Market cap
$493 Mln
Revenue (TTM)
$231 Mln
P/E Ratio
18.4
P/B Ratio
3.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
231.24
|
228.37
|
230.47
|
235.64
|
228.03
|
253.16
|
|||||
|
Cost of Revenue
|
58.20
|
58.16
|
64.40
|
62.68
|
55.09
|
63.70
|
|||||
|
Gross Profit
|
173.05
|
170.21
|
166.06
|
172.96
|
172.94
|
189.45
|
|||||
|
Operating Expenses
|
142.61
|
132.92
|
135.10
|
140.32
|
149.22
|
188.16
|
|||||
|
Operating Profit (EBIT)
|
30.44
|
37.30
|
30.97
|
32.64
|
23.72
|
1.29
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-11.67
|
-17.29
|
|||||
|
Profit before Tax
|
31.17
|
35.78
|
24.10
|
22.67
|
0.46
|
-28.80
|
|||||
|
Provision for Tax
|
4.45
|
4.67
|
-6.18
|
1.08
|
0.46
|
0.32
|
|||||
|
Profit after Tax (Net Income)
|
26.72
|
31.11
|
30.28
|
21.59
|
0.00
|
-29.13
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
0.00
|
-29.13
|
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
|
138.54
|
130.34
|
92.13
|
53.44
|
21.61
|
-2.45
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4.37
|
4.71
|
25.10
|
77.70
|
122.97
|
119.45
|
|||||
|
Current Liabilities
|
49.83
|
81.25
|
96.11
|
99.38
|
77.48
|
109.59
|
|||||
|
Total Liabilities
|
242.56
|
216.30
|
213.33
|
230.53
|
222.06
|
226.59
|
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
|
47.66
|
53.62
|
65.68
|
74.34
|
87.78
|
86.56
|
|||||
|
Current Assets
|
145.07
|
162.69
|
147.66
|
156.19
|
134.28
|
140.02
|
|||||
|
Total Assets
|
242.56
|
216.30
|
213.33
|
230.53
|
222.06
|
226.59
|
|||||
|
Total Debt*
|
4.82
|
28.55
|
74.08
|
111.49
|
114.28
|
116.64
|
|||||
|
Net Current Assets
|
95.25
|
81.43
|
51.55
|
56.80
|
56.80
|
30.44
|
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
|
--
|
41.80
|
38.92
|
27.01
|
-15.83
|
20.65
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-36.19
|
-20.44
|
-19.13
|
7.10
|
-10.88
|
|||||
|
Cash from Financing Activities
|
--
|
-45.20
|
-33.85
|
2.43
|
12.22
|
-31.93
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
3.50
|
-22.16
|
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 ($)
|
0.52
|
0.60
|
0.61
|
0.45
|
0.00
|
-0.71
|
|||||
|
Cash EPS ($)
|
--
|
0.82
|
0.85
|
0.66
|
0.19
|
-0.45
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.53
|
1.86
|
1.11
|
0.47
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.81
|
0.79
|
0.56
|
-0.35
|
0.50
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.81
|
0.79
|
0.30
|
-0.50
|
0.50
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
19.14
|
18.29
|
14.35
|
0.00
|
-25.42
|
|||||
|
ROE (%)
|
19.87
|
27.97
|
41.60
|
57.54
|
0.02
|
693.72
|
|||||
|
ROA (%)
|
10.34
|
14.48
|
13.64
|
9.54
|
0.00
|
-12.37
|
|||||
|
EBIT Margin (%)
|
15.00
|
18.57
|
15.86
|
15.28
|
5.28
|
-6.32
|
|||||
|
Net Margin (%)
|
11.55
|
13.62
|
13.14
|
9.16
|
0.00
|
-12.35
|
|||||
|
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 (%)
|
-2.86
|
-0.01
|
-0.02
|
0.03
|
-0.10
|
0.12
|
|||||
|
EBIT Growth (%)
|
-33.31
|
16.01
|
1.52
|
198.81
|
175.33
|
65.03
|
|||||
|
Net Profit Growth (%)
|
-44.86
|
2.75
|
40.23
|
1,079,450.00
|
100.01
|
51.45
|
|||||
|
EPS Growth (%)
|
-47.32
|
-0.01
|
0.36
|
10,213.48
|
1.00
|
0.53
|
|||||
|
Book Value Growth (%)
|
26.13
|
--
|
--
|
--
|
--
|
--
|
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
|
18.37
|
9.85
|
4.98
|
9.63
|
96,897.03
|
-4.28
|
|||||
|
Price / Book Value
|
3.44
|
2.35
|
1.64
|
3.89
|
8.97
|
-51.01
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
8.77
|
4.45
|
2.58
|
4.70
|
10.37
|
-33.97
|
|||||
|
Close Price ($)
|
8.11
|
5.95
|
3.05
|
4.33
|
4.23
|
3.04
|
|||||
|
High Price ($)
|
8.41
|
6.27
|
7.73
|
4.90
|
5.16
|
14.14
|
|||||
|
Low Price ($)
|
3.03
|
2.58
|
2.23
|
2.13
|
1.60
|
2.78
|
|||||
|
Market Cap ($ Cr)
|
492.97
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.22
|
0.80
|
2.09
|
5.29
|
-47.69
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.18
|
0.55
|
0.73
|
0.19
|
-1.46
|
|||||
|
Current Ratio
|
2.91
|
2.00
|
1.54
|
1.57
|
1.73
|
1.28
|
|||||
|
Quick Ratio
|
2.64
|
1.93
|
1.45
|
1.50
|
1.67
|
1.21
|
|||||
|
Interest Coverage
|
9.86
|
6.40
|
2.94
|
2.70
|
1.04
|
-1.25
|
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 (%)
|
14.73
|
23.49
|
13.89
|
20.58
|
18.54
|
12.85
|
|||||
|
Asset Turnover
|
0.90
|
1.06
|
1.04
|
1.04
|
1.02
|
1.08
|
|||||
|
Receivable days
|
--
|
68.51
|
63.79
|
70.34
|
59.90
|
41.89
|
|||||
|
Inventory Days
|
--
|
44.71
|
44.81
|
33.81
|
38.57
|
30.28
|
|||||
|
Payable days
|
--
|
33.18
|
35.16
|
38.83
|
58.39
|
66.66
|
|||||
|
Cash Conversion Cycle
|
--
|
80.04
|
73.45
|
65.32
|
40.08
|
5.52
|