Market cap
$594 Mln
Revenue (TTM)
$684 Mln
P/E Ratio
19.9
P/B Ratio
2.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
683.77
|
646.80
|
518.78
|
516.35
|
496.78
|
490.35
|
|||||
|
Cost of Revenue
|
522.54
|
477.49
|
374.50
|
397.06
|
403.04
|
404.44
|
|||||
|
Gross Profit
|
161.23
|
169.31
|
144.28
|
119.29
|
93.74
|
85.91
|
|||||
|
Operating Expenses
|
121.95
|
119.86
|
105.66
|
90.01
|
81.73
|
71.92
|
|||||
|
Operating Profit (EBIT)
|
39.14
|
49.45
|
38.62
|
29.28
|
12.01
|
13.99
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
37.18
|
48.63
|
39.97
|
28.10
|
9.61
|
9.48
|
|||||
|
Provision for Tax
|
6.97
|
--
|
9.09
|
7.35
|
2.81
|
2.76
|
|||||
|
Profit after Tax (Net Income)
|
30.22
|
48.63
|
30.88
|
20.75
|
6.80
|
6.71
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
6.80
|
6.71
|
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
|
203.15
|
195.66
|
153.49
|
120.92
|
95.44
|
87.84
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
50.61
|
50.38
|
47.60
|
38.38
|
40.03
|
49.93
|
|||||
|
Current Liabilities
|
150.25
|
135.09
|
151.04
|
145.15
|
159.09
|
129.74
|
|||||
|
Total Liabilities
|
554.25
|
381.13
|
352.13
|
304.44
|
294.56
|
267.51
|
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
|
180.86
|
186.08
|
131.80
|
87.44
|
68.57
|
74.61
|
|||||
|
Current Assets
|
223.15
|
195.05
|
220.33
|
217.00
|
225.99
|
192.91
|
|||||
|
Total Assets
|
554.25
|
381.13
|
352.13
|
304.44
|
294.56
|
267.51
|
|||||
|
Total Debt*
|
59.59
|
55.87
|
48.73
|
41.98
|
50.30
|
60.64
|
|||||
|
Net Current Assets
|
72.90
|
59.96
|
69.30
|
71.85
|
66.91
|
63.16
|
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
|
--
|
45.70
|
36.78
|
57.37
|
35.37
|
-24.23
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-67.59
|
-42.57
|
-17.09
|
-0.50
|
-19.30
|
|||||
|
Cash from Financing Activities
|
--
|
-11.70
|
-9.12
|
-16.49
|
-13.35
|
15.87
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
21.53
|
--
|
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 ($)
|
2.50
|
4.02
|
2.56
|
1.76
|
0.62
|
0.64
|
|||||
|
Cash EPS ($)
|
--
|
5.51
|
3.54
|
2.46
|
1.37
|
1.20
|
|||||
|
Adjusted Book Value ($)
|
--
|
16.16
|
12.72
|
10.25
|
8.77
|
8.35
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.77
|
3.05
|
4.86
|
3.25
|
-2.30
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.46
|
2.42
|
4.67
|
3.16
|
-2.38
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
21.43
|
16.91
|
13.45
|
4.62
|
5.07
|
|||||
|
ROE (%)
|
15.15
|
27.86
|
22.50
|
19.18
|
7.42
|
9.49
|
|||||
|
ROA (%)
|
5.92
|
13.26
|
9.40
|
6.93
|
2.42
|
2.54
|
|||||
|
EBIT Margin (%)
|
6.00
|
8.00
|
8.06
|
5.84
|
2.42
|
2.46
|
|||||
|
Net Margin (%)
|
4.42
|
7.52
|
5.95
|
4.02
|
1.37
|
1.37
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
23.67
|
0.25
|
0.00
|
0.04
|
0.01
|
-0.14
|
|||||
|
EBIT Growth (%)
|
-9.14
|
23.73
|
38.77
|
151.01
|
-0.29
|
-22.87
|
|||||
|
Net Profit Growth (%)
|
-14.41
|
57.50
|
48.77
|
205.25
|
1.27
|
15.62
|
|||||
|
EPS Growth (%)
|
-14.60
|
0.57
|
0.45
|
1.82
|
-0.02
|
-0.10
|
|||||
|
Book Value Growth (%)
|
19.86
|
--
|
--
|
--
|
--
|
--
|
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
|
19.86
|
19.38
|
33.43
|
25.85
|
16.67
|
14.10
|
|||||
|
Price / Book Value
|
2.86
|
4.82
|
6.72
|
4.44
|
1.19
|
1.08
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
10.45
|
14.12
|
19.28
|
13.51
|
5.69
|
7.83
|
|||||
|
Close Price ($)
|
77.00
|
77.85
|
85.54
|
45.47
|
10.41
|
9.00
|
|||||
|
High Price ($)
|
154.05
|
154.05
|
107.00
|
46.61
|
12.56
|
16.09
|
|||||
|
Low Price ($)
|
65.08
|
63.02
|
35.24
|
10.36
|
4.90
|
5.83
|
|||||
|
Market Cap ($ Cr)
|
594.38
|
--
|
--
|
--
|
--
|
--
|
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
|
0.08
|
0.29
|
0.32
|
0.35
|
0.53
|
0.69
|
|||||
|
Short term debt to equity ratio
|
0.05
|
0.05
|
0.05
|
0.05
|
0.14
|
0.16
|
|||||
|
Current Ratio
|
1.49
|
1.44
|
1.46
|
1.50
|
1.42
|
1.49
|
|||||
|
Quick Ratio
|
1.49
|
--
|
--
|
--
|
1.42
|
1.49
|
|||||
|
Interest Coverage
|
10.17
|
16.52
|
22.38
|
14.73
|
5.60
|
4.69
|
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 (%)
|
22.16
|
27.62
|
32.23
|
28.94
|
37.44
|
35.34
|
|||||
|
Asset Turnover
|
1.34
|
1.76
|
1.58
|
1.72
|
1.77
|
1.85
|
|||||
|
Receivable days
|
--
|
97.66
|
111.47
|
118.64
|
132.08
|
121.48
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
0.11
|
0.11
|
0.11
|
|||||
|
Payable days
|
--
|
51.63
|
61.48
|
64.57
|
62.97
|
58.97
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
54.18
|
69.23
|
62.62
|