793.39
|
|||||
|
Current Assets
|
488.82
|
651.48
|
800.87
|
702.86
|
701.00
|
785.27
|
|||||
|
Total Assets
|
4,518.49
|
4,142.24
|
4,014.99
|
3,825.76
|
3,613.22
|
3,500.20
|
|||||
|
Total Debt*
|
374.04
|
376.41
|
392.63
|
592.64
|
330.86
|
201.33
|
|||||
|
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
|
--
|
46.48
|
39.81
|
25.25
|
59.44
|
57.88
|
|||||
|
Cash Flow from Investing Activities
|
--
|
93.30
|
-27.34
|
-168.68
|
-357.83
|
-537.21
|
|||||
|
Cash from Financing Activities
|
--
|
87.83
|
165.65
|
182.25
|
132.11
|
275.72
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-166.29
|
-203.61
|
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 ($)
|
2.26
|
1.91
|
1.42
|
1.44
|
2.75
|
2.96
|
|||||
|
Cash EPS ($)
|
--
|
2.36
|
1.64
|
1.73
|
3.01
|
3.17
|
|||||
|
Adjusted Book Value ($)
|
--
|
15.63
|
13.49
|
13.43
|
12.51
|
196.92
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.73
|
2.36
|
1.51
|
3.52
|
3.45
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.54
|
0.81
|
-0.66
|
2.26
|
2.93
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.16
|
3.34
|
3.55
|
2.29
|
1.48
|
|||||
|
ROE (%)
|
14.03
|
13.19
|
10.62
|
11.07
|
2.64
|
1.58
|
|||||
|
ROA (%)
|
0.84
|
0.80
|
0.61
|
0.65
|
1.30
|
1.48
|
|||||
|
EBIT Margin (%)
|
24.36
|
20.87
|
13.87
|
17.55
|
44.47
|
54.04
|
|||||
|
Net Margin (%)
|
19.14
|
16.40
|
12.16
|
14.22
|
34.74
|
42.61
|
|||||
|
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 (%)
|
0.40
|
0.00
|
0.17
|
0.27
|
0.15
|
0.06
|
|||||
|
EBIT Growth (%)
|
42.63
|
50.92
|
-7.87
|
-49.85
|
-5.58
|
52.02
|
|||||
|
Net Profit Growth (%)
|
32.95
|
35.38
|
-0.36
|
-47.98
|
-6.47
|
51.65
|
|||||
|
EPS Growth (%)
|
32.67
|
0.34
|
-0.01
|
-0.48
|
-0.07
|
0.49
|
|||||
|
Book Value Growth (%)
|
16.59
|
--
|
--
|
--
|
--
|
--
|
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
|
13.05
|
11.60
|
15.21
|
14.72
|
9.29
|
10.51
|
|||||
|
Price / Book Value
|
1.78
|
1.42
|
1.61
|
1.58
|
2.04
|
0.16
|
|||||
|
Dividend Yield (%)
|
3.42
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
2.34
|
-0.86
|
7.40
|
1.12
|
-0.81
|
|||||
|
Close Price ($)
|
26.53
|
22.19
|
21.65
|
21.20
|
25.55
|
31.07
|
|||||
|
High Price ($)
|
27.35
|
24.27
|
24.85
|
25.80
|
32.60
|
34.50
|
|||||
|
Low Price ($)
|
17.31
|
17.31
|
15.80
|
15.04
|
20.39
|
18.86
|
|||||
|
Market Cap ($ Cr)
|
500.57
|
--
|
--
|
--
|
--
|
--
|
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
|
1.33
|
1.42
|
1.72
|
2.63
|
1.57
|
0.06
|
|||||
|
Short term debt to equity ratio
|
--
|
1.04
|
1.21
|
0.67
|
0.95
|
0.04
|
|||||
|
Current Ratio
|
0.15
|
0.19
|
0.24
|
0.22
|
3.50
|
0.56
|
|||||
|
Quick Ratio
|
0.15
|
--
|
--
|
0.44
|
3.70
|
0.71
|
|||||
|
Interest Coverage
|
1.50
|
0.40
|
0.23
|
0.33
|
1.88
|
5.15
|
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 (%)
|
5.61
|
6.04
|
6.48
|
8.00
|
8.98
|
7.64
|
|||||
|
Asset Turnover
|
0.04
|
0.05
|
0.05
|
0.05
|
0.04
|
0.03
|
|||||
|
Receivable days
|
--
|
22.82
|
24.38
|
27.51
|
28.55
|
31.56
|
|||||
|
Inventory Days
|
--
|
--
|
-2,046.63
|
-1,408.34
|
-1,507.24
|
-10,380.39
|
|||||
|
Payable days
|
--
|
--
|
--
|
142.34
|
19,146.78
|
52,034.33
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-1,523.17
|
-20,625.47
|
-62,383.16
|