Market cap
$297 Mln
Revenue (TTM)
$136 Mln
P/E Ratio
11.5
P/B Ratio
1.1
Div. Yield
3.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
136.14
|
138.99
|
131.10
|
105.40
|
78.95
|
73.94
|
|||||
|
Cost of Revenue
|
49.00
|
61.39
|
61.52
|
36.27
|
6.40
|
10.30
|
|||||
|
Gross Profit
|
87.14
|
77.60
|
69.58
|
69.13
|
72.55
|
63.64
|
|||||
|
Operating Expenses
|
53.71
|
53.92
|
56.76
|
38.80
|
38.49
|
34.45
|
|||||
|
Operating Profit (EBIT)
|
33.43
|
23.68
|
12.82
|
30.34
|
34.05
|
29.19
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
33.43
|
23.68
|
12.82
|
30.34
|
34.05
|
29.19
|
|||||
|
Provision for Tax
|
7.58
|
5.07
|
2.57
|
4.57
|
7.56
|
6.70
|
|||||
|
Profit after Tax (Net Income)
|
25.86
|
18.61
|
10.24
|
25.77
|
26.49
|
22.49
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
26.49
|
22.49
|
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
|
279.92
|
270.71
|
262.04
|
240.21
|
219.60
|
216.58
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,971.09
|
29.71
|
30.17
|
31.38
|
1,365.41
|
23.92
|
|||||
|
Current Liabilities
|
3.76
|
1,984.72
|
2,048.03
|
1,644.90
|
16.77
|
1,447.19
|
|||||
|
Total Liabilities
|
2,254.77
|
2,285.15
|
2,340.23
|
1,916.50
|
1,601.78
|
1,687.68
|
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
|
1,923.18
|
2,109.30
|
2,104.67
|
1,784.52
|
46.03
|
1,570.29
|
|||||
|
Current Assets
|
327.83
|
175.85
|
235.57
|
131.97
|
1,454.23
|
117.40
|
|||||
|
Total Assets
|
2,578.84
|
2,285.15
|
2,340.23
|
1,916.50
|
1,601.78
|
1,687.68
|
|||||
|
Total Debt*
|
20.53
|
21.19
|
22.94
|
24.28
|
26.77
|
18.56
|
|||||
|
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
|
--
|
21.49
|
14.73
|
23.11
|
23.99
|
12.90
|
|||||
|
Cash Flow from Investing Activities
|
--
|
68.21
|
-154.05
|
-5.76
|
-26.46
|
3.54
|
|||||
|
Cash from Financing Activities
|
--
|
-71.36
|
106.11
|
79.85
|
-102.90
|
64.84
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-105.37
|
--
|
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 ($)
|
3.79
|
2.74
|
1.47
|
4.02
|
4.16
|
3.32
|
|||||
|
Cash EPS ($)
|
--
|
3.13
|
1.79
|
4.32
|
4.25
|
3.61
|
|||||
|
Adjusted Book Value ($)
|
--
|
39.89
|
37.52
|
37.45
|
34.47
|
32.01
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.17
|
2.11
|
3.60
|
3.77
|
1.91
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.04
|
1.89
|
3.34
|
3.67
|
1.36
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.45
|
3.73
|
10.09
|
11.00
|
9.71
|
|||||
|
ROE (%)
|
9.39
|
6.99
|
4.08
|
11.21
|
12.15
|
10.57
|
|||||
|
ROA (%)
|
1.02
|
0.80
|
0.48
|
1.46
|
1.61
|
1.37
|
|||||
|
EBIT Margin (%)
|
24.56
|
17.04
|
9.78
|
28.78
|
43.14
|
39.48
|
|||||
|
Net Margin (%)
|
18.99
|
13.39
|
7.81
|
24.44
|
33.56
|
30.41
|
|||||
|
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 (%)
|
-2.77
|
0.06
|
0.24
|
0.34
|
0.07
|
0.11
|
|||||
|
EBIT Growth (%)
|
283.23
|
84.78
|
-57.75
|
-10.92
|
16.66
|
68.82
|
|||||
|
Net Profit Growth (%)
|
278.18
|
81.71
|
-60.25
|
-2.75
|
17.82
|
62.87
|
|||||
|
EPS Growth (%)
|
302.20
|
0.87
|
-0.63
|
-0.03
|
0.25
|
0.67
|
|||||
|
Book Value Growth (%)
|
8.63
|
--
|
--
|
--
|
--
|
--
|
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
|
11.51
|
12.65
|
23.48
|
8.94
|
7.63
|
8.83
|
|||||
|
Price / Book Value
|
1.06
|
0.87
|
0.92
|
0.96
|
0.92
|
0.92
|
|||||
|
Dividend Yield (%)
|
3.12
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
3.36
|
2.37
|
3.98
|
2.55
|
3.34
|
|||||
|
Close Price ($)
|
37.95
|
34.69
|
34.43
|
35.90
|
31.72
|
29.33
|
|||||
|
High Price ($)
|
38.40
|
36.95
|
39.35
|
38.20
|
33.00
|
31.31
|
|||||
|
Low Price ($)
|
29.70
|
27.25
|
29.02
|
23.49
|
26.57
|
21.26
|
|||||
|
Market Cap ($ Cr)
|
296.51
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.08
|
0.09
|
0.10
|
0.12
|
0.09
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.10
|
0.08
|
0.01
|
|||||
|
Current Ratio
|
87.24
|
0.09
|
0.12
|
0.08
|
86.71
|
0.08
|
|||||
|
Quick Ratio
|
87.24
|
--
|
--
|
1.12
|
5.98
|
0.19
|
|||||
|
Interest Coverage
|
1.67
|
0.43
|
0.23
|
0.91
|
5.68
|
4.37
|
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 (%)
|
1,301.21
|
5.61
|
6.08
|
5.78
|
6.02
|
5.70
|
|||||
|
Asset Turnover
|
0.05
|
0.06
|
0.06
|
0.06
|
0.05
|
0.04
|
|||||
|
Receivable days
|
--
|
20.72
|
19.59
|
18.79
|
20.76
|
22.50
|
|||||
|
Inventory Days
|
--
|
--
|
-10,122.14
|
-1,767.61
|
33,978.15
|
-4,352.96
|
|||||
|
Payable days
|
--
|
71.19
|
72.91
|
51.30
|
59.10
|
62.42
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-10,175.46
|
-1,800.12
|
33,939.82
|
-4,392.88
|