Market cap
$158 Mln
Revenue (TTM)
$36 Mln
P/E Ratio
19.2
P/B Ratio
1.1
Div. Yield
2.7 %
Income Statement ($ Mln) |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
36.33
|
35.32
|
33.49
|
33.69
|
29.13
|
15.34
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
5.59
|
3.55
|
|||||
|
Gross Profit
|
34.56
|
35.32
|
32.77
|
33.12
|
28.51
|
15.28
|
|||||
|
Operating Expenses
|
10.79
|
4.21
|
21.63
|
20.43
|
17.58
|
10.09
|
|||||
|
Operating Profit (EBIT)
|
3.97
|
7.88
|
11.14
|
12.69
|
10.93
|
4.23
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
9.22
|
7.88
|
11.14
|
11.05
|
6.79
|
4.23
|
|||||
|
Provision for Tax
|
1.28
|
0.95
|
2.34
|
2.25
|
2.46
|
1.19
|
|||||
|
Profit after Tax (Net Income)
|
7.95
|
6.93
|
8.81
|
8.80
|
4.33
|
3.03
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
7.95
|
6.93
|
8.81
|
8.80
|
4.33
|
2.73
|
Liabilities ($ Mln) |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
145.06
|
145.95
|
141.85
|
137.89
|
133.97
|
73.01
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
78.52
|
89.38
|
0.71
|
0.27
|
0.64
|
--
|
|||||
|
Current Liabilities
|
915.93
|
841.93
|
761.75
|
4.52
|
27.02
|
362.19
|
|||||
|
Total Liabilities
|
1,980.54
|
30.79
|
982.52
|
970.67
|
971.74
|
495.22
|
Assets ($ Mln) |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
27.14
|
27.25
|
979.12
|
967.30
|
968.21
|
--
|
|||||
|
Current Assets
|
714.98
|
3.54
|
3.40
|
3.37
|
3.52
|
483.30
|
|||||
|
Total Assets
|
1,457.10
|
1,051.59
|
984.39
|
971.80
|
972.60
|
495.22
|
|||||
|
Total Debt*
|
78.52
|
89.38
|
168.98
|
109.49
|
134.67
|
93.11
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
9.62
|
14.38
|
12.63
|
8.91
|
3.09
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-51.79
|
5.42
|
-3.83
|
-23.75
|
-23.75
|
|||||
|
Cash from Financing Activities
|
--
|
60.26
|
-3.58
|
-8.87
|
20.59
|
25.30
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
16.22
|
-0.06
|
5.75
|
--
|
Financials Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
1.73
|
1.51
|
1.94
|
1.89
|
0.94
|
1.23
|
|||||
|
Cash EPS ($)
|
--
|
2.19
|
2.50
|
2.36
|
1.30
|
1.23
|
|||||
|
Adjusted Book Value ($)
|
--
|
31.83
|
31.21
|
29.59
|
28.98
|
29.55
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.10
|
3.16
|
2.71
|
1.93
|
1.25
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.09
|
3.00
|
2.63
|
1.67
|
1.17
|
Profitability Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.54
|
3.16
|
3.41
|
1.99
|
1.78
|
|||||
|
ROE (%)
|
5.49
|
4.82
|
6.30
|
6.47
|
4.18
|
4.12
|
|||||
|
ROA (%)
|
0.65
|
1.37
|
0.90
|
0.91
|
0.59
|
0.63
|
|||||
|
EBIT Margin (%)
|
2.77
|
1.39
|
60.92
|
54.92
|
40.73
|
27.56
|
|||||
|
Net Margin (%)
|
21.87
|
19.63
|
26.29
|
26.13
|
14.85
|
19.78
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
11.54
|
0.05
|
-0.01
|
0.16
|
0.90
|
-0.01
|
|||||
|
EBIT Growth (%)
|
-89.68
|
-97.60
|
10.28
|
55.97
|
180.65
|
-15.54
|
|||||
|
Net Profit Growth (%)
|
2.56
|
-21.28
|
0.06
|
103.49
|
42.55
|
-14.15
|
|||||
|
EPS Growth (%)
|
3.67
|
-0.22
|
0.03
|
1.02
|
-0.24
|
-0.08
|
|||||
|
Book Value Growth (%)
|
3.19
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
19.19
|
21.56
|
15.47
|
15.82
|
32.15
|
20.52
|
|||||
|
Price / Book Value
|
1.09
|
1.02
|
0.96
|
1.01
|
1.04
|
0.85
|
|||||
|
Dividend Yield (%)
|
2.68
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
46.18
|
9.63
|
8.59
|
15.13
|
21.80
|
|||||
|
Close Price ($)
|
32.65
|
32.59
|
29.97
|
29.88
|
30.08
|
25.20
|
|||||
|
High Price ($)
|
33.94
|
33.94
|
32.89
|
39.45
|
30.20
|
26.50
|
|||||
|
Low Price ($)
|
18.31
|
17.01
|
26.97
|
28.75
|
25.15
|
22.70
|
|||||
|
Market Cap ($ Cr)
|
157.53
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.54
|
0.61
|
1.19
|
0.79
|
1.01
|
1.28
|
|||||
|
Short term debt to equity ratio
|
0.54
|
--
|
0.70
|
0.03
|
0.20
|
0.10
|
|||||
|
Current Ratio
|
0.78
|
0.00
|
0.00
|
0.75
|
0.13
|
1.33
|
|||||
|
Quick Ratio
|
0.78
|
0.00
|
0.00
|
0.64
|
0.11
|
1.33
|
|||||
|
Interest Coverage
|
1.51
|
--
|
--
|
--
|
--
|
--
|
Operating Efficiency Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
18.23
|
2,080.57
|
15.36
|
25.67
|
20.82
|
26.27
|
|||||
|
Asset Turnover
|
0.03
|
0.07
|
0.03
|
0.03
|
0.04
|
0.03
|
|||||
|
Receivable days
|
--
|
3,826.24
|
75.20
|
79.75
|
63.28
|
91.68
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
22.86
|
38.65
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
11,959.73
|
35,644.31
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
-11,873.59
|
-35,513.97
|