Market cap
$328 Mln
Revenue (TTM)
$143 Mln
P/E Ratio
25
P/B Ratio
1
Div. Yield
3.8 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
142.93
|
141.83
|
137.71
|
132.91
|
111.25
|
92.79
|
|||||
|
Cost of Revenue
|
46.55
|
44.75
|
41.83
|
30.48
|
14.79
|
9.27
|
|||||
|
Gross Profit
|
96.38
|
97.08
|
95.87
|
102.43
|
96.45
|
83.52
|
|||||
|
Operating Expenses
|
76.45
|
64.21
|
63.75
|
64.28
|
64.02
|
55.04
|
|||||
|
Operating Profit (EBIT)
|
19.93
|
32.87
|
32.12
|
38.16
|
32.44
|
28.48
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
19.93
|
32.62
|
32.12
|
38.16
|
32.44
|
28.48
|
|||||
|
Provision for Tax
|
6.85
|
8.69
|
8.51
|
10.73
|
8.71
|
7.79
|
|||||
|
Profit after Tax (Net Income)
|
13.08
|
23.93
|
23.61
|
27.43
|
23.73
|
20.69
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
26.99
|
20.69
|
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
|
335.39
|
338.55
|
324.37
|
312.87
|
317.15
|
262.61
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,244.69
|
2,255.12
|
106.13
|
106.34
|
94.17
|
89.00
|
|||||
|
Current Liabilities
|
1.99
|
3.75
|
2,234.01
|
2,132.75
|
2,102.01
|
1,999.10
|
|||||
|
Total Liabilities
|
2,582.07
|
2,593.68
|
2,664.51
|
2,551.96
|
2,513.33
|
2,350.70
|
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
|
2,558.32
|
40.58
|
2,608.61
|
2,492.53
|
2,298.10
|
2,152.18
|
|||||
|
Current Assets
|
21.76
|
206.51
|
55.90
|
59.43
|
215.24
|
198.52
|
|||||
|
Total Assets
|
2,601.84
|
2,593.68
|
2,664.51
|
2,551.96
|
2,513.33
|
2,350.70
|
|||||
|
Total Debt*
|
46.58
|
22.39
|
86.76
|
87.20
|
89.33
|
84.60
|
|||||
|
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
|
--
|
31.83
|
30.36
|
30.80
|
39.61
|
10.43
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-90.79
|
-62.19
|
80.40
|
53.94
|
-60.36
|
|||||
|
Cash from Financing Activities
|
--
|
-98.56
|
88.32
|
19.52
|
-296.42
|
130.29
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
1.20
|
2.20
|
2.12
|
2.37
|
1.83
|
1.94
|
|||||
|
Cash EPS ($)
|
--
|
2.47
|
2.42
|
2.65
|
2.14
|
2.30
|
|||||
|
Adjusted Book Value ($)
|
--
|
31.07
|
29.16
|
27.04
|
24.47
|
24.58
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.92
|
2.73
|
2.66
|
3.06
|
0.98
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.76
|
2.58
|
2.48
|
2.99
|
0.85
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.20
|
5.82
|
6.80
|
6.30
|
6.01
|
|||||
|
ROE (%)
|
3.88
|
7.22
|
7.41
|
8.71
|
8.19
|
8.03
|
|||||
|
ROA (%)
|
0.48
|
0.91
|
0.91
|
1.08
|
0.98
|
0.91
|
|||||
|
EBIT Margin (%)
|
19.91
|
23.17
|
23.33
|
28.71
|
29.16
|
30.69
|
|||||
|
Net Margin (%)
|
9.15
|
16.87
|
17.15
|
20.63
|
21.33
|
22.30
|
|||||
|
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 (%)
|
2.65
|
0.03
|
0.04
|
0.19
|
0.20
|
-0.03
|
|||||
|
EBIT Growth (%)
|
-13.21
|
2.33
|
-15.82
|
17.63
|
13.90
|
56.23
|
|||||
|
Net Profit Growth (%)
|
-45.94
|
1.34
|
-13.90
|
15.57
|
14.69
|
50.74
|
|||||
|
EPS Growth (%)
|
-45.00
|
0.03
|
-0.10
|
0.29
|
-0.05
|
0.64
|
|||||
|
Book Value Growth (%)
|
2.33
|
--
|
--
|
--
|
--
|
--
|
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
|
25.00
|
13.39
|
12.64
|
9.95
|
10.37
|
9.69
|
|||||
|
Price / Book Value
|
0.98
|
0.95
|
0.92
|
0.87
|
0.78
|
0.76
|
|||||
|
Dividend Yield (%)
|
3.82
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
3.78
|
10.17
|
8.14
|
4.17
|
3.24
|
|||||
|
Close Price ($)
|
32.90
|
29.40
|
26.84
|
23.59
|
18.98
|
18.76
|
|||||
|
High Price ($)
|
33.20
|
33.15
|
30.13
|
24.31
|
23.54
|
19.68
|
|||||
|
Low Price ($)
|
26.31
|
22.22
|
18.54
|
15.02
|
17.52
|
14.38
|
|||||
|
Market Cap ($ Cr)
|
327.60
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.07
|
0.27
|
0.28
|
0.28
|
0.32
|
|||||
|
Short term debt to equity ratio
|
0.07
|
--
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
10.96
|
55.06
|
0.03
|
0.03
|
0.10
|
0.10
|
|||||
|
Quick Ratio
|
10.96
|
--
|
--
|
0.03
|
0.19
|
0.29
|
|||||
|
Interest Coverage
|
1.51
|
0.80
|
0.79
|
1.34
|
3.13
|
3.24
|
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 (%)
|
5.82
|
5.88
|
20.75
|
24.02
|
27.37
|
17.78
|
|||||
|
Asset Turnover
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.04
|
|||||
|
Receivable days
|
--
|
47.54
|
80.24
|
85.70
|
77.07
|
63.75
|
|||||
|
Inventory Days
|
--
|
--
|
-122.45
|
-1,159.49
|
-7,041.04
|
-13,935.34
|
|||||
|
Payable days
|
--
|
--
|
--
|
198.13
|
375.19
|
502.53
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-1,271.92
|
-7,339.16
|
-14,374.13
|