| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 84 | 94 | 115 | 98 | 93 | 88 | 83 | 60 | 84 | 75 | 104 | 89 | |
Growth YoY Revenue Growth YoY% | -17.7 | -4.0 | 3.8 | 12.2 | 11.0 | -6.3 | -28.1 | -39.1 | -9.8 | -14.3 | 25.5 | 48.8 |
| 76 | 86 | 108 | 92 | 86 | 80 | 74 | 54 | 77 | 69 | 91 | 75 | |
| 8 | 7 | 7 | 6 | 7 | 8 | 9 | 6 | 7 | 7 | 13 | 14 | |
OPM OPM% | 9.5 | 7.8 | 6.2 | 6.3 | 7.1 | 9.2 | 10.3 | 9.8 | 8.6 | 8.7 | 12.5 | 16.1 |
| 1 | 1 | 2 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 8 | 7 | 8 | 6 | 6 | 8 | 8 | 6 | 6 | 6 | 12 | 14 |
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 4 | |
| 6 | 5 | 6 | 5 | 5 | 6 | 6 | 4 | 4 | 4 | 9 | 10 | |
Growth YoY PAT Growth YoY% | 289.7 | 1,914.8 | 214.9 | 16.5 | -22.0 | 4.8 | 1.9 | -11.2 | -5.9 | -22.8 | 62.0 | 148.0 |
NPM NPM% | 7.2 | 5.8 | 4.9 | 4.8 | 5.1 | 6.5 | 7.0 | 7.0 | 5.3 | 5.8 | 9.0 | 11.7 |
| 1.2 | 1.1 | 1.1 | 0.9 | 0.9 | 1.1 | 1.1 | 0.8 | 0.9 | 0.9 | 1.9 | 2.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 84 | 94 | 115 | 98 | 93 | 88 | 83 | 60 | 84 | 75 | 104 | 89 | |
Growth YoY Revenue Growth YoY% | -17.7 | -4.0 | 3.8 | 12.2 | 11.0 | -6.3 | -28.1 | -39.1 | -9.8 | -14.3 | 25.5 | 48.8 |
| 76 | 86 | 108 | 92 | 86 | 80 | 74 | 54 | 77 | 69 | 91 | 75 | |
| 8 | 7 | 7 | 6 | 7 | 8 | 9 | 6 | 7 | 7 | 13 | 14 | |
OPM OPM% | 9.5 | 7.8 | 6.2 | 6.3 | 7.1 | 9.2 | 10.3 | 9.8 | 8.6 | 8.7 | 12.5 | 16.1 |
| 1 | 1 | 2 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 8 | 7 | 8 | 6 | 6 | 8 | 8 | 6 | 6 | 6 | 12 | 14 |
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 4 | |
| 6 | 5 | 6 | 5 | 5 | 6 | 6 | 4 | 4 | 4 | 9 | 10 | |
Growth YoY PAT Growth YoY% | 289.7 | 1,914.8 | 214.9 | 16.5 | -22.0 | 4.8 | 1.9 | -11.2 | -5.9 | -22.8 | 62.0 | 148.0 |
NPM NPM% | 7.2 | 5.8 | 4.9 | 4.8 | 5.1 | 6.5 | 7.0 | 7.0 | 5.3 | 5.8 | 9.0 | 11.7 |
| 1.2 | 1.1 | 1.1 | 0.9 | 0.9 | 1.1 | 1.1 | 0.8 | 0.9 | 0.9 | 1.9 | 2.0 |
| 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 | 177 | 242 | 298 | 309 | 373 | 380 | 488 | 430 | 380 | 337 | 323 | 352 |
Growth Revenue Growth% | -9.6 | 36.4 | 23.2 | 3.7 | 20.7 | 1.9 | 28.5 | -11.8 | -11.6 | -11.3 | -4.3 | 8.9 |
| 168 | 227 | 276 | 285 | 340 | 340 | 442 | 417 | 352 | 308 | 290 | 311 | |
| 9 | 14 | 22 | 24 | 33 | 40 | 45 | 14 | 28 | 29 | 33 | 41 | |
OPM OPM% | 5.2 | 6.0 | 7.3 | 7.7 | 8.7 | 10.5 | 9.3 | 3.2 | 7.4 | 8.7 | 10.1 | 11.7 |
| 1 | 1 | 1 | 1 | 0 | 1 | 1 | 2 | 5 | 3 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 4 | 5 | 4 | 3 | 3 | 1 | 1 | 2 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 3 | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 4 |
PBT PBTCr | 2 | 8 | 16 | 19 | 27 | 37 | 43 | 11 | 29 | 28 | 30 | 38 |
| 1 | 3 | 4 | 5 | 7 | 9 | 11 | 3 | 7 | 7 | 8 | 10 | |
PAT PATCr | 2 | 5 | 12 | 14 | 21 | 27 | 32 | 8 | 21 | 21 | 23 | 29 |
Growth PAT Growth% | 203.8 | 212.3 | 134.1 | 18.2 | 48.9 | 32.8 | 16.2 | -75.2 | 168.1 | -1.3 | 7.3 | 40.3 |
NPM NPM% | 0.9 | 2.1 | 4.0 | 4.5 | 5.5 | 7.2 | 6.5 | 1.8 | 5.6 | 6.2 | 7.0 | 8.1 |
| 0.3 | 0.9 | 2.3 | 2.7 | 4.0 | 5.4 | 6.3 | 1.6 | 4.2 | 4.1 | 4.4 | 5.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 177 | 242 | 298 | 309 | 373 | 380 | 488 | 430 | 380 | 337 | 323 | 352 |
Growth Revenue Growth% | -9.6 | 36.4 | 23.2 | 3.7 | 20.7 | 1.9 | 28.5 | -11.8 | -11.6 | -11.3 | -4.3 | 8.9 |
| 168 | 227 | 276 | 285 | 340 | 340 | 442 | 417 | 352 | 308 | 290 | 311 | |
| 9 | 14 | 22 | 24 | 33 | 40 | 45 | 14 | 28 | 29 | 33 | 41 | |
OPM OPM% | 5.2 | 6.0 | 7.3 | 7.7 | 8.7 | 10.5 | 9.3 | 3.2 | 7.4 | 8.7 | 10.1 | 11.7 |
| 1 | 1 | 1 | 1 | 0 | 1 | 1 | 2 | 5 | 3 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 4 | 5 | 4 | 3 | 3 | 1 | 1 | 2 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 3 | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 4 |
PBT PBTCr | 2 | 8 | 16 | 19 | 27 | 37 | 43 | 11 | 29 | 28 | 30 | 38 |
| 1 | 3 | 4 | 5 | 7 | 9 | 11 | 3 | 7 | 7 | 8 | 10 | |
PAT PATCr | 2 | 5 | 12 | 14 | 21 | 27 | 32 | 8 | 21 | 21 | 23 | 29 |
Growth PAT Growth% | 203.8 | 212.3 | 134.1 | 18.2 | 48.9 | 32.8 | 16.2 | -75.2 | 168.1 | -1.3 | 7.3 | 40.3 |
NPM NPM% | 0.9 | 2.1 | 4.0 | 4.5 | 5.5 | 7.2 | 6.5 | 1.8 | 5.6 | 6.2 | 7.0 | 8.1 |
| 0.3 | 0.9 | 2.3 | 2.7 | 4.0 | 5.4 | 6.3 | 1.6 | 4.2 | 4.1 | 4.4 | 5.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 16 | 20 | 30 | 43 | 62 | 88 | 117 | 122 | 140 | 148 | 164 |
| 41 | 60 | 51 | 46 | 65 | 47 | 46 | 28 | 41 | 55 | 33 | |
| 22 | 24 | 18 | 15 | 9 | 7 | 8 | 7 | 7 | 6 | 6 | |
| 84 | 109 | 105 | 109 | 141 | 147 | 176 | 162 | 193 | 214 | 208 | |
| 44 | 70 | 69 | 76 | 102 | 104 | 130 | 112 | 142 | 164 | 153 | |
| 40 | 39 | 37 | 33 | 39 | 43 | 46 | 50 | 50 | 50 | 55 | |
| 84 | 109 | 105 | 109 | 141 | 147 | 176 | 162 | 193 | 214 | 208 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 16 | 20 | 30 | 43 | 62 | 88 | 117 | 122 | 140 | 148 | 164 |
| 41 | 60 | 51 | 46 | 65 | 47 | 46 | 28 | 41 | 55 | 33 | |
| 22 | 24 | 18 | 15 | 9 | 7 | 8 | 7 | 7 | 6 | 6 | |
| 84 | 109 | 105 | 109 | 141 | 147 | 176 | 162 | 193 | 214 | 208 | |
| 44 | 70 | 69 | 76 | 102 | 104 | 130 | 112 | 142 | 164 | 153 | |
| 40 | 39 | 37 | 33 | 39 | 43 | 46 | 50 | 50 | 50 | 55 | |
| 84 | 109 | 105 | 109 | 141 | 147 | 176 | 162 | 193 | 214 | 208 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 7 | 12 | 11 | 17 | 10 | 15 | 23 | 17 | -13 | 45 | |
| 0 | 0 | 0 | 0 | -7 | -5 | -6 | -12 | -10 | 12 | -26 | |
| -6 | -4 | -11 | -9 | -9 | -5 | -4 | -11 | -5 | -8 | -18 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | 1 | 2 | 2 | 0 | 5 | 0 | 2 | -9 | 1 |
Free Cash Flow Free Cash FlowCr | 5 | 6 | 11 | 10 | 10 | 11 | 15 | 17 | 14 | -16 | 38 |
CFO To PAT CFO To PAT% | 353.8 | 135.1 | 99.2 | 80.6 | 84.1 | 37.7 | 46.7 | 286.4 | 79.2 | -59.7 | 200.6 |
CFO To EBITDA CFO To EBITDA% | 62.0 | 47.2 | 53.3 | 46.9 | 53.4 | 25.9 | 32.8 | 163.0 | 60.0 | -42.6 | 138.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 7 | 12 | 11 | 17 | 10 | 15 | 23 | 17 | -13 | 45 | |
| 0 | 0 | 0 | 0 | -7 | -5 | -6 | -12 | -10 | 12 | -26 | |
| -6 | -4 | -11 | -9 | -9 | -5 | -4 | -11 | -5 | -8 | -18 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | 1 | 2 | 2 | 0 | 5 | 0 | 2 | -9 | 1 |
Free Cash Flow Free Cash FlowCr | 5 | 6 | 11 | 10 | 10 | 11 | 15 | 17 | 14 | -16 | 38 |
CFO To PAT CFO To PAT% | 353.8 | 135.1 | 99.2 | 80.6 | 84.1 | 37.7 | 46.7 | 286.4 | 79.2 | -59.7 | 200.6 |
CFO To EBITDA CFO To EBITDA% | 62.0 | 47.2 | 53.3 | 46.9 | 53.4 | 25.9 | 32.8 | 163.0 | 60.0 | -42.6 | 138.4 |
| 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 | 77 | 135 | 229 | 233 | 388 | 887 | 998 | 542 | 624 | 456 | 325 | 581 |
Price To Earnings Price To Earnings | 46.9 | 26.9 | 19.5 | 16.8 | 18.8 | 32.3 | 31.3 | 68.5 | 29.4 | 21.7 | 14.5 | 20.3 |
Price To Sales Price To Sales | 0.4 | 0.6 | 0.8 | 0.8 | 1.0 | 2.3 | 2.0 | 1.3 | 1.6 | 1.4 | 1.0 | 1.6 |
Price To Book Price To Book | 3.7 | 5.3 | 6.5 | 4.8 | 5.8 | 9.5 | 8.2 | 4.3 | 4.3 | 3.0 | 1.9 | 3.4 |
EV To EBITDA EV To EBITDA | 12.5 | 11.9 | 11.7 | 10.6 | 12.3 | 22.5 | 22.0 | 37.9 | 21.7 | 15.6 | 9.7 | 13.5 |
GPM GPM% | 11.5 | 11.2 | 11.9 | 12.0 | 13.2 | 15.5 | 14.3 | 10.1 | 14.8 | 18.1 | 19.3 | 19.3 |
OPM OPM% | 5.2 | 6.0 | 7.3 | 7.7 | 8.7 | 10.5 | 9.3 | 3.2 | 7.4 | 8.7 | 10.1 | 11.7 |
NPM NPM% | 0.9 | 2.1 | 4.0 | 4.5 | 5.5 | 7.2 | 6.5 | 1.8 | 5.6 | 6.2 | 7.0 | 8.1 |
ROCE ROCE% | 11.7 | 19.1 | 29.8 | 30.3 | 34.0 | 34.6 | 32.2 | 9.8 | 19.9 | 17.9 | 18.5 | 18.5 |
ROE ROE% | 7.7 | 19.7 | 33.1 | 28.7 | 30.6 | 29.5 | 26.1 | 6.2 | 14.6 | 13.7 | 13.3 | 13.3 |
ROA ROA% | 1.9 | 4.6 | 11.2 | 12.7 | 14.6 | 18.7 | 18.1 | 4.9 | 11.0 | 9.8 | 10.8 | 10.8 |
| 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 | 77 | 135 | 229 | 233 | 388 | 887 | 998 | 542 | 624 | 456 | 325 | 581 |
Price To Earnings Price To Earnings | 46.9 | 26.9 | 19.5 | 16.8 | 18.8 | 32.3 | 31.3 | 68.5 | 29.4 | 21.7 | 14.5 | 20.3 |
Price To Sales Price To Sales | 0.4 | 0.6 | 0.8 | 0.8 | 1.0 | 2.3 | 2.0 | 1.3 | 1.6 | 1.4 | 1.0 | 1.6 |
Price To Book Price To Book | 3.7 | 5.3 | 6.5 | 4.8 | 5.8 | 9.5 | 8.2 | 4.3 | 4.3 | 3.0 | 1.9 | 3.4 |
EV To EBITDA EV To EBITDA | 12.5 | 11.9 | 11.7 | 10.6 | 12.3 | 22.5 | 22.0 | 37.9 | 21.7 | 15.6 | 9.7 | 13.5 |
GPM GPM% | 11.5 | 11.2 | 11.9 | 12.0 | 13.2 | 15.5 | 14.3 | 10.1 | 14.8 | 18.1 | 19.3 | 19.3 |
OPM OPM% | 5.2 | 6.0 | 7.3 | 7.7 | 8.7 | 10.5 | 9.3 | 3.2 | 7.4 | 8.7 | 10.1 | 11.7 |
NPM NPM% | 0.9 | 2.1 | 4.0 | 4.5 | 5.5 | 7.2 | 6.5 | 1.8 | 5.6 | 6.2 | 7.0 | 8.1 |
ROCE ROCE% | 11.7 | 19.1 | 29.8 | 30.3 | 34.0 | 34.6 | 32.2 | 9.8 | 19.9 | 17.9 | 18.5 | 18.5 |
ROE ROE% | 7.7 | 19.7 | 33.1 | 28.7 | 30.6 | 29.5 | 26.1 | 6.2 | 14.6 | 13.7 | 13.3 | 13.3 |
ROA ROA% | 1.9 | 4.6 | 11.2 | 12.7 | 14.6 | 18.7 | 18.1 | 4.9 | 11.0 | 9.8 | 10.8 | 10.8 |
Documents — Black Rose Industries Ltd
Concall Transcript Summaries — Black Rose Industries Ltd