Market cap
$224 Mln
Revenue (TTM)
$136 Mln
P/E Ratio
18.8
P/B Ratio
1.6
Div. Yield
11.7 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
135.97
|
139.71
|
137.65
|
139.03
|
134.53
|
142.15
|
|||||
|
Cost of Revenue
|
16.13
|
29.57
|
28.43
|
57.16
|
59.25
|
72.27
|
|||||
|
Gross Profit
|
119.83
|
110.14
|
109.22
|
81.87
|
75.28
|
69.89
|
|||||
|
Operating Expenses
|
101.88
|
90.43
|
90.26
|
60.07
|
67.72
|
81.94
|
|||||
|
Operating Profit (EBIT)
|
17.96
|
19.71
|
18.97
|
21.80
|
7.57
|
-12.06
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.17
|
0.07
|
|||||
|
Profit before Tax
|
17.06
|
21.44
|
20.03
|
22.33
|
1.00
|
-27.33
|
|||||
|
Provision for Tax
|
4.82
|
5.56
|
5.07
|
6.66
|
-20.86
|
-5.15
|
|||||
|
Profit after Tax (Net Income)
|
12.24
|
15.88
|
14.97
|
15.67
|
21.86
|
-22.18
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
21.86
|
-22.18
|
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
|
139.87
|
146.38
|
154.75
|
163.77
|
172.08
|
173.69
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
9.44
|
10.62
|
13.58
|
15.91
|
18.95
|
19.47
|
|||||
|
Current Liabilities
|
46.31
|
49.11
|
48.77
|
48.01
|
53.45
|
55.00
|
|||||
|
Total Liabilities
|
241.92
|
206.11
|
217.10
|
227.68
|
244.48
|
248.15
|
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
|
144.98
|
148.23
|
155.81
|
163.79
|
174.43
|
154.10
|
|||||
|
Current Assets
|
50.63
|
57.88
|
61.30
|
63.89
|
70.05
|
94.05
|
|||||
|
Total Assets
|
241.92
|
206.11
|
217.10
|
227.68
|
244.48
|
248.15
|
|||||
|
Total Debt*
|
5.75
|
6.94
|
8.77
|
11.09
|
15.70
|
17.29
|
|||||
|
Net Current Assets
|
4.33
|
8.78
|
12.52
|
15.88
|
16.60
|
39.06
|
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
|
--
|
28.95
|
28.92
|
26.18
|
6.46
|
7.97
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-3.05
|
-3.21
|
-3.42
|
11.26
|
-0.23
|
|||||
|
Cash from Financing Activities
|
--
|
-29.79
|
-28.54
|
-26.68
|
-26.22
|
-11.75
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-8.51
|
-4.01
|
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 ($)
|
0.58
|
0.75
|
0.73
|
0.77
|
1.09
|
-1.14
|
|||||
|
Cash EPS ($)
|
--
|
0.91
|
0.93
|
1.00
|
1.27
|
-0.60
|
|||||
|
Adjusted Book Value ($)
|
--
|
6.95
|
7.52
|
8.05
|
8.60
|
8.92
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.37
|
1.41
|
1.29
|
0.32
|
0.41
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.20
|
1.25
|
1.12
|
0.13
|
-0.37
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
10.02
|
8.85
|
8.64
|
11.54
|
-10.92
|
|||||
|
ROE (%)
|
8.55
|
10.55
|
9.40
|
9.33
|
12.64
|
-11.85
|
|||||
|
ROA (%)
|
4.94
|
7.50
|
6.73
|
6.64
|
8.87
|
-8.44
|
|||||
|
EBIT Margin (%)
|
13.63
|
15.35
|
14.58
|
16.06
|
0.74
|
-19.23
|
|||||
|
Net Margin (%)
|
9.00
|
11.37
|
10.87
|
11.27
|
16.23
|
-15.60
|
|||||
|
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 (%)
|
-3.39
|
0.01
|
-0.01
|
0.03
|
-0.05
|
-0.04
|
|||||
|
EBIT Growth (%)
|
-18.26
|
6.84
|
-10.11
|
2,139.22
|
103.65
|
-25.55
|
|||||
|
Net Profit Growth (%)
|
-28.22
|
6.12
|
-4.47
|
-28.32
|
198.54
|
49.85
|
|||||
|
EPS Growth (%)
|
-29.83
|
0.04
|
-0.06
|
-0.30
|
1.96
|
0.51
|
|||||
|
Book Value Growth (%)
|
-9.25
|
--
|
--
|
--
|
--
|
--
|
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
|
18.79
|
17.50
|
22.07
|
20.10
|
7.50
|
-8.20
|
|||||
|
Price / Book Value
|
1.58
|
1.90
|
2.13
|
1.92
|
0.95
|
1.05
|
|||||
|
Dividend Yield (%)
|
11.70
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.57
|
10.44
|
12.80
|
10.96
|
31.48
|
-8.26
|
|||||
|
Close Price ($)
|
10.24
|
13.19
|
16.05
|
15.48
|
8.19
|
9.33
|
|||||
|
High Price ($)
|
19.31
|
19.31
|
18.14
|
18.05
|
10.14
|
12.86
|
|||||
|
Low Price ($)
|
9.95
|
12.26
|
13.24
|
8.05
|
6.13
|
7.16
|
|||||
|
Market Cap ($ Cr)
|
224.03
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.05
|
0.06
|
0.07
|
0.09
|
0.10
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.02
|
0.03
|
0.03
|
0.03
|
|||||
|
Current Ratio
|
1.09
|
1.18
|
1.26
|
1.33
|
1.31
|
1.71
|
|||||
|
Quick Ratio
|
1.09
|
--
|
--
|
1.17
|
1.18
|
1.59
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
0.07
|
-0.88
|
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 (%)
|
17.28
|
16.21
|
15.95
|
16.77
|
19.97
|
18.93
|
|||||
|
Asset Turnover
|
0.55
|
0.66
|
0.62
|
0.59
|
0.55
|
0.54
|
|||||
|
Receivable days
|
--
|
58.29
|
60.05
|
65.91
|
72.99
|
73.03
|
|||||
|
Inventory Days
|
--
|
--
|
101.30
|
47.08
|
41.58
|
39.42
|
|||||
|
Payable days
|
--
|
59.33
|
74.51
|
37.86
|
34.44
|
30.27
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
86.85
|
75.13
|
80.13
|
82.18
|