Market cap
$-- Mln
Revenue (TTM)
$337 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
336.79
|
326.65
|
280.63
|
264.49
|
274.63
|
280.41
|
|||||
|
Cost of Revenue
|
90.52
|
172.21
|
139.75
|
128.24
|
130.49
|
130.68
|
|||||
|
Gross Profit
|
246.27
|
154.44
|
140.88
|
136.25
|
144.15
|
149.73
|
|||||
|
Operating Expenses
|
154.81
|
131.65
|
116.18
|
115.19
|
119.56
|
124.85
|
|||||
|
Operating Profit (EBIT)
|
3.44
|
22.78
|
24.71
|
21.05
|
24.58
|
24.88
|
|||||
|
Other Income
|
-6.01
|
-4.70
|
-1.63
|
-2.27
|
--
|
-6.77
|
|||||
|
Profit before Tax
|
-6.83
|
18.08
|
23.08
|
18.78
|
23.70
|
18.11
|
|||||
|
Provision for Tax
|
-6.03
|
2.21
|
4.65
|
4.54
|
3.23
|
0.48
|
|||||
|
Profit after Tax (Net Income)
|
-0.91
|
15.56
|
18.43
|
14.25
|
20.47
|
17.63
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
2.76
|
15.87
|
18.43
|
14.25
|
19.70
|
17.63
|
Liabilities ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
227.98
|
231.71
|
222.57
|
200.00
|
184.35
|
159.78
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
146.76
|
154.80
|
114.35
|
88.83
|
113.31
|
129.46
|
|||||
|
Current Liabilities
|
54.79
|
44.46
|
46.43
|
37.44
|
41.93
|
38.50
|
|||||
|
Total Liabilities
|
484.32
|
430.96
|
383.35
|
326.27
|
339.59
|
327.75
|
Assets ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
350.73
|
356.40
|
314.35
|
259.13
|
272.76
|
257.81
|
|||||
|
Current Assets
|
78.80
|
74.56
|
69.00
|
67.14
|
66.83
|
69.94
|
|||||
|
Total Assets
|
484.32
|
430.96
|
383.35
|
326.27
|
339.59
|
327.75
|
|||||
|
Total Debt*
|
147.19
|
145.18
|
104.87
|
81.91
|
114.12
|
131.07
|
|||||
|
Net Current Assets
|
24.01
|
30.10
|
22.57
|
29.70
|
24.90
|
31.44
|
Cashflow ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
32.38
|
47.74
|
49.14
|
43.60
|
23.93
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-62.73
|
-69.92
|
-6.66
|
-12.49
|
-0.98
|
|||||
|
Cash from Financing Activities
|
--
|
25.88
|
20.94
|
-37.16
|
-29.48
|
-17.74
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-4.48
|
-1.24
|
5.31
|
--
|
5.21
|
Financials Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.06
|
1.09
|
1,279.86
|
1.01
|
1.48
|
1.29
|
|||||
|
Cash EPS ($)
|
--
|
2.74
|
2,451.60
|
1.96
|
2.38
|
2.19
|
|||||
|
Adjusted Book Value ($)
|
--
|
16.31
|
15,456.39
|
14.20
|
13.33
|
11.72
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.28
|
3,315.56
|
3.49
|
3.15
|
1.76
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.92
|
2,601.32
|
3.02
|
3.03
|
1.68
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.42
|
6.05
|
4.91
|
6.95
|
6.19
|
|||||
|
ROE (%)
|
-0.39
|
6.85
|
8.72
|
7.41
|
11.90
|
11.92
|
|||||
|
ROA (%)
|
-0.19
|
3.82
|
5.19
|
4.28
|
6.13
|
5.46
|
|||||
|
EBIT Margin (%)
|
1.11
|
6.97
|
8.80
|
7.96
|
8.95
|
9.16
|
|||||
|
Net Margin (%)
|
-0.28
|
4.83
|
6.61
|
5.43
|
7.45
|
6.44
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
103.25
|
0.16
|
0.06
|
-0.04
|
-0.02
|
0.01
|
|||||
|
EBIT Growth (%)
|
-85.82
|
-7.79
|
17.36
|
-14.36
|
-4.29
|
15.42
|
|||||
|
Net Profit Growth (%)
|
-117.35
|
-15.59
|
29.37
|
-30.40
|
16.08
|
201.24
|
|||||
|
EPS Growth (%)
|
-104.86
|
-1.00
|
1,264.49
|
-0.32
|
0.14
|
2.00
|
|||||
|
Book Value Growth (%)
|
-1.03
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
24.86
|
0.02
|
26.54
|
17.84
|
19.40
|
|||||
|
Price / Book Value
|
--
|
1.67
|
0.00
|
1.89
|
1.98
|
2.14
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
11.10
|
2.18
|
12.47
|
12.48
|
12.31
|
|||||
|
Close Price ($)
|
15.94
|
27.22
|
29.30
|
26.84
|
26.40
|
25.10
|
|||||
|
High Price ($)
|
32.91
|
35.50
|
37.62
|
35.78
|
34.00
|
34.65
|
|||||
|
Low Price ($)
|
14.09
|
25.33
|
26.22
|
16.93
|
20.72
|
23.81
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.61
|
0.63
|
0.47
|
0.41
|
0.62
|
0.82
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.01
|
0.02
|
0.02
|
0.05
|
0.04
|
|||||
|
Current Ratio
|
1.44
|
1.68
|
1.49
|
1.79
|
1.59
|
1.82
|
|||||
|
Quick Ratio
|
1.42
|
1.66
|
1.47
|
1.76
|
1.56
|
1.78
|
|||||
|
Interest Coverage
|
0.36
|
3.60
|
7.82
|
5.91
|
3.67
|
3.39
|
Operating Efficiency Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
18.79
|
17.08
|
14.58
|
16.35
|
18.52
|
19.80
|
|||||
|
Asset Turnover
|
0.70
|
0.80
|
0.79
|
0.79
|
0.82
|
0.87
|
|||||
|
Receivable days
|
--
|
54.07
|
54.76
|
64.96
|
70.74
|
70.76
|
|||||
|
Inventory Days
|
--
|
1.74
|
2.53
|
3.57
|
4.09
|
4.07
|
|||||
|
Payable days
|
--
|
16.03
|
20.64
|
23.53
|
20.25
|
18.57
|
|||||
|
Cash Conversion Cycle
|
--
|
39.78
|
36.66
|
45.01
|
54.58
|
56.26
|