Market cap
$183 Mln
Revenue (TTM)
$52 Mln
P/E Ratio
14.6
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
51.80
|
52.44
|
49.20
|
46.99
|
38.77
|
31.75
|
|||||
|
Cost of Revenue
|
10.87
|
12.27
|
11.29
|
9.15
|
4.47
|
4.31
|
|||||
|
Gross Profit
|
40.93
|
40.17
|
37.90
|
37.84
|
34.30
|
27.44
|
|||||
|
Operating Expenses
|
24.34
|
23.20
|
21.50
|
19.22
|
19.75
|
14.62
|
|||||
|
Operating Profit (EBIT)
|
16.60
|
16.98
|
16.41
|
18.62
|
14.55
|
12.82
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
19.01
|
18.86
|
16.41
|
18.62
|
14.55
|
12.82
|
|||||
|
Provision for Tax
|
5.92
|
5.37
|
4.68
|
4.92
|
4.03
|
3.38
|
|||||
|
Profit after Tax (Net Income)
|
13.09
|
13.49
|
11.72
|
13.71
|
10.52
|
9.44
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
10.52
|
9.44
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
183.20
|
183.80
|
195.50
|
199.07
|
97.75
|
83.45
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
694.57
|
52.32
|
64.83
|
52.07
|
62.59
|
51.66
|
|||||
|
Current Liabilities
|
0.19
|
676.09
|
651.49
|
634.12
|
684.62
|
680.03
|
|||||
|
Total Liabilities
|
878.14
|
912.21
|
911.82
|
885.25
|
844.96
|
815.13
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
866.27
|
828.23
|
811.72
|
773.45
|
740.33
|
663.56
|
|||||
|
Current Assets
|
11.68
|
83.99
|
100.10
|
111.80
|
104.64
|
151.57
|
|||||
|
Total Assets
|
889.64
|
912.21
|
911.82
|
885.25
|
844.96
|
815.13
|
|||||
|
Total Debt*
|
0.63
|
35.00
|
49.88
|
37.25
|
49.04
|
36.83
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
19.02
|
16.06
|
15.19
|
9.72
|
10.58
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-13.29
|
-32.50
|
-35.17
|
-27.76
|
17.45
|
|||||
|
Cash from Financing Activities
|
--
|
-20.53
|
13.19
|
25.07
|
-24.49
|
-8.83
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
1.48
|
1.57
|
1.08
|
1.28
|
1.31
|
1.31
|
|||||
|
Cash EPS ($)
|
--
|
1.67
|
1.17
|
1.37
|
1.44
|
1.34
|
|||||
|
Adjusted Book Value ($)
|
--
|
21.43
|
18.04
|
18.52
|
12.17
|
11.59
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.22
|
1.48
|
1.41
|
1.21
|
1.47
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.19
|
1.43
|
1.40
|
1.15
|
1.41
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.81
|
4.87
|
7.16
|
7.88
|
7.58
|
|||||
|
ROE (%)
|
7.13
|
7.12
|
5.94
|
9.24
|
11.62
|
11.99
|
|||||
|
ROA (%)
|
1.39
|
1.48
|
1.30
|
1.58
|
1.27
|
1.16
|
|||||
|
EBIT Margin (%)
|
22.90
|
32.39
|
33.35
|
39.63
|
37.54
|
40.39
|
|||||
|
Net Margin (%)
|
25.27
|
25.73
|
23.83
|
29.17
|
27.15
|
29.74
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
1.97
|
0.07
|
0.05
|
0.21
|
0.22
|
0.60
|
|||||
|
EBIT Growth (%)
|
-19.43
|
3.54
|
-11.90
|
27.96
|
13.48
|
42.58
|
|||||
|
Net Profit Growth (%)
|
22.19
|
15.11
|
-14.47
|
30.25
|
11.47
|
23.49
|
|||||
|
EPS Growth (%)
|
43.42
|
0.45
|
-0.15
|
-0.03
|
0.00
|
0.23
|
|||||
|
Book Value Growth (%)
|
8.70
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
14.58
|
11.53
|
15.92
|
11.12
|
--
|
--
|
|||||
|
Price / Book Value
|
1.01
|
0.85
|
0.95
|
0.77
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
6.25
|
8.02
|
4.12
|
--
|
--
|
|||||
|
Close Price ($)
|
21.18
|
18.14
|
17.22
|
14.18
|
--
|
--
|
|||||
|
High Price ($)
|
22.17
|
19.74
|
18.18
|
15.00
|
--
|
--
|
|||||
|
Low Price ($)
|
14.60
|
13.53
|
10.14
|
9.65
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
182.80
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.19
|
0.26
|
0.19
|
0.50
|
0.44
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.05
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
62.48
|
0.12
|
0.15
|
0.18
|
0.15
|
0.22
|
|||||
|
Quick Ratio
|
62.48
|
--
|
--
|
0.17
|
0.14
|
0.21
|
|||||
|
Interest Coverage
|
2.57
|
1.33
|
1.43
|
2.03
|
4.24
|
3.44
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
5.83
|
6.01
|
6.43
|
6.98
|
7.61
|
8.14
|
|||||
|
Asset Turnover
|
0.06
|
0.06
|
0.05
|
0.05
|
0.05
|
0.04
|
|||||
|
Receivable days
|
--
|
21.98
|
23.91
|
24.22
|
26.07
|
31.75
|
|||||
|
Inventory Days
|
--
|
--
|
193.46
|
314.19
|
639.80
|
590.78
|
|||||
|
Payable days
|
--
|
--
|
--
|
27,343.55
|
55,778.41
|
57,446.37
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-27,005.14
|
-55,112.53
|
-56,823.85
|