Market cap
$89 Mln
Revenue (TTM)
$48 Mln
P/E Ratio
16.2
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
47.81
|
48.37
|
45.37
|
26.07
|
30.29
|
30.59
|
|||||
|
Cost of Revenue
|
19.35
|
21.90
|
23.29
|
9.85
|
3.02
|
5.02
|
|||||
|
Gross Profit
|
28.46
|
26.47
|
22.08
|
26.07
|
27.27
|
25.56
|
|||||
|
Operating Expenses
|
21.35
|
20.55
|
19.73
|
-19.81
|
19.44
|
18.18
|
|||||
|
Operating Profit (EBIT)
|
7.11
|
5.92
|
2.36
|
6.26
|
7.83
|
7.38
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
7.11
|
5.92
|
2.36
|
6.26
|
7.83
|
7.38
|
|||||
|
Provision for Tax
|
1.94
|
1.61
|
0.57
|
1.60
|
2.04
|
2.03
|
|||||
|
Profit after Tax (Net Income)
|
5.17
|
4.30
|
1.79
|
4.66
|
5.78
|
5.35
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
4.66
|
5.78
|
5.35
|
Liabilities ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
87.37
|
81.84
|
73.92
|
71.75
|
71.66
|
85.30
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
726.03
|
805.82
|
65.87
|
29.46
|
24.46
|
34.96
|
|||||
|
Current Liabilities
|
16.99
|
723.12
|
747.96
|
747.77
|
761.44
|
677.08
|
|||||
|
Total Liabilities
|
847.37
|
887.66
|
887.75
|
848.98
|
857.56
|
797.34
|
Assets ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
10.01
|
887.66
|
683.99
|
632.66
|
557.32
|
540.57
|
|||||
|
Current Assets
|
196.17
|
3.55
|
203.75
|
216.32
|
300.24
|
256.77
|
|||||
|
Total Assets
|
1,026.55
|
887.66
|
887.75
|
848.98
|
857.56
|
797.34
|
|||||
|
Total Debt*
|
83.61
|
72.92
|
76.02
|
30.29
|
24.24
|
34.25
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
6.76
|
2.28
|
2.77
|
8.67
|
6.87
|
|||||
|
Cash Flow from Investing Activities
|
--
|
14.06
|
-39.75
|
-57.12
|
-68.80
|
-36.04
|
|||||
|
Cash from Financing Activities
|
--
|
-10.30
|
36.05
|
-10.47
|
73.21
|
58.44
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
29.27
|
Financials Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
1.60
|
1.33
|
0.56
|
1.43
|
1.84
|
1.72
|
|||||
|
Cash EPS ($)
|
--
|
1.52
|
0.77
|
1.63
|
2.06
|
1.94
|
|||||
|
Adjusted Book Value ($)
|
--
|
25.31
|
22.98
|
22.02
|
22.81
|
27.48
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.09
|
0.71
|
0.85
|
2.76
|
2.21
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.02
|
0.63
|
0.16
|
2.64
|
2.12
|
Profitability Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.83
|
1.42
|
4.71
|
5.37
|
4.39
|
|||||
|
ROE (%)
|
6.11
|
5.53
|
2.46
|
6.50
|
7.37
|
6.37
|
|||||
|
ROA (%)
|
0.49
|
0.48
|
0.21
|
0.55
|
0.70
|
0.70
|
|||||
|
EBIT Margin (%)
|
11.06
|
12.23
|
5.19
|
24.02
|
25.84
|
24.13
|
|||||
|
Net Margin (%)
|
10.82
|
8.90
|
3.95
|
17.88
|
19.10
|
17.48
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-1.20
|
0.07
|
0.74
|
-0.14
|
-0.01
|
-0.04
|
|||||
|
EBIT Growth (%)
|
31.71
|
151.25
|
-62.38
|
-20.02
|
6.04
|
25.44
|
|||||
|
Net Profit Growth (%)
|
72.92
|
140.45
|
-61.59
|
-19.43
|
8.17
|
25.96
|
|||||
|
EPS Growth (%)
|
72.02
|
1.39
|
-0.61
|
-0.22
|
0.07
|
0.23
|
|||||
|
Book Value Growth (%)
|
14.42
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
16.19
|
18.29
|
29.07
|
10.10
|
10.32
|
13.24
|
|||||
|
Price / Book Value
|
0.99
|
0.96
|
0.70
|
0.66
|
0.83
|
0.83
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
20.12
|
-23.87
|
-19.67
|
-25.20
|
-18.59
|
|||||
|
Close Price ($)
|
26.96
|
24.35
|
16.18
|
14.44
|
19.00
|
22.80
|
|||||
|
High Price ($)
|
27.01
|
25.76
|
18.30
|
22.50
|
28.36
|
23.04
|
|||||
|
Low Price ($)
|
22.84
|
16.34
|
14.00
|
13.75
|
17.53
|
15.03
|
|||||
|
Market Cap ($ Cr)
|
88.98
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.76
|
0.89
|
1.03
|
0.42
|
0.34
|
0.40
|
|||||
|
Short term debt to equity ratio
|
0.19
|
0.30
|
0.24
|
0.15
|
0.13
|
0.11
|
|||||
|
Current Ratio
|
11.55
|
0.00
|
0.27
|
0.29
|
0.39
|
0.38
|
|||||
|
Quick Ratio
|
11.55
|
--
|
--
|
0.31
|
0.39
|
0.48
|
|||||
|
Interest Coverage
|
1.22
|
0.26
|
0.10
|
0.62
|
3.09
|
1.77
|
Operating Efficiency Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
7.81
|
7.33
|
7.62
|
10.67
|
6.68
|
6.20
|
|||||
|
Asset Turnover
|
0.05
|
0.05
|
0.05
|
0.03
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
26.44
|
25.11
|
33.66
|
23.63
|
22.72
|
|||||
|
Inventory Days
|
--
|
--
|
-279.67
|
-328.47
|
-4,051.54
|
-3,851.13
|
|||||
|
Payable days
|
--
|
40.61
|
36.66
|
34.16
|
22.67
|
26.76
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-291.23
|
-328.98
|
-4,050.58
|
-3,855.17
|