| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 79 | 79 | 79 | 79 | 87 | 80 | 93 | 90 | 87 | 96 | 110 | 98 | |
Growth YoY Revenue Growth YoY% | 15.8 | -19.8 | -10.3 | 2.6 | 10.3 | 1.7 | 17.2 | 14.1 | -0.3 | 19.7 | 18.2 | 8.6 |
| 71 | 72 | 66 | 73 | 80 | 72 | 84 | 79 | 80 | 85 | 99 | 90 | |
| 8 | 7 | 13 | 6 | 7 | 9 | 9 | 11 | 7 | 11 | 10 | 8 | |
OPM OPM% | 10.6 | 9.2 | 16.4 | 7.3 | 8.3 | 11.1 | 9.3 | 12.0 | 7.9 | 11.5 | 9.3 | 7.8 |
| 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 4 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 6 | 6 | 12 | 4 | 6 | 7 | 7 | 9 | 6 | 9 | 8 | 9 |
| 2 | 2 | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | |
| 4 | 4 | 12 | 2 | 4 | 5 | 5 | 7 | 4 | 7 | 6 | 7 | |
Growth YoY PAT Growth YoY% | 804.8 | -7.2 | 314.0 | 98.8 | -10.5 | 33.8 | -57.3 | 303.0 | 2.6 | 32.7 | 21.3 | 4.5 |
NPM NPM% | 5.5 | 5.1 | 14.6 | 2.1 | 4.5 | 6.7 | 5.3 | 7.5 | 4.6 | 7.4 | 5.5 | 7.3 |
| 16.2 | 9.2 | 1.1 | 0.2 | 0.4 | 12.2 | 9.5 | 14.8 | 4.6 | 0.5 | 0.3 | 0.8 |
| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 79 | 79 | 79 | 79 | 87 | 80 | 93 | 90 | 87 | 96 | 110 | 98 | |
Growth YoY Revenue Growth YoY% | 15.8 | -19.8 | -10.3 | 2.6 | 10.3 | 1.7 | 17.2 | 14.1 | -0.3 | 19.7 | 18.2 | 8.6 |
| 71 | 72 | 66 | 73 | 80 | 72 | 84 | 79 | 80 | 85 | 99 | 90 | |
| 8 | 7 | 13 | 6 | 7 | 9 | 9 | 11 | 7 | 11 | 10 | 8 | |
OPM OPM% | 10.6 | 9.2 | 16.4 | 7.3 | 8.3 | 11.1 | 9.3 | 12.0 | 7.9 | 11.5 | 9.3 | 7.8 |
| 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 4 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 6 | 6 | 12 | 4 | 6 | 7 | 7 | 9 | 6 | 9 | 8 | 9 |
| 2 | 2 | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | |
| 4 | 4 | 12 | 2 | 4 | 5 | 5 | 7 | 4 | 7 | 6 | 7 | |
Growth YoY PAT Growth YoY% | 804.8 | -7.2 | 314.0 | 98.8 | -10.5 | 33.8 | -57.3 | 303.0 | 2.6 | 32.7 | 21.3 | 4.5 |
NPM NPM% | 5.5 | 5.1 | 14.6 | 2.1 | 4.5 | 6.7 | 5.3 | 7.5 | 4.6 | 7.4 | 5.5 | 7.3 |
| 16.2 | 9.2 | 1.1 | 0.2 | 0.4 | 12.2 | 9.5 | 14.8 | 4.6 | 0.5 | 0.3 | 0.8 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 196 | 225 | 210 | 273 | 295 | 332 | 316 | 350 | 391 |
Growth Revenue Growth% | 14.9 | -6.5 | 30.2 | 8.0 | 12.4 | -4.8 | 10.8 | 11.5 | |
| 176 | 206 | 199 | 258 | 277 | 310 | 282 | 315 | 355 | |
| 20 | 18 | 11 | 15 | 19 | 22 | 34 | 36 | 36 | |
OPM OPM% | 10.0 | 8.2 | 5.4 | 5.6 | 6.3 | 6.7 | 10.9 | 10.2 | 9.2 |
| 1 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 6 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 5 | 5 | 7 | 7 | 6 | 5 | 4 |
Depreciation DepreciationCr | 2 | 3 | 3 | 2 | 3 | 3 | 2 | 4 | 5 |
PBT PBTCr | 16 | 12 | 4 | 8 | 9 | 13 | 27 | 29 | 32 |
| 5 | 3 | 2 | 3 | 4 | 6 | 6 | 8 | 8 | |
PAT PATCr | 11 | 9 | 2 | 5 | 6 | 7 | 22 | 21 | 24 |
Growth PAT Growth% | -18.2 | -74.7 | 111.1 | 13.7 | 30.8 | 193.9 | -2.8 | 15.3 | |
NPM NPM% | 5.8 | 4.1 | 1.1 | 1.8 | 1.9 | 2.2 | 6.8 | 6.0 | 6.2 |
| 21.6 | 19.1 | 5.9 | 11.5 | 13.4 | 1.4 | 2.3 | 46.0 | 1.9 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 196 | 225 | 210 | 273 | 295 | 332 | 316 | 350 | 391 |
Growth Revenue Growth% | 14.9 | -6.5 | 30.2 | 8.0 | 12.4 | -4.8 | 10.8 | 11.5 | |
| 176 | 206 | 199 | 258 | 277 | 310 | 282 | 315 | 355 | |
| 20 | 18 | 11 | 15 | 19 | 22 | 34 | 36 | 36 | |
OPM OPM% | 10.0 | 8.2 | 5.4 | 5.6 | 6.3 | 6.7 | 10.9 | 10.2 | 9.2 |
| 1 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 6 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 5 | 5 | 7 | 7 | 6 | 5 | 4 |
Depreciation DepreciationCr | 2 | 3 | 3 | 2 | 3 | 3 | 2 | 4 | 5 |
PBT PBTCr | 16 | 12 | 4 | 8 | 9 | 13 | 27 | 29 | 32 |
| 5 | 3 | 2 | 3 | 4 | 6 | 6 | 8 | 8 | |
PAT PATCr | 11 | 9 | 2 | 5 | 6 | 7 | 22 | 21 | 24 |
Growth PAT Growth% | -18.2 | -74.7 | 111.1 | 13.7 | 30.8 | 193.9 | -2.8 | 15.3 | |
NPM NPM% | 5.8 | 4.1 | 1.1 | 1.8 | 1.9 | 2.2 | 6.8 | 6.0 | 6.2 |
| 21.6 | 19.1 | 5.9 | 11.5 | 13.4 | 1.4 | 2.3 | 46.0 | 1.9 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 138 |
Reserves ReservesCr | 60 | 70 | 74 | 79 | 92 | 110 | 142 | 168 | 61 |
| 86 | 105 | 112 | 133 | 149 | 128 | 107 | 106 | 99 | |
| 2 | 3 | 6 | 13 | 11 | 9 | 9 | 9 | 10 | |
| 154 | 184 | 198 | 231 | 257 | 253 | 265 | 288 | 308 | |
| 133 | 157 | 160 | 197 | 218 | 197 | 207 | 228 | 239 | |
| 21 | 27 | 37 | 34 | 39 | 56 | 58 | 60 | 69 | |
| 154 | 184 | 198 | 231 | 257 | 253 | 265 | 288 | 308 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 138 |
Reserves ReservesCr | 60 | 70 | 74 | 79 | 92 | 110 | 142 | 168 | 61 |
| 86 | 105 | 112 | 133 | 149 | 128 | 107 | 106 | 99 | |
| 2 | 3 | 6 | 13 | 11 | 9 | 9 | 9 | 10 | |
| 154 | 184 | 198 | 231 | 257 | 253 | 265 | 288 | 308 | |
| 133 | 157 | 160 | 197 | 218 | 197 | 207 | 228 | 239 | |
| 21 | 27 | 37 | 34 | 39 | 56 | 58 | 60 | 69 | |
| 154 | 184 | 198 | 231 | 257 | 253 | 265 | 288 | 308 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 12 | 5 | 16 | -5 | 12 | 18 | -3 | 6 | 14 | |
| -8 | -7 | -9 | 2 | -4 | -9 | 8 | 0 | -6 | |
| -1 | -7 | -5 | 2 | -6 | -10 | -6 | -6 | -8 | |
Net Cash Flow Net Cash FlowCr | 4 | -8 | 1 | -1 | 2 | -1 | -1 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 5 | 4 | 13 | -5 | 9 | 16 | -7 | 3 | |
CFO To PAT CFO To PAT% | 105.4 | 54.0 | 662.3 | -96.1 | 207.8 | 238.8 | -15.4 | 27.8 | 58.3 |
CFO To EBITDA CFO To EBITDA% | 61.1 | 27.3 | 136.5 | -31.2 | 63.0 | 79.3 | -9.7 | 16.4 | 39.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 12 | 5 | 16 | -5 | 12 | 18 | -3 | 6 | 14 | |
| -8 | -7 | -9 | 2 | -4 | -9 | 8 | 0 | -6 | |
| -1 | -7 | -5 | 2 | -6 | -10 | -6 | -6 | -8 | |
Net Cash Flow Net Cash FlowCr | 4 | -8 | 1 | -1 | 2 | -1 | -1 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 5 | 4 | 13 | -5 | 9 | 16 | -7 | 3 | |
CFO To PAT CFO To PAT% | 105.4 | 54.0 | 662.3 | -96.1 | 207.8 | 238.8 | -15.4 | 27.8 | 58.3 |
CFO To EBITDA CFO To EBITDA% | 61.1 | 27.3 | 136.5 | -31.2 | 63.0 | 79.3 | -9.7 | 16.4 | 39.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 35 | 105 | 793 | 704 | ||||||
Price To Earnings Price To Earnings | 1.9 | 3.2 | 31.3 | 8.3 | ||||||
Price To Sales Price To Sales | 0.1 | 0.3 | 2.0 | 1.8 | ||||||
Price To Book Price To Book | 0.3 | 0.7 | 4.0 | 3.5 | ||||||
EV To EBITDA EV To EBITDA | 4.9 | 4.8 | 23.8 | 21.8 | ||||||
GPM GPM% | 29.4 | 37.3 | 40.1 | 32.9 | 30.4 | 26.7 | 34.9 | 32.3 | ||
OPM OPM% | 10.0 | 8.2 | 5.4 | 5.6 | 6.3 | 6.7 | 10.9 | 10.2 | 9.2 | 9.2 |
NPM NPM% | 5.8 | 4.1 | 1.1 | 1.8 | 1.9 | 2.2 | 6.8 | 6.0 | 6.2 | 6.2 |
ROCE ROCE% | 15.4 | 11.2 | 6.2 | 8.0 | 8.3 | 10.7 | 15.9 | 14.0 | 14.2 | 14.2 |
ROE ROE% | 17.3 | 12.2 | 3.0 | 5.8 | 5.8 | 6.4 | 14.6 | 12.2 | 12.2 | 12.2 |
ROA ROA% | 7.4 | 5.0 | 1.2 | 2.1 | 2.2 | 2.9 | 8.2 | 7.3 | 7.9 | 7.9 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 35 | 105 | 793 | 704 | ||||||
Price To Earnings Price To Earnings | 1.9 | 3.2 | 31.3 | 8.3 | ||||||
Price To Sales Price To Sales | 0.1 | 0.3 | 2.0 | 1.8 | ||||||
Price To Book Price To Book | 0.3 | 0.7 | 4.0 | 3.5 | ||||||
EV To EBITDA EV To EBITDA | 4.9 | 4.8 | 23.8 | 21.8 | ||||||
GPM GPM% | 29.4 | 37.3 | 40.1 | 32.9 | 30.4 | 26.7 | 34.9 | 32.3 | ||
OPM OPM% | 10.0 | 8.2 | 5.4 | 5.6 | 6.3 | 6.7 | 10.9 | 10.2 | 9.2 | 9.2 |
NPM NPM% | 5.8 | 4.1 | 1.1 | 1.8 | 1.9 | 2.2 | 6.8 | 6.0 | 6.2 | 6.2 |
ROCE ROCE% | 15.4 | 11.2 | 6.2 | 8.0 | 8.3 | 10.7 | 15.9 | 14.0 | 14.2 | 14.2 |
ROE ROE% | 17.3 | 12.2 | 3.0 | 5.8 | 5.8 | 6.4 | 14.6 | 12.2 | 12.2 | 12.2 |
ROA ROA% | 7.4 | 5.0 | 1.2 | 2.1 | 2.2 | 2.9 | 8.2 | 7.3 | 7.9 | 7.9 |
Documents — Apis India Ltd