| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 16 | 19 | 26 | 21 | 23 | 20 | 27 | 20 | 13 | 23 | 17 | 17 | |
Growth YoY Revenue Growth YoY% | -4.7 | 34.6 | 67.3 | 43.8 | 47.0 | 3.4 | 2.6 | -3.5 | -44.5 | 16.2 | -34.6 | -12.1 |
| 13 | 16 | 22 | 17 | 20 | 17 | 25 | 18 | 12 | 20 | 16 | 17 | |
| 3 | 3 | 4 | 4 | 3 | 3 | 1 | 2 | 1 | 3 | 1 | 1 | |
OPM OPM% | 16.2 | 18.1 | 14.5 | 17.1 | 14.8 | 15.4 | 5.5 | 10.6 | 4.3 | 11.7 | 6.9 | 4.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 19 | 0 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 3 | 4 | 3 | 3 | 3 | 20 | 2 | 1 | 3 | 2 | 1 |
| 1 | 1 | 1 | 1 | 1 | 1 | 3 | 1 | 0 | 1 | 0 | 0 | |
| 2 | 2 | 3 | 2 | 2 | 2 | 17 | 2 | 0 | 2 | 1 | 1 | |
Growth YoY PAT Growth YoY% | 46.2 | 92.1 | 66.9 | 36.2 | 25.9 | -3.2 | 576.6 | -36.1 | -80.3 | 3.3 | -92.0 | -50.0 |
NPM NPM% | 12.1 | 11.5 | 9.7 | 11.7 | 10.4 | 10.8 | 63.9 | 7.8 | 3.7 | 9.6 | 7.8 | 4.4 |
| 8.6 | 9.7 | 11.2 | 10.7 | 10.8 | 9.4 | 75.8 | 6.8 | 2.1 | 9.7 | 6.1 | 3.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 16 | 19 | 26 | 21 | 23 | 20 | 27 | 20 | 13 | 23 | 17 | 17 | |
Growth YoY Revenue Growth YoY% | -4.7 | 34.6 | 67.3 | 43.8 | 47.0 | 3.4 | 2.6 | -3.5 | -44.5 | 16.2 | -34.6 | -12.1 |
| 13 | 16 | 22 | 17 | 20 | 17 | 25 | 18 | 12 | 20 | 16 | 17 | |
| 3 | 3 | 4 | 4 | 3 | 3 | 1 | 2 | 1 | 3 | 1 | 1 | |
OPM OPM% | 16.2 | 18.1 | 14.5 | 17.1 | 14.8 | 15.4 | 5.5 | 10.6 | 4.3 | 11.7 | 6.9 | 4.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 19 | 0 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 3 | 4 | 3 | 3 | 3 | 20 | 2 | 1 | 3 | 2 | 1 |
| 1 | 1 | 1 | 1 | 1 | 1 | 3 | 1 | 0 | 1 | 0 | 0 | |
| 2 | 2 | 3 | 2 | 2 | 2 | 17 | 2 | 0 | 2 | 1 | 1 | |
Growth YoY PAT Growth YoY% | 46.2 | 92.1 | 66.9 | 36.2 | 25.9 | -3.2 | 576.6 | -36.1 | -80.3 | 3.3 | -92.0 | -50.0 |
NPM NPM% | 12.1 | 11.5 | 9.7 | 11.7 | 10.4 | 10.8 | 63.9 | 7.8 | 3.7 | 9.6 | 7.8 | 4.4 |
| 8.6 | 9.7 | 11.2 | 10.7 | 10.8 | 9.4 | 75.8 | 6.8 | 2.1 | 9.7 | 6.1 | 3.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 36 | 36 | 24 | 44 | 44 | 38 | 47 | 60 | 75 | 90 | 73 | 71 |
Growth Revenue Growth% | 11.3 | 0.4 | -34.2 | 83.8 | -0.2 | -12.6 | 22.8 | 29.0 | 24.6 | 20.1 | -19.1 | -21.1 |
| 34 | 34 | 26 | 40 | 39 | 35 | 42 | 53 | 63 | 79 | 67 | 65 | |
| 2 | 2 | -3 | 4 | 5 | 3 | 5 | 7 | 12 | 11 | 7 | 5 | |
OPM OPM% | 6.4 | 6.1 | -10.7 | 8.9 | 10.8 | 7.7 | 10.7 | 12.2 | 16.4 | 12.7 | 8.9 | 7.5 |
| 0 | 0 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 20 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 0 | -1 | 3 | 4 | 3 | 5 | 7 | 12 | 29 | 7 | 6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 5 | 2 | 1 | |
PAT PATCr | 0 | 0 | -1 | 2 | 4 | 3 | 3 | 5 | 8 | 24 | 6 | 5 |
Growth PAT Growth% | 240.4 | -70.9 | -2,011.8 | 282.8 | 76.8 | -28.3 | 21.5 | 58.3 | 66.5 | 185.4 | -76.8 | -79.2 |
NPM NPM% | 0.6 | 0.2 | -4.8 | 4.8 | 8.4 | 6.9 | 6.8 | 8.4 | 11.2 | 26.6 | 7.6 | 6.8 |
| 0.9 | 0.3 | -5.0 | 9.2 | 8.2 | 11.7 | 14.2 | 22.5 | 37.4 | 106.7 | 24.8 | 21.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 36 | 36 | 24 | 44 | 44 | 38 | 47 | 60 | 75 | 90 | 73 | 71 |
Growth Revenue Growth% | 11.3 | 0.4 | -34.2 | 83.8 | -0.2 | -12.6 | 22.8 | 29.0 | 24.6 | 20.1 | -19.1 | -21.1 |
| 34 | 34 | 26 | 40 | 39 | 35 | 42 | 53 | 63 | 79 | 67 | 65 | |
| 2 | 2 | -3 | 4 | 5 | 3 | 5 | 7 | 12 | 11 | 7 | 5 | |
OPM OPM% | 6.4 | 6.1 | -10.7 | 8.9 | 10.8 | 7.7 | 10.7 | 12.2 | 16.4 | 12.7 | 8.9 | 7.5 |
| 0 | 0 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 20 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 0 | -1 | 3 | 4 | 3 | 5 | 7 | 12 | 29 | 7 | 6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 5 | 2 | 1 | |
PAT PATCr | 0 | 0 | -1 | 2 | 4 | 3 | 3 | 5 | 8 | 24 | 6 | 5 |
Growth PAT Growth% | 240.4 | -70.9 | -2,011.8 | 282.8 | 76.8 | -28.3 | 21.5 | 58.3 | 66.5 | 185.4 | -76.8 | -79.2 |
NPM NPM% | 0.6 | 0.2 | -4.8 | 4.8 | 8.4 | 6.9 | 6.8 | 8.4 | 11.2 | 26.6 | 7.6 | 6.8 |
| 0.9 | 0.3 | -5.0 | 9.2 | 8.2 | 11.7 | 14.2 | 22.5 | 37.4 | 106.7 | 24.8 | 21.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Reserves ReservesCr | -2 | -1 | -2 | 0 | 2 | 5 | 8 | 13 | 21 | 45 | 51 |
| 21 | 30 | 24 | 20 | 12 | 9 | 17 | 15 | 19 | 28 | 15 | |
| 2 | 22 | 22 | 21 | 21 | 18 | 15 | 11 | 6 | 2 | 2 | |
| 44 | 53 | 46 | 44 | 37 | 33 | 42 | 41 | 48 | 77 | 69 | |
| 30 | 38 | 34 | 33 | 26 | 23 | 33 | 31 | 37 | 66 | 42 | |
| 14 | 15 | 12 | 11 | 10 | 10 | 9 | 10 | 12 | 11 | 27 | |
| 44 | 53 | 46 | 44 | 37 | 33 | 42 | 41 | 48 | 77 | 69 |
| 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 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Reserves ReservesCr | -2 | -1 | -2 | 0 | 2 | 5 | 8 | 13 | 21 | 45 | 51 |
| 21 | 30 | 24 | 20 | 12 | 9 | 17 | 15 | 19 | 28 | 15 | |
| 2 | 22 | 22 | 21 | 21 | 18 | 15 | 11 | 6 | 2 | 2 | |
| 44 | 53 | 46 | 44 | 37 | 33 | 42 | 41 | 48 | 77 | 69 | |
| 30 | 38 | 34 | 33 | 26 | 23 | 33 | 31 | 37 | 66 | 42 | |
| 14 | 15 | 12 | 11 | 10 | 10 | 9 | 10 | 12 | 11 | 27 | |
| 44 | 53 | 46 | 44 | 37 | 33 | 42 | 41 | 48 | 77 | 69 |
| 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 | 4 | -5 | 5 | 7 | 7 | 1 | 5 | 6 | -1 | 3 | |
| -2 | -2 | 5 | 0 | 0 | -4 | 0 | -1 | 1 | 23 | -20 | |
| 0 | -2 | 0 | -5 | -7 | -4 | 0 | -4 | -7 | 0 | -5 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23 | -22 |
Free Cash Flow Free Cash FlowCr | 0 | 4 | 0 | 4 | 7 | 7 | 0 | 4 | 2 | 22 | 2 |
CFO To PAT CFO To PAT% | 1,112.7 | 6,111.8 | 469.6 | 226.8 | 198.0 | 283.5 | 23.2 | 100.3 | 69.5 | -4.1 | 53.9 |
CFO To EBITDA CFO To EBITDA% | 98.3 | 165.4 | 209.3 | 120.6 | 154.3 | 252.8 | 14.8 | 68.7 | 47.5 | -8.5 | 46.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 4 | -5 | 5 | 7 | 7 | 1 | 5 | 6 | -1 | 3 | |
| -2 | -2 | 5 | 0 | 0 | -4 | 0 | -1 | 1 | 23 | -20 | |
| 0 | -2 | 0 | -5 | -7 | -4 | 0 | -4 | -7 | 0 | -5 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23 | -22 |
Free Cash Flow Free Cash FlowCr | 0 | 4 | 0 | 4 | 7 | 7 | 0 | 4 | 2 | 22 | 2 |
CFO To PAT CFO To PAT% | 1,112.7 | 6,111.8 | 469.6 | 226.8 | 198.0 | 283.5 | 23.2 | 100.3 | 69.5 | -4.1 | 53.9 |
CFO To EBITDA CFO To EBITDA% | 98.3 | 165.4 | 209.3 | 120.6 | 154.3 | 252.8 | 14.8 | 68.7 | 47.5 | -8.5 | 46.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 12 | 16 | 11 | 16 | 16 | 25 | 45 | 177 | 271 | 159 | 148 | |
Price To Earnings Price To Earnings | 57.0 | 272.3 | 5.3 | 8.7 | 6.1 | 7.7 | 8.8 | 21.0 | 11.3 | 28.5 | 30.7 | |
Price To Sales Price To Sales | 0.3 | 0.4 | 0.3 | 0.4 | 0.4 | 0.5 | 0.7 | 2.4 | 3.0 | 2.2 | 2.1 | |
Price To Book Price To Book | -26.7 | 13.2 | 4.8 | 4.0 | 2.4 | 2.5 | 3.0 | 7.6 | 5.7 | 3.0 | 2.8 | |
EV To EBITDA EV To EBITDA | 9.4 | 20.2 | 9.5 | 7.6 | 10.8 | 8.2 | 7.7 | 14.8 | 22.2 | 24.4 | 28.6 | |
GPM GPM% | 30.5 | 32.4 | 29.0 | 34.0 | 37.6 | 34.2 | 35.3 | 36.2 | 38.0 | 37.4 | 38.9 | 38.9 |
OPM OPM% | 6.4 | 6.1 | -10.7 | 8.9 | 10.8 | 7.7 | 10.7 | 12.2 | 16.4 | 12.7 | 8.9 | 7.5 |
NPM NPM% | 0.6 | 0.2 | -4.8 | 4.8 | 8.4 | 6.9 | 6.8 | 8.4 | 11.2 | 26.6 | 7.6 | 6.8 |
ROCE ROCE% | 11.9 | 4.8 | 0.0 | 12.6 | 19.4 | 12.6 | 18.2 | 25.7 | 39.6 | 54.2 | 14.2 | 14.2 |
ROE ROE% | 27.9 | 4.9 | -1,145.2 | 91.8 | 91.2 | 39.0 | 32.3 | 33.9 | 36.1 | 50.8 | 10.5 | 10.5 |
ROA ROA% | 0.5 | 0.1 | -2.5 | 4.7 | 10.0 | 7.9 | 7.6 | 12.4 | 17.4 | 31.1 | 8.1 | 8.1 |
| 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 | 12 | 16 | 11 | 16 | 16 | 25 | 45 | 177 | 271 | 159 | 148 | |
Price To Earnings Price To Earnings | 57.0 | 272.3 | 5.3 | 8.7 | 6.1 | 7.7 | 8.8 | 21.0 | 11.3 | 28.5 | 30.7 | |
Price To Sales Price To Sales | 0.3 | 0.4 | 0.3 | 0.4 | 0.4 | 0.5 | 0.7 | 2.4 | 3.0 | 2.2 | 2.1 | |
Price To Book Price To Book | -26.7 | 13.2 | 4.8 | 4.0 | 2.4 | 2.5 | 3.0 | 7.6 | 5.7 | 3.0 | 2.8 | |
EV To EBITDA EV To EBITDA | 9.4 | 20.2 | 9.5 | 7.6 | 10.8 | 8.2 | 7.7 | 14.8 | 22.2 | 24.4 | 28.6 | |
GPM GPM% | 30.5 | 32.4 | 29.0 | 34.0 | 37.6 | 34.2 | 35.3 | 36.2 | 38.0 | 37.4 | 38.9 | 38.9 |
OPM OPM% | 6.4 | 6.1 | -10.7 | 8.9 | 10.8 | 7.7 | 10.7 | 12.2 | 16.4 | 12.7 | 8.9 | 7.5 |
NPM NPM% | 0.6 | 0.2 | -4.8 | 4.8 | 8.4 | 6.9 | 6.8 | 8.4 | 11.2 | 26.6 | 7.6 | 6.8 |
ROCE ROCE% | 11.9 | 4.8 | 0.0 | 12.6 | 19.4 | 12.6 | 18.2 | 25.7 | 39.6 | 54.2 | 14.2 | 14.2 |
ROE ROE% | 27.9 | 4.9 | -1,145.2 | 91.8 | 91.2 | 39.0 | 32.3 | 33.9 | 36.1 | 50.8 | 10.5 | 10.5 |
ROA ROA% | 0.5 | 0.1 | -2.5 | 4.7 | 10.0 | 7.9 | 7.6 | 12.4 | 17.4 | 31.1 | 8.1 | 8.1 |
Documents — Brady & Morris Engineering Company Ltd