Market cap
$400 Mln
Revenue (TTM)
$117 Mln
P/E Ratio
8.8
P/B Ratio
1.1
Div. Yield
2.2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
117.20
|
146.08
|
129.41
|
119.40
|
95.87
|
90.87
|
|||||
|
Cost of Revenue
|
62.21
|
68.16
|
67.13
|
46.44
|
15.96
|
13.46
|
|||||
|
Gross Profit
|
54.98
|
77.93
|
62.28
|
72.96
|
79.91
|
77.42
|
|||||
|
Operating Expenses
|
26.35
|
27.97
|
25.98
|
35.27
|
23.83
|
22.50
|
|||||
|
Operating Profit (EBIT)
|
28.63
|
49.95
|
36.30
|
37.69
|
56.08
|
54.91
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
59.94
|
49.41
|
36.30
|
37.69
|
56.08
|
54.91
|
|||||
|
Provision for Tax
|
14.14
|
11.63
|
8.79
|
9.23
|
14.25
|
13.94
|
|||||
|
Profit after Tax (Net Income)
|
45.80
|
37.78
|
27.51
|
28.46
|
41.82
|
40.76
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
-0.01
|
-0.22
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
41.80
|
40.73
|
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
|
346.07
|
324.52
|
300.07
|
284.32
|
266.03
|
232.36
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
33.38
|
31.67
|
203.15
|
182.21
|
140.24
|
134.07
|
|||||
|
Current Liabilities
|
1,927.86
|
1,893.24
|
1,639.02
|
1,556.97
|
1,578.65
|
1,770.01
|
|||||
|
Total Liabilities
|
4,230.91
|
2,249.44
|
2,142.24
|
2,023.50
|
1,984.92
|
2,136.45
|
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
|
2,064.73
|
2,081.31
|
1,911.05
|
1,835.02
|
1,784.63
|
1,518.86
|
|||||
|
Current Assets
|
230.24
|
168.13
|
231.19
|
196.03
|
200.28
|
617.59
|
|||||
|
Total Assets
|
2,533.29
|
2,249.44
|
2,142.24
|
2,023.50
|
1,984.92
|
2,136.45
|
|||||
|
Total Debt*
|
177.40
|
143.40
|
188.30
|
168.11
|
126.07
|
120.88
|
|||||
|
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
|
--
|
39.55
|
35.14
|
23.02
|
43.45
|
38.64
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-173.07
|
-80.07
|
-34.89
|
-262.94
|
79.19
|
|||||
|
Cash from Financing Activities
|
--
|
68.86
|
86.06
|
10.10
|
-194.91
|
20.12
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-414.40
|
137.95
|
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 ($)
|
3.84
|
3.17
|
2.26
|
2.35
|
3.44
|
3.36
|
|||||
|
Cash EPS ($)
|
--
|
3.21
|
2.31
|
2.39
|
3.49
|
3.41
|
|||||
|
Adjusted Book Value ($)
|
--
|
27.23
|
24.69
|
23.43
|
21.87
|
19.13
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.32
|
2.89
|
1.90
|
3.57
|
3.18
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.27
|
2.88
|
1.90
|
3.56
|
3.18
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.90
|
5.85
|
6.74
|
11.22
|
9.92
|
|||||
|
ROE (%)
|
13.66
|
12.10
|
9.42
|
10.34
|
16.78
|
18.81
|
|||||
|
ROA (%)
|
1.87
|
1.72
|
1.32
|
1.42
|
2.03
|
1.93
|
|||||
|
EBIT Margin (%)
|
11.51
|
34.19
|
28.05
|
31.57
|
58.49
|
60.43
|
|||||
|
Net Margin (%)
|
39.08
|
25.86
|
21.26
|
23.84
|
43.63
|
44.85
|
|||||
|
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 (%)
|
-15.07
|
0.13
|
0.08
|
0.25
|
0.05
|
0.02
|
|||||
|
EBIT Growth (%)
|
-66.66
|
37.62
|
-3.70
|
-32.79
|
2.12
|
41.53
|
|||||
|
Net Profit Growth (%)
|
47.90
|
37.30
|
-3.34
|
-31.95
|
2.61
|
43.38
|
|||||
|
EPS Growth (%)
|
49.75
|
0.40
|
-0.03
|
-0.32
|
0.02
|
0.42
|
|||||
|
Book Value Growth (%)
|
11.80
|
--
|
--
|
--
|
--
|
--
|
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
|
8.76
|
7.90
|
9.06
|
8.63
|
6.03
|
6.34
|
|||||
|
Price / Book Value
|
1.14
|
0.92
|
0.83
|
0.86
|
0.95
|
1.11
|
|||||
|
Dividend Yield (%)
|
2.20
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
5.66
|
5.71
|
5.93
|
3.29
|
-4.15
|
|||||
|
Close Price ($)
|
33.16
|
25.04
|
20.51
|
20.25
|
20.74
|
21.28
|
|||||
|
High Price ($)
|
33.26
|
25.77
|
24.29
|
21.45
|
25.85
|
23.92
|
|||||
|
Low Price ($)
|
19.71
|
16.94
|
15.24
|
14.86
|
20.06
|
15.21
|
|||||
|
Market Cap ($ Cr)
|
399.77
|
--
|
--
|
--
|
--
|
--
|
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
|
0.51
|
0.44
|
0.63
|
0.59
|
0.47
|
0.52
|
|||||
|
Short term debt to equity ratio
|
0.47
|
0.40
|
0.48
|
0.44
|
0.31
|
0.09
|
|||||
|
Current Ratio
|
0.12
|
0.09
|
0.14
|
0.13
|
0.13
|
0.35
|
|||||
|
Quick Ratio
|
0.12
|
--
|
--
|
0.02
|
0.25
|
0.69
|
|||||
|
Interest Coverage
|
1.97
|
0.75
|
0.55
|
0.78
|
3.96
|
4.24
|
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 (%)
|
9.58
|
7.71
|
7.46
|
7.17
|
9.15
|
8.45
|
|||||
|
Asset Turnover
|
0.05
|
0.07
|
0.06
|
0.06
|
0.05
|
0.04
|
|||||
|
Receivable days
|
--
|
26.15
|
25.70
|
26.50
|
31.34
|
33.07
|
|||||
|
Inventory Days
|
--
|
--
|
934.83
|
-81.20
|
-9,137.61
|
-14,568.20
|
|||||
|
Payable days
|
--
|
33.61
|
32.95
|
26.78
|
48.84
|
53.49
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
927.57
|
-81.48
|
-9,155.12
|
-14,588.62
|