Market cap
$96 Mln
Revenue (TTM)
$26 Mln
P/E Ratio
24.4
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
25.68
|
24.78
|
23.23
|
21.17
|
18.22
|
14.88
|
|||||
|
Cost of Revenue
|
8.06
|
7.08
|
6.55
|
4.57
|
1.80
|
1.85
|
|||||
|
Gross Profit
|
17.62
|
17.70
|
16.69
|
16.60
|
16.41
|
13.03
|
|||||
|
Operating Expenses
|
12.58
|
12.58
|
12.31
|
11.55
|
11.13
|
10.94
|
|||||
|
Operating Profit (EBIT)
|
5.04
|
5.12
|
4.38
|
5.05
|
5.28
|
2.09
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
5.04
|
5.12
|
4.38
|
5.05
|
5.28
|
2.09
|
|||||
|
Provision for Tax
|
1.04
|
1.08
|
0.87
|
1.10
|
1.10
|
0.34
|
|||||
|
Profit after Tax (Net Income)
|
4.00
|
4.05
|
3.42
|
3.95
|
4.18
|
1.75
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
4.18
|
1.75
|
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
|
92.27
|
96.15
|
100.25
|
101.74
|
100.18
|
99.73
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
63.15
|
338.46
|
51.50
|
309.67
|
29.94
|
22.89
|
|||||
|
Current Liabilities
|
304.21
|
285.67
|
109.09
|
0.24
|
293.10
|
232.08
|
|||||
|
Total Liabilities
|
763.83
|
434.61
|
433.01
|
411.64
|
423.23
|
354.71
|
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
|
454.57
|
416.00
|
404.71
|
398.01
|
385.85
|
330.41
|
|||||
|
Current Assets
|
5.06
|
18.61
|
20.58
|
48.30
|
37.38
|
24.30
|
|||||
|
Total Assets
|
464.69
|
434.61
|
433.01
|
411.64
|
423.23
|
354.71
|
|||||
|
Total Debt*
|
55.00
|
45.00
|
45.00
|
35.00
|
25.00
|
18.50
|
|||||
|
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
|
--
|
5.92
|
6.30
|
5.86
|
5.77
|
5.11
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2.98
|
-15.03
|
-11.89
|
-97.56
|
-22.67
|
|||||
|
Cash from Financing Activities
|
--
|
-5.12
|
14.93
|
-17.58
|
66.50
|
19.14
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-25.29
|
--
|
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 ($)
|
0.69
|
0.72
|
0.51
|
0.51
|
0.59
|
0.26
|
|||||
|
Cash EPS ($)
|
--
|
0.85
|
0.60
|
0.56
|
0.64
|
0.33
|
|||||
|
Adjusted Book Value ($)
|
--
|
17.05
|
15.05
|
13.13
|
14.13
|
14.97
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.05
|
0.95
|
0.76
|
0.81
|
0.77
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.01
|
0.37
|
0.29
|
0.57
|
0.57
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.82
|
2.42
|
3.02
|
3.44
|
1.53
|
|||||
|
ROE (%)
|
4.25
|
4.12
|
3.38
|
3.92
|
4.18
|
2.23
|
|||||
|
ROA (%)
|
0.87
|
0.93
|
0.81
|
0.95
|
1.08
|
0.51
|
|||||
|
EBIT Margin (%)
|
--
|
20.68
|
18.84
|
23.86
|
29.01
|
14.07
|
|||||
|
Net Margin (%)
|
15.59
|
16.33
|
14.71
|
18.67
|
22.96
|
11.76
|
|||||
|
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 (%)
|
6.14
|
0.07
|
0.10
|
0.16
|
0.22
|
-0.05
|
|||||
|
EBIT Growth (%)
|
--
|
17.09
|
-13.35
|
-4.43
|
152.34
|
-53.50
|
|||||
|
Net Profit Growth (%)
|
2.85
|
18.34
|
-13.53
|
-5.50
|
139.03
|
-50.65
|
|||||
|
EPS Growth (%)
|
18.37
|
0.40
|
0.01
|
-0.13
|
1.25
|
-0.50
|
|||||
|
Book Value Growth (%)
|
23.47
|
--
|
--
|
--
|
--
|
--
|
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
|
24.44
|
17.08
|
18.65
|
21.10
|
19.48
|
46.74
|
|||||
|
Price / Book Value
|
1.04
|
0.72
|
0.64
|
0.82
|
0.81
|
0.82
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
16.46
|
16.61
|
15.52
|
12.50
|
29.90
|
|||||
|
Close Price ($)
|
15.50
|
12.25
|
9.57
|
10.77
|
11.49
|
12.28
|
|||||
|
High Price ($)
|
15.64
|
12.50
|
11.59
|
13.25
|
12.60
|
44.00
|
|||||
|
Low Price ($)
|
--
|
--
|
8.50
|
10.22
|
10.40
|
7.74
|
|||||
|
Market Cap ($ Cr)
|
95.52
|
--
|
--
|
--
|
--
|
--
|
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
|
0.60
|
0.47
|
0.45
|
0.34
|
0.25
|
0.19
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.05
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
0.02
|
0.07
|
0.19
|
202.08
|
0.13
|
0.10
|
|||||
|
Quick Ratio
|
0.02
|
--
|
--
|
261.90
|
0.26
|
0.38
|
|||||
|
Interest Coverage
|
1.72
|
0.73
|
0.63
|
1.18
|
3.87
|
1.17
|
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 (%)
|
5.81
|
6.26
|
5.76
|
5.95
|
6.38
|
5.21
|
|||||
|
Asset Turnover
|
0.06
|
0.06
|
0.06
|
0.05
|
0.05
|
0.04
|
|||||
|
Receivable days
|
--
|
21.30
|
20.42
|
20.89
|
19.42
|
21.80
|
|||||
|
Inventory Days
|
--
|
--
|
-797.68
|
-2,083.67
|
-10,227.20
|
-12,357.26
|
|||||
|
Payable days
|
--
|
21.58
|
17.44
|
15.74
|
21.78
|
15.83
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-794.69
|
-2,078.51
|
-10,229.56
|
-12,351.29
|