| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 39 | 32 | 59 | 47 | 80 | 66 | 104 | 105 | |
Growth YoY Revenue Growth YoY% | 52.5 | 49.6 | 34.6 | 38.2 | 30.1 | 59.6 | ||
| 29 | 23 | 42 | 34 | 57 | 48 | 75 | 75 | |
| 10 | 8 | 18 | 13 | 23 | 18 | 29 | 30 | |
OPM OPM% | 25.8 | 26.3 | 29.8 | 27.5 | 28.7 | 27.2 | 28.2 | 28.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 0 |
Depreciation DepreciationCr | 0 | 1 | 2 | 2 | 3 | 3 | 3 | 3 |
PBT PBTCr | 9 | 7 | 16 | 12 | 22 | 17 | 29 | 29 |
| 2 | 2 | 4 | 3 | 5 | 4 | 7 | 8 | |
| 6 | 4 | 10 | 7 | 14 | 10 | 19 | 20 | |
Growth YoY PAT Growth YoY% | 57.8 | 86.9 | 39.1 | 40.2 | 36.2 | 104.8 | ||
NPM NPM% | 16.4 | 11.8 | 17.0 | 14.7 | 17.6 | 14.9 | 18.4 | 19.2 |
| 0.0 | 0.0 | 5.8 | 3.6 | 7.2 | 5.0 | 9.5 | 9.6 |
| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 39 | 32 | 59 | 47 | 80 | 66 | 104 | 105 | |
Growth YoY Revenue Growth YoY% | 52.5 | 49.6 | 34.6 | 38.2 | 30.1 | 59.6 | ||
| 29 | 23 | 42 | 34 | 57 | 48 | 75 | 75 | |
| 10 | 8 | 18 | 13 | 23 | 18 | 29 | 30 | |
OPM OPM% | 25.8 | 26.3 | 29.8 | 27.5 | 28.7 | 27.2 | 28.2 | 28.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 0 |
Depreciation DepreciationCr | 0 | 1 | 2 | 2 | 3 | 3 | 3 | 3 |
PBT PBTCr | 9 | 7 | 16 | 12 | 22 | 17 | 29 | 29 |
| 2 | 2 | 4 | 3 | 5 | 4 | 7 | 8 | |
| 6 | 4 | 10 | 7 | 14 | 10 | 19 | 20 | |
Growth YoY PAT Growth YoY% | 57.8 | 86.9 | 39.1 | 40.2 | 36.2 | 104.8 | ||
NPM NPM% | 16.4 | 11.8 | 17.0 | 14.7 | 17.6 | 14.9 | 18.4 | 19.2 |
| 0.0 | 0.0 | 5.8 | 3.6 | 7.2 | 5.0 | 9.5 | 9.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 32 | 15 | 47 | 71 | 107 | 146 | 209 |
Growth Revenue Growth% | -54.3 | 223.5 | 50.4 | 51.2 | 36.2 | 43.4 | |
| 27 | 12 | 35 | 52 | 76 | 105 | 150 | |
| 5 | 3 | 12 | 18 | 31 | 41 | 59 | |
OPM OPM% | 15.9 | 19.1 | 26.5 | 26.1 | 28.8 | 28.0 | 28.4 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 1 | 3 | 2 | 2 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 4 | 6 | 6 |
PBT PBTCr | 2 | 0 | 10 | 14 | 24 | 33 | 52 |
| 0 | 0 | 3 | 4 | 7 | 9 | 13 | |
PAT PATCr | 1 | 0 | 8 | 10 | 17 | 24 | 39 |
Growth PAT Growth% | -81.7 | 3,038.5 | 31.1 | 68.6 | 39.6 | 64.3 | |
NPM NPM% | 4.2 | 1.7 | 16.5 | 14.3 | 16.0 | 16.4 | 18.8 |
| 0.9 | 0.2 | 5.4 | 7.1 | 9.2 | 12.3 | 19.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 32 | 15 | 47 | 71 | 107 | 146 | 209 |
Growth Revenue Growth% | -54.3 | 223.5 | 50.4 | 51.2 | 36.2 | 43.4 | |
| 27 | 12 | 35 | 52 | 76 | 105 | 150 | |
| 5 | 3 | 12 | 18 | 31 | 41 | 59 | |
OPM OPM% | 15.9 | 19.1 | 26.5 | 26.1 | 28.8 | 28.0 | 28.4 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 1 | 3 | 2 | 2 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 4 | 6 | 6 |
PBT PBTCr | 2 | 0 | 10 | 14 | 24 | 33 | 52 |
| 0 | 0 | 3 | 4 | 7 | 9 | 13 | |
PAT PATCr | 1 | 0 | 8 | 10 | 17 | 24 | 39 |
Growth PAT Growth% | -81.7 | 3,038.5 | 31.1 | 68.6 | 39.6 | 64.3 | |
NPM NPM% | 4.2 | 1.7 | 16.5 | 14.3 | 16.0 | 16.4 | 18.8 |
| 0.9 | 0.2 | 5.4 | 7.1 | 9.2 | 12.3 | 19.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 14 | 19 | 19 | 21 |
Reserves ReservesCr | 6 | 6 | 14 | 11 | 106 | 128 | 245 |
| 35 | 25 | 29 | 33 | 29 | 46 | 47 | |
| 2 | 10 | 12 | 30 | 7 | 5 | 4 | |
| 45 | 42 | 56 | 89 | 161 | 199 | 317 | |
| 34 | 33 | 48 | 62 | 122 | 160 | 274 | |
| 10 | 9 | 8 | 27 | 40 | 39 | 44 | |
| 45 | 42 | 56 | 89 | 161 | 199 | 317 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 14 | 19 | 19 | 21 |
Reserves ReservesCr | 6 | 6 | 14 | 11 | 106 | 128 | 245 |
| 35 | 25 | 29 | 33 | 29 | 46 | 47 | |
| 2 | 10 | 12 | 30 | 7 | 5 | 4 | |
| 45 | 42 | 56 | 89 | 161 | 199 | 317 | |
| 34 | 33 | 48 | 62 | 122 | 160 | 274 | |
| 10 | 9 | 8 | 27 | 40 | 39 | 44 | |
| 45 | 42 | 56 | 89 | 161 | 199 | 317 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 20 | -7 | 15 | -9 | -27 | -3 | -26 | |
| 0 | 0 | -6 | -19 | -17 | -5 | -10 | |
| -19 | 7 | -7 | 26 | 59 | -7 | 77 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | 2 | -2 | 16 | -15 | 41 |
Free Cash Flow Free Cash FlowCr | 20 | -7 | 15 | -29 | -43 | -8 | -36 |
CFO To PAT CFO To PAT% | 1,461.4 | -3,011.8 | 195.6 | -91.5 | -156.5 | -13.5 | -66.5 |
CFO To EBITDA CFO To EBITDA% | 390.1 | -266.8 | 121.4 | -50.4 | -87.0 | -7.9 | -44.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 20 | -7 | 15 | -9 | -27 | -3 | -26 | |
| 0 | 0 | -6 | -19 | -17 | -5 | -10 | |
| -19 | 7 | -7 | 26 | 59 | -7 | 77 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | 2 | -2 | 16 | -15 | 41 |
Free Cash Flow Free Cash FlowCr | 20 | -7 | 15 | -29 | -43 | -8 | -36 |
CFO To PAT CFO To PAT% | 1,461.4 | -3,011.8 | 195.6 | -91.5 | -156.5 | -13.5 | -66.5 |
CFO To EBITDA CFO To EBITDA% | 390.1 | -266.8 | 121.4 | -50.4 | -87.0 | -7.9 | -44.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 796 | 838 | 1,146 | 2,316 | ||||
Price To Earnings Price To Earnings | 46.6 | 35.1 | 29.3 | 57.9 | ||||
Price To Sales Price To Sales | 7.5 | 5.8 | 5.5 | 11.1 | ||||
Price To Book Price To Book | 6.3 | 5.7 | 4.3 | 8.7 | ||||
EV To EBITDA EV To EBITDA | 26.1 | 21.0 | 19.0 | 37.3 | ||||
GPM GPM% | 22.6 | 28.6 | 32.0 | 34.4 | 40.1 | 41.0 | 43.6 | 43.6 |
OPM OPM% | 15.9 | 19.1 | 26.5 | 26.1 | 28.8 | 28.0 | 28.4 | 28.4 |
NPM NPM% | 4.2 | 1.7 | 16.5 | 14.3 | 16.0 | 16.4 | 18.8 | 18.8 |
ROCE ROCE% | 18.4 | 6.7 | 37.0 | 24.7 | 17.7 | 20.8 | 18.7 | 18.7 |
ROE ROE% | 19.8 | 3.5 | 52.1 | 40.6 | 13.6 | 16.1 | 14.7 | 14.7 |
ROA ROA% | 3.0 | 0.6 | 13.8 | 11.4 | 10.6 | 12.0 | 12.3 | 12.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 796 | 838 | 1,146 | 2,316 | ||||
Price To Earnings Price To Earnings | 46.6 | 35.1 | 29.3 | 57.9 | ||||
Price To Sales Price To Sales | 7.5 | 5.8 | 5.5 | 11.1 | ||||
Price To Book Price To Book | 6.3 | 5.7 | 4.3 | 8.7 | ||||
EV To EBITDA EV To EBITDA | 26.1 | 21.0 | 19.0 | 37.3 | ||||
GPM GPM% | 22.6 | 28.6 | 32.0 | 34.4 | 40.1 | 41.0 | 43.6 | 43.6 |
OPM OPM% | 15.9 | 19.1 | 26.5 | 26.1 | 28.8 | 28.0 | 28.4 | 28.4 |
NPM NPM% | 4.2 | 1.7 | 16.5 | 14.3 | 16.0 | 16.4 | 18.8 | 18.8 |
ROCE ROCE% | 18.4 | 6.7 | 37.0 | 24.7 | 17.7 | 20.8 | 18.7 | 18.7 |
ROE ROE% | 19.8 | 3.5 | 52.1 | 40.6 | 13.6 | 16.1 | 14.7 | 14.7 |
ROA ROA% | 3.0 | 0.6 | 13.8 | 11.4 | 10.6 | 12.0 | 12.3 | 12.3 |
Documents — CFF Fluid Control Ltd