| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 81 | 73 | 99 | 165 | 84 | 81 | 133 | 176 | 106 | 123 | 163 | 233 | |
Growth YoY Revenue Growth YoY% | -30.3 | -27.4 | -24.6 | 8.7 | 4.3 | 11.1 | 33.5 | 6.9 | 25.8 | 51.6 | 22.9 | 31.8 |
| 79 | 69 | 87 | 157 | 78 | 76 | 124 | 168 | 99 | 116 | 154 | 223 | |
| 1 | 4 | 12 | 8 | 6 | 5 | 8 | 9 | 7 | 7 | 9 | 10 | |
OPM OPM% | 1.8 | 5.0 | 12.2 | 5.0 | 6.9 | 6.6 | 6.2 | 4.9 | 6.2 | 5.6 | 5.5 | 4.1 |
| 0 | 1 | 2 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 4 | 4 | 4 | 2 | 4 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | -4 | -1 | 8 | 3 | 0 | 0 | 4 | 3 | 1 | 1 | 5 | 3 |
| 0 | 0 | 1 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 3 | 0 | |
| -4 | -1 | 7 | 2 | 0 | 0 | 1 | 3 | 1 | 1 | 2 | 3 | |
Growth YoY PAT Growth YoY% | -234.9 | -141.2 | 14.6 | 14.5 | 109.1 | 135.2 | -82.9 | 10.0 | 188.2 | 228.9 | 92.2 | 11.9 |
NPM NPM% | -4.7 | -1.5 | 6.8 | 1.4 | 0.4 | 0.5 | 0.9 | 1.4 | 0.9 | 1.0 | 1.4 | 1.2 |
| -0.4 | -0.1 | 0.7 | 0.3 | 0.0 | 0.0 | 0.1 | 0.3 | 0.1 | 0.1 | 0.2 | 0.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 81 | 73 | 99 | 165 | 84 | 81 | 133 | 176 | 106 | 123 | 163 | 233 | |
Growth YoY Revenue Growth YoY% | -30.3 | -27.4 | -24.6 | 8.7 | 4.3 | 11.1 | 33.5 | 6.9 | 25.8 | 51.6 | 22.9 | 31.8 |
| 79 | 69 | 87 | 157 | 78 | 76 | 124 | 168 | 99 | 116 | 154 | 223 | |
| 1 | 4 | 12 | 8 | 6 | 5 | 8 | 9 | 7 | 7 | 9 | 10 | |
OPM OPM% | 1.8 | 5.0 | 12.2 | 5.0 | 6.9 | 6.6 | 6.2 | 4.9 | 6.2 | 5.6 | 5.5 | 4.1 |
| 0 | 1 | 2 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 4 | 4 | 4 | 2 | 4 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | -4 | -1 | 8 | 3 | 0 | 0 | 4 | 3 | 1 | 1 | 5 | 3 |
| 0 | 0 | 1 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 3 | 0 | |
| -4 | -1 | 7 | 2 | 0 | 0 | 1 | 3 | 1 | 1 | 2 | 3 | |
Growth YoY PAT Growth YoY% | -234.9 | -141.2 | 14.6 | 14.5 | 109.1 | 135.2 | -82.9 | 10.0 | 188.2 | 228.9 | 92.2 | 11.9 |
NPM NPM% | -4.7 | -1.5 | 6.8 | 1.4 | 0.4 | 0.5 | 0.9 | 1.4 | 0.9 | 1.0 | 1.4 | 1.2 |
| -0.4 | -0.1 | 0.7 | 0.3 | 0.0 | 0.0 | 0.1 | 0.3 | 0.1 | 0.1 | 0.2 | 0.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 317 | 295 | 260 | 279 | 286 | 323 | 448 | 549 | 405 | 463 | 568 | 624 |
Growth Revenue Growth% | 3.5 | -6.8 | -11.9 | 7.3 | 2.4 | 12.9 | 38.8 | 22.6 | -26.3 | 14.3 | 22.7 | 31.6 |
| 295 | 274 | 239 | 259 | 266 | 305 | 418 | 513 | 380 | 435 | 537 | 592 | |
| 22 | 21 | 22 | 20 | 20 | 18 | 30 | 36 | 25 | 28 | 31 | 32 | |
OPM OPM% | 6.8 | 7.1 | 8.3 | 7.2 | 6.8 | 5.7 | 6.8 | 6.5 | 6.1 | 6.0 | 5.5 | 5.1 |
| 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 2 | 1 | 0 | ||
Interest Expense Interest ExpenseCr | 12 | 11 | 11 | 8 | 8 | 4 | 6 | 11 | 15 | 14 | 14 | 14 |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 7 | 8 | 8 | 8 |
PBT PBTCr | 6 | 6 | 7 | 7 | 7 | 9 | 19 | 20 | 5 | 7 | 10 | 11 |
| 1 | 1 | 1 | 0 | -1 | 0 | 0 | 2 | 1 | 3 | 3 | 3 | |
PAT PATCr | 6 | 6 | 6 | 7 | 8 | 9 | 19 | 18 | 4 | 4 | 7 | 7 |
Growth PAT Growth% | -39.7 | -1.3 | 10.3 | 18.8 | 8.8 | 16.6 | 107.5 | -3.2 | -78.5 | 5.3 | 68.3 | 65.4 |
NPM NPM% | 1.8 | 1.9 | 2.3 | 2.6 | 2.8 | 2.8 | 4.2 | 3.4 | 1.0 | 0.9 | 1.2 | 1.2 |
| 0.6 | 0.6 | 0.7 | 0.8 | 0.9 | 1.0 | 2.1 | 2.0 | 0.4 | 0.4 | 0.8 | 0.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 317 | 295 | 260 | 279 | 286 | 323 | 448 | 549 | 405 | 463 | 568 | 624 |
Growth Revenue Growth% | 3.5 | -6.8 | -11.9 | 7.3 | 2.4 | 12.9 | 38.8 | 22.6 | -26.3 | 14.3 | 22.7 | 31.6 |
| 295 | 274 | 239 | 259 | 266 | 305 | 418 | 513 | 380 | 435 | 537 | 592 | |
| 22 | 21 | 22 | 20 | 20 | 18 | 30 | 36 | 25 | 28 | 31 | 32 | |
OPM OPM% | 6.8 | 7.1 | 8.3 | 7.2 | 6.8 | 5.7 | 6.8 | 6.5 | 6.1 | 6.0 | 5.5 | 5.1 |
| 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 2 | 1 | 0 | ||
Interest Expense Interest ExpenseCr | 12 | 11 | 11 | 8 | 8 | 4 | 6 | 11 | 15 | 14 | 14 | 14 |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 7 | 8 | 8 | 8 |
PBT PBTCr | 6 | 6 | 7 | 7 | 7 | 9 | 19 | 20 | 5 | 7 | 10 | 11 |
| 1 | 1 | 1 | 0 | -1 | 0 | 0 | 2 | 1 | 3 | 3 | 3 | |
PAT PATCr | 6 | 6 | 6 | 7 | 8 | 9 | 19 | 18 | 4 | 4 | 7 | 7 |
Growth PAT Growth% | -39.7 | -1.3 | 10.3 | 18.8 | 8.8 | 16.6 | 107.5 | -3.2 | -78.5 | 5.3 | 68.3 | 65.4 |
NPM NPM% | 1.8 | 1.9 | 2.3 | 2.6 | 2.8 | 2.8 | 4.2 | 3.4 | 1.0 | 0.9 | 1.2 | 1.2 |
| 0.6 | 0.6 | 0.7 | 0.8 | 0.9 | 1.0 | 2.1 | 2.0 | 0.4 | 0.4 | 0.8 | 0.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
Reserves ReservesCr | 91 | 96 | 102 | 108 | 117 | 126 | 144 | 162 | 165 | 169 | 175 |
| 160 | 142 | 125 | 142 | 120 | 127 | 199 | 212 | 202 | 187 | 263 | |
| 47 | 41 | 35 | 29 | 24 | 20 | 23 | 32 | 38 | 38 | 38 | |
| 306 | 289 | 270 | 288 | 271 | 281 | 375 | 415 | 414 | 403 | 485 | |
| 214 | 197 | 180 | 202 | 187 | 197 | 272 | 298 | 300 | 293 | 375 | |
| 93 | 92 | 90 | 86 | 84 | 84 | 103 | 118 | 114 | 110 | 110 | |
| 306 | 289 | 270 | 288 | 271 | 281 | 375 | 415 | 414 | 403 | 485 |
| 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 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
Reserves ReservesCr | 91 | 96 | 102 | 108 | 117 | 126 | 144 | 162 | 165 | 169 | 175 |
| 160 | 142 | 125 | 142 | 120 | 127 | 199 | 212 | 202 | 187 | 263 | |
| 47 | 41 | 35 | 29 | 24 | 20 | 23 | 32 | 38 | 38 | 38 | |
| 306 | 289 | 270 | 288 | 271 | 281 | 375 | 415 | 414 | 403 | 485 | |
| 214 | 197 | 180 | 202 | 187 | 197 | 272 | 298 | 300 | 293 | 375 | |
| 93 | 92 | 90 | 86 | 84 | 84 | 103 | 118 | 114 | 110 | 110 | |
| 306 | 289 | 270 | 288 | 271 | 281 | 375 | 415 | 414 | 403 | 485 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 33 | 32 | 13 | 14 | 14 | 14 | -10 | -20 | -13 | 44 | -34 | |
| -4 | -4 | -3 | -1 | -3 | -5 | -23 | -20 | -2 | -4 | -8 | |
| -28 | -28 | -11 | -14 | -11 | -9 | 33 | 40 | 14 | -40 | 43 | |
Net Cash Flow Net Cash FlowCr | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 28 | 27 | 11 | 13 | 11 | 9 | -32 | -41 | -17 | 40 | |
CFO To PAT CFO To PAT% | 585.7 | 572.7 | 219.8 | 193.1 | 176.7 | 148.7 | -50.2 | -109.1 | -322.7 | 1,053.7 | -490.4 |
CFO To EBITDA CFO To EBITDA% | 151.5 | 149.8 | 61.5 | 69.6 | 71.0 | 74.5 | -31.4 | -55.8 | -51.5 | 158.3 | -110.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 33 | 32 | 13 | 14 | 14 | 14 | -10 | -20 | -13 | 44 | -34 | |
| -4 | -4 | -3 | -1 | -3 | -5 | -23 | -20 | -2 | -4 | -8 | |
| -28 | -28 | -11 | -14 | -11 | -9 | 33 | 40 | 14 | -40 | 43 | |
Net Cash Flow Net Cash FlowCr | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 28 | 27 | 11 | 13 | 11 | 9 | -32 | -41 | -17 | 40 | |
CFO To PAT CFO To PAT% | 585.7 | 572.7 | 219.8 | 193.1 | 176.7 | 148.7 | -50.2 | -109.1 | -322.7 | 1,053.7 | -490.4 |
CFO To EBITDA CFO To EBITDA% | 151.5 | 149.8 | 61.5 | 69.6 | 71.0 | 74.5 | -31.4 | -55.8 | -51.5 | 158.3 | -110.7 |
| 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 | 53 | 66 | 59 | 37 | 22 | 59 | 166 | 139 | 164 | 111 | 84 | 102 |
Price To Earnings Price To Earnings | 9.5 | 12.0 | 9.7 | 5.2 | 2.8 | 6.5 | 8.7 | 7.5 | 41.1 | 26.6 | 12.1 | 14.0 |
Price To Sales Price To Sales | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.4 | 0.3 | 0.4 | 0.2 | 0.1 | 0.2 |
Price To Book Price To Book | 0.5 | 0.6 | 0.5 | 0.3 | 0.2 | 0.4 | 1.1 | 0.8 | 0.9 | 0.6 | 0.5 | 0.6 |
EV To EBITDA EV To EBITDA | 7.9 | 7.9 | 7.3 | 5.5 | 4.2 | 5.0 | 7.8 | 7.3 | 12.8 | 8.6 | 8.6 | 9.1 |
GPM GPM% | 16.9 | 17.7 | 20.2 | 19.7 | 19.3 | 18.2 | 18.3 | 16.9 | 18.0 | 17.1 | ||
OPM OPM% | 6.8 | 7.1 | 8.3 | 7.2 | 6.8 | 5.7 | 6.8 | 6.5 | 6.1 | 6.0 | 5.5 | 5.1 |
NPM NPM% | 1.8 | 1.9 | 2.3 | 2.6 | 2.8 | 2.8 | 4.2 | 3.4 | 1.0 | 0.9 | 1.2 | 1.2 |
ROCE ROCE% | 8.4 | 8.3 | 8.3 | 8.3 | 8.1 | 8.1 | 11.2 | 10.3 | 6.0 | 6.8 | 6.5 | 6.5 |
ROE ROE% | 5.6 | 5.2 | 5.5 | 6.2 | 6.2 | 6.8 | 12.4 | 10.8 | 2.3 | 2.3 | 3.8 | 3.8 |
ROA ROA% | 1.8 | 1.9 | 2.3 | 2.5 | 2.9 | 3.3 | 5.1 | 4.4 | 1.0 | 1.0 | 1.4 | 1.4 |
| 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 | 53 | 66 | 59 | 37 | 22 | 59 | 166 | 139 | 164 | 111 | 84 | 102 |
Price To Earnings Price To Earnings | 9.5 | 12.0 | 9.7 | 5.2 | 2.8 | 6.5 | 8.7 | 7.5 | 41.1 | 26.6 | 12.1 | 14.0 |
Price To Sales Price To Sales | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.4 | 0.3 | 0.4 | 0.2 | 0.1 | 0.2 |
Price To Book Price To Book | 0.5 | 0.6 | 0.5 | 0.3 | 0.2 | 0.4 | 1.1 | 0.8 | 0.9 | 0.6 | 0.5 | 0.6 |
EV To EBITDA EV To EBITDA | 7.9 | 7.9 | 7.3 | 5.5 | 4.2 | 5.0 | 7.8 | 7.3 | 12.8 | 8.6 | 8.6 | 9.1 |
GPM GPM% | 16.9 | 17.7 | 20.2 | 19.7 | 19.3 | 18.2 | 18.3 | 16.9 | 18.0 | 17.1 | ||
OPM OPM% | 6.8 | 7.1 | 8.3 | 7.2 | 6.8 | 5.7 | 6.8 | 6.5 | 6.1 | 6.0 | 5.5 | 5.1 |
NPM NPM% | 1.8 | 1.9 | 2.3 | 2.6 | 2.8 | 2.8 | 4.2 | 3.4 | 1.0 | 0.9 | 1.2 | 1.2 |
ROCE ROCE% | 8.4 | 8.3 | 8.3 | 8.3 | 8.1 | 8.1 | 11.2 | 10.3 | 6.0 | 6.8 | 6.5 | 6.5 |
ROE ROE% | 5.6 | 5.2 | 5.5 | 6.2 | 6.2 | 6.8 | 12.4 | 10.8 | 2.3 | 2.3 | 3.8 | 3.8 |
ROA ROA% | 1.8 | 1.9 | 2.3 | 2.5 | 2.9 | 3.3 | 5.1 | 4.4 | 1.0 | 1.0 | 1.4 | 1.4 |
Documents — Basant Agro Tech (India) Ltd