| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 70 | 83 | 69 | 65 | 53 | 90 | 78 | 70 | 80 | 126 | 141 | 81 | |
Growth YoY Revenue Growth YoY% | 97.7 | 15.3 | -10.4 | -10.6 | -24.3 | 9.3 | 14.1 | 7.5 | 49.7 | 40.0 | 80.3 | 16.4 |
| 63 | 74 | 60 | 59 | 47 | 79 | 71 | 62 | 72 | 111 | 128 | 72 | |
| 7 | 9 | 9 | 6 | 6 | 11 | 8 | 7 | 8 | 15 | 13 | 9 | |
OPM OPM% | 9.9 | 10.7 | 12.5 | 9.3 | 11.0 | 12.5 | 10.1 | 10.5 | 9.9 | 12.1 | 9.5 | 11.5 |
| 1 | 1 | 1 | 1 | 17 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 3 | 3 | 2 | 1 | 2 | 2 | 3 | 1 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 5 | 7 | 6 | 4 | 19 | 9 | 7 | 6 | 6 | 13 | 13 | 7 |
| 1 | 2 | 1 | 1 | 3 | 2 | 2 | 1 | 2 | 3 | 3 | 2 | |
| 4 | 5 | 5 | 3 | 16 | 7 | 5 | 4 | 4 | 9 | 10 | 5 | |
Growth YoY PAT Growth YoY% | 4,111.1 | 95.7 | 73.1 | -20.2 | 329.3 | 35.4 | 2.0 | 34.4 | -73.9 | 40.9 | 90.6 | 8.4 |
NPM NPM% | 5.4 | 6.0 | 7.3 | 4.9 | 30.6 | 7.5 | 6.5 | 6.2 | 5.3 | 7.5 | 6.9 | 5.7 |
| 0.7 | 1.0 | 1.0 | 0.6 | 2.9 | 1.2 | 0.9 | 0.7 | 0.7 | 1.6 | 1.6 | 0.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 70 | 83 | 69 | 65 | 53 | 90 | 78 | 70 | 80 | 126 | 141 | 81 | |
Growth YoY Revenue Growth YoY% | 97.7 | 15.3 | -10.4 | -10.6 | -24.3 | 9.3 | 14.1 | 7.5 | 49.7 | 40.0 | 80.3 | 16.4 |
| 63 | 74 | 60 | 59 | 47 | 79 | 71 | 62 | 72 | 111 | 128 | 72 | |
| 7 | 9 | 9 | 6 | 6 | 11 | 8 | 7 | 8 | 15 | 13 | 9 | |
OPM OPM% | 9.9 | 10.7 | 12.5 | 9.3 | 11.0 | 12.5 | 10.1 | 10.5 | 9.9 | 12.1 | 9.5 | 11.5 |
| 1 | 1 | 1 | 1 | 17 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 3 | 3 | 2 | 1 | 2 | 2 | 3 | 1 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 5 | 7 | 6 | 4 | 19 | 9 | 7 | 6 | 6 | 13 | 13 | 7 |
| 1 | 2 | 1 | 1 | 3 | 2 | 2 | 1 | 2 | 3 | 3 | 2 | |
| 4 | 5 | 5 | 3 | 16 | 7 | 5 | 4 | 4 | 9 | 10 | 5 | |
Growth YoY PAT Growth YoY% | 4,111.1 | 95.7 | 73.1 | -20.2 | 329.3 | 35.4 | 2.0 | 34.4 | -73.9 | 40.9 | 90.6 | 8.4 |
NPM NPM% | 5.4 | 6.0 | 7.3 | 4.9 | 30.6 | 7.5 | 6.5 | 6.2 | 5.3 | 7.5 | 6.9 | 5.7 |
| 0.7 | 1.0 | 1.0 | 0.6 | 2.9 | 1.2 | 0.9 | 0.7 | 0.7 | 1.6 | 1.6 | 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 135 | 115 | 125 | 149 | 186 | 178 | 185 | 225 | 294 | 287 | 417 | 429 |
Growth Revenue Growth% | 36.1 | -15.0 | 8.5 | 19.8 | 24.8 | -4.4 | 4.0 | 21.3 | 31.0 | -2.5 | 45.5 | 47.0 |
| 119 | 99 | 110 | 131 | 158 | 152 | 170 | 208 | 263 | 255 | 373 | 383 | |
| 16 | 16 | 15 | 18 | 28 | 26 | 15 | 17 | 32 | 32 | 44 | 46 | |
OPM OPM% | 11.5 | 13.7 | 11.8 | 12.0 | 15.2 | 14.4 | 8.3 | 7.5 | 10.8 | 11.2 | 10.5 | 10.7 |
| 1 | 0 | 2 | 1 | 3 | 1 | 2 | 3 | 5 | 19 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 7 | 6 | 6 | 7 | 10 | 10 | 10 | 9 | 11 | 10 | 7 | 8 |
Depreciation DepreciationCr | 3 | 2 | 2 | 2 | 4 | 4 | 4 | 3 | 2 | 3 | 3 | 3 |
PBT PBTCr | 6 | 8 | 8 | 10 | 17 | 12 | 4 | 8 | 23 | 39 | 37 | 38 |
| 2 | 3 | 3 | 3 | 5 | 3 | 1 | 2 | 5 | 8 | 9 | 10 | |
PAT PATCr | 4 | 5 | 6 | 7 | 13 | 9 | 3 | 6 | 18 | 31 | 28 | 28 |
Growth PAT Growth% | 60.8 | 31.7 | 11.0 | 30.9 | 75.0 | -28.2 | -69.5 | 118.9 | 194.8 | 76.1 | -11.3 | -13.2 |
NPM NPM% | 2.8 | 4.3 | 4.4 | 4.8 | 6.8 | 5.1 | 1.5 | 2.7 | 6.0 | 10.9 | 6.7 | 6.6 |
| 0.8 | 1.0 | 0.9 | 1.4 | 2.5 | 1.8 | 0.9 | 1.2 | 3.4 | 5.7 | 4.7 | 4.7 |
| 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 | 135 | 115 | 125 | 149 | 186 | 178 | 185 | 225 | 294 | 287 | 417 | 429 |
Growth Revenue Growth% | 36.1 | -15.0 | 8.5 | 19.8 | 24.8 | -4.4 | 4.0 | 21.3 | 31.0 | -2.5 | 45.5 | 47.0 |
| 119 | 99 | 110 | 131 | 158 | 152 | 170 | 208 | 263 | 255 | 373 | 383 | |
| 16 | 16 | 15 | 18 | 28 | 26 | 15 | 17 | 32 | 32 | 44 | 46 | |
OPM OPM% | 11.5 | 13.7 | 11.8 | 12.0 | 15.2 | 14.4 | 8.3 | 7.5 | 10.8 | 11.2 | 10.5 | 10.7 |
| 1 | 0 | 2 | 1 | 3 | 1 | 2 | 3 | 5 | 19 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 7 | 6 | 6 | 7 | 10 | 10 | 10 | 9 | 11 | 10 | 7 | 8 |
Depreciation DepreciationCr | 3 | 2 | 2 | 2 | 4 | 4 | 4 | 3 | 2 | 3 | 3 | 3 |
PBT PBTCr | 6 | 8 | 8 | 10 | 17 | 12 | 4 | 8 | 23 | 39 | 37 | 38 |
| 2 | 3 | 3 | 3 | 5 | 3 | 1 | 2 | 5 | 8 | 9 | 10 | |
PAT PATCr | 4 | 5 | 6 | 7 | 13 | 9 | 3 | 6 | 18 | 31 | 28 | 28 |
Growth PAT Growth% | 60.8 | 31.7 | 11.0 | 30.9 | 75.0 | -28.2 | -69.5 | 118.9 | 194.8 | 76.1 | -11.3 | -13.2 |
NPM NPM% | 2.8 | 4.3 | 4.4 | 4.8 | 6.8 | 5.1 | 1.5 | 2.7 | 6.0 | 10.9 | 6.7 | 6.6 |
| 0.8 | 1.0 | 0.9 | 1.4 | 2.5 | 1.8 | 0.9 | 1.2 | 3.4 | 5.7 | 4.7 | 4.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 11 | 12 | 12 |
Reserves ReservesCr | 14 | 19 | 23 | 31 | 43 | 52 | 56 | 62 | 84 | 133 | 179 |
| 66 | 68 | 73 | 130 | 147 | 127 | 118 | 133 | 151 | 117 | 144 | |
| 6 | 4 | 3 | 7 | 11 | 21 | 27 | 23 | 21 | 11 | 12 | |
| 96 | 101 | 109 | 178 | 211 | 211 | 211 | 228 | 267 | 278 | 348 | |
| 81 | 82 | 89 | 150 | 183 | 182 | 187 | 204 | 240 | 251 | 308 | |
| 16 | 19 | 20 | 28 | 29 | 28 | 24 | 24 | 27 | 27 | 40 | |
| 96 | 101 | 109 | 178 | 211 | 211 | 211 | 228 | 267 | 278 | 348 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 11 | 12 | 12 |
Reserves ReservesCr | 14 | 19 | 23 | 31 | 43 | 52 | 56 | 62 | 84 | 133 | 179 |
| 66 | 68 | 73 | 130 | 147 | 127 | 118 | 133 | 151 | 117 | 144 | |
| 6 | 4 | 3 | 7 | 11 | 21 | 27 | 23 | 21 | 11 | 12 | |
| 96 | 101 | 109 | 178 | 211 | 211 | 211 | 228 | 267 | 278 | 348 | |
| 81 | 82 | 89 | 150 | 183 | 182 | 187 | 204 | 240 | 251 | 308 | |
| 16 | 19 | 20 | 28 | 29 | 28 | 24 | 24 | 27 | 27 | 40 | |
| 96 | 101 | 109 | 178 | 211 | 211 | 211 | 228 | 267 | 278 | 348 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 10 | -8 | -6 | 0 | 0 | 12 | 12 | -13 | 8 | -22 | |
| 0 | -3 | 0 | -8 | 1 | -1 | 4 | -1 | -3 | 14 | -7 | |
| -5 | -8 | 6 | 15 | 0 | 0 | -14 | -12 | 16 | -21 | 29 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | -3 | 0 | 2 | -1 | 2 | 0 | 0 | 1 | 0 |
Free Cash Flow Free Cash FlowCr | 7 | 10 | -8 | -6 | 0 | -2 | 11 | 11 | -17 | 3 | -31 |
CFO To PAT CFO To PAT% | 178.2 | 196.8 | -153.6 | -87.4 | -0.4 | 1.4 | 420.2 | 204.4 | -73.3 | 25.0 | -80.6 |
CFO To EBITDA CFO To EBITDA% | 43.2 | 62.3 | -57.4 | -35.2 | -0.2 | 0.5 | 75.0 | 73.1 | -41.0 | 24.3 | -51.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 10 | -8 | -6 | 0 | 0 | 12 | 12 | -13 | 8 | -22 | |
| 0 | -3 | 0 | -8 | 1 | -1 | 4 | -1 | -3 | 14 | -7 | |
| -5 | -8 | 6 | 15 | 0 | 0 | -14 | -12 | 16 | -21 | 29 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | -3 | 0 | 2 | -1 | 2 | 0 | 0 | 1 | 0 |
Free Cash Flow Free Cash FlowCr | 7 | 10 | -8 | -6 | 0 | -2 | 11 | 11 | -17 | 3 | -31 |
CFO To PAT CFO To PAT% | 178.2 | 196.8 | -153.6 | -87.4 | -0.4 | 1.4 | 420.2 | 204.4 | -73.3 | 25.0 | -80.6 |
CFO To EBITDA CFO To EBITDA% | 43.2 | 62.3 | -57.4 | -35.2 | -0.2 | 0.5 | 75.0 | 73.1 | -41.0 | 24.3 | -51.1 |
| 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 | 64 | 140 | 151 | 132 | 126 | 210 | 91 | 89 | 285 | 458 | 326 | 376 |
Price To Earnings Price To Earnings | 17.3 | 28.5 | 27.5 | 18.3 | 10.0 | 23.1 | 32.8 | 14.7 | 16.1 | 14.6 | 11.7 | 13.2 |
Price To Sales Price To Sales | 0.5 | 1.2 | 1.2 | 0.9 | 0.7 | 1.2 | 0.5 | 0.4 | 0.9 | 1.6 | 0.8 | 0.9 |
Price To Book Price To Book | 2.6 | 4.8 | 4.5 | 3.2 | 2.4 | 3.4 | 1.4 | 1.2 | 3.0 | 3.2 | 1.7 | 2.0 |
EV To EBITDA EV To EBITDA | 5.2 | 10.1 | 12.5 | 10.4 | 6.9 | 11.5 | 11.1 | 9.8 | 12.1 | 16.3 | 9.5 | 10.4 |
GPM GPM% | 30.7 | 35.1 | 33.8 | 34.1 | 37.1 | 32.9 | 23.6 | 23.1 | 27.3 | 27.9 | 20.4 | 20.4 |
OPM OPM% | 11.5 | 13.7 | 11.8 | 12.0 | 15.2 | 14.4 | 8.3 | 7.5 | 10.8 | 11.2 | 10.5 | 10.7 |
NPM NPM% | 2.8 | 4.3 | 4.4 | 4.8 | 6.8 | 5.1 | 1.5 | 2.7 | 6.0 | 10.9 | 6.7 | 6.6 |
ROCE ROCE% | 27.8 | 27.6 | 21.4 | 17.8 | 22.0 | 15.2 | 9.1 | 11.4 | 17.2 | 23.3 | 15.8 | 15.8 |
ROE ROE% | 15.4 | 17.1 | 16.4 | 17.7 | 23.8 | 14.6 | 4.2 | 8.3 | 18.9 | 21.7 | 14.5 | 14.5 |
ROA ROA% | 3.9 | 4.9 | 5.0 | 4.0 | 6.0 | 4.3 | 1.3 | 2.6 | 6.7 | 11.3 | 8.0 | 8.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 64 | 140 | 151 | 132 | 126 | 210 | 91 | 89 | 285 | 458 | 326 | 376 |
Price To Earnings Price To Earnings | 17.3 | 28.5 | 27.5 | 18.3 | 10.0 | 23.1 | 32.8 | 14.7 | 16.1 | 14.6 | 11.7 | 13.2 |
Price To Sales Price To Sales | 0.5 | 1.2 | 1.2 | 0.9 | 0.7 | 1.2 | 0.5 | 0.4 | 0.9 | 1.6 | 0.8 | 0.9 |
Price To Book Price To Book | 2.6 | 4.8 | 4.5 | 3.2 | 2.4 | 3.4 | 1.4 | 1.2 | 3.0 | 3.2 | 1.7 | 2.0 |
EV To EBITDA EV To EBITDA | 5.2 | 10.1 | 12.5 | 10.4 | 6.9 | 11.5 | 11.1 | 9.8 | 12.1 | 16.3 | 9.5 | 10.4 |
GPM GPM% | 30.7 | 35.1 | 33.8 | 34.1 | 37.1 | 32.9 | 23.6 | 23.1 | 27.3 | 27.9 | 20.4 | 20.4 |
OPM OPM% | 11.5 | 13.7 | 11.8 | 12.0 | 15.2 | 14.4 | 8.3 | 7.5 | 10.8 | 11.2 | 10.5 | 10.7 |
NPM NPM% | 2.8 | 4.3 | 4.4 | 4.8 | 6.8 | 5.1 | 1.5 | 2.7 | 6.0 | 10.9 | 6.7 | 6.6 |
ROCE ROCE% | 27.8 | 27.6 | 21.4 | 17.8 | 22.0 | 15.2 | 9.1 | 11.4 | 17.2 | 23.3 | 15.8 | 15.8 |
ROE ROE% | 15.4 | 17.1 | 16.4 | 17.7 | 23.8 | 14.6 | 4.2 | 8.3 | 18.9 | 21.7 | 14.5 | 14.5 |
ROA ROA% | 3.9 | 4.9 | 5.0 | 4.0 | 6.0 | 4.3 | 1.3 | 2.6 | 6.7 | 11.3 | 8.0 | 8.0 |
Documents — Captain Polyplast Ltd
Concall Transcript Summaries — Captain Polyplast Ltd