Market cap
$642 Mln
Revenue (TTM)
$307 Mln
P/E Ratio
59.9
P/B Ratio
6.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
306.59
|
273.60
|
256.85
|
236.74
|
216.17
|
192.29
|
|||||
|
Cost of Revenue
|
118.13
|
106.36
|
100.83
|
89.51
|
78.52
|
73.85
|
|||||
|
Gross Profit
|
188.46
|
167.24
|
156.02
|
147.23
|
137.65
|
118.44
|
|||||
|
Operating Expenses
|
177.56
|
162.98
|
162.96
|
151.23
|
143.41
|
120.37
|
|||||
|
Operating Profit (EBIT)
|
10.90
|
4.26
|
-6.94
|
-4.00
|
-5.76
|
-1.93
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
9.03
|
4.37
|
-6.14
|
-2.81
|
-5.43
|
-1.75
|
|||||
|
Provision for Tax
|
-1.90
|
-2.09
|
0.76
|
-1.98
|
-1.77
|
-0.18
|
|||||
|
Profit after Tax (Net Income)
|
10.93
|
6.46
|
-6.90
|
-0.84
|
-3.66
|
-1.75
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-3.66
|
-1.75
|
Liabilities ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
98.39
|
92.92
|
85.28
|
78.09
|
63.14
|
51.06
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
55.41
|
62.89
|
12.26
|
29.69
|
10.46
|
11.27
|
|||||
|
Current Liabilities
|
72.63
|
71.73
|
51.66
|
51.48
|
57.40
|
46.93
|
|||||
|
Total Liabilities
|
299.05
|
227.54
|
149.20
|
159.25
|
131.01
|
109.25
|
Assets ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
157.13
|
160.80
|
93.02
|
95.57
|
56.40
|
43.22
|
|||||
|
Current Assets
|
69.30
|
66.74
|
56.18
|
63.68
|
74.61
|
66.03
|
|||||
|
Total Assets
|
295.72
|
227.54
|
149.20
|
159.25
|
131.01
|
109.25
|
|||||
|
Total Debt*
|
56.39
|
73.16
|
15.95
|
29.68
|
14.04
|
14.45
|
|||||
|
Net Current Assets
|
--
|
-4.99
|
4.52
|
12.20
|
17.20
|
19.10
|
Cashflow ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
27.69
|
26.61
|
12.27
|
8.77
|
6.66
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-69.68
|
-6.45
|
-35.33
|
-6.15
|
-4.89
|
|||||
|
Cash from Financing Activities
|
--
|
44.27
|
-19.82
|
16.45
|
1.84
|
0.60
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
4.47
|
2.37
|
Financials Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
0.39
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
3.49
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.83
|
-6.60
|
-0.90
|
-5.12
|
-3.25
|
|||||
|
ROE (%)
|
11.43
|
7.25
|
-8.45
|
-1.18
|
-6.40
|
-3.87
|
|||||
|
ROA (%)
|
4.41
|
3.43
|
-4.47
|
-0.58
|
-3.04
|
-1.77
|
|||||
|
EBIT Margin (%)
|
3.55
|
1.56
|
-2.70
|
-1.69
|
-2.66
|
-1.00
|
|||||
|
Net Margin (%)
|
3.57
|
2.36
|
-2.69
|
-0.35
|
-1.69
|
-0.91
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
17.19
|
0.07
|
0.08
|
0.10
|
0.12
|
0.14
|
|||||
|
EBIT Growth (%)
|
723.28
|
161.33
|
-73.46
|
30.50
|
-198.29
|
30.45
|
|||||
|
Net Profit Growth (%)
|
287.27
|
193.60
|
-726.47
|
77.15
|
-108.74
|
28.27
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
59.95
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
6.11
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
21.90
|
2.85
|
-0.31
|
1.74
|
-3.91
|
-3.10
|
|||||
|
Close Price ($)
|
21.75
|
11.75
|
14.37
|
10.82
|
14.37
|
18.04
|
|||||
|
High Price ($)
|
22.20
|
15.65
|
17.00
|
15.66
|
18.32
|
24.89
|
|||||
|
Low Price ($)
|
9.79
|
9.79
|
6.50
|
9.58
|
10.82
|
13.32
|
|||||
|
Market Cap ($ Cr)
|
642.36
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.79
|
0.19
|
0.38
|
0.22
|
0.28
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.11
|
0.04
|
0.05
|
0.06
|
0.06
|
|||||
|
Current Ratio
|
0.95
|
0.93
|
1.09
|
1.24
|
1.30
|
1.41
|
|||||
|
Quick Ratio
|
0.66
|
0.70
|
0.83
|
0.85
|
0.84
|
1.11
|
|||||
|
Interest Coverage
|
4.50
|
8.50
|
-8.69
|
-3.37
|
-17.34
|
-10.78
|
Operating Efficiency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
3.71
|
4.32
|
3.13
|
5.12
|
3.30
|
3.80
|
|||||
|
Asset Turnover
|
1.24
|
1.45
|
1.67
|
1.63
|
1.80
|
1.94
|
|||||
|
Receivable days
|
--
|
13.26
|
14.33
|
14.85
|
12.20
|
11.91
|
|||||
|
Inventory Days
|
--
|
50.21
|
59.50
|
93.92
|
93.24
|
64.48
|
|||||
|
Payable days
|
--
|
24.52
|
25.09
|
43.48
|
48.77
|
37.11
|
|||||
|
Cash Conversion Cycle
|
--
|
38.95
|
48.74
|
65.29
|
56.67
|
39.28
|