Market cap
$324 Mln
Revenue (TTM)
$96 Mln
P/E Ratio
12.6
P/B Ratio
1.2
Div. Yield
1.5 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
95.60
|
122.03
|
111.58
|
42.37
|
83.55
|
71.50
|
|||||
|
Cost of Revenue
|
41.73
|
56.22
|
57.73
|
52.22
|
18.07
|
9.98
|
|||||
|
Gross Profit
|
53.87
|
65.82
|
53.85
|
42.37
|
65.48
|
61.52
|
|||||
|
Operating Expenses
|
48.83
|
37.57
|
31.56
|
0.86
|
34.49
|
33.31
|
|||||
|
Operating Profit (EBIT)
|
33.34
|
28.25
|
22.30
|
16.33
|
30.99
|
28.21
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
33.34
|
28.25
|
22.30
|
4.23
|
30.99
|
28.21
|
|||||
|
Provision for Tax
|
7.51
|
6.19
|
7.23
|
0.41
|
6.01
|
6.28
|
|||||
|
Profit after Tax (Net Income)
|
25.84
|
22.06
|
15.06
|
3.82
|
24.98
|
21.93
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
24.98
|
21.93
|
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
|
265.35
|
253.60
|
235.35
|
2,085.94
|
202.38
|
209.80
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,100.62
|
39.30
|
40.49
|
104.62
|
29.96
|
30.62
|
|||||
|
Current Liabilities
|
5.68
|
1,999.35
|
1,923.11
|
396.72
|
2,111.98
|
1,962.51
|
|||||
|
Total Liabilities
|
2,372.87
|
2,292.26
|
2,198.95
|
2,190.56
|
2,344.32
|
2,202.92
|
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
|
2,354.95
|
2,151.04
|
1,937.80
|
2,130.04
|
1,971.99
|
1,594.89
|
|||||
|
Current Assets
|
12.24
|
141.22
|
261.15
|
60.52
|
372.33
|
608.04
|
|||||
|
Total Assets
|
2,379.43
|
2,292.26
|
2,198.95
|
2,190.56
|
2,344.32
|
2,202.92
|
|||||
|
Total Debt*
|
30.16
|
25.24
|
76.33
|
104.62
|
294.96
|
55.62
|
|||||
|
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
|
--
|
23.86
|
18.23
|
16.27
|
22.39
|
19.45
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-94.66
|
-8.92
|
149.23
|
-225.83
|
-344.34
|
|||||
|
Cash from Financing Activities
|
--
|
68.32
|
-9.19
|
-164.71
|
186.08
|
328.67
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-17.36
|
3.78
|
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 ($)
|
1.42
|
1.22
|
0.81
|
0.21
|
1.35
|
1.20
|
|||||
|
Cash EPS ($)
|
--
|
1.23
|
0.84
|
0.24
|
1.39
|
1.24
|
|||||
|
Adjusted Book Value ($)
|
--
|
13.98
|
12.73
|
114.01
|
10.95
|
11.45
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.32
|
0.99
|
0.89
|
1.21
|
1.06
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.31
|
0.98
|
0.88
|
1.20
|
1.03
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.47
|
1.20
|
0.28
|
6.55
|
8.18
|
|||||
|
ROE (%)
|
9.96
|
9.02
|
1.30
|
0.33
|
12.12
|
10.99
|
|||||
|
ROA (%)
|
1.08
|
0.98
|
0.69
|
0.17
|
1.10
|
1.09
|
|||||
|
EBIT Margin (%)
|
34.88
|
23.15
|
19.98
|
38.54
|
37.09
|
39.45
|
|||||
|
Net Margin (%)
|
27.02
|
18.07
|
13.50
|
9.02
|
29.90
|
30.67
|
|||||
|
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 (%)
|
-17.30
|
0.09
|
1.63
|
-0.49
|
0.17
|
0.04
|
|||||
|
EBIT Growth (%)
|
28.14
|
26.69
|
36.55
|
-47.31
|
9.86
|
43.51
|
|||||
|
Net Profit Growth (%)
|
26.64
|
46.42
|
294.14
|
-84.70
|
13.91
|
41.49
|
|||||
|
EPS Growth (%)
|
28.45
|
0.49
|
2.90
|
-0.85
|
0.13
|
0.36
|
|||||
|
Book Value Growth (%)
|
9.71
|
--
|
--
|
--
|
--
|
--
|
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
|
12.57
|
11.44
|
15.43
|
67.98
|
14.11
|
16.44
|
|||||
|
Price / Book Value
|
1.20
|
0.99
|
0.99
|
0.12
|
1.74
|
1.72
|
|||||
|
Dividend Yield (%)
|
1.46
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-0.12
|
2.70
|
12.30
|
9.09
|
-6.27
|
|||||
|
Close Price ($)
|
17.50
|
13.91
|
12.57
|
14.20
|
15.26
|
15.74
|
|||||
|
High Price ($)
|
18.41
|
14.35
|
14.68
|
15.62
|
17.52
|
17.19
|
|||||
|
Low Price ($)
|
11.73
|
9.49
|
9.78
|
8.30
|
14.40
|
10.92
|
|||||
|
Market Cap ($ Cr)
|
324.25
|
--
|
--
|
--
|
--
|
--
|
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
|
0.09
|
0.10
|
0.32
|
0.05
|
1.46
|
0.27
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
0.21
|
0.00
|
1.31
|
0.12
|
|||||
|
Current Ratio
|
2.16
|
0.07
|
0.14
|
0.15
|
0.18
|
0.31
|
|||||
|
Quick Ratio
|
2.16
|
--
|
--
|
0.16
|
0.09
|
0.44
|
|||||
|
Interest Coverage
|
1.64
|
0.52
|
0.39
|
10,142.24
|
2.01
|
2.69
|
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 (%)
|
10.66
|
8.42
|
9.24
|
24.36
|
11.29
|
11.29
|
|||||
|
Asset Turnover
|
0.04
|
0.05
|
0.05
|
0.02
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
30.82
|
33.78
|
85.15
|
38.27
|
43.95
|
|||||
|
Inventory Days
|
--
|
--
|
-14.42
|
634.86
|
-673.38
|
-7,412.40
|
|||||
|
Payable days
|
--
|
14.88
|
15.56
|
12.88
|
23.28
|
31.45
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
3.79
|
707.13
|
-658.39
|
-7,399.90
|