Market cap
$832 Mln
Revenue (TTM)
$335 Mln
P/E Ratio
7.2
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
335.12
|
341.94
|
339.68
|
318.88
|
303.60
|
273.13
|
|||||
|
Cost of Revenue
|
108.06
|
111.93
|
120.47
|
114.53
|
113.81
|
95.14
|
|||||
|
Gross Profit
|
227.06
|
230.01
|
219.21
|
204.35
|
189.80
|
177.99
|
|||||
|
Operating Expenses
|
123.80
|
107.79
|
97.80
|
108.00
|
110.78
|
94.96
|
|||||
|
Operating Profit (EBIT)
|
103.26
|
122.22
|
121.40
|
96.35
|
78.70
|
83.03
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
135.20
|
152.12
|
148.07
|
115.74
|
81.64
|
84.61
|
|||||
|
Provision for Tax
|
2.25
|
3.98
|
13.92
|
2.69
|
2.60
|
2.02
|
|||||
|
Profit after Tax (Net Income)
|
136.67
|
149.83
|
135.68
|
117.34
|
79.76
|
82.60
|
|||||
|
Minority Interest
|
1.29
|
1.70
|
1.53
|
2.95
|
0.72
|
0.01
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
78.32
|
82.59
|
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
|
855.87
|
810.27
|
704.35
|
567.69
|
440.58
|
335.89
|
|||||
|
Minority Interest
|
1.29
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
7.03
|
5.86
|
2.16
|
0.95
|
1.45
|
0.20
|
|||||
|
Current Liabilities
|
83.04
|
88.31
|
101.66
|
75.34
|
65.02
|
44.73
|
|||||
|
Total Liabilities
|
1,017.75
|
896.20
|
801.63
|
638.96
|
506.33
|
380.81
|
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
|
79.33
|
99.91
|
109.93
|
69.81
|
24.64
|
4.46
|
|||||
|
Current Assets
|
855.37
|
796.29
|
691.70
|
569.15
|
481.69
|
376.35
|
|||||
|
Total Assets
|
1,790.08
|
896.20
|
801.63
|
638.96
|
506.33
|
380.81
|
|||||
|
Total Debt*
|
4.47
|
1.45
|
1.03
|
2.10
|
1.60
|
0.67
|
|||||
|
Net Current Assets
|
--
|
707.99
|
590.04
|
493.81
|
416.68
|
331.62
|
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
|
--
|
137.54
|
172.82
|
139.32
|
119.55
|
144.24
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-45.08
|
18.58
|
-226.12
|
-62.57
|
-5.36
|
|||||
|
Cash from Financing Activities
|
--
|
-55.46
|
-12.82
|
-7.55
|
0.37
|
-24.56
|
|||||
|
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 ($)
|
0.77
|
0.84
|
0.74
|
0.64
|
0.45
|
0.47
|
|||||
|
Cash EPS ($)
|
0.76
|
0.85
|
0.75
|
0.65
|
0.46
|
0.47
|
|||||
|
Adjusted Book Value ($)
|
5.46
|
4.55
|
3.86
|
3.11
|
2.48
|
1.90
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.77
|
0.95
|
0.76
|
0.67
|
0.82
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.76
|
0.94
|
0.75
|
0.58
|
0.81
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
19.75
|
21.28
|
23.19
|
20.48
|
28.98
|
|||||
|
ROE (%)
|
16.56
|
19.79
|
21.33
|
23.28
|
20.54
|
29.01
|
|||||
|
ROA (%)
|
10.07
|
17.65
|
18.84
|
20.49
|
17.98
|
26.00
|
|||||
|
EBIT Margin (%)
|
12.63
|
44.49
|
35.98
|
30.22
|
26.89
|
30.92
|
|||||
|
Net Margin (%)
|
40.78
|
43.82
|
39.95
|
36.80
|
26.27
|
30.24
|
|||||
|
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 (%)
|
-3.75
|
0.01
|
0.07
|
0.05
|
0.11
|
1.02
|
|||||
|
EBIT Growth (%)
|
-66.15
|
24.48
|
26.83
|
18.03
|
-3.33
|
1,972.58
|
|||||
|
Net Profit Growth (%)
|
-6.56
|
10.43
|
15.63
|
47.13
|
-3.44
|
2,470.52
|
|||||
|
EPS Growth (%)
|
-4.10
|
0.13
|
0.16
|
0.43
|
-0.04
|
21.82
|
|||||
|
Book Value Growth (%)
|
18.85
|
--
|
--
|
--
|
--
|
--
|
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
|
7.21
|
8.25
|
5.46
|
9.55
|
7.79
|
14.37
|
|||||
|
Price / Book Value
|
0.97
|
1.53
|
1.05
|
1.97
|
1.41
|
3.53
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.08
|
3.14
|
0.71
|
5.97
|
2.05
|
9.77
|
|||||
|
Close Price ($)
|
5.49
|
6.94
|
4.06
|
6.13
|
3.50
|
6.71
|
|||||
|
High Price ($)
|
9.29
|
9.29
|
6.15
|
6.44
|
7.10
|
41.35
|
|||||
|
Low Price ($)
|
5.01
|
3.83
|
3.71
|
3.41
|
3.00
|
5.64
|
|||||
|
Market Cap ($ Cr)
|
832.02
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
10.30
|
9.02
|
6.80
|
7.55
|
7.41
|
8.41
|
|||||
|
Quick Ratio
|
10.30
|
--
|
--
|
7.55
|
7.78
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
22.32
|
78.32
|
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 (%)
|
--
|
--
|
9.40
|
0.03
|
7.96
|
6.34
|
|||||
|
Asset Turnover
|
0.25
|
0.40
|
0.47
|
0.56
|
0.68
|
0.86
|
|||||
|
Receivable days
|
--
|
34.09
|
17.22
|
13.91
|
24.96
|
21.10
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
-38.56
|
-77.61
|
--
|
|||||
|
Payable days
|
--
|
3.30
|
2.86
|
10.06
|
15.68
|
11.45
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
14.36
|
-34.71
|
-68.33
|
--
|