| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 10 | 7 | 19 | 22 | 41 | 63 | 55 | 113 | |
Growth YoY Revenue Growth YoY% | 89.8 | 202.1 | 116.2 | 184.0 | 34.1 | 80.4 | ||
| 7 | 7 | 15 | 16 | 37 | 56 | 36 | 67 | |
| 3 | 1 | 4 | 6 | 4 | 7 | 19 | 47 | |
OPM OPM% | 30.9 | 10.4 | 21.4 | 26.2 | 8.9 | 10.9 | 34.8 | 41.2 |
| 1 | 1 | 1 | 1 | 1 | 1 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 6 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 |
PBT PBTCr | 4 | 1 | 4 | 6 | 3 | 6 | 19 | 42 |
| 1 | 0 | 1 | 2 | 3 | 1 | 7 | 7 | |
| 2 | 1 | 3 | 3 | 0 | 4 | 12 | 33 | |
Growth YoY PAT Growth YoY% | 8.6 | 313.2 | -98.8 | 54.5 | 40,433.3 | 670.3 | ||
NPM NPM% | 23.4 | 9.3 | 13.4 | 12.7 | 0.1 | 6.9 | 22.3 | 29.5 |
| 1.5 | 0.6 | 1.1 | 1.2 | 0.6 | 0.1 | 3.5 | 30.6 |
| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 10 | 7 | 19 | 22 | 41 | 63 | 55 | 113 | |
Growth YoY Revenue Growth YoY% | 89.8 | 202.1 | 116.2 | 184.0 | 34.1 | 80.4 | ||
| 7 | 7 | 15 | 16 | 37 | 56 | 36 | 67 | |
| 3 | 1 | 4 | 6 | 4 | 7 | 19 | 47 | |
OPM OPM% | 30.9 | 10.4 | 21.4 | 26.2 | 8.9 | 10.9 | 34.8 | 41.2 |
| 1 | 1 | 1 | 1 | 1 | 1 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 6 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 |
PBT PBTCr | 4 | 1 | 4 | 6 | 3 | 6 | 19 | 42 |
| 1 | 0 | 1 | 2 | 3 | 1 | 7 | 7 | |
| 2 | 1 | 3 | 3 | 0 | 4 | 12 | 33 | |
Growth YoY PAT Growth YoY% | 8.6 | 313.2 | -98.8 | 54.5 | 40,433.3 | 670.3 | ||
NPM NPM% | 23.4 | 9.3 | 13.4 | 12.7 | 0.1 | 6.9 | 22.3 | 29.5 |
| 1.5 | 0.6 | 1.1 | 1.2 | 0.6 | 0.1 | 3.5 | 30.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 0 | 1 | 17 | 41 | 103 | 168 |
Growth Revenue Growth% | -10.7 | 265.4 | 1,152.8 | 137.5 | 152.9 | 62.2 | |
| 0 | 0 | 1 | 13 | 31 | 90 | 102 | |
| 0 | 0 | 1 | 4 | 10 | 13 | 66 | |
OPM OPM% | 63.5 | -14.0 | 45.5 | 22.2 | 24.0 | 12.6 | 39.1 |
| 1 | 1 | 2 | 2 | 1 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 2 | 7 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 1 | 1 | 2 |
PBT PBTCr | 1 | 1 | 1 | 4 | 9 | 8 | 59 |
| 0 | 0 | 0 | 1 | 3 | 4 | 14 | |
PAT PATCr | 1 | 1 | 1 | 3 | 5 | 4 | 46 |
Growth PAT Growth% | -32.5 | 105.5 | 150.1 | 77.2 | -17.9 | 943.3 | |
NPM NPM% | 205.5 | 155.4 | 87.4 | 17.4 | 13.0 | 4.2 | 27.2 |
| 13.8 | 6.3 | 12.9 | 2.0 | 2.4 | 1.6 | 34.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 0 | 1 | 17 | 41 | 103 | 168 |
Growth Revenue Growth% | -10.7 | 265.4 | 1,152.8 | 137.5 | 152.9 | 62.2 | |
| 0 | 0 | 1 | 13 | 31 | 90 | 102 | |
| 0 | 0 | 1 | 4 | 10 | 13 | 66 | |
OPM OPM% | 63.5 | -14.0 | 45.5 | 22.2 | 24.0 | 12.6 | 39.1 |
| 1 | 1 | 2 | 2 | 1 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 2 | 7 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 1 | 1 | 2 |
PBT PBTCr | 1 | 1 | 1 | 4 | 9 | 8 | 59 |
| 0 | 0 | 0 | 1 | 3 | 4 | 14 | |
PAT PATCr | 1 | 1 | 1 | 3 | 5 | 4 | 46 |
Growth PAT Growth% | -32.5 | 105.5 | 150.1 | 77.2 | -17.9 | 943.3 | |
NPM NPM% | 205.5 | 155.4 | 87.4 | 17.4 | 13.0 | 4.2 | 27.2 |
| 13.8 | 6.3 | 12.9 | 2.0 | 2.4 | 1.6 | 34.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 35 | 89 | 90 | 127 | 129 | 131 | 166 |
| 82 | 39 | 61 | 112 | 258 | 148 | 182 | |
| 0 | 5 | 7 | 7 | 43 | 38 | 113 | |
| 118 | 134 | 159 | 257 | 445 | 332 | 491 | |
| 90 | 105 | 124 | 171 | 349 | 263 | 379 | |
| 28 | 30 | 34 | 86 | 96 | 69 | 112 | |
| 118 | 134 | 159 | 257 | 445 | 332 | 491 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 35 | 89 | 90 | 127 | 129 | 131 | 166 |
| 82 | 39 | 61 | 112 | 258 | 148 | 182 | |
| 0 | 5 | 7 | 7 | 43 | 38 | 113 | |
| 118 | 134 | 159 | 257 | 445 | 332 | 491 | |
| 90 | 105 | 124 | 171 | 349 | 263 | 379 | |
| 28 | 30 | 34 | 86 | 96 | 69 | 112 | |
| 118 | 134 | 159 | 257 | 445 | 332 | 491 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -74 | -4 | 4 | 35 | -44 | -21 | 10 | |
| 2 | -2 | -6 | -78 | 9 | 20 | -87 | |
| 73 | 6 | 2 | 45 | 35 | -3 | 82 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 1 | 2 | 1 | -4 | 5 |
Free Cash Flow Free Cash FlowCr | -74 | -4 | 8 | 33 | -63 | -20 | 23 |
CFO To PAT CFO To PAT% | -8,568.2 | -661.0 | 353.3 | 1,149.0 | -819.6 | -476.9 | 22.0 |
CFO To EBITDA CFO To EBITDA% | -27,718.5 | 7,344.3 | 679.2 | 904.1 | -444.3 | -159.5 | 15.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -74 | -4 | 4 | 35 | -44 | -21 | 10 | |
| 2 | -2 | -6 | -78 | 9 | 20 | -87 | |
| 73 | 6 | 2 | 45 | 35 | -3 | 82 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 1 | 2 | 1 | -4 | 5 |
Free Cash Flow Free Cash FlowCr | -74 | -4 | 8 | 33 | -63 | -20 | 23 |
CFO To PAT CFO To PAT% | -8,568.2 | -661.0 | 353.3 | 1,149.0 | -819.6 | -476.9 | 22.0 |
CFO To EBITDA CFO To EBITDA% | -27,718.5 | 7,344.3 | 679.2 | 904.1 | -444.3 | -159.5 | 15.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 217 | 166 | 378 | 1,041 | 943 | |||
Price To Earnings Price To Earnings | 113.5 | 68.5 | 223.1 | 29.6 | 26.8 | |||
Price To Sales Price To Sales | 12.6 | 4.1 | 3.6 | 6.2 | 5.6 | |||
Price To Book Price To Book | 1.6 | 1.2 | 2.7 | 5.9 | 5.3 | |||
EV To EBITDA EV To EBITDA | 66.2 | 32.2 | 34.9 | 18.6 | 17.0 | |||
GPM GPM% | 100.0 | 80.1 | 96.2 | 33.6 | 28.5 | 16.3 | 42.5 | 42.5 |
OPM OPM% | 63.5 | -14.0 | 45.5 | 22.2 | 24.0 | 12.6 | 39.1 | 39.1 |
NPM NPM% | 205.5 | 155.4 | 87.4 | 17.4 | 13.0 | 4.2 | 27.2 | 27.2 |
ROCE ROCE% | 1.1 | 0.6 | 1.4 | 2.9 | 3.4 | 4.8 | 18.1 | 18.1 |
ROE ROE% | 2.5 | 0.7 | 1.3 | 2.2 | 3.8 | 3.1 | 25.9 | 25.9 |
ROA ROA% | 0.7 | 0.4 | 0.8 | 1.2 | 1.2 | 1.3 | 9.3 | 9.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 217 | 166 | 378 | 1,041 | 943 | |||
Price To Earnings Price To Earnings | 113.5 | 68.5 | 223.1 | 29.6 | 26.8 | |||
Price To Sales Price To Sales | 12.6 | 4.1 | 3.6 | 6.2 | 5.6 | |||
Price To Book Price To Book | 1.6 | 1.2 | 2.7 | 5.9 | 5.3 | |||
EV To EBITDA EV To EBITDA | 66.2 | 32.2 | 34.9 | 18.6 | 17.0 | |||
GPM GPM% | 100.0 | 80.1 | 96.2 | 33.6 | 28.5 | 16.3 | 42.5 | 42.5 |
OPM OPM% | 63.5 | -14.0 | 45.5 | 22.2 | 24.0 | 12.6 | 39.1 | 39.1 |
NPM NPM% | 205.5 | 155.4 | 87.4 | 17.4 | 13.0 | 4.2 | 27.2 | 27.2 |
ROCE ROCE% | 1.1 | 0.6 | 1.4 | 2.9 | 3.4 | 4.8 | 18.1 | 18.1 |
ROE ROE% | 2.5 | 0.7 | 1.3 | 2.2 | 3.8 | 3.1 | 25.9 | 25.9 |
ROA ROA% | 0.7 | 0.4 | 0.8 | 1.2 | 1.2 | 1.3 | 9.3 | 9.3 |
Documents — B-Right RealEstate Ltd