| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 85 | 91 | 95 | 70 | 83 | 75 | 86 | 76 | 112 | 127 | 118 | 96 | |
Growth YoY Revenue Growth YoY% | -7.0 | 25.9 | 10.3 | -5.7 | -1.9 | -17.6 | -9.2 | 8.0 | 35.3 | 69.7 | 37.6 | 25.9 |
| 83 | 89 | 92 | 69 | 81 | 73 | 83 | 75 | 111 | 122 | 115 | 93 | |
| 1 | 2 | 3 | 1 | 2 | 2 | 3 | 1 | 1 | 5 | 3 | 2 | |
OPM OPM% | 1.8 | 1.7 | 2.8 | 1.3 | 2.4 | 2.3 | 3.3 | 1.5 | 1.2 | 3.8 | 2.3 | 2.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 2 | 5 | 3 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 2 | 5 | 3 | 2 | |
Growth YoY PAT Growth YoY% | 1.5 | 40.4 | -1.0 | -43.5 | 62.1 | 11.0 | 17.2 | 126.9 | 40.2 | 455.6 | 13.3 | 96.6 |
NPM NPM% | 0.8 | 0.8 | 2.0 | 0.7 | 1.3 | 1.1 | 2.6 | 1.6 | 1.3 | 3.5 | 2.2 | 2.4 |
| 0.4 | 0.5 | 1.3 | 0.3 | 0.7 | 0.5 | 1.2 | 0.6 | 0.7 | 2.1 | 1.2 | 1.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 85 | 91 | 95 | 70 | 83 | 75 | 86 | 76 | 112 | 127 | 118 | 96 | |
Growth YoY Revenue Growth YoY% | -7.0 | 25.9 | 10.3 | -5.7 | -1.9 | -17.6 | -9.2 | 8.0 | 35.3 | 69.7 | 37.6 | 25.9 |
| 83 | 89 | 92 | 69 | 81 | 73 | 83 | 75 | 111 | 122 | 115 | 93 | |
| 1 | 2 | 3 | 1 | 2 | 2 | 3 | 1 | 1 | 5 | 3 | 2 | |
OPM OPM% | 1.8 | 1.7 | 2.8 | 1.3 | 2.4 | 2.3 | 3.3 | 1.5 | 1.2 | 3.8 | 2.3 | 2.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 2 | 5 | 3 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 2 | 5 | 3 | 2 | |
Growth YoY PAT Growth YoY% | 1.5 | 40.4 | -1.0 | -43.5 | 62.1 | 11.0 | 17.2 | 126.9 | 40.2 | 455.6 | 13.3 | 96.6 |
NPM NPM% | 0.8 | 0.8 | 2.0 | 0.7 | 1.3 | 1.1 | 2.6 | 1.6 | 1.3 | 3.5 | 2.2 | 2.4 |
| 0.4 | 0.5 | 1.3 | 0.3 | 0.7 | 0.5 | 1.2 | 0.6 | 0.7 | 2.1 | 1.2 | 1.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 283 | 244 | 207 | 334 | 337 | 344 | 314 | 433 | 453 |
Growth Revenue Growth% | -13.7 | -15.0 | 61.1 | 0.7 | 2.3 | -8.9 | 38.0 | 41.7 | |
| 276 | 241 | 204 | 326 | 329 | 337 | 306 | 423 | 441 | |
| 6 | 3 | 4 | 8 | 7 | 7 | 8 | 10 | 11 | |
OPM OPM% | 2.3 | 1.4 | 1.8 | 2.4 | 2.1 | 2.1 | 2.4 | 2.3 | 2.5 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 2 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 1 | 1 | 4 | 4 | 4 | 5 | 10 | 11 |
| 1 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 0 | |
PAT PATCr | 2 | 1 | 1 | 3 | 3 | 3 | 3 | 7 | 11 |
Growth PAT Growth% | -68.6 | 7.5 | 307.8 | 7.2 | -0.6 | 10.9 | 108.8 | 104.7 | |
NPM NPM% | 0.8 | 0.3 | 0.3 | 0.9 | 0.9 | 0.9 | 1.1 | 1.7 | 2.4 |
| 2.1 | 0.4 | 0.5 | 2.0 | 2.1 | 2.1 | 1.9 | 3.4 | 5.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 283 | 244 | 207 | 334 | 337 | 344 | 314 | 433 | 453 |
Growth Revenue Growth% | -13.7 | -15.0 | 61.1 | 0.7 | 2.3 | -8.9 | 38.0 | 41.7 | |
| 276 | 241 | 204 | 326 | 329 | 337 | 306 | 423 | 441 | |
| 6 | 3 | 4 | 8 | 7 | 7 | 8 | 10 | 11 | |
OPM OPM% | 2.3 | 1.4 | 1.8 | 2.4 | 2.1 | 2.1 | 2.4 | 2.3 | 2.5 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 2 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 1 | 1 | 4 | 4 | 4 | 5 | 10 | 11 |
| 1 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 0 | |
PAT PATCr | 2 | 1 | 1 | 3 | 3 | 3 | 3 | 7 | 11 |
Growth PAT Growth% | -68.6 | 7.5 | 307.8 | 7.2 | -0.6 | 10.9 | 108.8 | 104.7 | |
NPM NPM% | 0.8 | 0.3 | 0.3 | 0.9 | 0.9 | 0.9 | 1.1 | 1.7 | 2.4 |
| 2.1 | 0.4 | 0.5 | 2.0 | 2.1 | 2.1 | 1.9 | 3.4 | 5.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 15 | 15 | 15 | 15 | 15 | 18 | 21 |
Reserves ReservesCr | 4 | 11 | 12 | 15 | 18 | 21 | 48 | 76 |
| 30 | 30 | 32 | 41 | 35 | 33 | 18 | 50 | |
| 10 | 9 | 10 | 8 | 8 | 5 | 4 | 1 | |
| 54 | 66 | 69 | 79 | 76 | 74 | 99 | 153 | |
| 52 | 64 | 68 | 78 | 75 | 72 | 97 | 148 | |
| 2 | 1 | 1 | 1 | 1 | 2 | 2 | 5 | |
| 54 | 66 | 69 | 79 | 76 | 74 | 99 | 153 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 15 | 15 | 15 | 15 | 15 | 18 | 21 |
Reserves ReservesCr | 4 | 11 | 12 | 15 | 18 | 21 | 48 | 76 |
| 30 | 30 | 32 | 41 | 35 | 33 | 18 | 50 | |
| 10 | 9 | 10 | 8 | 8 | 5 | 4 | 1 | |
| 54 | 66 | 69 | 79 | 76 | 74 | 99 | 153 | |
| 52 | 64 | 68 | 78 | 75 | 72 | 97 | 148 | |
| 2 | 1 | 1 | 1 | 1 | 2 | 2 | 5 | |
| 54 | 66 | 69 | 79 | 76 | 74 | 99 | 153 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -36 | -36 | 0 | 9 | 7 | 16 | 11 | -11 | |
| -1 | -1 | 0 | 0 | -2 | 2 | -24 | -14 | |
| 37 | 37 | -1 | -9 | 0 | -8 | 22 | 36 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 5 | 10 | 9 | 10 |
Free Cash Flow Free Cash FlowCr | -37 | -37 | 0 | 9 | 7 | 16 | 10 | -11 |
CFO To PAT CFO To PAT% | -1,690.0 | -5,380.5 | 26.1 | 296.8 | 229.6 | 520.7 | 323.4 | -156.3 |
CFO To EBITDA CFO To EBITDA% | -560.1 | -1,079.9 | 5.0 | 108.6 | 101.7 | 224.3 | 149.3 | -113.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -36 | -36 | 0 | 9 | 7 | 16 | 11 | -11 | |
| -1 | -1 | 0 | 0 | -2 | 2 | -24 | -14 | |
| 37 | 37 | -1 | -9 | 0 | -8 | 22 | 36 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 5 | 10 | 9 | 10 |
Free Cash Flow Free Cash FlowCr | -37 | -37 | 0 | 9 | 7 | 16 | 10 | -11 |
CFO To PAT CFO To PAT% | -1,690.0 | -5,380.5 | 26.1 | 296.8 | 229.6 | 520.7 | 323.4 | -156.3 |
CFO To EBITDA CFO To EBITDA% | -560.1 | -1,079.9 | 5.0 | 108.6 | 101.7 | 224.3 | 149.3 | -113.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 52 | 47 | 75 | 53 | 57 | 368 | 135 | 83 | |
Price To Earnings Price To Earnings | 77.2 | 65.1 | 25.5 | 16.8 | 18.2 | 105.8 | 18.5 | 7.5 | |
Price To Sales Price To Sales | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 1.2 | 0.3 | 0.2 | |
Price To Book Price To Book | 2.0 | 1.7 | 2.5 | 1.6 | 1.6 | 5.5 | 1.4 | 0.8 | |
EV To EBITDA EV To EBITDA | 25.6 | 21.9 | 13.2 | 11.5 | 9.8 | 47.9 | 13.6 | 7.9 | |
GPM GPM% | 3.6 | 2.6 | 2.8 | 3.6 | 3.6 | 3.9 | 4.1 | 4.7 | 4.7 |
OPM OPM% | 2.3 | 1.4 | 1.8 | 2.4 | 2.1 | 2.1 | 2.4 | 2.3 | 2.5 |
NPM NPM% | 0.8 | 0.3 | 0.3 | 0.9 | 0.9 | 0.9 | 1.1 | 1.7 | 2.4 |
ROCE ROCE% | 15.1 | 6.7 | 6.3 | 13.1 | 10.6 | 10.9 | 8.9 | 9.0 | 9.0 |
ROE ROE% | 15.4 | 2.5 | 2.7 | 9.8 | 9.5 | 8.6 | 5.2 | 7.4 | 7.4 |
ROA ROA% | 4.0 | 1.0 | 1.0 | 3.7 | 4.1 | 4.2 | 3.5 | 4.7 | 4.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 52 | 47 | 75 | 53 | 57 | 368 | 135 | 83 | |
Price To Earnings Price To Earnings | 77.2 | 65.1 | 25.5 | 16.8 | 18.2 | 105.8 | 18.5 | 7.5 | |
Price To Sales Price To Sales | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 1.2 | 0.3 | 0.2 | |
Price To Book Price To Book | 2.0 | 1.7 | 2.5 | 1.6 | 1.6 | 5.5 | 1.4 | 0.8 | |
EV To EBITDA EV To EBITDA | 25.6 | 21.9 | 13.2 | 11.5 | 9.8 | 47.9 | 13.6 | 7.9 | |
GPM GPM% | 3.6 | 2.6 | 2.8 | 3.6 | 3.6 | 3.9 | 4.1 | 4.7 | 4.7 |
OPM OPM% | 2.3 | 1.4 | 1.8 | 2.4 | 2.1 | 2.1 | 2.4 | 2.3 | 2.5 |
NPM NPM% | 0.8 | 0.3 | 0.3 | 0.9 | 0.9 | 0.9 | 1.1 | 1.7 | 2.4 |
ROCE ROCE% | 15.1 | 6.7 | 6.3 | 13.1 | 10.6 | 10.9 | 8.9 | 9.0 | 9.0 |
ROE ROE% | 15.4 | 2.5 | 2.7 | 9.8 | 9.5 | 8.6 | 5.2 | 7.4 | 7.4 |
ROA ROA% | 4.0 | 1.0 | 1.0 | 3.7 | 4.1 | 4.2 | 3.5 | 4.7 | 4.7 |
Documents — Anand Rayons Ltd