| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 41 | 41 | 49 | 48 | 38 | 41 | 46 | 50 | 37 | 48 | 53 | 55 | |
Growth YoY Revenue Growth YoY% | 7.5 | 3.1 | 19.1 | 6.2 | -7.5 | 0.4 | -6.4 | 3.6 | -2.3 | 18.7 | 14.6 | 9.8 |
| 39 | 38 | 46 | 45 | 36 | 38 | 46 | 47 | 37 | 46 | 51 | 53 | |
| 3 | 3 | 3 | 3 | 2 | 2 | 0 | 3 | 0 | 3 | 2 | 2 | |
OPM OPM% | 6.4 | 7.3 | 5.8 | 7.0 | 5.8 | 5.8 | 0.4 | 5.3 | -0.3 | 5.2 | 3.4 | 4.5 |
| 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 1 | 1 | 2 | 0 | 0 | -2 | 1 | -2 | 1 | 1 | 1 |
| 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | 1 | 2 | 0 | 0 | -1 | 1 | -1 | 1 | 1 | 1 | |
Growth YoY PAT Growth YoY% | 842.9 | 117.0 | 8,400.0 | 183.3 | -69.7 | -68.7 | -254.1 | -64.0 | -815.0 | 150.0 | 174.8 | 27.3 |
NPM NPM% | 1.6 | 2.8 | 1.7 | 3.2 | 0.5 | 0.9 | -2.8 | 1.1 | -3.8 | 1.9 | 1.9 | 1.3 |
| 1.6 | 2.8 | 2.0 | 3.7 | 0.5 | 0.9 | -3.1 | 1.3 | -3.4 | 2.2 | 2.4 | 1.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 41 | 41 | 49 | 48 | 38 | 41 | 46 | 50 | 37 | 48 | 53 | 55 | |
Growth YoY Revenue Growth YoY% | 7.5 | 3.1 | 19.1 | 6.2 | -7.5 | 0.4 | -6.4 | 3.6 | -2.3 | 18.7 | 14.6 | 9.8 |
| 39 | 38 | 46 | 45 | 36 | 38 | 46 | 47 | 37 | 46 | 51 | 53 | |
| 3 | 3 | 3 | 3 | 2 | 2 | 0 | 3 | 0 | 3 | 2 | 2 | |
OPM OPM% | 6.4 | 7.3 | 5.8 | 7.0 | 5.8 | 5.8 | 0.4 | 5.3 | -0.3 | 5.2 | 3.4 | 4.5 |
| 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 1 | 1 | 2 | 0 | 0 | -2 | 1 | -2 | 1 | 1 | 1 |
| 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | 1 | 2 | 0 | 0 | -1 | 1 | -1 | 1 | 1 | 1 | |
Growth YoY PAT Growth YoY% | 842.9 | 117.0 | 8,400.0 | 183.3 | -69.7 | -68.7 | -254.1 | -64.0 | -815.0 | 150.0 | 174.8 | 27.3 |
NPM NPM% | 1.6 | 2.8 | 1.7 | 3.2 | 0.5 | 0.9 | -2.8 | 1.1 | -3.8 | 1.9 | 1.9 | 1.3 |
| 1.6 | 2.8 | 2.0 | 3.7 | 0.5 | 0.9 | -3.1 | 1.3 | -3.4 | 2.2 | 2.4 | 1.7 |
| 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 | 126 | 137 | 126 | 133 | 134 | 148 | 136 | 153 | 177 | 173 | 189 | 193 |
Growth Revenue Growth% | 6.0 | 8.4 | -7.5 | 5.3 | 0.7 | 10.6 | -8.0 | 12.1 | 15.8 | -1.8 | 8.8 | 10.5 |
| 116 | 127 | 116 | 124 | 126 | 137 | 128 | 145 | 165 | 165 | 182 | 187 | |
| 10 | 10 | 11 | 9 | 8 | 11 | 8 | 7 | 11 | 8 | 7 | 7 | |
OPM OPM% | 7.7 | 7.2 | 8.5 | 6.9 | 5.6 | 7.4 | 5.8 | 4.8 | 6.4 | 4.7 | 3.6 | 3.5 |
| 0 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | ||
Interest Expense Interest ExpenseCr | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 |
PBT PBTCr | 5 | 8 | 6 | 5 | 2 | 6 | 3 | 1 | 5 | 1 | 1 | 1 |
| 2 | 2 | 2 | 2 | 0 | 2 | 1 | 0 | 1 | 0 | 0 | 0 | |
PAT PATCr | 3 | 6 | 4 | 3 | 2 | 5 | 2 | 1 | 3 | 1 | 1 | 1 |
Growth PAT Growth% | -12.0 | 66.0 | -29.3 | -23.2 | -40.1 | 149.4 | -57.4 | -64.6 | 371.4 | -75.6 | 28.0 | 675.0 |
NPM NPM% | 2.7 | 4.1 | 3.1 | 2.3 | 1.4 | 3.0 | 1.4 | 0.5 | 1.8 | 0.5 | 0.5 | 0.6 |
| 8.1 | 13.1 | 9.4 | 7.3 | 4.3 | 10.8 | 4.6 | 1.6 | 7.7 | 1.9 | 2.4 | 2.8 |
| 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 | 126 | 137 | 126 | 133 | 134 | 148 | 136 | 153 | 177 | 173 | 189 | 193 |
Growth Revenue Growth% | 6.0 | 8.4 | -7.5 | 5.3 | 0.7 | 10.6 | -8.0 | 12.1 | 15.8 | -1.8 | 8.8 | 10.5 |
| 116 | 127 | 116 | 124 | 126 | 137 | 128 | 145 | 165 | 165 | 182 | 187 | |
| 10 | 10 | 11 | 9 | 8 | 11 | 8 | 7 | 11 | 8 | 7 | 7 | |
OPM OPM% | 7.7 | 7.2 | 8.5 | 6.9 | 5.6 | 7.4 | 5.8 | 4.8 | 6.4 | 4.7 | 3.6 | 3.5 |
| 0 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | ||
Interest Expense Interest ExpenseCr | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 |
PBT PBTCr | 5 | 8 | 6 | 5 | 2 | 6 | 3 | 1 | 5 | 1 | 1 | 1 |
| 2 | 2 | 2 | 2 | 0 | 2 | 1 | 0 | 1 | 0 | 0 | 0 | |
PAT PATCr | 3 | 6 | 4 | 3 | 2 | 5 | 2 | 1 | 3 | 1 | 1 | 1 |
Growth PAT Growth% | -12.0 | 66.0 | -29.3 | -23.2 | -40.1 | 149.4 | -57.4 | -64.6 | 371.4 | -75.6 | 28.0 | 675.0 |
NPM NPM% | 2.7 | 4.1 | 3.1 | 2.3 | 1.4 | 3.0 | 1.4 | 0.5 | 1.8 | 0.5 | 0.5 | 0.6 |
| 8.1 | 13.1 | 9.4 | 7.3 | 4.3 | 10.8 | 4.6 | 1.6 | 7.7 | 1.9 | 2.4 | 2.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 21 | 26 | 30 | 33 | 35 | 40 | 42 | 42 | 46 | 46 | 48 |
| 41 | 41 | 39 | 41 | 42 | 45 | 47 | 52 | 57 | 61 | 62 | |
| 15 | 15 | 15 | 16 | 17 | 17 | 17 | 17 | 17 | 17 | 16 | |
| 81 | 86 | 88 | 94 | 98 | 105 | 110 | 116 | 124 | 129 | 130 | |
| 76 | 79 | 80 | 86 | 86 | 94 | 99 | 104 | 112 | 116 | 117 | |
| 6 | 7 | 8 | 8 | 12 | 11 | 11 | 12 | 11 | 13 | 13 | |
| 81 | 86 | 88 | 94 | 98 | 105 | 110 | 116 | 124 | 129 | 130 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 21 | 26 | 30 | 33 | 35 | 40 | 42 | 42 | 46 | 46 | 48 |
| 41 | 41 | 39 | 41 | 42 | 45 | 47 | 52 | 57 | 61 | 62 | |
| 15 | 15 | 15 | 16 | 17 | 17 | 17 | 17 | 17 | 17 | 16 | |
| 81 | 86 | 88 | 94 | 98 | 105 | 110 | 116 | 124 | 129 | 130 | |
| 76 | 79 | 80 | 86 | 86 | 94 | 99 | 104 | 112 | 116 | 117 | |
| 6 | 7 | 8 | 8 | 12 | 11 | 11 | 12 | 11 | 13 | 13 | |
| 81 | 86 | 88 | 94 | 98 | 105 | 110 | 116 | 124 | 129 | 130 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 8 | -4 | 4 | 4 | 4 | 5 | 5 | 8 | 7 | 9 | |
| -2 | 0 | -1 | -1 | -1 | -1 | -1 | -3 | -3 | -2 | -2 | |
| -3 | -3 | 0 | -3 | -5 | 0 | -4 | -5 | -5 | -5 | -5 | |
Net Cash Flow Net Cash FlowCr | -1 | 5 | -4 | 0 | -2 | 2 | 1 | -3 | 0 | 0 | 3 |
Free Cash Flow Free Cash FlowCr | 1 | 8 | -4 | 3 | 3 | 2 | 4 | 2 | 5 | 5 | |
CFO To PAT CFO To PAT% | 102.2 | 145.4 | -89.2 | 137.2 | 201.3 | 83.3 | 269.7 | 682.7 | 252.1 | 856.9 | 925.0 |
CFO To EBITDA CFO To EBITDA% | 35.5 | 82.6 | -32.8 | 45.1 | 48.2 | 34.1 | 65.1 | 63.6 | 71.2 | 82.8 | 135.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 8 | -4 | 4 | 4 | 4 | 5 | 5 | 8 | 7 | 9 | |
| -2 | 0 | -1 | -1 | -1 | -1 | -1 | -3 | -3 | -2 | -2 | |
| -3 | -3 | 0 | -3 | -5 | 0 | -4 | -5 | -5 | -5 | -5 | |
Net Cash Flow Net Cash FlowCr | -1 | 5 | -4 | 0 | -2 | 2 | 1 | -3 | 0 | 0 | 3 |
Free Cash Flow Free Cash FlowCr | 1 | 8 | -4 | 3 | 3 | 2 | 4 | 2 | 5 | 5 | |
CFO To PAT CFO To PAT% | 102.2 | 145.4 | -89.2 | 137.2 | 201.3 | 83.3 | 269.7 | 682.7 | 252.1 | 856.9 | 925.0 |
CFO To EBITDA CFO To EBITDA% | 35.5 | 82.6 | -32.8 | 45.1 | 48.2 | 34.1 | 65.1 | 63.6 | 71.2 | 82.8 | 135.2 |
| 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 | 55 | 108 | 139 | 70 | 25 | 42 | 88 | 65 | 101 | 98 | 70 | 79 |
Price To Earnings Price To Earnings | 16.9 | 19.5 | 35.2 | 23.1 | 14.1 | 9.3 | 45.7 | 95.8 | 31.4 | 125.2 | 69.6 | 68.6 |
Price To Sales Price To Sales | 0.4 | 0.8 | 1.1 | 0.5 | 0.2 | 0.3 | 0.6 | 0.4 | 0.6 | 0.6 | 0.4 | 0.4 |
Price To Book Price To Book | 2.2 | 3.6 | 4.0 | 1.9 | 0.7 | 1.0 | 1.9 | 1.4 | 2.0 | 1.9 | 1.3 | 1.5 |
EV To EBITDA EV To EBITDA | 9.8 | 14.7 | 16.6 | 12.2 | 9.0 | 8.0 | 17.1 | 16.3 | 13.8 | 19.8 | 18.7 | 20.8 |
GPM GPM% | 26.3 | 26.0 | 27.3 | 24.8 | 24.6 | 23.6 | 24.3 | 24.6 | 25.0 | 26.2 | ||
OPM OPM% | 7.7 | 7.2 | 8.5 | 6.9 | 5.6 | 7.4 | 5.8 | 4.8 | 6.4 | 4.7 | 3.6 | 3.5 |
NPM NPM% | 2.7 | 4.1 | 3.1 | 2.3 | 1.4 | 3.0 | 1.4 | 0.5 | 1.8 | 0.5 | 0.5 | 0.6 |
ROCE ROCE% | 13.5 | 16.2 | 13.5 | 10.8 | 8.1 | 11.3 | 7.4 | 6.0 | 9.3 | 5.6 | 4.9 | 4.9 |
ROE ROE% | 13.5 | 18.4 | 11.4 | 8.1 | 4.6 | 10.3 | 4.2 | 1.5 | 6.4 | 1.6 | 1.9 | 1.9 |
ROA ROA% | 4.1 | 6.5 | 4.5 | 3.2 | 1.9 | 4.3 | 1.8 | 0.6 | 2.6 | 0.6 | 0.8 | 0.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 55 | 108 | 139 | 70 | 25 | 42 | 88 | 65 | 101 | 98 | 70 | 79 |
Price To Earnings Price To Earnings | 16.9 | 19.5 | 35.2 | 23.1 | 14.1 | 9.3 | 45.7 | 95.8 | 31.4 | 125.2 | 69.6 | 68.6 |
Price To Sales Price To Sales | 0.4 | 0.8 | 1.1 | 0.5 | 0.2 | 0.3 | 0.6 | 0.4 | 0.6 | 0.6 | 0.4 | 0.4 |
Price To Book Price To Book | 2.2 | 3.6 | 4.0 | 1.9 | 0.7 | 1.0 | 1.9 | 1.4 | 2.0 | 1.9 | 1.3 | 1.5 |
EV To EBITDA EV To EBITDA | 9.8 | 14.7 | 16.6 | 12.2 | 9.0 | 8.0 | 17.1 | 16.3 | 13.8 | 19.8 | 18.7 | 20.8 |
GPM GPM% | 26.3 | 26.0 | 27.3 | 24.8 | 24.6 | 23.6 | 24.3 | 24.6 | 25.0 | 26.2 | ||
OPM OPM% | 7.7 | 7.2 | 8.5 | 6.9 | 5.6 | 7.4 | 5.8 | 4.8 | 6.4 | 4.7 | 3.6 | 3.5 |
NPM NPM% | 2.7 | 4.1 | 3.1 | 2.3 | 1.4 | 3.0 | 1.4 | 0.5 | 1.8 | 0.5 | 0.5 | 0.6 |
ROCE ROCE% | 13.5 | 16.2 | 13.5 | 10.8 | 8.1 | 11.3 | 7.4 | 6.0 | 9.3 | 5.6 | 4.9 | 4.9 |
ROE ROE% | 13.5 | 18.4 | 11.4 | 8.1 | 4.6 | 10.3 | 4.2 | 1.5 | 6.4 | 1.6 | 1.9 | 1.9 |
ROA ROA% | 4.1 | 6.5 | 4.5 | 3.2 | 1.9 | 4.3 | 1.8 | 0.6 | 2.6 | 0.6 | 0.8 | 0.8 |
Documents — COSCO (India) Ltd