| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 51 | 82 | 101 | 88 | 89 | 65 | 75 | 75 | 65 | 62 | 86 | 131 | |
Growth YoY Revenue Growth YoY% | -57.0 | -31.0 | -6.5 | 32.3 | 75.4 | -21.4 | -25.2 | -15.4 | -26.6 | -4.5 | 13.4 | 75.5 |
| 46 | 69 | 84 | 80 | 79 | 59 | 71 | 72 | 63 | 58 | 78 | 116 | |
| 5 | 14 | 17 | 9 | 10 | 6 | 4 | 3 | 2 | 3 | 8 | 15 | |
OPM OPM% | 9.2 | 16.4 | 16.7 | 9.9 | 10.9 | 9.4 | 5.8 | 3.5 | 2.8 | 5.6 | 9.1 | 11.7 |
| 0 | 2 | 0 | 1 | 2 | 2 | 5 | 3 | 2 | 2 | -2 | 2 | |
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 | 1 | 1 |
PBT PBTCr | 5 | 15 | 17 | 9 | 12 | 8 | 9 | 5 | 4 | 5 | 5 | 17 |
| 1 | 4 | 23 | 3 | 5 | 3 | 3 | 2 | 1 | 2 | 1 | 4 | |
| 3 | 10 | -7 | 6 | 7 | 5 | 6 | 3 | 3 | 3 | 3 | 12 | |
Growth YoY PAT Growth YoY% | -82.6 | -40.0 | -153.2 | 162.1 | 122.7 | -50.2 | 179.8 | -45.0 | -58.2 | -40.6 | -40.0 | 278.6 |
NPM NPM% | 6.3 | 12.3 | -6.9 | 6.7 | 7.9 | 7.8 | 7.3 | 4.4 | 4.5 | 4.8 | 3.9 | 9.4 |
| 4.0 | 12.9 | -8.8 | 7.6 | 9.0 | 6.4 | 7.0 | 4.2 | 3.8 | 3.8 | 4.2 | 15.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 51 | 82 | 101 | 88 | 89 | 65 | 75 | 75 | 65 | 62 | 86 | 131 | |
Growth YoY Revenue Growth YoY% | -57.0 | -31.0 | -6.5 | 32.3 | 75.4 | -21.4 | -25.2 | -15.4 | -26.6 | -4.5 | 13.4 | 75.5 |
| 46 | 69 | 84 | 80 | 79 | 59 | 71 | 72 | 63 | 58 | 78 | 116 | |
| 5 | 14 | 17 | 9 | 10 | 6 | 4 | 3 | 2 | 3 | 8 | 15 | |
OPM OPM% | 9.2 | 16.4 | 16.7 | 9.9 | 10.9 | 9.4 | 5.8 | 3.5 | 2.8 | 5.6 | 9.1 | 11.7 |
| 0 | 2 | 0 | 1 | 2 | 2 | 5 | 3 | 2 | 2 | -2 | 2 | |
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 | 1 | 1 |
PBT PBTCr | 5 | 15 | 17 | 9 | 12 | 8 | 9 | 5 | 4 | 5 | 5 | 17 |
| 1 | 4 | 23 | 3 | 5 | 3 | 3 | 2 | 1 | 2 | 1 | 4 | |
| 3 | 10 | -7 | 6 | 7 | 5 | 6 | 3 | 3 | 3 | 3 | 12 | |
Growth YoY PAT Growth YoY% | -82.6 | -40.0 | -153.2 | 162.1 | 122.7 | -50.2 | 179.8 | -45.0 | -58.2 | -40.6 | -40.0 | 278.6 |
NPM NPM% | 6.3 | 12.3 | -6.9 | 6.7 | 7.9 | 7.8 | 7.3 | 4.4 | 4.5 | 4.8 | 3.9 | 9.4 |
| 4.0 | 12.9 | -8.8 | 7.6 | 9.0 | 6.4 | 7.0 | 4.2 | 3.8 | 3.8 | 4.2 | 15.8 |
| 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 | 158 | 149 | 164 | 223 | 263 | 239 | 290 | 444 | 300 | 319 | 295 | 344 |
Growth Revenue Growth% | 36.5 | -5.8 | 10.1 | 36.3 | 17.8 | -9.2 | 21.2 | 53.2 | -32.3 | 6.2 | -7.6 | 13.2 |
| 171 | 150 | 156 | 209 | 243 | 219 | 281 | 372 | 263 | 288 | 271 | 315 | |
| -13 | -1 | 8 | 14 | 21 | 20 | 8 | 72 | 38 | 31 | 23 | 28 | |
OPM OPM% | -8.4 | -0.9 | 4.6 | 6.4 | 7.9 | 8.3 | 2.9 | 16.2 | 12.6 | 9.6 | 8.0 | 8.3 |
| 0 | 1 | 1 | 2 | 1 | 0 | 0 | 4 | 3 | 8 | -3 | 4 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 6 | 5 | 2 | 1 | 0 | 1 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
PBT PBTCr | -21 | -8 | 2 | 11 | 20 | 18 | 8 | 73 | 39 | 38 | 19 | 31 |
| -7 | -2 | 1 | 6 | 14 | 10 | 1 | 17 | 30 | 14 | 6 | 9 | |
PAT PATCr | -14 | -6 | 1 | 5 | 6 | 8 | 6 | 56 | 9 | 24 | 13 | 22 |
Growth PAT Growth% | 34.7 | 59.2 | 123.4 | 308.4 | 9.5 | 35.5 | -23.4 | 808.5 | -84.8 | 174.1 | -46.9 | 3.6 |
NPM NPM% | -8.9 | -3.9 | 0.8 | 2.5 | 2.3 | 3.4 | 2.1 | 12.7 | 2.9 | 7.4 | 4.2 | 6.3 |
| -17.9 | -7.3 | 1.7 | 7.0 | 7.7 | 10.4 | 7.9 | 72.1 | 11.0 | 30.1 | 16.0 | 27.6 |
| 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 | 158 | 149 | 164 | 223 | 263 | 239 | 290 | 444 | 300 | 319 | 295 | 344 |
Growth Revenue Growth% | 36.5 | -5.8 | 10.1 | 36.3 | 17.8 | -9.2 | 21.2 | 53.2 | -32.3 | 6.2 | -7.6 | 13.2 |
| 171 | 150 | 156 | 209 | 243 | 219 | 281 | 372 | 263 | 288 | 271 | 315 | |
| -13 | -1 | 8 | 14 | 21 | 20 | 8 | 72 | 38 | 31 | 23 | 28 | |
OPM OPM% | -8.4 | -0.9 | 4.6 | 6.4 | 7.9 | 8.3 | 2.9 | 16.2 | 12.6 | 9.6 | 8.0 | 8.3 |
| 0 | 1 | 1 | 2 | 1 | 0 | 0 | 4 | 3 | 8 | -3 | 4 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 6 | 5 | 2 | 1 | 0 | 1 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
PBT PBTCr | -21 | -8 | 2 | 11 | 20 | 18 | 8 | 73 | 39 | 38 | 19 | 31 |
| -7 | -2 | 1 | 6 | 14 | 10 | 1 | 17 | 30 | 14 | 6 | 9 | |
PAT PATCr | -14 | -6 | 1 | 5 | 6 | 8 | 6 | 56 | 9 | 24 | 13 | 22 |
Growth PAT Growth% | 34.7 | 59.2 | 123.4 | 308.4 | 9.5 | 35.5 | -23.4 | 808.5 | -84.8 | 174.1 | -46.9 | 3.6 |
NPM NPM% | -8.9 | -3.9 | 0.8 | 2.5 | 2.3 | 3.4 | 2.1 | 12.7 | 2.9 | 7.4 | 4.2 | 6.3 |
| -17.9 | -7.3 | 1.7 | 7.0 | 7.7 | 10.4 | 7.9 | 72.1 | 11.0 | 30.1 | 16.0 | 27.6 |
| 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 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
Reserves ReservesCr | 64 | 59 | 60 | 65 | 69 | 78 | 84 | 138 | 141 | 158 | 164 |
| 72 | 51 | 85 | 82 | 75 | 28 | 84 | 29 | 83 | 94 | 70 | |
| 16 | 11 | 7 | 2 | 2 | 3 | 3 | 8 | 9 | 6 | 5 | |
| 160 | 130 | 159 | 157 | 154 | 116 | 179 | 183 | 240 | 265 | 247 | |
| 94 | 61 | 96 | 97 | 104 | 74 | 137 | 141 | 197 | 221 | 204 | |
| 66 | 69 | 64 | 60 | 50 | 43 | 42 | 42 | 43 | 44 | 43 | |
| 160 | 130 | 159 | 157 | 154 | 116 | 179 | 183 | 240 | 265 | 247 |
| 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 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
Reserves ReservesCr | 64 | 59 | 60 | 65 | 69 | 78 | 84 | 138 | 141 | 158 | 164 |
| 72 | 51 | 85 | 82 | 75 | 28 | 84 | 29 | 83 | 94 | 70 | |
| 16 | 11 | 7 | 2 | 2 | 3 | 3 | 8 | 9 | 6 | 5 | |
| 160 | 130 | 159 | 157 | 154 | 116 | 179 | 183 | 240 | 265 | 247 | |
| 94 | 61 | 96 | 97 | 104 | 74 | 137 | 141 | 197 | 221 | 204 | |
| 66 | 69 | 64 | 60 | 50 | 43 | 42 | 42 | 43 | 44 | 43 | |
| 160 | 130 | 159 | 157 | 154 | 116 | 179 | 183 | 240 | 265 | 247 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 13 | 9 | 13 | 36 | -9 | 8 | -4 | 6 | 6 | 31 | |
| -1 | -1 | 4 | -3 | -1 | -1 | 0 | 1 | 0 | -5 | -5 | |
| -5 | -12 | -13 | -5 | -36 | 7 | -9 | 2 | -6 | -1 | -11 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 4 | -1 | -2 | -1 | 0 | 0 | 0 | 14 |
Free Cash Flow Free Cash FlowCr | 5 | 10 | 11 | 12 | 35 | -10 | 8 | -4 | 4 | 3 | 25 |
CFO To PAT CFO To PAT% | -41.4 | -219.2 | 650.5 | 231.1 | 603.3 | -112.3 | 126.8 | -6.8 | 71.2 | 25.3 | 244.1 |
CFO To EBITDA CFO To EBITDA% | -43.7 | -960.9 | 114.9 | 88.0 | 174.2 | -45.6 | 94.7 | -5.3 | 16.1 | 19.4 | 129.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 13 | 9 | 13 | 36 | -9 | 8 | -4 | 6 | 6 | 31 | |
| -1 | -1 | 4 | -3 | -1 | -1 | 0 | 1 | 0 | -5 | -5 | |
| -5 | -12 | -13 | -5 | -36 | 7 | -9 | 2 | -6 | -1 | -11 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 4 | -1 | -2 | -1 | 0 | 0 | 0 | 14 |
Free Cash Flow Free Cash FlowCr | 5 | 10 | 11 | 12 | 35 | -10 | 8 | -4 | 4 | 3 | 25 |
CFO To PAT CFO To PAT% | -41.4 | -219.2 | 650.5 | 231.1 | 603.3 | -112.3 | 126.8 | -6.8 | 71.2 | 25.3 | 244.1 |
CFO To EBITDA CFO To EBITDA% | -43.7 | -960.9 | 114.9 | 88.0 | 174.2 | -45.6 | 94.7 | -5.3 | 16.1 | 19.4 | 129.9 |
| 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 | 53 | 81 | 79 | 146 | 76 | 90 | 83 | 215 | 211 | 200 | 158 | 240 |
Price To Earnings Price To Earnings | 59.1 | 26.7 | 12.7 | 11.1 | 13.4 | 3.8 | 24.5 | 8.5 | 12.6 | 11.1 | ||
Price To Sales Price To Sales | 0.3 | 0.6 | 0.5 | 0.7 | 0.3 | 0.4 | 0.3 | 0.5 | 0.7 | 0.6 | 0.5 | 0.7 |
Price To Book Price To Book | 0.7 | 1.2 | 1.2 | 2.0 | 1.0 | 1.1 | 0.9 | 1.5 | 1.4 | 1.2 | 0.9 | 1.4 |
EV To EBITDA EV To EBITDA | -7.2 | -92.0 | 14.7 | 11.9 | 3.4 | 4.9 | 7.0 | 2.4 | 5.1 | 6.0 | 5.1 | 7.1 |
GPM GPM% | 16.8 | 24.5 | 30.5 | 26.2 | 29.2 | 31.0 | 22.8 | 35.3 | 37.1 | 33.6 | 32.8 | 32.8 |
OPM OPM% | -8.4 | -0.9 | 4.6 | 6.4 | 7.9 | 8.3 | 2.9 | 16.2 | 12.6 | 9.6 | 8.0 | 8.3 |
NPM NPM% | -8.9 | -3.9 | 0.8 | 2.5 | 2.3 | 3.4 | 2.1 | 12.7 | 2.9 | 7.4 | 4.2 | 6.3 |
ROCE ROCE% | -12.6 | -1.5 | 7.8 | 14.9 | 27.7 | 20.2 | 8.4 | 49.4 | 25.9 | 21.5 | 10.7 | 10.7 |
ROE ROE% | -19.4 | -8.5 | 2.0 | 7.5 | 7.8 | 9.5 | 6.8 | 38.6 | 5.8 | 14.2 | 7.3 | 7.3 |
ROA ROA% | -8.8 | -4.4 | 0.8 | 3.5 | 3.9 | 7.0 | 3.5 | 30.8 | 3.6 | 8.9 | 5.1 | 5.1 |
| 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 | 53 | 81 | 79 | 146 | 76 | 90 | 83 | 215 | 211 | 200 | 158 | 240 |
Price To Earnings Price To Earnings | 59.1 | 26.7 | 12.7 | 11.1 | 13.4 | 3.8 | 24.5 | 8.5 | 12.6 | 11.1 | ||
Price To Sales Price To Sales | 0.3 | 0.6 | 0.5 | 0.7 | 0.3 | 0.4 | 0.3 | 0.5 | 0.7 | 0.6 | 0.5 | 0.7 |
Price To Book Price To Book | 0.7 | 1.2 | 1.2 | 2.0 | 1.0 | 1.1 | 0.9 | 1.5 | 1.4 | 1.2 | 0.9 | 1.4 |
EV To EBITDA EV To EBITDA | -7.2 | -92.0 | 14.7 | 11.9 | 3.4 | 4.9 | 7.0 | 2.4 | 5.1 | 6.0 | 5.1 | 7.1 |
GPM GPM% | 16.8 | 24.5 | 30.5 | 26.2 | 29.2 | 31.0 | 22.8 | 35.3 | 37.1 | 33.6 | 32.8 | 32.8 |
OPM OPM% | -8.4 | -0.9 | 4.6 | 6.4 | 7.9 | 8.3 | 2.9 | 16.2 | 12.6 | 9.6 | 8.0 | 8.3 |
NPM NPM% | -8.9 | -3.9 | 0.8 | 2.5 | 2.3 | 3.4 | 2.1 | 12.7 | 2.9 | 7.4 | 4.2 | 6.3 |
ROCE ROCE% | -12.6 | -1.5 | 7.8 | 14.9 | 27.7 | 20.2 | 8.4 | 49.4 | 25.9 | 21.5 | 10.7 | 10.7 |
ROE ROE% | -19.4 | -8.5 | 2.0 | 7.5 | 7.8 | 9.5 | 6.8 | 38.6 | 5.8 | 14.2 | 7.3 | 7.3 |
ROA ROA% | -8.8 | -4.4 | 0.8 | 3.5 | 3.9 | 7.0 | 3.5 | 30.8 | 3.6 | 8.9 | 5.1 | 5.1 |
Documents — Cochin Minerals & Rutile Ltd