| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 40 | 24 | 32 | 35 | 35 | 32 | 39 | 41 | 43 | 43 | 45 | 52 | |
Growth YoY Revenue Growth YoY% | -6.7 | -17.0 | -11.2 | -8.8 | -11.5 | 29.6 | 19.8 | 17.4 | 21.9 | 35.5 | 16.5 | 28.3 |
| 35 | 24 | 28 | 31 | 34 | 29 | 34 | 36 | 37 | 36 | 40 | 45 | |
| 4 | 0 | 5 | 3 | 1 | 3 | 5 | 5 | 6 | 7 | 5 | 7 | |
OPM OPM% | 10.7 | 1.3 | 14.4 | 10.0 | 3.8 | 9.0 | 12.3 | 12.6 | 13.7 | 15.9 | 11.8 | 13.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
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 | 3 | -1 | 4 | 3 | 0 | 2 | 4 | 4 | 5 | 6 | 4 | 6 |
| 3 | -1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | |
| 1 | 0 | 4 | 2 | 0 | 1 | 3 | 3 | 4 | 4 | 3 | 4 | |
Growth YoY PAT Growth YoY% | -60.0 | -99.2 | 82.5 | 21.5 | -160.0 | 14,000.0 | -32.7 | 10.0 | 852.1 | 151.1 | 13.9 | 54.0 |
NPM NPM% | 2.0 | 0.0 | 12.6 | 7.2 | -1.4 | 4.5 | 7.1 | 6.7 | 8.4 | 8.3 | 6.9 | 8.1 |
| 2.8 | 0.0 | 14.1 | 8.6 | -1.7 | 4.9 | 9.5 | 9.5 | 12.5 | 12.3 | 10.8 | 14.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 40 | 24 | 32 | 35 | 35 | 32 | 39 | 41 | 43 | 43 | 45 | 52 | |
Growth YoY Revenue Growth YoY% | -6.7 | -17.0 | -11.2 | -8.8 | -11.5 | 29.6 | 19.8 | 17.4 | 21.9 | 35.5 | 16.5 | 28.3 |
| 35 | 24 | 28 | 31 | 34 | 29 | 34 | 36 | 37 | 36 | 40 | 45 | |
| 4 | 0 | 5 | 3 | 1 | 3 | 5 | 5 | 6 | 7 | 5 | 7 | |
OPM OPM% | 10.7 | 1.3 | 14.4 | 10.0 | 3.8 | 9.0 | 12.3 | 12.6 | 13.7 | 15.9 | 11.8 | 13.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
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 | 3 | -1 | 4 | 3 | 0 | 2 | 4 | 4 | 5 | 6 | 4 | 6 |
| 3 | -1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | |
| 1 | 0 | 4 | 2 | 0 | 1 | 3 | 3 | 4 | 4 | 3 | 4 | |
Growth YoY PAT Growth YoY% | -60.0 | -99.2 | 82.5 | 21.5 | -160.0 | 14,000.0 | -32.7 | 10.0 | 852.1 | 151.1 | 13.9 | 54.0 |
NPM NPM% | 2.0 | 0.0 | 12.6 | 7.2 | -1.4 | 4.5 | 7.1 | 6.7 | 8.4 | 8.3 | 6.9 | 8.1 |
| 2.8 | 0.0 | 14.1 | 8.6 | -1.7 | 4.9 | 9.5 | 9.5 | 12.5 | 12.3 | 10.8 | 14.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 64 | 70 | 90 | 120 | 101 | 104 | 112 | 154 | 134 | 140 | 171 | 183 |
Growth Revenue Growth% | -0.1 | 9.4 | 27.1 | 34.0 | -16.2 | 3.9 | 7.5 | 37.6 | -13.0 | 4.2 | 22.4 | 25.2 |
| 60 | 65 | 85 | 112 | 94 | 99 | 111 | 140 | 121 | 128 | 148 | 158 | |
| 4 | 5 | 4 | 8 | 6 | 5 | 2 | 15 | 13 | 12 | 23 | 25 | |
OPM OPM% | 6.5 | 7.3 | 4.8 | 6.9 | 6.3 | 4.9 | 1.4 | 9.6 | 9.7 | 8.8 | 13.5 | 13.7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | 1 | 2 | 1 | 5 | 3 | 2 | -1 | 11 | 10 | 9 | 19 | 21 |
| 0 | 1 | 0 | 1 | 1 | 1 | 0 | 3 | 3 | 2 | 6 | 6 | |
PAT PATCr | 1 | 1 | 1 | 4 | 2 | 2 | -1 | 8 | 7 | 6 | 13 | 14 |
Growth PAT Growth% | 130.4 | 62.9 | -13.2 | 232.8 | -41.4 | -20.5 | -155.7 | 906.4 | -10.2 | -11.1 | 111.3 | 126.0 |
NPM NPM% | 1.2 | 1.8 | 1.2 | 3.1 | 2.1 | 1.6 | -0.8 | 5.0 | 5.2 | 4.4 | 7.6 | 7.9 |
| 2.7 | 4.4 | 3.9 | 12.8 | 7.5 | 6.0 | -3.3 | 26.8 | 24.1 | 21.4 | 45.2 | 50.3 |
| 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 | 64 | 70 | 90 | 120 | 101 | 104 | 112 | 154 | 134 | 140 | 171 | 183 |
Growth Revenue Growth% | -0.1 | 9.4 | 27.1 | 34.0 | -16.2 | 3.9 | 7.5 | 37.6 | -13.0 | 4.2 | 22.4 | 25.2 |
| 60 | 65 | 85 | 112 | 94 | 99 | 111 | 140 | 121 | 128 | 148 | 158 | |
| 4 | 5 | 4 | 8 | 6 | 5 | 2 | 15 | 13 | 12 | 23 | 25 | |
OPM OPM% | 6.5 | 7.3 | 4.8 | 6.9 | 6.3 | 4.9 | 1.4 | 9.6 | 9.7 | 8.8 | 13.5 | 13.7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | 1 | 2 | 1 | 5 | 3 | 2 | -1 | 11 | 10 | 9 | 19 | 21 |
| 0 | 1 | 0 | 1 | 1 | 1 | 0 | 3 | 3 | 2 | 6 | 6 | |
PAT PATCr | 1 | 1 | 1 | 4 | 2 | 2 | -1 | 8 | 7 | 6 | 13 | 14 |
Growth PAT Growth% | 130.4 | 62.9 | -13.2 | 232.8 | -41.4 | -20.5 | -155.7 | 906.4 | -10.2 | -11.1 | 111.3 | 126.0 |
NPM NPM% | 1.2 | 1.8 | 1.2 | 3.1 | 2.1 | 1.6 | -0.8 | 5.0 | 5.2 | 4.4 | 7.6 | 7.9 |
| 2.7 | 4.4 | 3.9 | 12.8 | 7.5 | 6.0 | -3.3 | 26.8 | 24.1 | 21.4 | 45.2 | 50.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 16 | 18 | 19 | 22 | 24 | 25 | 24 | 32 | 38 | 44 | 56 |
| 21 | 20 | 29 | 26 | 24 | 26 | 25 | 23 | 19 | 27 | 23 | |
| 3 | 2 | 2 | 2 | 2 | 2 | 12 | 11 | 9 | 11 | 10 | |
| 43 | 43 | 52 | 53 | 53 | 56 | 64 | 68 | 69 | 84 | 92 | |
| 27 | 28 | 37 | 36 | 37 | 40 | 30 | 37 | 35 | 40 | 47 | |
| 16 | 15 | 15 | 17 | 16 | 16 | 34 | 32 | 34 | 44 | 45 | |
| 43 | 43 | 52 | 53 | 53 | 56 | 64 | 68 | 69 | 84 | 92 |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 16 | 18 | 19 | 22 | 24 | 25 | 24 | 32 | 38 | 44 | 56 |
| 21 | 20 | 29 | 26 | 24 | 26 | 25 | 23 | 19 | 27 | 23 | |
| 3 | 2 | 2 | 2 | 2 | 2 | 12 | 11 | 9 | 11 | 10 | |
| 43 | 43 | 52 | 53 | 53 | 56 | 64 | 68 | 69 | 84 | 92 | |
| 27 | 28 | 37 | 36 | 37 | 40 | 30 | 37 | 35 | 40 | 47 | |
| 16 | 15 | 15 | 17 | 16 | 16 | 34 | 32 | 34 | 44 | 45 | |
| 43 | 43 | 52 | 53 | 53 | 56 | 64 | 68 | 69 | 84 | 92 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | -1 | 4 | 4 | 6 | 5 | 7 | 12 | 8 | 10 | 17 | |
| -1 | -1 | -2 | -4 | -2 | -2 | -20 | 0 | -3 | -14 | -4 | |
| -1 | 2 | -2 | 0 | -4 | -2 | 12 | -9 | -4 | 1 | -4 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 3 | 0 | -3 | 9 |
Free Cash Flow Free Cash FlowCr | 1 | -2 | 2 | 0 | 4 | 2 | -12 | 12 | 4 | -4 | 13 |
CFO To PAT CFO To PAT% | 260.6 | -68.5 | 352.3 | 99.7 | 283.5 | 262.3 | -782.8 | 155.8 | 110.1 | 162.6 | 127.4 |
CFO To EBITDA CFO To EBITDA% | 48.7 | -16.9 | 90.7 | 44.3 | 96.9 | 88.2 | 486.7 | 81.6 | 58.8 | 80.9 | 71.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | -1 | 4 | 4 | 6 | 5 | 7 | 12 | 8 | 10 | 17 | |
| -1 | -1 | -2 | -4 | -2 | -2 | -20 | 0 | -3 | -14 | -4 | |
| -1 | 2 | -2 | 0 | -4 | -2 | 12 | -9 | -4 | 1 | -4 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 3 | 0 | -3 | 9 |
Free Cash Flow Free Cash FlowCr | 1 | -2 | 2 | 0 | 4 | 2 | -12 | 12 | 4 | -4 | 13 |
CFO To PAT CFO To PAT% | 260.6 | -68.5 | 352.3 | 99.7 | 283.5 | 262.3 | -782.8 | 155.8 | 110.1 | 162.6 | 127.4 |
CFO To EBITDA CFO To EBITDA% | 48.7 | -16.9 | 90.7 | 44.3 | 96.9 | 88.2 | 486.7 | 81.6 | 58.8 | 80.9 | 71.6 |
| 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 | 15 | 23 | 32 | 40 | 32 | 40 | 49 | 85 | 113 | 99 | 132 | 206 |
Price To Earnings Price To Earnings | 20.2 | 18.3 | 29.1 | 10.9 | 14.9 | 23.3 | 11.0 | 16.3 | 16.1 | 10.2 | 14.2 | |
Price To Sales Price To Sales | 0.2 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.6 | 0.8 | 0.7 | 0.8 | 1.1 |
Price To Book Price To Book | 0.8 | 1.1 | 1.5 | 1.6 | 1.2 | 1.4 | 1.8 | 2.5 | 2.8 | 2.1 | 2.2 | 3.5 |
EV To EBITDA EV To EBITDA | 4.7 | 6.0 | 9.1 | 5.8 | 5.9 | 8.7 | 43.6 | 6.3 | 9.1 | 8.9 | 5.7 | 8.2 |
GPM GPM% | 22.9 | 23.6 | 19.2 | 19.0 | 20.3 | 18.1 | 13.0 | 19.2 | 20.0 | 20.2 | 25.1 | 25.1 |
OPM OPM% | 6.5 | 7.3 | 4.8 | 6.9 | 6.3 | 4.9 | 1.4 | 9.6 | 9.7 | 8.8 | 13.5 | 13.7 |
NPM NPM% | 1.2 | 1.8 | 1.2 | 3.1 | 2.1 | 1.6 | -0.8 | 5.0 | 5.2 | 4.4 | 7.6 | 7.9 |
ROCE ROCE% | 7.5 | 10.3 | 8.2 | 18.0 | 12.5 | 8.5 | -1.6 | 26.7 | 21.6 | 17.0 | 29.2 | 29.2 |
ROE ROE% | 4.1 | 6.2 | 5.2 | 14.8 | 8.1 | 6.1 | -3.5 | 22.4 | 16.9 | 13.3 | 22.1 | 22.1 |
ROA ROA% | 1.8 | 3.0 | 2.1 | 6.9 | 4.1 | 3.1 | -1.5 | 11.3 | 10.1 | 7.3 | 14.2 | 14.2 |
| 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 | 15 | 23 | 32 | 40 | 32 | 40 | 49 | 85 | 113 | 99 | 132 | 206 |
Price To Earnings Price To Earnings | 20.2 | 18.3 | 29.1 | 10.9 | 14.9 | 23.3 | 11.0 | 16.3 | 16.1 | 10.2 | 14.2 | |
Price To Sales Price To Sales | 0.2 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.6 | 0.8 | 0.7 | 0.8 | 1.1 |
Price To Book Price To Book | 0.8 | 1.1 | 1.5 | 1.6 | 1.2 | 1.4 | 1.8 | 2.5 | 2.8 | 2.1 | 2.2 | 3.5 |
EV To EBITDA EV To EBITDA | 4.7 | 6.0 | 9.1 | 5.8 | 5.9 | 8.7 | 43.6 | 6.3 | 9.1 | 8.9 | 5.7 | 8.2 |
GPM GPM% | 22.9 | 23.6 | 19.2 | 19.0 | 20.3 | 18.1 | 13.0 | 19.2 | 20.0 | 20.2 | 25.1 | 25.1 |
OPM OPM% | 6.5 | 7.3 | 4.8 | 6.9 | 6.3 | 4.9 | 1.4 | 9.6 | 9.7 | 8.8 | 13.5 | 13.7 |
NPM NPM% | 1.2 | 1.8 | 1.2 | 3.1 | 2.1 | 1.6 | -0.8 | 5.0 | 5.2 | 4.4 | 7.6 | 7.9 |
ROCE ROCE% | 7.5 | 10.3 | 8.2 | 18.0 | 12.5 | 8.5 | -1.6 | 26.7 | 21.6 | 17.0 | 29.2 | 29.2 |
ROE ROE% | 4.1 | 6.2 | 5.2 | 14.8 | 8.1 | 6.1 | -3.5 | 22.4 | 16.9 | 13.3 | 22.1 | 22.1 |
ROA ROA% | 1.8 | 3.0 | 2.1 | 6.9 | 4.1 | 3.1 | -1.5 | 11.3 | 10.1 | 7.3 | 14.2 | 14.2 |
Documents — Bhagwati Autocast Ltd