| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 922 | 691 | 986 | 759 | 654 | 688 | 854 | 717 | 759 | 660 | 746 | 638 | |
Growth YoY Revenue Growth YoY% | -30.5 | -14.5 | -8.5 | -17.9 | -29.0 | -0.4 | -13.4 | -5.6 | 16.1 | -4.1 | -12.7 | -10.9 |
| 890 | 664 | 958 | 732 | 628 | 666 | 850 | 695 | 735 | 648 | 740 | 625 | |
| 32 | 27 | 28 | 27 | 26 | 23 | 5 | 22 | 24 | 12 | 6 | 13 | |
OPM OPM% | 3.5 | 4.0 | 2.9 | 3.6 | 4.0 | 3.3 | 0.5 | 3.0 | 3.2 | 1.8 | 0.8 | 2.1 |
| -3 | 11 | 8 | 8 | 8 | 4 | -1 | 11 | 0 | 8 | 2 | 9 | |
Interest Expense Interest ExpenseCr | 6 | 10 | 10 | 10 | 9 | 8 | 7 | 7 | 7 | 5 | 6 | 5 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 20 | 25 | 23 | 21 | 22 | 16 | -5 | 23 | 15 | 12 | -1 | 15 |
| 3 | 7 | 5 | 4 | 3 | 5 | 1 | 4 | 3 | 2 | 0 | 3 | |
| 17 | 18 | 19 | 17 | 19 | 11 | -6 | 19 | 12 | 9 | 0 | 12 | |
Growth YoY PAT Growth YoY% | -44.3 | 37.2 | 8.2 | -25.7 | 10.3 | -38.9 | -133.0 | 10.6 | -36.1 | -15.6 | 93.3 | -37.6 |
NPM NPM% | 1.9 | 2.6 | 1.9 | 2.3 | 2.9 | 1.6 | -0.7 | 2.7 | 1.6 | 1.4 | -0.1 | 1.9 |
| 11.0 | 11.3 | 11.7 | 11.5 | 10.7 | 7.5 | -2.8 | 12.1 | 7.3 | 5.3 | -0.3 | 7.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 922 | 691 | 986 | 759 | 654 | 688 | 854 | 717 | 759 | 660 | 746 | 638 | |
Growth YoY Revenue Growth YoY% | -30.5 | -14.5 | -8.5 | -17.9 | -29.0 | -0.4 | -13.4 | -5.6 | 16.1 | -4.1 | -12.7 | -10.9 |
| 890 | 664 | 958 | 732 | 628 | 666 | 850 | 695 | 735 | 648 | 740 | 625 | |
| 32 | 27 | 28 | 27 | 26 | 23 | 5 | 22 | 24 | 12 | 6 | 13 | |
OPM OPM% | 3.5 | 4.0 | 2.9 | 3.6 | 4.0 | 3.3 | 0.5 | 3.0 | 3.2 | 1.8 | 0.8 | 2.1 |
| -3 | 11 | 8 | 8 | 8 | 4 | -1 | 11 | 0 | 8 | 2 | 9 | |
Interest Expense Interest ExpenseCr | 6 | 10 | 10 | 10 | 9 | 8 | 7 | 7 | 7 | 5 | 6 | 5 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 20 | 25 | 23 | 21 | 22 | 16 | -5 | 23 | 15 | 12 | -1 | 15 |
| 3 | 7 | 5 | 4 | 3 | 5 | 1 | 4 | 3 | 2 | 0 | 3 | |
| 17 | 18 | 19 | 17 | 19 | 11 | -6 | 19 | 12 | 9 | 0 | 12 | |
Growth YoY PAT Growth YoY% | -44.3 | 37.2 | 8.2 | -25.7 | 10.3 | -38.9 | -133.0 | 10.6 | -36.1 | -15.6 | 93.3 | -37.6 |
NPM NPM% | 1.9 | 2.6 | 1.9 | 2.3 | 2.9 | 1.6 | -0.7 | 2.7 | 1.6 | 1.4 | -0.1 | 1.9 |
| 11.0 | 11.3 | 11.7 | 11.5 | 10.7 | 7.5 | -2.8 | 12.1 | 7.3 | 5.3 | -0.3 | 7.5 |
| 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 | 3,302 | 3,494 | 3,905 | 3,642 | 3,053 | 2,544 | 4,423 | 4,478 | 3,523 | 2,956 | 2,882 | 2,804 |
Growth Revenue Growth% | 2.5 | 5.8 | 11.8 | -6.7 | -16.2 | -16.7 | 73.8 | 1.3 | -21.3 | -16.1 | -2.5 | -3.8 |
| 3,172 | 3,365 | 3,734 | 3,463 | 2,936 | 2,481 | 4,293 | 4,330 | 3,405 | 2,875 | 2,818 | 2,748 | |
| 130 | 129 | 171 | 179 | 117 | 64 | 130 | 148 | 118 | 81 | 64 | 56 | |
OPM OPM% | 3.9 | 3.7 | 4.4 | 4.9 | 3.8 | 2.5 | 2.9 | 3.3 | 3.3 | 2.7 | 2.2 | 2.0 |
| -1 | 7 | 3 | 1 | -4 | 14 | 2 | -1 | 29 | 18 | 21 | 19 | |
Interest Expense Interest ExpenseCr | 22 | 28 | 31 | 26 | 20 | 4 | 5 | 30 | 38 | 34 | 26 | 23 |
Depreciation DepreciationCr | 16 | 18 | 17 | 17 | 16 | 15 | 14 | 12 | 12 | 11 | 10 | 10 |
PBT PBTCr | 91 | 90 | 127 | 137 | 78 | 59 | 113 | 105 | 97 | 54 | 50 | 41 |
| 17 | 24 | 17 | 21 | 14 | -5 | 19 | 22 | 20 | 13 | 10 | 8 | |
PAT PATCr | 74 | 66 | 109 | 116 | 63 | 64 | 94 | 83 | 78 | 42 | 40 | 33 |
Growth PAT Growth% | -9.3 | -11.2 | 65.3 | 6.1 | -45.5 | 1.4 | 46.9 | -11.8 | -6.5 | -46.5 | -2.5 | -23.4 |
NPM NPM% | 2.3 | 1.9 | 2.8 | 3.2 | 2.1 | 2.5 | 2.1 | 1.9 | 2.2 | 1.4 | 1.4 | 1.2 |
| 46.4 | 41.3 | 68.2 | 71.8 | 39.6 | 39.9 | 58.6 | 51.6 | 48.3 | 27.0 | 25.3 | 19.9 |
| 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 | 3,302 | 3,494 | 3,905 | 3,642 | 3,053 | 2,544 | 4,423 | 4,478 | 3,523 | 2,956 | 2,882 | 2,804 |
Growth Revenue Growth% | 2.5 | 5.8 | 11.8 | -6.7 | -16.2 | -16.7 | 73.8 | 1.3 | -21.3 | -16.1 | -2.5 | -3.8 |
| 3,172 | 3,365 | 3,734 | 3,463 | 2,936 | 2,481 | 4,293 | 4,330 | 3,405 | 2,875 | 2,818 | 2,748 | |
| 130 | 129 | 171 | 179 | 117 | 64 | 130 | 148 | 118 | 81 | 64 | 56 | |
OPM OPM% | 3.9 | 3.7 | 4.4 | 4.9 | 3.8 | 2.5 | 2.9 | 3.3 | 3.3 | 2.7 | 2.2 | 2.0 |
| -1 | 7 | 3 | 1 | -4 | 14 | 2 | -1 | 29 | 18 | 21 | 19 | |
Interest Expense Interest ExpenseCr | 22 | 28 | 31 | 26 | 20 | 4 | 5 | 30 | 38 | 34 | 26 | 23 |
Depreciation DepreciationCr | 16 | 18 | 17 | 17 | 16 | 15 | 14 | 12 | 12 | 11 | 10 | 10 |
PBT PBTCr | 91 | 90 | 127 | 137 | 78 | 59 | 113 | 105 | 97 | 54 | 50 | 41 |
| 17 | 24 | 17 | 21 | 14 | -5 | 19 | 22 | 20 | 13 | 10 | 8 | |
PAT PATCr | 74 | 66 | 109 | 116 | 63 | 64 | 94 | 83 | 78 | 42 | 40 | 33 |
Growth PAT Growth% | -9.3 | -11.2 | 65.3 | 6.1 | -45.5 | 1.4 | 46.9 | -11.8 | -6.5 | -46.5 | -2.5 | -23.4 |
NPM NPM% | 2.3 | 1.9 | 2.8 | 3.2 | 2.1 | 2.5 | 2.1 | 1.9 | 2.2 | 1.4 | 1.4 | 1.2 |
| 46.4 | 41.3 | 68.2 | 71.8 | 39.6 | 39.9 | 58.6 | 51.6 | 48.3 | 27.0 | 25.3 | 19.9 |
| 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 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
Reserves ReservesCr | 767 | 824 | 968 | 1,058 | 1,147 | 1,196 | 1,297 | 1,418 | 1,493 | 1,546 | 1,642 |
| 1,443 | 1,305 | 1,247 | 871 | 756 | 732 | 1,018 | 970 | 1,095 | 741 | 710 | |
| 147 | 91 | 86 | 115 | 115 | 104 | 102 | 104 | 108 | 105 | 105 | |
| 2,373 | 2,236 | 2,317 | 2,059 | 2,034 | 2,048 | 2,433 | 2,507 | 2,713 | 2,408 | 2,473 | |
| 1,998 | 1,882 | 1,977 | 1,724 | 1,705 | 1,741 | 2,156 | 2,257 | 2,467 | 2,173 | 2,243 | |
| 374 | 354 | 339 | 335 | 329 | 307 | 277 | 251 | 246 | 235 | 230 | |
| 2,373 | 2,236 | 2,317 | 2,059 | 2,034 | 2,048 | 2,433 | 2,507 | 2,713 | 2,408 | 2,473 |
| 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 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
Reserves ReservesCr | 767 | 824 | 968 | 1,058 | 1,147 | 1,196 | 1,297 | 1,418 | 1,493 | 1,546 | 1,642 |
| 1,443 | 1,305 | 1,247 | 871 | 756 | 732 | 1,018 | 970 | 1,095 | 741 | 710 | |
| 147 | 91 | 86 | 115 | 115 | 104 | 102 | 104 | 108 | 105 | 105 | |
| 2,373 | 2,236 | 2,317 | 2,059 | 2,034 | 2,048 | 2,433 | 2,507 | 2,713 | 2,408 | 2,473 | |
| 1,998 | 1,882 | 1,977 | 1,724 | 1,705 | 1,741 | 2,156 | 2,257 | 2,467 | 2,173 | 2,243 | |
| 374 | 354 | 339 | 335 | 329 | 307 | 277 | 251 | 246 | 235 | 230 | |
| 2,373 | 2,236 | 2,317 | 2,059 | 2,034 | 2,048 | 2,433 | 2,507 | 2,713 | 2,408 | 2,473 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 118 | 63 | 278 | 128 | 105 | 116 | -176 | 94 | -66 | 230 | 90 | |
| -9 | -44 | -34 | -12 | -4 | -1 | 16 | 16 | -4 | 17 | 0 | |
| 202 | -175 | -134 | -208 | -71 | -123 | 132 | -97 | 67 | -248 | -74 | |
Net Cash Flow Net Cash FlowCr | 312 | -170 | 110 | -93 | 29 | -7 | -28 | 13 | -3 | 0 | 16 |
Free Cash Flow Free Cash FlowCr | 109 | 50 | 275 | 120 | 100 | 116 | -170 | 91 | -82 | 226 | |
CFO To PAT CFO To PAT% | 159.3 | 94.7 | 254.6 | 110.4 | 165.7 | 181.4 | -187.2 | 113.5 | -84.6 | 555.2 | 222.0 |
CFO To EBITDA CFO To EBITDA% | 90.9 | 48.6 | 162.2 | 71.3 | 89.3 | 182.7 | -135.5 | 63.5 | -55.7 | 284.8 | 140.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 118 | 63 | 278 | 128 | 105 | 116 | -176 | 94 | -66 | 230 | 90 | |
| -9 | -44 | -34 | -12 | -4 | -1 | 16 | 16 | -4 | 17 | 0 | |
| 202 | -175 | -134 | -208 | -71 | -123 | 132 | -97 | 67 | -248 | -74 | |
Net Cash Flow Net Cash FlowCr | 312 | -170 | 110 | -93 | 29 | -7 | -28 | 13 | -3 | 0 | 16 |
Free Cash Flow Free Cash FlowCr | 109 | 50 | 275 | 120 | 100 | 116 | -170 | 91 | -82 | 226 | |
CFO To PAT CFO To PAT% | 159.3 | 94.7 | 254.6 | 110.4 | 165.7 | 181.4 | -187.2 | 113.5 | -84.6 | 555.2 | 222.0 |
CFO To EBITDA CFO To EBITDA% | 90.9 | 48.6 | 162.2 | 71.3 | 89.3 | 182.7 | -135.5 | 63.5 | -55.7 | 284.8 | 140.8 |
| 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 | 1,089 | 1,068 | 1,699 | 1,135 | 1,141 | 1,262 | 1,197 | 1,104 | 1,204 | 1,166 | 976 | 1,124 |
Price To Earnings Price To Earnings | 14.8 | 16.1 | 15.6 | 9.9 | 18.0 | 19.7 | 12.8 | 13.4 | 15.6 | 27.0 | 24.2 | 35.3 |
Price To Sales Price To Sales | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.5 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 |
Price To Book Price To Book | 1.4 | 1.3 | 1.7 | 1.1 | 1.0 | 1.0 | 0.9 | 0.8 | 0.8 | 0.8 | 0.6 | 0.7 |
EV To EBITDA EV To EBITDA | 13.4 | 13.6 | 12.5 | 8.4 | 12.5 | 23.2 | 12.2 | 9.5 | 13.8 | 17.0 | 17.8 | 26.2 |
GPM GPM% | 6.7 | 7.0 | 7.7 | 8.2 | 7.6 | 5.9 | 5.9 | 6.4 | 7.0 | 7.5 | ||
OPM OPM% | 3.9 | 3.7 | 4.4 | 4.9 | 3.8 | 2.5 | 2.9 | 3.3 | 3.3 | 2.7 | 2.2 | 2.0 |
NPM NPM% | 2.3 | 1.9 | 2.8 | 3.2 | 2.1 | 2.5 | 2.1 | 1.9 | 2.2 | 1.4 | 1.4 | 1.2 |
ROCE ROCE% | 5.9 | 6.5 | 8.6 | 9.3 | 5.3 | 3.6 | 5.9 | 6.5 | 6.0 | 4.2 | 3.5 | 3.5 |
ROE ROE% | 9.5 | 7.9 | 11.1 | 10.8 | 5.4 | 5.3 | 7.2 | 5.8 | 5.1 | 2.7 | 2.4 | 2.4 |
ROA ROA% | 3.1 | 3.0 | 4.7 | 5.6 | 3.1 | 3.1 | 3.9 | 3.3 | 2.9 | 1.7 | 1.6 | 1.6 |
| 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 | 1,089 | 1,068 | 1,699 | 1,135 | 1,141 | 1,262 | 1,197 | 1,104 | 1,204 | 1,166 | 976 | 1,124 |
Price To Earnings Price To Earnings | 14.8 | 16.1 | 15.6 | 9.9 | 18.0 | 19.7 | 12.8 | 13.4 | 15.6 | 27.0 | 24.2 | 35.3 |
Price To Sales Price To Sales | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.5 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 |
Price To Book Price To Book | 1.4 | 1.3 | 1.7 | 1.1 | 1.0 | 1.0 | 0.9 | 0.8 | 0.8 | 0.8 | 0.6 | 0.7 |
EV To EBITDA EV To EBITDA | 13.4 | 13.6 | 12.5 | 8.4 | 12.5 | 23.2 | 12.2 | 9.5 | 13.8 | 17.0 | 17.8 | 26.2 |
GPM GPM% | 6.7 | 7.0 | 7.7 | 8.2 | 7.6 | 5.9 | 5.9 | 6.4 | 7.0 | 7.5 | ||
OPM OPM% | 3.9 | 3.7 | 4.4 | 4.9 | 3.8 | 2.5 | 2.9 | 3.3 | 3.3 | 2.7 | 2.2 | 2.0 |
NPM NPM% | 2.3 | 1.9 | 2.8 | 3.2 | 2.1 | 2.5 | 2.1 | 1.9 | 2.2 | 1.4 | 1.4 | 1.2 |
ROCE ROCE% | 5.9 | 6.5 | 8.6 | 9.3 | 5.3 | 3.6 | 5.9 | 6.5 | 6.0 | 4.2 | 3.5 | 3.5 |
ROE ROE% | 9.5 | 7.9 | 11.1 | 10.8 | 5.4 | 5.3 | 7.2 | 5.8 | 5.1 | 2.7 | 2.4 | 2.4 |
ROA ROA% | 3.1 | 3.0 | 4.7 | 5.6 | 3.1 | 3.1 | 3.9 | 3.3 | 2.9 | 1.7 | 1.6 | 1.6 |
Documents — Asian Star Company Ltd