Market cap
$405 Mln
Revenue (TTM)
$219 Mln
P/E Ratio
10.6
P/B Ratio
1.2
Div. Yield
2.2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
219.06
|
270.44
|
227.33
|
213.02
|
152.36
|
111.07
|
|||||
|
Cost of Revenue
|
80.49
|
76.65
|
80.19
|
64.61
|
28.35
|
-0.01
|
|||||
|
Gross Profit
|
138.57
|
193.79
|
147.15
|
148.40
|
124.01
|
111.08
|
|||||
|
Operating Expenses
|
87.02
|
156.94
|
120.81
|
121.11
|
108.99
|
63.60
|
|||||
|
Operating Profit (EBIT)
|
51.56
|
36.85
|
26.34
|
27.29
|
15.03
|
47.48
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
51.56
|
36.85
|
26.34
|
27.29
|
15.03
|
47.48
|
|||||
|
Provision for Tax
|
12.76
|
9.93
|
6.10
|
5.07
|
3.29
|
9.64
|
|||||
|
Profit after Tax (Net Income)
|
38.80
|
26.94
|
20.09
|
31.23
|
15.05
|
39.12
|
|||||
|
Minority Interest
|
--
|
0.02
|
-0.15
|
0.37
|
0.66
|
0.43
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
15.05
|
39.09
|
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
|
344.54
|
333.97
|
305.68
|
289.38
|
261.39
|
276.28
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
0.31
|
0.98
|
|||||
|
Non-Current Liabilities
|
3,201.31
|
129.57
|
126.54
|
118.24
|
185.38
|
73.03
|
|||||
|
Current Liabilities
|
3.71
|
2,845.39
|
2,696.37
|
2,906.30
|
2,622.08
|
55.13
|
|||||
|
Total Liabilities
|
3,549.56
|
3,308.92
|
3,128.70
|
3,313.88
|
3,055.93
|
2,789.32
|
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
|
3,233.26
|
3,059.06
|
2,399.15
|
2,570.38
|
2,559.41
|
482.91
|
|||||
|
Current Assets
|
312.60
|
249.86
|
729.55
|
743.50
|
509.44
|
794.85
|
|||||
|
Total Assets
|
3,858.45
|
3,308.92
|
3,128.70
|
3,313.88
|
3,055.93
|
2,789.32
|
|||||
|
Total Debt*
|
57.78
|
77.37
|
76.55
|
85.15
|
195.42
|
86.40
|
|||||
|
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
|
--
|
4.03
|
-0.29
|
58.23
|
65.18
|
34.82
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-208.60
|
144.46
|
88.25
|
-628.95
|
-571.95
|
|||||
|
Cash from Financing Activities
|
--
|
130.79
|
-224.49
|
211.57
|
296.62
|
580.68
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-267.16
|
43.54
|
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 ($)
|
2.96
|
2.06
|
1.52
|
2.40
|
1.17
|
3.02
|
|||||
|
Cash EPS ($)
|
--
|
2.26
|
1.82
|
2.86
|
1.58
|
3.35
|
|||||
|
Adjusted Book Value ($)
|
--
|
25.53
|
23.17
|
22.22
|
20.27
|
21.34
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.31
|
-0.02
|
4.47
|
5.05
|
2.69
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.16
|
-0.14
|
4.32
|
4.82
|
2.31
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.79
|
5.31
|
7.51
|
3.67
|
11.90
|
|||||
|
ROE (%)
|
11.44
|
8.42
|
6.75
|
11.34
|
5.60
|
15.17
|
|||||
|
ROA (%)
|
0.98
|
0.84
|
0.62
|
0.98
|
0.51
|
1.53
|
|||||
|
EBIT Margin (%)
|
23.53
|
13.63
|
11.59
|
12.81
|
9.86
|
42.75
|
|||||
|
Net Margin (%)
|
17.71
|
9.96
|
8.84
|
14.66
|
9.88
|
35.22
|
|||||
|
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 (%)
|
2.90
|
0.19
|
0.07
|
0.40
|
0.37
|
-0.14
|
|||||
|
EBIT Growth (%)
|
124.13
|
39.88
|
-3.48
|
81.62
|
-68.35
|
1.14
|
|||||
|
Net Profit Growth (%)
|
127.64
|
34.09
|
-35.67
|
107.56
|
-61.54
|
4.57
|
|||||
|
EPS Growth (%)
|
128.32
|
0.35
|
-0.37
|
1.05
|
-0.61
|
-0.02
|
|||||
|
Book Value Growth (%)
|
13.40
|
--
|
--
|
--
|
--
|
--
|
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
|
10.55
|
12.54
|
13.59
|
9.41
|
18.87
|
13.74
|
|||||
|
Price / Book Value
|
1.16
|
1.01
|
0.89
|
1.02
|
1.09
|
1.95
|
|||||
|
Dividend Yield (%)
|
2.20
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
4.19
|
-12.55
|
-11.29
|
2.91
|
-2.09
|
|||||
|
Close Price ($)
|
29.01
|
25.83
|
20.70
|
22.56
|
22.02
|
41.52
|
|||||
|
High Price ($)
|
29.59
|
28.96
|
25.24
|
27.49
|
44.22
|
45.94
|
|||||
|
Low Price ($)
|
22.14
|
15.59
|
17.51
|
16.26
|
21.37
|
21.24
|
|||||
|
Market Cap ($ Cr)
|
404.98
|
--
|
--
|
--
|
--
|
--
|
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
|
0.10
|
0.23
|
0.25
|
0.29
|
0.75
|
0.31
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.02
|
0.04
|
0.05
|
|||||
|
Current Ratio
|
84.28
|
0.09
|
0.27
|
0.26
|
0.19
|
14.42
|
|||||
|
Quick Ratio
|
84.28
|
--
|
--
|
0.91
|
0.21
|
20.23
|
|||||
|
Interest Coverage
|
1.77
|
0.54
|
0.34
|
0.41
|
1.06
|
7.57
|
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 (%)
|
7.98
|
858.35
|
915.16
|
1,077.59
|
58.64
|
56.92
|
|||||
|
Asset Turnover
|
0.06
|
0.08
|
0.07
|
0.07
|
0.05
|
0.04
|
|||||
|
Receivable days
|
--
|
2,972.45
|
3,515.34
|
2,044.55
|
182.88
|
218.89
|
|||||
|
Inventory Days
|
--
|
--
|
-8,642.11
|
-5,515.24
|
-2,412.22
|
22,264,361.63
|
|||||
|
Payable days
|
--
|
--
|
--
|
234.91
|
622.85
|
-4,056,356.93
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-3,705.60
|
-2,852.19
|
26,320,937.44
|