Market cap
$547 Mln
Revenue (TTM)
$135 Mln
P/E Ratio
13.1
P/B Ratio
1.9
Div. Yield
2.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
135.29
|
137.26
|
142.79
|
130.79
|
81.69
|
58.54
|
|||||
|
Cost of Revenue
|
40.56
|
40.89
|
45.35
|
60.14
|
13.79
|
7.23
|
|||||
|
Gross Profit
|
94.74
|
96.38
|
97.45
|
70.64
|
67.90
|
51.31
|
|||||
|
Operating Expenses
|
38.64
|
39.61
|
37.10
|
33.42
|
28.64
|
20.40
|
|||||
|
Operating Profit (EBIT)
|
56.10
|
56.77
|
60.35
|
37.22
|
39.26
|
30.91
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
55.18
|
56.77
|
60.35
|
37.22
|
39.26
|
30.91
|
|||||
|
Provision for Tax
|
13.20
|
13.70
|
14.66
|
8.95
|
9.62
|
7.76
|
|||||
|
Profit after Tax (Net Income)
|
41.98
|
43.07
|
45.70
|
28.28
|
29.64
|
23.16
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
29.64
|
23.16
|
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
|
266.31
|
251.00
|
213.21
|
170.33
|
144.10
|
127.41
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,647.18
|
1,712.05
|
11.12
|
9.65
|
-1.05
|
722.71
|
|||||
|
Current Liabilities
|
0.84
|
0.59
|
1,515.47
|
1,591.69
|
1,441.12
|
1,223.14
|
|||||
|
Total Liabilities
|
1,915.17
|
1,963.64
|
1,739.81
|
1,771.67
|
1,584.17
|
1,350.55
|
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
|
37.80
|
33.84
|
1,466.67
|
1,433.26
|
1,279.98
|
1,056.62
|
|||||
|
Current Assets
|
272.21
|
298.65
|
273.14
|
338.41
|
304.19
|
293.93
|
|||||
|
Total Assets
|
2,186.53
|
1,963.64
|
1,739.81
|
1,771.67
|
1,584.17
|
1,350.55
|
|||||
|
Total Debt*
|
--
|
--
|
1.87
|
1.99
|
2.08
|
84.81
|
|||||
|
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
|
--
|
46.14
|
55.05
|
49.13
|
39.71
|
29.96
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-210.59
|
80.16
|
-130.86
|
-342.77
|
-43.49
|
|||||
|
Cash from Financing Activities
|
--
|
174.89
|
-82.05
|
153.66
|
207.32
|
64.49
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-95.74
|
--
|
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 ($)
|
4.38
|
4.49
|
4.78
|
3.05
|
3.21
|
2.54
|
|||||
|
Cash EPS ($)
|
--
|
4.60
|
4.89
|
3.19
|
3.36
|
2.66
|
|||||
|
Adjusted Book Value ($)
|
--
|
26.15
|
22.31
|
18.36
|
15.61
|
13.99
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.81
|
5.76
|
5.30
|
4.30
|
3.29
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.31
|
5.32
|
4.99
|
4.27
|
3.22
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
18.48
|
23.59
|
17.76
|
16.54
|
14.50
|
|||||
|
ROE (%)
|
16.23
|
18.56
|
23.83
|
17.99
|
21.83
|
19.73
|
|||||
|
ROA (%)
|
1.95
|
2.33
|
2.60
|
1.69
|
2.02
|
1.96
|
|||||
|
EBIT Margin (%)
|
41.46
|
41.36
|
42.27
|
28.46
|
48.06
|
52.81
|
|||||
|
Net Margin (%)
|
31.03
|
31.38
|
32.00
|
21.62
|
36.28
|
39.56
|
|||||
|
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 (%)
|
-2.37
|
-0.04
|
0.09
|
0.60
|
0.40
|
0.06
|
|||||
|
EBIT Growth (%)
|
-4.33
|
-5.95
|
62.14
|
-5.18
|
26.99
|
19.43
|
|||||
|
Net Profit Growth (%)
|
-5.29
|
-5.75
|
61.62
|
-4.60
|
27.98
|
20.21
|
|||||
|
EPS Growth (%)
|
-5.82
|
-0.06
|
0.57
|
-0.05
|
0.26
|
0.20
|
|||||
|
Book Value Growth (%)
|
14.20
|
--
|
--
|
--
|
--
|
--
|
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
|
13.14
|
9.13
|
9.76
|
8.97
|
7.97
|
9.04
|
|||||
|
Price / Book Value
|
1.88
|
1.57
|
2.09
|
1.49
|
1.64
|
1.64
|
|||||
|
Dividend Yield (%)
|
2.06
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
2.39
|
2.84
|
-2.15
|
-1.21
|
0.34
|
|||||
|
Close Price ($)
|
48.95
|
40.98
|
46.66
|
27.35
|
25.60
|
23.00
|
|||||
|
High Price ($)
|
50.10
|
50.26
|
49.42
|
30.86
|
29.01
|
27.28
|
|||||
|
Low Price ($)
|
38.29
|
32.49
|
24.45
|
19.53
|
21.08
|
13.84
|
|||||
|
Market Cap ($ Cr)
|
547.07
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
0.01
|
0.01
|
0.01
|
0.67
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.00
|
0.00
|
0.00
|
0.67
|
|||||
|
Current Ratio
|
324.44
|
502.78
|
0.18
|
0.21
|
0.21
|
0.24
|
|||||
|
Quick Ratio
|
324.44
|
--
|
--
|
--
|
0.30
|
0.41
|
|||||
|
Interest Coverage
|
2.38
|
1.39
|
1.33
|
0.95
|
4.21
|
10.13
|
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 (%)
|
--
|
--
|
--
|
--
|
20.12
|
17.97
|
|||||
|
Asset Turnover
|
0.06
|
0.07
|
0.08
|
0.08
|
0.06
|
0.05
|
|||||
|
Receivable days
|
--
|
--
|
--
|
45.91
|
60.28
|
55.14
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
-745.24
|
-4,437.31
|
-9,778.72
|
|||||
|
Payable days
|
--
|
--
|
--
|
59.00
|
203.75
|
240.18
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-758.33
|
-4,580.78
|
-9,963.77
|