| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 13 | 13 | 13 | 12 | 13 | 13 | 11 | 13 | 13 | 12 | 14 | |
Growth YoY Revenue Growth YoY% | 16.8 | 16.6 | 24.0 | 11.0 | -3.6 | 1.1 | -6.2 | -13.1 | 5.4 | -1.6 | -2.1 | 26.7 |
| 10 | 10 | 12 | 10 | 11 | 11 | 11 | 10 | 10 | 11 | 11 | 11 | |
| 2 | 4 | 1 | 3 | 1 | 3 | 2 | 2 | 3 | 2 | 1 | 3 | |
OPM OPM% | 18.8 | 26.9 | 9.8 | 19.3 | 11.1 | 19.6 | 13.9 | 15.1 | 20.2 | 11.7 | 11.3 | 23.5 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 2 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 12 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | |
| 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 9 | |
Growth YoY PAT Growth YoY% | 408.0 | 406.9 | -82.3 | 196.4 | -26.0 | -33.3 | 766.7 | -69.9 | 75.4 | -73.5 | -111.5 | 3,424.0 |
NPM NPM% | 6.0 | 11.3 | 0.2 | 6.4 | 4.6 | 7.4 | 2.1 | 2.2 | 7.7 | 2.0 | -0.2 | 61.7 |
| 1.9 | 3.7 | 0.1 | 2.1 | 1.6 | 2.7 | 0.7 | 0.7 | 2.8 | 0.7 | -0.1 | 24.5 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 13 | 13 | 13 | 12 | 13 | 13 | 11 | 13 | 13 | 12 | 14 | |
Growth YoY Revenue Growth YoY% | 16.8 | 16.6 | 24.0 | 11.0 | -3.6 | 1.1 | -6.2 | -13.1 | 5.4 | -1.6 | -2.1 | 26.7 |
| 10 | 10 | 12 | 10 | 11 | 11 | 11 | 10 | 10 | 11 | 11 | 11 | |
| 2 | 4 | 1 | 3 | 1 | 3 | 2 | 2 | 3 | 2 | 1 | 3 | |
OPM OPM% | 18.8 | 26.9 | 9.8 | 19.3 | 11.1 | 19.6 | 13.9 | 15.1 | 20.2 | 11.7 | 11.3 | 23.5 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 2 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 12 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | |
| 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 9 | |
Growth YoY PAT Growth YoY% | 408.0 | 406.9 | -82.3 | 196.4 | -26.0 | -33.3 | 766.7 | -69.9 | 75.4 | -73.5 | -111.5 | 3,424.0 |
NPM NPM% | 6.0 | 11.3 | 0.2 | 6.4 | 4.6 | 7.4 | 2.1 | 2.2 | 7.7 | 2.0 | -0.2 | 61.7 |
| 1.9 | 3.7 | 0.1 | 2.1 | 1.6 | 2.7 | 0.7 | 0.7 | 2.8 | 0.7 | -0.1 | 24.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 32 | 35 | 38 | 41 | 47 | 41 | 54 | 45 | 51 | 51 | 50 | 53 |
Growth Revenue Growth% | -2.7 | 8.7 | 7.8 | 8.1 | 15.8 | -13.3 | 31.5 | -16.2 | 13.3 | 0.3 | -2.9 | 6.5 |
| 24 | 27 | 30 | 31 | 38 | 34 | 43 | 38 | 42 | 43 | 42 | 44 | |
| 8 | 8 | 8 | 10 | 9 | 7 | 11 | 7 | 9 | 8 | 7 | 9 | |
OPM OPM% | 24.0 | 23.9 | 21.3 | 23.6 | 19.7 | 16.9 | 20.8 | 15.4 | 17.8 | 16.0 | 14.6 | 16.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 10 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 3 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 3 | 3 | 3 | 4 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | 5 | 5 | 5 | 3 | 1 | -1 | 5 | 1 | 4 | 4 | 2 | 13 |
| 2 | 2 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 0 | 3 | |
PAT PATCr | 3 | 3 | 3 | 3 | 1 | -1 | 4 | 1 | 3 | 3 | 1 | 10 |
Growth PAT Growth% | 6.6 | 12.2 | 7.3 | -26.9 | -65.0 | -213.8 | 468.2 | -81.0 | 262.9 | 3.6 | -43.8 | 387.4 |
NPM NPM% | 8.9 | 9.2 | 9.2 | 6.2 | 1.9 | -2.5 | 6.9 | 1.6 | 5.0 | 5.2 | 3.0 | 19.1 |
| 7.2 | 8.1 | 8.7 | 6.4 | 2.2 | -2.5 | 9.3 | 1.8 | 6.4 | 7.3 | 4.1 | 27.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 32 | 35 | 38 | 41 | 47 | 41 | 54 | 45 | 51 | 51 | 50 | 53 |
Growth Revenue Growth% | -2.7 | 8.7 | 7.8 | 8.1 | 15.8 | -13.3 | 31.5 | -16.2 | 13.3 | 0.3 | -2.9 | 6.5 |
| 24 | 27 | 30 | 31 | 38 | 34 | 43 | 38 | 42 | 43 | 42 | 44 | |
| 8 | 8 | 8 | 10 | 9 | 7 | 11 | 7 | 9 | 8 | 7 | 9 | |
OPM OPM% | 24.0 | 23.9 | 21.3 | 23.6 | 19.7 | 16.9 | 20.8 | 15.4 | 17.8 | 16.0 | 14.6 | 16.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 10 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 3 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 3 | 3 | 3 | 4 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | 5 | 5 | 5 | 3 | 1 | -1 | 5 | 1 | 4 | 4 | 2 | 13 |
| 2 | 2 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 0 | 3 | |
PAT PATCr | 3 | 3 | 3 | 3 | 1 | -1 | 4 | 1 | 3 | 3 | 1 | 10 |
Growth PAT Growth% | 6.6 | 12.2 | 7.3 | -26.9 | -65.0 | -213.8 | 468.2 | -81.0 | 262.9 | 3.6 | -43.8 | 387.4 |
NPM NPM% | 8.9 | 9.2 | 9.2 | 6.2 | 1.9 | -2.5 | 6.9 | 1.6 | 5.0 | 5.2 | 3.0 | 19.1 |
| 7.2 | 8.1 | 8.7 | 6.4 | 2.2 | -2.5 | 9.3 | 1.8 | 6.4 | 7.3 | 4.1 | 27.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 14 | 18 | 20 | 22 | 22 | 21 | 24 | 25 | 28 | 22 | 24 |
| 8 | 7 | 9 | 11 | 11 | 11 | 12 | 9 | 10 | 14 | 16 | |
| 7 | 9 | 27 | 31 | 28 | 27 | 18 | 15 | 9 | 7 | 2 | |
| 33 | 38 | 59 | 68 | 64 | 63 | 58 | 53 | 50 | 47 | 45 | |
| 11 | 13 | 16 | 19 | 20 | 21 | 20 | 18 | 19 | 18 | 16 | |
| 22 | 25 | 44 | 48 | 44 | 42 | 38 | 35 | 31 | 29 | 29 | |
| 33 | 38 | 59 | 68 | 64 | 63 | 58 | 53 | 50 | 47 | 45 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 14 | 18 | 20 | 22 | 22 | 21 | 24 | 25 | 28 | 22 | 24 |
| 8 | 7 | 9 | 11 | 11 | 11 | 12 | 9 | 10 | 14 | 16 | |
| 7 | 9 | 27 | 31 | 28 | 27 | 18 | 15 | 9 | 7 | 2 | |
| 33 | 38 | 59 | 68 | 64 | 63 | 58 | 53 | 50 | 47 | 45 | |
| 11 | 13 | 16 | 19 | 20 | 21 | 20 | 18 | 19 | 18 | 16 | |
| 22 | 25 | 44 | 48 | 44 | 42 | 38 | 35 | 31 | 29 | 29 | |
| 33 | 38 | 59 | 68 | 64 | 63 | 58 | 53 | 50 | 47 | 45 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 3 | 8 | 7 | 10 | 7 | 10 | 8 | 10 | 9 | 8 | |
| -9 | -3 | -23 | -8 | -2 | -2 | -1 | -1 | -1 | -1 | -5 | |
| 2 | 1 | 15 | 1 | -8 | -6 | -10 | -7 | -9 | -8 | -3 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | -1 | -16 | -25 | 8 | 7 | 9 | 7 | 8 | 8 | 5 |
CFO To PAT CFO To PAT% | 249.9 | 80.5 | 223.9 | 271.0 | 1,108.4 | -744.8 | 282.9 | 1,158.7 | 373.3 | 338.1 | 511.4 |
CFO To EBITDA CFO To EBITDA% | 92.8 | 31.0 | 96.3 | 71.0 | 105.1 | 108.4 | 93.5 | 117.3 | 104.5 | 108.6 | 104.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 3 | 8 | 7 | 10 | 7 | 10 | 8 | 10 | 9 | 8 | |
| -9 | -3 | -23 | -8 | -2 | -2 | -1 | -1 | -1 | -1 | -5 | |
| 2 | 1 | 15 | 1 | -8 | -6 | -10 | -7 | -9 | -8 | -3 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | -1 | -16 | -25 | 8 | 7 | 9 | 7 | 8 | 8 | 5 |
CFO To PAT CFO To PAT% | 249.9 | 80.5 | 223.9 | 271.0 | 1,108.4 | -744.8 | 282.9 | 1,158.7 | 373.3 | 338.1 | 511.4 |
CFO To EBITDA CFO To EBITDA% | 92.8 | 31.0 | 96.3 | 71.0 | 105.1 | 108.4 | 93.5 | 117.3 | 104.5 | 108.6 | 104.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 21 | 31 | 35 | 26 | 15 | 28 | 60 | 32 | 56 | 54 | 35 | 46 |
Price To Earnings Price To Earnings | 7.8 | 9.6 | 10.2 | 10.3 | 16.6 | 16.3 | 45.2 | 21.9 | 20.6 | 23.7 | 4.6 | |
Price To Sales Price To Sales | 0.6 | 0.9 | 0.9 | 0.6 | 0.3 | 0.7 | 1.1 | 0.7 | 1.1 | 1.1 | 0.7 | 0.9 |
Price To Book Price To Book | 1.1 | 1.4 | 1.5 | 1.0 | 0.6 | 1.1 | 2.1 | 1.1 | 1.8 | 2.1 | 1.3 | 1.7 |
EV To EBITDA EV To EBITDA | 3.9 | 5.0 | 7.9 | 6.1 | 4.7 | 8.5 | 7.4 | 7.1 | 7.3 | 8.1 | 6.3 | 6.1 |
GPM GPM% | 58.1 | 58.0 | 57.2 | 62.0 | 59.1 | 55.8 | 59.5 | 56.6 | 59.8 | 61.5 | 60.5 | 60.5 |
OPM OPM% | 24.0 | 23.9 | 21.3 | 23.6 | 19.7 | 16.9 | 20.8 | 15.4 | 17.8 | 16.0 | 14.6 | 16.9 |
NPM NPM% | 8.9 | 9.2 | 9.2 | 6.2 | 1.9 | -2.5 | 6.9 | 1.6 | 5.0 | 5.2 | 3.0 | 19.1 |
ROCE ROCE% | 18.8 | 17.8 | 10.6 | 10.2 | 8.3 | 3.9 | 13.1 | 6.0 | 11.9 | 12.5 | 7.7 | 7.7 |
ROE ROE% | 15.8 | 14.9 | 14.3 | 9.8 | 3.4 | -4.1 | 13.0 | 2.4 | 8.1 | 10.3 | 5.3 | 5.3 |
ROA ROA% | 8.6 | 8.5 | 5.8 | 3.7 | 1.4 | -1.6 | 6.3 | 1.3 | 5.1 | 5.7 | 3.3 | 3.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 21 | 31 | 35 | 26 | 15 | 28 | 60 | 32 | 56 | 54 | 35 | 46 |
Price To Earnings Price To Earnings | 7.8 | 9.6 | 10.2 | 10.3 | 16.6 | 16.3 | 45.2 | 21.9 | 20.6 | 23.7 | 4.6 | |
Price To Sales Price To Sales | 0.6 | 0.9 | 0.9 | 0.6 | 0.3 | 0.7 | 1.1 | 0.7 | 1.1 | 1.1 | 0.7 | 0.9 |
Price To Book Price To Book | 1.1 | 1.4 | 1.5 | 1.0 | 0.6 | 1.1 | 2.1 | 1.1 | 1.8 | 2.1 | 1.3 | 1.7 |
EV To EBITDA EV To EBITDA | 3.9 | 5.0 | 7.9 | 6.1 | 4.7 | 8.5 | 7.4 | 7.1 | 7.3 | 8.1 | 6.3 | 6.1 |
GPM GPM% | 58.1 | 58.0 | 57.2 | 62.0 | 59.1 | 55.8 | 59.5 | 56.6 | 59.8 | 61.5 | 60.5 | 60.5 |
OPM OPM% | 24.0 | 23.9 | 21.3 | 23.6 | 19.7 | 16.9 | 20.8 | 15.4 | 17.8 | 16.0 | 14.6 | 16.9 |
NPM NPM% | 8.9 | 9.2 | 9.2 | 6.2 | 1.9 | -2.5 | 6.9 | 1.6 | 5.0 | 5.2 | 3.0 | 19.1 |
ROCE ROCE% | 18.8 | 17.8 | 10.6 | 10.2 | 8.3 | 3.9 | 13.1 | 6.0 | 11.9 | 12.5 | 7.7 | 7.7 |
ROE ROE% | 15.8 | 14.9 | 14.3 | 9.8 | 3.4 | -4.1 | 13.0 | 2.4 | 8.1 | 10.3 | 5.3 | 5.3 |
ROA ROA% | 8.6 | 8.5 | 5.8 | 3.7 | 1.4 | -1.6 | 6.3 | 1.3 | 5.1 | 5.7 | 3.3 | 3.3 |
Documents — Arex Industries Ltd