Market cap
$451 Mln
Revenue (TTM)
$242 Mln
P/E Ratio
11
P/B Ratio
0.8
Div. Yield
2.4 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
241.92
|
238.00
|
232.00
|
236.13
|
191.47
|
165.81
|
|||||
|
Cost of Revenue
|
110.20
|
119.20
|
127.15
|
105.22
|
36.35
|
26.68
|
|||||
|
Gross Profit
|
131.72
|
118.80
|
104.84
|
130.91
|
155.11
|
139.13
|
|||||
|
Operating Expenses
|
75.93
|
76.66
|
69.16
|
70.66
|
63.77
|
58.19
|
|||||
|
Operating Profit (EBIT)
|
55.79
|
42.13
|
35.68
|
60.25
|
91.35
|
80.94
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.05
|
|||||
|
Profit before Tax
|
55.79
|
42.13
|
35.68
|
60.25
|
91.35
|
80.94
|
|||||
|
Provision for Tax
|
14.03
|
10.19
|
9.01
|
17.78
|
27.02
|
24.03
|
|||||
|
Profit after Tax (Net Income)
|
41.77
|
31.95
|
26.67
|
42.47
|
64.33
|
56.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
64.33
|
56.91
|
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
|
535.18
|
523.41
|
507.81
|
511.19
|
484.49
|
466.61
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
0.07
|
0.07
|
|||||
|
Non-Current Liabilities
|
3,739.83
|
334.49
|
400.81
|
340.01
|
435.99
|
361.99
|
|||||
|
Current Liabilities
|
3,580.51
|
3,350.40
|
3,083.79
|
3,174.76
|
2,998.51
|
3,399.52
|
|||||
|
Total Liabilities
|
7,855.58
|
4,208.29
|
3,992.48
|
4,026.03
|
3,919.06
|
4,228.19
|
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
|
4,249.64
|
3,774.00
|
3,636.62
|
3,516.68
|
3,527.58
|
3,357.49
|
|||||
|
Current Assets
|
25.36
|
434.29
|
355.86
|
509.35
|
391.48
|
870.71
|
|||||
|
Total Assets
|
4,300.37
|
4,208.29
|
3,992.48
|
4,026.03
|
3,919.06
|
4,228.19
|
|||||
|
Total Debt*
|
319.32
|
314.89
|
364.39
|
315.28
|
434.83
|
360.79
|
|||||
|
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
|
--
|
43.39
|
58.50
|
51.29
|
93.81
|
202.18
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-260.18
|
-160.39
|
243.31
|
-260.17
|
-504.18
|
|||||
|
Cash from Financing Activities
|
--
|
171.36
|
-71.74
|
53.22
|
-444.47
|
801.72
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-610.82
|
499.72
|
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 ($)
|
2.42
|
1.86
|
1.49
|
2.24
|
3.37
|
2.87
|
|||||
|
Cash EPS ($)
|
--
|
2.38
|
2.01
|
2.74
|
3.95
|
3.55
|
|||||
|
Adjusted Book Value ($)
|
--
|
30.54
|
28.39
|
26.98
|
25.38
|
23.51
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.53
|
3.27
|
2.71
|
4.92
|
10.18
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.48
|
3.23
|
2.67
|
4.81
|
10.08
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.74
|
3.14
|
4.86
|
7.37
|
7.47
|
|||||
|
ROE (%)
|
7.89
|
6.20
|
5.23
|
8.53
|
13.53
|
12.72
|
|||||
|
ROA (%)
|
0.93
|
0.78
|
0.67
|
1.07
|
1.58
|
1.50
|
|||||
|
EBIT Margin (%)
|
17.24
|
17.70
|
15.38
|
25.51
|
47.71
|
48.81
|
|||||
|
Net Margin (%)
|
17.26
|
13.42
|
11.49
|
17.98
|
33.60
|
34.31
|
|||||
|
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 (%)
|
3.04
|
0.03
|
-0.02
|
0.23
|
0.15
|
0.08
|
|||||
|
EBIT Growth (%)
|
35.64
|
18.09
|
-40.78
|
-34.05
|
12.86
|
70.54
|
|||||
|
Net Profit Growth (%)
|
81.53
|
19.81
|
-37.21
|
-33.99
|
13.04
|
72.82
|
|||||
|
EPS Growth (%)
|
87.51
|
0.25
|
-0.33
|
-0.34
|
0.18
|
0.72
|
|||||
|
Book Value Growth (%)
|
7.28
|
--
|
--
|
--
|
--
|
--
|
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
|
10.96
|
11.07
|
13.74
|
8.50
|
6.19
|
9.14
|
|||||
|
Price / Book Value
|
0.84
|
0.68
|
0.72
|
0.71
|
0.82
|
1.11
|
|||||
|
Dividend Yield (%)
|
2.41
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
4.81
|
8.58
|
2.40
|
4.80
|
0.11
|
|||||
|
Close Price ($)
|
27.42
|
20.64
|
20.49
|
19.04
|
20.85
|
26.20
|
|||||
|
High Price ($)
|
27.44
|
22.59
|
25.30
|
21.53
|
29.09
|
27.47
|
|||||
|
Low Price ($)
|
16.74
|
14.40
|
16.49
|
8.62
|
19.50
|
15.35
|
|||||
|
Market Cap ($ Cr)
|
450.64
|
--
|
--
|
--
|
--
|
--
|
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
|
0.55
|
0.60
|
0.72
|
0.62
|
0.90
|
0.77
|
|||||
|
Short term debt to equity ratio
|
0.30
|
--
|
0.40
|
0.01
|
0.15
|
0.01
|
|||||
|
Current Ratio
|
0.01
|
0.13
|
0.12
|
0.16
|
0.13
|
0.26
|
|||||
|
Quick Ratio
|
0.01
|
--
|
--
|
--
|
0.16
|
0.46
|
|||||
|
Interest Coverage
|
1.51
|
0.39
|
0.30
|
0.59
|
2.91
|
3.56
|
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 (%)
|
--
|
--
|
4.44
|
0.52
|
26.37
|
0.29
|
|||||
|
Asset Turnover
|
0.05
|
0.06
|
0.06
|
0.06
|
0.05
|
0.04
|
|||||
|
Receivable days
|
--
|
15.82
|
9.09
|
40.01
|
48.62
|
44.89
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
-292.09
|
-3,918.12
|
-6,101.12
|
|||||
|
Payable days
|
--
|
--
|
--
|
72.29
|
174.89
|
207.99
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-324.38
|
-4,044.39
|
-6,264.22
|