| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 3 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | |
Growth YoY Revenue Growth YoY% | -4.2 | 20.8 | 9.8 | 21.9 | 23.4 | 7.9 | 2.0 | 3.3 | 6.7 | 14.2 | 55.2 | 11.1 |
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | |
| 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | |
OPM OPM% | 24.4 | 22.1 | 16.2 | 23.7 | 22.9 | 17.7 | 15.1 | 7.5 | 4.8 | 10.0 | 31.2 | 11.0 |
| 1 | 1 | 0 | 1 | 1 | 0 | -5 | 1 | 0 | 1 | -1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 1 | 1 | 1 | 1 | -5 | 1 | 0 | 1 | 0 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | 1 | 1 | 1 | 0 | -5 | 2 | 0 | 0 | 0 | 1 | |
Growth YoY PAT Growth YoY% | 20.8 | 6.3 | 34.8 | 2.8 | 58.6 | -77.4 | -877.4 | 47.3 | -107.3 | 142.1 | 109.8 | -16.1 |
NPM NPM% | 42.4 | 31.5 | 25.1 | 44.9 | 54.5 | 6.6 | -191.3 | 64.0 | -3.7 | 14.0 | 12.0 | 48.4 |
| 15.9 | 21.4 | 17.0 | 23.8 | 30.5 | 0.7 | -120.6 | 40.4 | -2.5 | 11.6 | 11.7 | 33.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 3 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | |
Growth YoY Revenue Growth YoY% | -4.2 | 20.8 | 9.8 | 21.9 | 23.4 | 7.9 | 2.0 | 3.3 | 6.7 | 14.2 | 55.2 | 11.1 |
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | |
| 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | |
OPM OPM% | 24.4 | 22.1 | 16.2 | 23.7 | 22.9 | 17.7 | 15.1 | 7.5 | 4.8 | 10.0 | 31.2 | 11.0 |
| 1 | 1 | 0 | 1 | 1 | 0 | -5 | 1 | 0 | 1 | -1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 1 | 1 | 1 | 1 | -5 | 1 | 0 | 1 | 0 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | 1 | 1 | 1 | 0 | -5 | 2 | 0 | 0 | 0 | 1 | |
Growth YoY PAT Growth YoY% | 20.8 | 6.3 | 34.8 | 2.8 | 58.6 | -77.4 | -877.4 | 47.3 | -107.3 | 142.1 | 109.8 | -16.1 |
NPM NPM% | 42.4 | 31.5 | 25.1 | 44.9 | 54.5 | 6.6 | -191.3 | 64.0 | -3.7 | 14.0 | 12.0 | 48.4 |
| 15.9 | 21.4 | 17.0 | 23.8 | 30.5 | 0.7 | -120.6 | 40.4 | -2.5 | 11.6 | 11.7 | 33.9 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 6 | 9 | 9 | 10 | 12 | 13 |
Growth Revenue Growth% | 47.1 | 6.6 | 12.7 | 19.8 | 21.5 | |
| 4 | 7 | 7 | 9 | 11 | 11 | |
| 1 | 2 | 2 | 2 | 2 | 2 | |
OPM OPM% | 24.6 | 24.7 | 20.7 | 16.1 | 14.9 | 15.7 |
| 1 | 1 | 3 | -3 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 0 | 0 |
PBT PBTCr | 3 | 3 | 5 | -2 | 3 | 3 |
| 1 | 1 | 1 | 1 | 0 | 1 | |
PAT PATCr | 2 | 2 | 3 | -3 | 2 | 2 |
Growth PAT Growth% | 19.1 | 50.0 | -190.7 | 179.1 | 234.4 | |
NPM NPM% | 32.5 | 26.3 | 37.0 | -29.8 | 19.7 | 17.2 |
| 46.5 | 44.7 | 78.1 | -77.2 | 61.1 | 54.6 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 6 | 9 | 9 | 10 | 12 | 13 |
Growth Revenue Growth% | 47.1 | 6.6 | 12.7 | 19.8 | 21.5 | |
| 4 | 7 | 7 | 9 | 11 | 11 | |
| 1 | 2 | 2 | 2 | 2 | 2 | |
OPM OPM% | 24.6 | 24.7 | 20.7 | 16.1 | 14.9 | 15.7 |
| 1 | 1 | 3 | -3 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 0 | 0 |
PBT PBTCr | 3 | 3 | 5 | -2 | 3 | 3 |
| 1 | 1 | 1 | 1 | 0 | 1 | |
PAT PATCr | 2 | 2 | 3 | -3 | 2 | 2 |
Growth PAT Growth% | 19.1 | 50.0 | -190.7 | 179.1 | 234.4 | |
NPM NPM% | 32.5 | 26.3 | 37.0 | -29.8 | 19.7 | 17.2 |
| 46.5 | 44.7 | 78.1 | -77.2 | 61.1 | 54.6 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 0 |
Reserves ReservesCr | 22 | 24 | 27 | 26 | 29 |
| 5 | 6 | 3 | 4 | 5 | |
| 1 | 2 | 2 | 3 | 2 | |
| 29 | 32 | 33 | 33 | 36 | |
| 12 | 17 | 16 | 11 | 21 | |
| 17 | 16 | 17 | 23 | 15 | |
| 29 | 32 | 33 | 33 | 36 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 0 |
Reserves ReservesCr | 22 | 24 | 27 | 26 | 29 |
| 5 | 6 | 3 | 4 | 5 | |
| 1 | 2 | 2 | 3 | 2 | |
| 29 | 32 | 33 | 33 | 36 | |
| 12 | 17 | 16 | 11 | 21 | |
| 17 | 16 | 17 | 23 | 15 | |
| 29 | 32 | 33 | 33 | 36 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 2 | 2 | 5 | 2 | 2 | |
| -2 | -2 | -4 | -2 | -1 | |
| 0 | 1 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 1 |
Free Cash Flow Free Cash FlowCr | 2 | 1 | 5 | 1 | 2 |
CFO To PAT CFO To PAT% | 96.0 | 91.5 | 134.9 | -74.4 | 68.2 |
CFO To EBITDA CFO To EBITDA% | 126.9 | 97.4 | 241.4 | 137.3 | 90.0 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 2 | 2 | 5 | 2 | 2 | |
| -2 | -2 | -4 | -2 | -1 | |
| 0 | 1 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 1 |
Free Cash Flow Free Cash FlowCr | 2 | 1 | 5 | 1 | 2 |
CFO To PAT CFO To PAT% | 96.0 | 91.5 | 134.9 | -74.4 | 68.2 |
CFO To EBITDA CFO To EBITDA% | 126.9 | 97.4 | 241.4 | 137.3 | 90.0 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 24 | 28 | 56 | 64 | 67 | 63 |
Price To Earnings Price To Earnings | 12.9 | 15.5 | 18.0 | 27.4 | 28.8 | |
Price To Sales Price To Sales | 4.1 | 3.2 | 6.1 | 6.1 | 5.4 | 5.0 |
Price To Book Price To Book | 1.1 | 1.1 | 2.1 | 2.4 | 2.3 | 2.2 |
EV To EBITDA EV To EBITDA | 16.3 | 13.0 | 29.4 | 37.6 | 35.5 | 31.3 |
GPM GPM% | 74.1 | 66.7 | 70.1 | 68.8 | 70.4 | 70.4 |
OPM OPM% | 24.6 | 24.7 | 20.7 | 16.1 | 14.9 | 15.7 |
NPM NPM% | 32.5 | 26.3 | 37.0 | -29.8 | 19.7 | 17.2 |
ROCE ROCE% | 11.4 | 12.0 | 16.4 | -7.0 | 9.1 | 9.1 |
ROE ROE% | 8.3 | 9.3 | 12.5 | -11.6 | 8.4 | 8.4 |
ROA ROA% | 6.6 | 7.0 | 10.3 | -9.3 | 6.8 | 6.8 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 24 | 28 | 56 | 64 | 67 | 63 |
Price To Earnings Price To Earnings | 12.9 | 15.5 | 18.0 | 27.4 | 28.8 | |
Price To Sales Price To Sales | 4.1 | 3.2 | 6.1 | 6.1 | 5.4 | 5.0 |
Price To Book Price To Book | 1.1 | 1.1 | 2.1 | 2.4 | 2.3 | 2.2 |
EV To EBITDA EV To EBITDA | 16.3 | 13.0 | 29.4 | 37.6 | 35.5 | 31.3 |
GPM GPM% | 74.1 | 66.7 | 70.1 | 68.8 | 70.4 | 70.4 |
OPM OPM% | 24.6 | 24.7 | 20.7 | 16.1 | 14.9 | 15.7 |
NPM NPM% | 32.5 | 26.3 | 37.0 | -29.8 | 19.7 | 17.2 |
ROCE ROCE% | 11.4 | 12.0 | 16.4 | -7.0 | 9.1 | 9.1 |
ROE ROE% | 8.3 | 9.3 | 12.5 | -11.6 | 8.4 | 8.4 |
ROA ROA% | 6.6 | 7.0 | 10.3 | -9.3 | 6.8 | 6.8 |
Documents — Bombay Cycle & Motor Agency Ltd