| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 10 | 16 | 7 | 0 | 3 | 36 | 9 | 5 | 3 | 34 | 6 | |
Growth YoY Revenue Growth YoY% | -35.7 | 17,316.7 | 86.6 | 20.4 | -85.9 | -75.9 | 120.8 | 25.7 | 1,000.0 | 14.3 | -6.1 | -27.0 |
| 3 | 9 | 14 | 6 | 1 | 3 | 31 | 8 | 5 | 3 | 32 | 6 | |
| 0 | 1 | 2 | 1 | 0 | -1 | 5 | 1 | 0 | -1 | 2 | 0 | |
OPM OPM% | 11.7 | 10.2 | 14.2 | 14.3 | -106.5 | -24.2 | 12.9 | 12.4 | 0.0 | -18.4 | 4.9 | 2.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 0 | 0 | 0 | -1 | -1 | 3 | 1 | -1 | -1 | 2 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
| 0 | 0 | 1 | 0 | -1 | -1 | 3 | 1 | -1 | -1 | 1 | 0 | |
Growth YoY PAT Growth YoY% | -100.0 | 121.1 | 82.7 | 36.4 | -421.9 | 221.1 | 280.0 | 51.7 | 59.9 | -51.8 | -180.7 | |
NPM NPM% | 0.0 | 3.9 | 5.8 | 2.2 | -252.2 | -52.4 | 8.5 | 6.6 | -11.1 | -18.4 | 4.3 | -7.3 |
| 0.0 | 0.2 | 0.5 | 0.1 | -0.6 | -0.7 | 1.6 | 0.3 | -0.3 | -0.3 | 0.8 | -0.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 10 | 16 | 7 | 0 | 3 | 36 | 9 | 5 | 3 | 34 | 6 | |
Growth YoY Revenue Growth YoY% | -35.7 | 17,316.7 | 86.6 | 20.4 | -85.9 | -75.9 | 120.8 | 25.7 | 1,000.0 | 14.3 | -6.1 | -27.0 |
| 3 | 9 | 14 | 6 | 1 | 3 | 31 | 8 | 5 | 3 | 32 | 6 | |
| 0 | 1 | 2 | 1 | 0 | -1 | 5 | 1 | 0 | -1 | 2 | 0 | |
OPM OPM% | 11.7 | 10.2 | 14.2 | 14.3 | -106.5 | -24.2 | 12.9 | 12.4 | 0.0 | -18.4 | 4.9 | 2.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 0 | 0 | 0 | -1 | -1 | 3 | 1 | -1 | -1 | 2 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
| 0 | 0 | 1 | 0 | -1 | -1 | 3 | 1 | -1 | -1 | 1 | 0 | |
Growth YoY PAT Growth YoY% | -100.0 | 121.1 | 82.7 | 36.4 | -421.9 | 221.1 | 280.0 | 51.7 | 59.9 | -51.8 | -180.7 | |
NPM NPM% | 0.0 | 3.9 | 5.8 | 2.2 | -252.2 | -52.4 | 8.5 | 6.6 | -11.1 | -18.4 | 4.3 | -7.3 |
| 0.0 | 0.2 | 0.5 | 0.1 | -0.6 | -0.7 | 1.6 | 0.3 | -0.3 | -0.3 | 0.8 | -0.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 79 | 65 | 33 | 37 | 25 | 30 | 27 | 16 | 36 | 46 | 50 | 48 |
Growth Revenue Growth% | -16.7 | -16.8 | -49.2 | 11.7 | -33.2 | 21.3 | -10.9 | -38.6 | 117.0 | 28.4 | 9.9 | 0.9 |
| 75 | 65 | 30 | 32 | 23 | 26 | 24 | 16 | 31 | 41 | 48 | 47 | |
| 4 | 0 | 3 | 5 | 2 | 4 | 3 | 0 | 5 | 5 | 2 | 1 | |
OPM OPM% | 4.8 | 0.3 | 8.4 | 13.0 | 8.9 | 13.0 | 11.8 | 2.3 | 13.0 | 9.8 | 4.3 | 2.6 |
| 0 | 6 | 1 | 1 | 4 | 0 | 1 | 1 | 1 | 1 | 3 | ||
Interest Expense Interest ExpenseCr | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 2 | 1 |
Depreciation DepreciationCr | 1 | 1 | 2 | 2 | 3 | 3 | 3 | 2 | 3 | 3 | 3 | 3 |
PBT PBTCr | 1 | 3 | 0 | 2 | 2 | 1 | 1 | -2 | 1 | 1 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 1 | 1 | |
PAT PATCr | 1 | 3 | 0 | 2 | 2 | 0 | 1 | -1 | 1 | 1 | 1 | 0 |
Growth PAT Growth% | -16.9 | 263.6 | -97.3 | 2,293.3 | 6.4 | -77.7 | 19.2 | -344.2 | 205.5 | -51.2 | 32.7 | -107.0 |
NPM NPM% | 1.1 | 4.7 | 0.3 | 5.4 | 8.6 | 1.6 | 2.1 | -8.4 | 4.1 | 1.6 | 1.9 | -0.2 |
| 0.4 | 1.6 | 0.0 | 1.1 | 1.1 | 0.3 | 0.3 | -0.7 | 0.8 | 0.4 | 0.5 | 0.0 |
| 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 | 79 | 65 | 33 | 37 | 25 | 30 | 27 | 16 | 36 | 46 | 50 | 48 |
Growth Revenue Growth% | -16.7 | -16.8 | -49.2 | 11.7 | -33.2 | 21.3 | -10.9 | -38.6 | 117.0 | 28.4 | 9.9 | 0.9 |
| 75 | 65 | 30 | 32 | 23 | 26 | 24 | 16 | 31 | 41 | 48 | 47 | |
| 4 | 0 | 3 | 5 | 2 | 4 | 3 | 0 | 5 | 5 | 2 | 1 | |
OPM OPM% | 4.8 | 0.3 | 8.4 | 13.0 | 8.9 | 13.0 | 11.8 | 2.3 | 13.0 | 9.8 | 4.3 | 2.6 |
| 0 | 6 | 1 | 1 | 4 | 0 | 1 | 1 | 1 | 1 | 3 | ||
Interest Expense Interest ExpenseCr | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 2 | 1 |
Depreciation DepreciationCr | 1 | 1 | 2 | 2 | 3 | 3 | 3 | 2 | 3 | 3 | 3 | 3 |
PBT PBTCr | 1 | 3 | 0 | 2 | 2 | 1 | 1 | -2 | 1 | 1 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 1 | 1 | |
PAT PATCr | 1 | 3 | 0 | 2 | 2 | 0 | 1 | -1 | 1 | 1 | 1 | 0 |
Growth PAT Growth% | -16.9 | 263.6 | -97.3 | 2,293.3 | 6.4 | -77.7 | 19.2 | -344.2 | 205.5 | -51.2 | 32.7 | -107.0 |
NPM NPM% | 1.1 | 4.7 | 0.3 | 5.4 | 8.6 | 1.6 | 2.1 | -8.4 | 4.1 | 1.6 | 1.9 | -0.2 |
| 0.4 | 1.6 | 0.0 | 1.1 | 1.1 | 0.3 | 0.3 | -0.7 | 0.8 | 0.4 | 0.5 | 0.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
Reserves ReservesCr | 19 | 22 | 22 | 24 | 26 | 27 | 27 | 26 | 27 | 28 | 29 |
| 22 | 29 | 19 | 21 | 23 | 13 | 18 | 14 | 25 | 27 | 21 | |
| 3 | 1 | 5 | 5 | 3 | 3 | 1 | 3 | 3 | 1 | 3 | |
| 63 | 71 | 65 | 69 | 71 | 62 | 66 | 62 | 74 | 75 | 72 | |
| 35 | 44 | 39 | 41 | 46 | 39 | 46 | 43 | 54 | 57 | 52 | |
| 28 | 27 | 26 | 28 | 25 | 23 | 20 | 19 | 20 | 18 | 20 | |
| 63 | 71 | 65 | 69 | 71 | 62 | 66 | 62 | 74 | 75 | 72 |
| 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 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
Reserves ReservesCr | 19 | 22 | 22 | 24 | 26 | 27 | 27 | 26 | 27 | 28 | 29 |
| 22 | 29 | 19 | 21 | 23 | 13 | 18 | 14 | 25 | 27 | 21 | |
| 3 | 1 | 5 | 5 | 3 | 3 | 1 | 3 | 3 | 1 | 3 | |
| 63 | 71 | 65 | 69 | 71 | 62 | 66 | 62 | 74 | 75 | 72 | |
| 35 | 44 | 39 | 41 | 46 | 39 | 46 | 43 | 54 | 57 | 52 | |
| 28 | 27 | 26 | 28 | 25 | 23 | 20 | 19 | 20 | 18 | 20 | |
| 63 | 71 | 65 | 69 | 71 | 62 | 66 | 62 | 74 | 75 | 72 |
| 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 | 6 | 5 | -5 | 2 | 10 | -7 | 3 | -1 | 2 | 8 | |
| 4 | -3 | -1 | -4 | 3 | 0 | 1 | -2 | -6 | -1 | -4 | |
| -4 | -2 | -1 | 5 | -4 | -9 | 5 | -1 | 7 | -1 | -5 | |
Net Cash Flow Net Cash FlowCr | -3 | 2 | 4 | -4 | 0 | 1 | -2 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -3 | 2 | 4 | -9 | 1 | 9 | -7 | 2 | -6 | 0 | 4 |
CFO To PAT CFO To PAT% | -236.9 | 207.5 | 5,833.8 | -243.4 | 93.0 | 2,027.0 | -1,264.5 | -228.7 | -101.6 | 227.8 | 887.9 |
CFO To EBITDA CFO To EBITDA% | -53.8 | 2,801.1 | 175.6 | -101.4 | 90.2 | 246.6 | -228.3 | 824.7 | -32.0 | 36.1 | 385.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2 | 6 | 5 | -5 | 2 | 10 | -7 | 3 | -1 | 2 | 8 | |
| 4 | -3 | -1 | -4 | 3 | 0 | 1 | -2 | -6 | -1 | -4 | |
| -4 | -2 | -1 | 5 | -4 | -9 | 5 | -1 | 7 | -1 | -5 | |
Net Cash Flow Net Cash FlowCr | -3 | 2 | 4 | -4 | 0 | 1 | -2 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -3 | 2 | 4 | -9 | 1 | 9 | -7 | 2 | -6 | 0 | 4 |
CFO To PAT CFO To PAT% | -236.9 | 207.5 | 5,833.8 | -243.4 | 93.0 | 2,027.0 | -1,264.5 | -228.7 | -101.6 | 227.8 | 887.9 |
CFO To EBITDA CFO To EBITDA% | -53.8 | 2,801.1 | 175.6 | -101.4 | 90.2 | 246.6 | -228.3 | 824.7 | -32.0 | 36.1 | 385.2 |
| 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 | 185 | 40 | 24 | 19 | 5 | 33 | 33 | 27 | 43 | 51 | 46 | 44 |
Price To Earnings Price To Earnings | 197.1 | 13.0 | 316.3 | 9.2 | 2.2 | 68.6 | 56.5 | 29.2 | 71.6 | 48.4 | ||
Price To Sales Price To Sales | 2.4 | 0.6 | 0.7 | 0.5 | 0.2 | 1.1 | 1.2 | 1.7 | 1.2 | 1.1 | 0.9 | 0.9 |
Price To Book Price To Book | 4.8 | 1.0 | 0.6 | 0.4 | 0.1 | 0.7 | 0.7 | 0.6 | 0.9 | 1.1 | 0.9 | 0.9 |
EV To EBITDA EV To EBITDA | 50.8 | 190.5 | 9.0 | 6.1 | 6.3 | 8.6 | 13.2 | 90.2 | 12.2 | 14.5 | 26.1 | 45.2 |
GPM GPM% | 12.7 | 9.3 | 21.8 | 19.7 | 18.9 | 19.6 | 21.9 | 22.5 | 21.2 | 16.4 | ||
OPM OPM% | 4.8 | 0.3 | 8.4 | 13.0 | 8.9 | 13.0 | 11.8 | 2.3 | 13.0 | 9.8 | 4.3 | 2.6 |
NPM NPM% | 1.1 | 4.7 | 0.3 | 5.4 | 8.6 | 1.6 | 2.1 | -8.4 | 4.1 | 1.6 | 1.9 | -0.2 |
ROCE ROCE% | 5.9 | 8.6 | 3.4 | 6.2 | 6.8 | 3.1 | 2.7 | -2.1 | 4.2 | 3.5 | 4.4 | 4.4 |
ROE ROE% | 2.2 | 7.5 | 0.2 | 4.6 | 4.7 | 1.0 | 1.2 | -3.1 | 3.1 | 1.5 | 2.0 | 2.0 |
ROA ROA% | 1.4 | 4.3 | 0.1 | 2.9 | 3.0 | 0.8 | 0.9 | -2.2 | 2.0 | 0.9 | 1.3 | 1.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 185 | 40 | 24 | 19 | 5 | 33 | 33 | 27 | 43 | 51 | 46 | 44 |
Price To Earnings Price To Earnings | 197.1 | 13.0 | 316.3 | 9.2 | 2.2 | 68.6 | 56.5 | 29.2 | 71.6 | 48.4 | ||
Price To Sales Price To Sales | 2.4 | 0.6 | 0.7 | 0.5 | 0.2 | 1.1 | 1.2 | 1.7 | 1.2 | 1.1 | 0.9 | 0.9 |
Price To Book Price To Book | 4.8 | 1.0 | 0.6 | 0.4 | 0.1 | 0.7 | 0.7 | 0.6 | 0.9 | 1.1 | 0.9 | 0.9 |
EV To EBITDA EV To EBITDA | 50.8 | 190.5 | 9.0 | 6.1 | 6.3 | 8.6 | 13.2 | 90.2 | 12.2 | 14.5 | 26.1 | 45.2 |
GPM GPM% | 12.7 | 9.3 | 21.8 | 19.7 | 18.9 | 19.6 | 21.9 | 22.5 | 21.2 | 16.4 | ||
OPM OPM% | 4.8 | 0.3 | 8.4 | 13.0 | 8.9 | 13.0 | 11.8 | 2.3 | 13.0 | 9.8 | 4.3 | 2.6 |
NPM NPM% | 1.1 | 4.7 | 0.3 | 5.4 | 8.6 | 1.6 | 2.1 | -8.4 | 4.1 | 1.6 | 1.9 | -0.2 |
ROCE ROCE% | 5.9 | 8.6 | 3.4 | 6.2 | 6.8 | 3.1 | 2.7 | -2.1 | 4.2 | 3.5 | 4.4 | 4.4 |
ROE ROE% | 2.2 | 7.5 | 0.2 | 4.6 | 4.7 | 1.0 | 1.2 | -3.1 | 3.1 | 1.5 | 2.0 | 2.0 |
ROA ROA% | 1.4 | 4.3 | 0.1 | 2.9 | 3.0 | 0.8 | 0.9 | -2.2 | 2.0 | 0.9 | 1.3 | 1.3 |
Documents — CCL International Ltd