| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 35 | 35 | 33 | 34 | 37 | 41 | 70 | 39 | 43 | 38 | 41 | 58 | |
Growth YoY Revenue Growth YoY% | -35.5 | -27.8 | -21.3 | 21.5 | 4.8 | 15.4 | 109.8 | 16.5 | 16.4 | -7.1 | -41.1 | 46.6 |
| 33 | 33 | 31 | 32 | 35 | 38 | 62 | 38 | 41 | 38 | 41 | 52 | |
| 2 | 2 | 3 | 2 | 2 | 3 | 8 | 1 | 2 | 0 | 1 | 6 | |
OPM OPM% | 4.7 | 7.0 | 8.3 | 5.7 | 4.7 | 6.7 | 11.5 | 3.2 | 4.2 | -0.8 | 1.6 | 10.4 |
| 21 | 1 | 1 | 1 | 1 | 3 | 1 | 1 | 2 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | 20 | 0 | 1 | 0 | 0 | 3 | 7 | -1 | 1 | -2 | -1 | 4 |
| 5 | 0 | 0 | 0 | 0 | 1 | 2 | 0 | 1 | -1 | 0 | 2 | |
| 15 | 1 | 1 | 0 | 0 | 2 | 5 | -1 | 0 | -2 | -1 | 2 | |
Growth YoY PAT Growth YoY% | 21.4 | -93.4 | 317.4 | 90.8 | -102.5 | 223.7 | 391.0 | -88.9 | 8.1 | -178.5 | -118.1 | 500.0 |
NPM NPM% | 42.3 | 1.7 | 3.0 | -0.8 | -1.0 | 4.7 | 7.0 | -1.3 | -0.8 | -4.0 | -2.2 | 3.5 |
| 19.6 | 1.5 | 1.5 | 0.6 | -0.3 | 3.5 | 8.3 | 0.0 | 0.0 | -1.1 | 0.1 | 3.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 35 | 35 | 33 | 34 | 37 | 41 | 70 | 39 | 43 | 38 | 41 | 58 | |
Growth YoY Revenue Growth YoY% | -35.5 | -27.8 | -21.3 | 21.5 | 4.8 | 15.4 | 109.8 | 16.5 | 16.4 | -7.1 | -41.1 | 46.6 |
| 33 | 33 | 31 | 32 | 35 | 38 | 62 | 38 | 41 | 38 | 41 | 52 | |
| 2 | 2 | 3 | 2 | 2 | 3 | 8 | 1 | 2 | 0 | 1 | 6 | |
OPM OPM% | 4.7 | 7.0 | 8.3 | 5.7 | 4.7 | 6.7 | 11.5 | 3.2 | 4.2 | -0.8 | 1.6 | 10.4 |
| 21 | 1 | 1 | 1 | 1 | 3 | 1 | 1 | 2 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | 20 | 0 | 1 | 0 | 0 | 3 | 7 | -1 | 1 | -2 | -1 | 4 |
| 5 | 0 | 0 | 0 | 0 | 1 | 2 | 0 | 1 | -1 | 0 | 2 | |
| 15 | 1 | 1 | 0 | 0 | 2 | 5 | -1 | 0 | -2 | -1 | 2 | |
Growth YoY PAT Growth YoY% | 21.4 | -93.4 | 317.4 | 90.8 | -102.5 | 223.7 | 391.0 | -88.9 | 8.1 | -178.5 | -118.1 | 500.0 |
NPM NPM% | 42.3 | 1.7 | 3.0 | -0.8 | -1.0 | 4.7 | 7.0 | -1.3 | -0.8 | -4.0 | -2.2 | 3.5 |
| 19.6 | 1.5 | 1.5 | 0.6 | -0.3 | 3.5 | 8.3 | 0.0 | 0.0 | -1.1 | 0.1 | 3.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 194 | 126 | 147 | 92 | 107 | 97 | 122 | 184 | 132 | 181 | 161 | 180 |
Growth Revenue Growth% | 7.1 | -35.0 | 16.6 | -37.1 | 16.1 | -9.1 | 25.1 | 51.0 | -28.5 | 37.9 | -11.1 | -3.9 |
| 162 | 109 | 132 | 103 | 112 | 111 | 140 | 168 | 125 | 167 | 158 | 172 | |
| 32 | 17 | 15 | -11 | -5 | -14 | -18 | 16 | 6 | 14 | 3 | 8 | |
OPM OPM% | 16.6 | 13.9 | 10.4 | -11.7 | -4.7 | -13.9 | -15.1 | 8.6 | 4.8 | 8.0 | 2.1 | 4.5 |
| 4 | 12 | 6 | 2 | 0 | 87 | 8 | 17 | 24 | 6 | 4 | 5 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 7 | 10 | 9 | 1 | 3 | 3 | 2 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 4 | 8 | 9 | 9 | 7 | 7 | 9 | 10 | 10 | 10 |
PBT PBTCr | 34 | 27 | 16 | -24 | -25 | 56 | -18 | 22 | 18 | 8 | -3 | 2 |
| 12 | 7 | 4 | -12 | 0 | 7 | 0 | 4 | 5 | 2 | 0 | 3 | |
PAT PATCr | 22 | 21 | 12 | -13 | -25 | 48 | -18 | 18 | 13 | 6 | -3 | -1 |
Growth PAT Growth% | -6.1 | -4.5 | -42.6 | -205.4 | -97.5 | 294.2 | -137.7 | 201.1 | -27.0 | -54.2 | -152.4 | -111.6 |
NPM NPM% | 11.3 | 16.6 | 8.2 | -13.7 | -23.3 | 49.7 | -15.0 | 10.0 | 10.3 | 3.4 | -2.0 | -0.4 |
| 29.3 | 33.4 | 18.4 | -16.9 | -30.8 | 68.0 | -24.2 | 26.9 | 18.6 | 12.1 | -1.0 | 2.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 194 | 126 | 147 | 92 | 107 | 97 | 122 | 184 | 132 | 181 | 161 | 180 |
Growth Revenue Growth% | 7.1 | -35.0 | 16.6 | -37.1 | 16.1 | -9.1 | 25.1 | 51.0 | -28.5 | 37.9 | -11.1 | -3.9 |
| 162 | 109 | 132 | 103 | 112 | 111 | 140 | 168 | 125 | 167 | 158 | 172 | |
| 32 | 17 | 15 | -11 | -5 | -14 | -18 | 16 | 6 | 14 | 3 | 8 | |
OPM OPM% | 16.6 | 13.9 | 10.4 | -11.7 | -4.7 | -13.9 | -15.1 | 8.6 | 4.8 | 8.0 | 2.1 | 4.5 |
| 4 | 12 | 6 | 2 | 0 | 87 | 8 | 17 | 24 | 6 | 4 | 5 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 7 | 10 | 9 | 1 | 3 | 3 | 2 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 4 | 8 | 9 | 9 | 7 | 7 | 9 | 10 | 10 | 10 |
PBT PBTCr | 34 | 27 | 16 | -24 | -25 | 56 | -18 | 22 | 18 | 8 | -3 | 2 |
| 12 | 7 | 4 | -12 | 0 | 7 | 0 | 4 | 5 | 2 | 0 | 3 | |
PAT PATCr | 22 | 21 | 12 | -13 | -25 | 48 | -18 | 18 | 13 | 6 | -3 | -1 |
Growth PAT Growth% | -6.1 | -4.5 | -42.6 | -205.4 | -97.5 | 294.2 | -137.7 | 201.1 | -27.0 | -54.2 | -152.4 | -111.6 |
NPM NPM% | 11.3 | 16.6 | 8.2 | -13.7 | -23.3 | 49.7 | -15.0 | 10.0 | 10.3 | 3.4 | -2.0 | -0.4 |
| 29.3 | 33.4 | 18.4 | -16.9 | -30.8 | 68.0 | -24.2 | 26.9 | 18.6 | 12.1 | -1.0 | 2.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 119 | 142 | 151 | 135 | 112 | 163 | 142 | 162 | 173 | 181 | 177 |
| 30 | 23 | 54 | 64 | 80 | 66 | 58 | 58 | 39 | 42 | 36 | |
| 2 | 6 | 63 | 75 | 70 | 2 | 7 | 20 | 3 | 3 | 3 | |
| 159 | 179 | 276 | 281 | 270 | 239 | 214 | 247 | 222 | 232 | 224 | |
| 106 | 91 | 100 | 72 | 74 | 93 | 68 | 68 | 53 | 70 | 65 | |
| 54 | 88 | 176 | 209 | 196 | 146 | 146 | 179 | 169 | 162 | 159 | |
| 159 | 179 | 276 | 281 | 270 | 239 | 214 | 247 | 222 | 232 | 224 |
| 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 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 119 | 142 | 151 | 135 | 112 | 163 | 142 | 162 | 173 | 181 | 177 |
| 30 | 23 | 54 | 64 | 80 | 66 | 58 | 58 | 39 | 42 | 36 | |
| 2 | 6 | 63 | 75 | 70 | 2 | 7 | 20 | 3 | 3 | 3 | |
| 159 | 179 | 276 | 281 | 270 | 239 | 214 | 247 | 222 | 232 | 224 | |
| 106 | 91 | 100 | 72 | 74 | 93 | 68 | 68 | 53 | 70 | 65 | |
| 54 | 88 | 176 | 209 | 196 | 146 | 146 | 179 | 169 | 162 | 159 | |
| 159 | 179 | 276 | 281 | 270 | 239 | 214 | 247 | 222 | 232 | 224 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 11 | 3 | -8 | 6 | 1 | -22 | -3 | 23 | 10 | 16 | 5 | |
| -8 | -7 | -57 | -21 | 1 | 130 | -4 | -33 | 16 | -4 | -10 | |
| -6 | 2 | 66 | 16 | -6 | -97 | -2 | 13 | -25 | -10 | -3 | |
Net Cash Flow Net Cash FlowCr | -3 | -2 | 2 | 2 | -4 | 11 | -10 | 4 | 1 | 3 | -8 |
Free Cash Flow Free Cash FlowCr | 0 | -19 | -90 | -32 | -1 | 109 | -14 | -10 | 5 | 14 | -4 |
CFO To PAT CFO To PAT% | 50.3 | 12.4 | -64.9 | -49.3 | -3.9 | -44.5 | 18.7 | 125.5 | 74.6 | 260.8 | -159.9 |
CFO To EBITDA CFO To EBITDA% | 34.3 | 14.9 | -51.0 | -57.5 | -18.9 | 159.0 | 18.6 | 145.9 | 159.9 | 111.5 | 149.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 11 | 3 | -8 | 6 | 1 | -22 | -3 | 23 | 10 | 16 | 5 | |
| -8 | -7 | -57 | -21 | 1 | 130 | -4 | -33 | 16 | -4 | -10 | |
| -6 | 2 | 66 | 16 | -6 | -97 | -2 | 13 | -25 | -10 | -3 | |
Net Cash Flow Net Cash FlowCr | -3 | -2 | 2 | 2 | -4 | 11 | -10 | 4 | 1 | 3 | -8 |
Free Cash Flow Free Cash FlowCr | 0 | -19 | -90 | -32 | -1 | 109 | -14 | -10 | 5 | 14 | -4 |
CFO To PAT CFO To PAT% | 50.3 | 12.4 | -64.9 | -49.3 | -3.9 | -44.5 | 18.7 | 125.5 | 74.6 | 260.8 | -159.9 |
CFO To EBITDA CFO To EBITDA% | 34.3 | 14.9 | -51.0 | -57.5 | -18.9 | 159.0 | 18.6 | 145.9 | 159.9 | 111.5 | 149.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 260 | 370 | 295 | 153 | 130 | 222 | 272 | 270 | 380 | 177 | 166 | 252 |
Price To Earnings Price To Earnings | 12.8 | 14.8 | 21.6 | 4.4 | 13.4 | 27.4 | 19.7 | 116.5 | ||||
Price To Sales Price To Sales | 1.3 | 2.9 | 2.0 | 1.7 | 1.2 | 2.3 | 2.2 | 1.5 | 2.9 | 1.0 | 1.0 | 1.4 |
Price To Book Price To Book | 2.1 | 2.5 | 1.9 | 1.1 | 1.1 | 1.3 | 1.8 | 1.6 | 2.1 | 0.9 | 0.9 | 1.4 |
EV To EBITDA EV To EBITDA | 7.8 | 21.1 | 23.5 | -21.6 | -42.9 | -16.7 | -15.7 | 18.9 | 62.5 | 12.4 | 50.9 | 30.9 |
GPM GPM% | 37.8 | 33.4 | 29.4 | 19.9 | 23.3 | 14.8 | 14.2 | 28.2 | 30.2 | 28.2 | 25.5 | 25.5 |
OPM OPM% | 16.6 | 13.9 | 10.4 | -11.7 | -4.7 | -13.9 | -15.1 | 8.6 | 4.8 | 8.0 | 2.1 | 4.5 |
NPM NPM% | 11.3 | 16.6 | 8.2 | -13.7 | -23.3 | 49.7 | -15.0 | 10.0 | 10.3 | 3.4 | -2.0 | -0.4 |
ROCE ROCE% | 26.7 | 18.0 | 7.2 | -7.5 | -7.0 | 34.1 | -9.8 | 12.1 | 10.7 | 5.1 | -1.1 | -1.1 |
ROE ROE% | 17.3 | 13.9 | 7.5 | -8.8 | -20.8 | 28.4 | -12.2 | 10.9 | 7.5 | 3.3 | -1.8 | -1.8 |
ROA ROA% | 13.7 | 11.7 | 4.3 | -4.5 | -9.2 | 20.3 | -8.5 | 7.5 | 6.1 | 2.7 | -1.4 | -1.4 |
| 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 | 260 | 370 | 295 | 153 | 130 | 222 | 272 | 270 | 380 | 177 | 166 | 252 |
Price To Earnings Price To Earnings | 12.8 | 14.8 | 21.6 | 4.4 | 13.4 | 27.4 | 19.7 | 116.5 | ||||
Price To Sales Price To Sales | 1.3 | 2.9 | 2.0 | 1.7 | 1.2 | 2.3 | 2.2 | 1.5 | 2.9 | 1.0 | 1.0 | 1.4 |
Price To Book Price To Book | 2.1 | 2.5 | 1.9 | 1.1 | 1.1 | 1.3 | 1.8 | 1.6 | 2.1 | 0.9 | 0.9 | 1.4 |
EV To EBITDA EV To EBITDA | 7.8 | 21.1 | 23.5 | -21.6 | -42.9 | -16.7 | -15.7 | 18.9 | 62.5 | 12.4 | 50.9 | 30.9 |
GPM GPM% | 37.8 | 33.4 | 29.4 | 19.9 | 23.3 | 14.8 | 14.2 | 28.2 | 30.2 | 28.2 | 25.5 | 25.5 |
OPM OPM% | 16.6 | 13.9 | 10.4 | -11.7 | -4.7 | -13.9 | -15.1 | 8.6 | 4.8 | 8.0 | 2.1 | 4.5 |
NPM NPM% | 11.3 | 16.6 | 8.2 | -13.7 | -23.3 | 49.7 | -15.0 | 10.0 | 10.3 | 3.4 | -2.0 | -0.4 |
ROCE ROCE% | 26.7 | 18.0 | 7.2 | -7.5 | -7.0 | 34.1 | -9.8 | 12.1 | 10.7 | 5.1 | -1.1 | -1.1 |
ROE ROE% | 17.3 | 13.9 | 7.5 | -8.8 | -20.8 | 28.4 | -12.2 | 10.9 | 7.5 | 3.3 | -1.8 | -1.8 |
ROA ROA% | 13.7 | 11.7 | 4.3 | -4.5 | -9.2 | 20.3 | -8.5 | 7.5 | 6.1 | 2.7 | -1.4 | -1.4 |
Documents — Dai-ichi Karkaria Ltd