Market cap
$181 Mln
Revenue (TTM)
$87 Mln
P/E Ratio
15
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
86.54
|
79.51
|
68.27
|
55.83
|
30.56
|
23.60
|
|||||
|
Cost of Revenue
|
48.37
|
47.80
|
42.23
|
30.79
|
8.46
|
4.04
|
|||||
|
Gross Profit
|
38.17
|
31.71
|
26.04
|
25.04
|
22.10
|
19.56
|
|||||
|
Operating Expenses
|
22.70
|
21.33
|
20.67
|
19.05
|
18.61
|
14.09
|
|||||
|
Operating Profit (EBIT)
|
15.47
|
10.38
|
5.37
|
5.99
|
3.50
|
5.47
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
15.47
|
10.38
|
5.37
|
5.99
|
3.50
|
5.47
|
|||||
|
Provision for Tax
|
4.05
|
2.61
|
1.38
|
1.53
|
0.78
|
1.43
|
|||||
|
Profit after Tax (Net Income)
|
11.42
|
7.77
|
3.99
|
4.46
|
2.72
|
4.04
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
4.04
|
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
|
179.88
|
171.93
|
168.27
|
164.90
|
162.73
|
77.27
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
298.93
|
301.38
|
251.35
|
247.22
|
183.58
|
17.46
|
|||||
|
Current Liabilities
|
1,192.70
|
1,132.34
|
998.53
|
868.21
|
718.15
|
571.75
|
|||||
|
Total Liabilities
|
2,864.22
|
1,605.65
|
1,418.15
|
1,280.34
|
1,064.46
|
666.49
|
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
|
8.48
|
1,496.64
|
1,241.86
|
1,152.53
|
994.48
|
607.02
|
|||||
|
Current Assets
|
129.24
|
109.02
|
176.30
|
127.81
|
69.98
|
59.47
|
|||||
|
Total Assets
|
1,800.75
|
1,605.65
|
1,418.15
|
1,280.34
|
1,064.46
|
666.49
|
|||||
|
Total Debt*
|
285.00
|
284.82
|
234.00
|
234.00
|
174.00
|
9.00
|
|||||
|
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
|
--
|
9.22
|
6.30
|
6.43
|
7.77
|
6.45
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-259.90
|
-95.29
|
-157.29
|
-389.34
|
-68.22
|
|||||
|
Cash from Financing Activities
|
--
|
179.99
|
127.57
|
207.84
|
390.64
|
71.33
|
|||||
|
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 ($)
|
1.37
|
0.94
|
0.48
|
0.53
|
0.32
|
0.33
|
|||||
|
Cash EPS ($)
|
1.38
|
0.98
|
0.51
|
0.56
|
0.36
|
0.35
|
|||||
|
Adjusted Book Value ($)
|
20.56
|
20.82
|
20.09
|
19.55
|
19.24
|
6.32
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.12
|
0.75
|
0.76
|
0.92
|
0.53
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.09
|
0.74
|
0.72
|
0.89
|
0.52
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.81
|
1.00
|
1.21
|
1.29
|
4.56
|
|||||
|
ROE (%)
|
6.49
|
4.57
|
2.40
|
2.72
|
2.27
|
5.38
|
|||||
|
ROA (%)
|
0.67
|
0.51
|
0.30
|
0.38
|
0.31
|
0.64
|
|||||
|
EBIT Margin (%)
|
12.72
|
13.05
|
7.87
|
10.72
|
11.44
|
23.19
|
|||||
|
Net Margin (%)
|
13.19
|
9.78
|
5.85
|
7.98
|
8.90
|
17.13
|
|||||
|
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 (%)
|
18.64
|
0.16
|
0.22
|
0.83
|
0.29
|
0.04
|
|||||
|
EBIT Growth (%)
|
54.73
|
93.24
|
-10.26
|
71.20
|
-36.10
|
-16.26
|
|||||
|
Net Profit Growth (%)
|
114.80
|
94.74
|
-10.44
|
63.82
|
-32.71
|
-16.83
|
|||||
|
EPS Growth (%)
|
116.16
|
0.98
|
-0.10
|
0.64
|
-0.03
|
--
|
|||||
|
Book Value Growth (%)
|
7.32
|
--
|
--
|
--
|
--
|
--
|
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
|
15.04
|
18.48
|
31.14
|
23.77
|
49.90
|
--
|
|||||
|
Price / Book Value
|
1.03
|
0.84
|
0.74
|
0.64
|
0.83
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
30.41
|
32.79
|
34.46
|
63.82
|
--
|
|||||
|
Close Price ($)
|
20.08
|
17.39
|
14.84
|
12.56
|
16.05
|
--
|
|||||
|
High Price ($)
|
20.50
|
17.75
|
15.75
|
16.49
|
16.91
|
--
|
|||||
|
Low Price ($)
|
14.83
|
12.56
|
11.39
|
9.82
|
13.82
|
--
|
|||||
|
Market Cap ($ Cr)
|
181.35
|
--
|
--
|
--
|
--
|
--
|
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
|
1.58
|
1.66
|
1.39
|
1.42
|
1.07
|
0.12
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.15
|
0.18
|
0.34
|
--
|
|||||
|
Current Ratio
|
0.11
|
0.10
|
0.18
|
0.15
|
0.10
|
0.10
|
|||||
|
Quick Ratio
|
0.11
|
--
|
--
|
0.15
|
0.19
|
0.20
|
|||||
|
Interest Coverage
|
1.32
|
0.22
|
0.13
|
0.20
|
0.63
|
1.49
|
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 (%)
|
6.08
|
6.56
|
5.88
|
6.75
|
8.61
|
6.28
|
|||||
|
Asset Turnover
|
0.05
|
0.05
|
0.05
|
0.05
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
21.20
|
20.81
|
20.93
|
24.58
|
25.55
|
|||||
|
Inventory Days
|
--
|
--
|
0.17
|
-385.32
|
-2,579.82
|
-4,505.16
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
24,698.37
|
48,046.01
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
-27,253.61
|
-52,525.62
|