| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 133 | 116 | 109 | 139 | 131 | 132 | 122 | 139 | 139 | 135 | 121 | 137 | |
Growth YoY Revenue Growth YoY% | -15.2 | -17.1 | 0.7 | 23.3 | -1.4 | 13.7 | 11.8 | -0.4 | 6.3 | 2.4 | -0.6 | -1.4 |
| 125 | 112 | 108 | 140 | 129 | 128 | 121 | 139 | 133 | 128 | 114 | 131 | |
| 8 | 4 | 0 | -1 | 2 | 4 | 0 | 0 | 7 | 7 | 7 | 6 | |
OPM OPM% | 5.8 | 3.5 | 0.3 | -0.5 | 1.5 | 2.9 | 0.0 | -0.1 | 4.9 | 5.0 | 5.5 | 4.6 |
| 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | 3 | -1 | -4 | -6 | -3 | -1 | -4 | -5 | 3 | 3 | 4 | 4 |
| 1 | 0 | -1 | 0 | 0 | 0 | -4 | -1 | 1 | 1 | 1 | 1 | |
| 3 | -1 | -3 | -6 | -3 | 0 | -1 | -4 | 2 | 3 | 2 | 3 | |
Growth YoY PAT Growth YoY% | -80.6 | -106.0 | -149.0 | -355.4 | -236.6 | 11.8 | 77.8 | 35.8 | 156.8 | 724.4 | 480.0 | 185.6 |
NPM NPM% | 1.9 | -0.4 | -2.7 | -4.0 | -2.6 | -0.3 | -0.5 | -2.6 | 1.4 | 2.1 | 2.0 | 2.3 |
| 3.5 | -0.7 | -4.1 | -7.6 | -4.8 | -0.6 | -0.9 | -5.0 | 2.7 | 3.9 | 3.4 | 4.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 133 | 116 | 109 | 139 | 131 | 132 | 122 | 139 | 139 | 135 | 121 | 137 | |
Growth YoY Revenue Growth YoY% | -15.2 | -17.1 | 0.7 | 23.3 | -1.4 | 13.7 | 11.8 | -0.4 | 6.3 | 2.4 | -0.6 | -1.4 |
| 125 | 112 | 108 | 140 | 129 | 128 | 121 | 139 | 133 | 128 | 114 | 131 | |
| 8 | 4 | 0 | -1 | 2 | 4 | 0 | 0 | 7 | 7 | 7 | 6 | |
OPM OPM% | 5.8 | 3.5 | 0.3 | -0.5 | 1.5 | 2.9 | 0.0 | -0.1 | 4.9 | 5.0 | 5.5 | 4.6 |
| 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | 3 | -1 | -4 | -6 | -3 | -1 | -4 | -5 | 3 | 3 | 4 | 4 |
| 1 | 0 | -1 | 0 | 0 | 0 | -4 | -1 | 1 | 1 | 1 | 1 | |
| 3 | -1 | -3 | -6 | -3 | 0 | -1 | -4 | 2 | 3 | 2 | 3 | |
Growth YoY PAT Growth YoY% | -80.6 | -106.0 | -149.0 | -355.4 | -236.6 | 11.8 | 77.8 | 35.8 | 156.8 | 724.4 | 480.0 | 185.6 |
NPM NPM% | 1.9 | -0.4 | -2.7 | -4.0 | -2.6 | -0.3 | -0.5 | -2.6 | 1.4 | 2.1 | 2.0 | 2.3 |
| 3.5 | -0.7 | -4.1 | -7.6 | -4.8 | -0.6 | -0.9 | -5.0 | 2.7 | 3.9 | 3.4 | 4.3 |
| 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 | 401 | 411 | 439 | 475 | 461 | 397 | 532 | 561 | 471 | 524 | 534 | 532 |
Growth Revenue Growth% | -7.8 | 2.5 | 6.9 | 8.0 | -3.0 | -13.9 | 34.0 | 5.6 | -16.1 | 11.3 | 1.9 | 1.7 |
| 358 | 373 | 407 | 435 | 426 | 355 | 462 | 491 | 451 | 519 | 514 | 506 | |
| 42 | 38 | 32 | 40 | 35 | 42 | 69 | 70 | 20 | 5 | 20 | 27 | |
OPM OPM% | 10.6 | 9.3 | 7.3 | 8.4 | 7.5 | 10.5 | 13.1 | 12.5 | 4.2 | 1.0 | 3.8 | 5.0 |
| 5 | 2 | 4 | 7 | 3 | 2 | 3 | 3 | 3 | 2 | 4 | 6 | |
Interest Expense Interest ExpenseCr | 12 | 15 | 13 | 10 | 9 | 6 | 4 | 3 | 4 | 4 | 3 | 2 |
Depreciation DepreciationCr | 14 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 17 | 18 | 17 | 17 |
PBT PBTCr | 22 | 9 | 7 | 20 | 12 | 21 | 53 | 54 | 2 | -14 | 5 | 14 |
| 6 | 2 | 1 | 7 | -2 | 6 | 13 | 14 | 1 | -4 | 1 | 3 | |
PAT PATCr | 16 | 6 | 6 | 14 | 15 | 16 | 39 | 40 | 1 | -10 | 4 | 10 |
Growth PAT Growth% | 75.7 | -60.1 | -8.9 | 140.7 | 8.4 | 5.4 | 150.4 | 2.0 | -96.8 | -881.8 | 135.7 | 226.4 |
NPM NPM% | 3.9 | 1.5 | 1.3 | 2.9 | 3.2 | 4.0 | 7.4 | 7.1 | 0.3 | -1.9 | 0.7 | 1.9 |
| 21.8 | 8.7 | 7.9 | 19.1 | 20.7 | 21.8 | 54.6 | 55.8 | 1.8 | -14.2 | 5.1 | 14.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 401 | 411 | 439 | 475 | 461 | 397 | 532 | 561 | 471 | 524 | 534 | 532 |
Growth Revenue Growth% | -7.8 | 2.5 | 6.9 | 8.0 | -3.0 | -13.9 | 34.0 | 5.6 | -16.1 | 11.3 | 1.9 | 1.7 |
| 358 | 373 | 407 | 435 | 426 | 355 | 462 | 491 | 451 | 519 | 514 | 506 | |
| 42 | 38 | 32 | 40 | 35 | 42 | 69 | 70 | 20 | 5 | 20 | 27 | |
OPM OPM% | 10.6 | 9.3 | 7.3 | 8.4 | 7.5 | 10.5 | 13.1 | 12.5 | 4.2 | 1.0 | 3.8 | 5.0 |
| 5 | 2 | 4 | 7 | 3 | 2 | 3 | 3 | 3 | 2 | 4 | 6 | |
Interest Expense Interest ExpenseCr | 12 | 15 | 13 | 10 | 9 | 6 | 4 | 3 | 4 | 4 | 3 | 2 |
Depreciation DepreciationCr | 14 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 17 | 18 | 17 | 17 |
PBT PBTCr | 22 | 9 | 7 | 20 | 12 | 21 | 53 | 54 | 2 | -14 | 5 | 14 |
| 6 | 2 | 1 | 7 | -2 | 6 | 13 | 14 | 1 | -4 | 1 | 3 | |
PAT PATCr | 16 | 6 | 6 | 14 | 15 | 16 | 39 | 40 | 1 | -10 | 4 | 10 |
Growth PAT Growth% | 75.7 | -60.1 | -8.9 | 140.7 | 8.4 | 5.4 | 150.4 | 2.0 | -96.8 | -881.8 | 135.7 | 226.4 |
NPM NPM% | 3.9 | 1.5 | 1.3 | 2.9 | 3.2 | 4.0 | 7.4 | 7.1 | 0.3 | -1.9 | 0.7 | 1.9 |
| 21.8 | 8.7 | 7.9 | 19.1 | 20.7 | 21.8 | 54.6 | 55.8 | 1.8 | -14.2 | 5.1 | 14.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 98 | 104 | 110 | 124 | 136 | 152 | 190 | 228 | 228 | 218 | 222 |
| 84 | 107 | 117 | 130 | 110 | 77 | 84 | 95 | 103 | 97 | 77 | |
| 119 | 103 | 85 | 61 | 42 | 32 | 24 | 19 | 14 | 10 | 12 | |
| 309 | 322 | 319 | 322 | 296 | 268 | 304 | 349 | 353 | 333 | 318 | |
| 97 | 117 | 128 | 141 | 124 | 110 | 133 | 152 | 158 | 149 | 139 | |
| 212 | 204 | 191 | 181 | 172 | 159 | 172 | 196 | 195 | 184 | 179 | |
| 309 | 322 | 319 | 322 | 296 | 268 | 304 | 349 | 353 | 333 | 318 |
| 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 | 98 | 104 | 110 | 124 | 136 | 152 | 190 | 228 | 228 | 218 | 222 |
| 84 | 107 | 117 | 130 | 110 | 77 | 84 | 95 | 103 | 97 | 77 | |
| 119 | 103 | 85 | 61 | 42 | 32 | 24 | 19 | 14 | 10 | 12 | |
| 309 | 322 | 319 | 322 | 296 | 268 | 304 | 349 | 353 | 333 | 318 | |
| 97 | 117 | 128 | 141 | 124 | 110 | 133 | 152 | 158 | 149 | 139 | |
| 212 | 204 | 191 | 181 | 172 | 159 | 172 | 196 | 195 | 184 | 179 | |
| 309 | 322 | 319 | 322 | 296 | 268 | 304 | 349 | 353 | 333 | 318 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 45 | 21 | 40 | 29 | 44 | 39 | 39 | 42 | 27 | 16 | 19 | |
| -59 | -6 | -5 | -4 | -3 | -2 | -26 | -37 | -16 | -6 | -10 | |
| 16 | -16 | -35 | -25 | -41 | -37 | -13 | -4 | -11 | -10 | -9 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | 0 | 0 | -1 | 0 | -1 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -18 | 12 | 34 | 24 | 39 | 36 | 12 | 3 | 10 | 9 | 7 |
CFO To PAT CFO To PAT% | 284.3 | 341.5 | 704.3 | 212.1 | 295.3 | 247.1 | 98.8 | 104.1 | 2,064.3 | -160.3 | 526.1 |
CFO To EBITDA CFO To EBITDA% | 105.1 | 56.1 | 124.4 | 73.3 | 127.1 | 92.9 | 55.9 | 59.3 | 135.4 | 323.5 | 95.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 45 | 21 | 40 | 29 | 44 | 39 | 39 | 42 | 27 | 16 | 19 | |
| -59 | -6 | -5 | -4 | -3 | -2 | -26 | -37 | -16 | -6 | -10 | |
| 16 | -16 | -35 | -25 | -41 | -37 | -13 | -4 | -11 | -10 | -9 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | 0 | 0 | -1 | 0 | -1 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -18 | 12 | 34 | 24 | 39 | 36 | 12 | 3 | 10 | 9 | 7 |
CFO To PAT CFO To PAT% | 284.3 | 341.5 | 704.3 | 212.1 | 295.3 | 247.1 | 98.8 | 104.1 | 2,064.3 | -160.3 | 526.1 |
CFO To EBITDA CFO To EBITDA% | 105.1 | 56.1 | 124.4 | 73.3 | 127.1 | 92.9 | 55.9 | 59.3 | 135.4 | 323.5 | 95.3 |
| 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 | 62 | 72 | 60 | 71 | 58 | 66 | 201 | 160 | 159 | 87 | 65 | 101 |
Price To Earnings Price To Earnings | 3.9 | 11.5 | 10.5 | 5.2 | 3.9 | 4.2 | 5.1 | 4.0 | 122.2 | 17.8 | 9.8 | |
Price To Sales Price To Sales | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.4 | 0.3 | 0.3 | 0.2 | 0.1 | 0.2 |
Price To Book Price To Book | 0.6 | 0.7 | 0.5 | 0.5 | 0.4 | 0.4 | 1.0 | 0.7 | 0.7 | 0.4 | 0.3 | 0.4 |
EV To EBITDA EV To EBITDA | 4.6 | 5.4 | 5.2 | 4.1 | 3.9 | 2.9 | 3.6 | 3.0 | 10.2 | 24.5 | 4.7 | 4.9 |
GPM GPM% | 24.0 | 23.8 | 21.8 | 23.5 | 23.3 | 28.2 | 30.3 | 30.5 | 25.6 | 20.0 | 21.8 | 21.8 |
OPM OPM% | 10.6 | 9.3 | 7.3 | 8.4 | 7.5 | 10.5 | 13.1 | 12.5 | 4.2 | 1.0 | 3.8 | 5.0 |
NPM NPM% | 3.9 | 1.5 | 1.3 | 2.9 | 3.2 | 4.0 | 7.4 | 7.1 | 0.3 | -1.9 | 0.7 | 1.9 |
ROCE ROCE% | 13.8 | 9.6 | 8.7 | 13.7 | 9.9 | 12.8 | 23.2 | 20.0 | 2.1 | -3.9 | 2.9 | 2.9 |
ROE ROE% | 14.9 | 5.6 | 4.9 | 10.5 | 10.4 | 9.9 | 19.9 | 17.0 | 0.6 | -4.5 | 1.6 | 1.6 |
ROA ROA% | 5.1 | 1.9 | 1.8 | 4.3 | 5.0 | 5.8 | 12.9 | 11.5 | 0.4 | -3.1 | 1.1 | 1.1 |
| 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 | 62 | 72 | 60 | 71 | 58 | 66 | 201 | 160 | 159 | 87 | 65 | 101 |
Price To Earnings Price To Earnings | 3.9 | 11.5 | 10.5 | 5.2 | 3.9 | 4.2 | 5.1 | 4.0 | 122.2 | 17.8 | 9.8 | |
Price To Sales Price To Sales | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.4 | 0.3 | 0.3 | 0.2 | 0.1 | 0.2 |
Price To Book Price To Book | 0.6 | 0.7 | 0.5 | 0.5 | 0.4 | 0.4 | 1.0 | 0.7 | 0.7 | 0.4 | 0.3 | 0.4 |
EV To EBITDA EV To EBITDA | 4.6 | 5.4 | 5.2 | 4.1 | 3.9 | 2.9 | 3.6 | 3.0 | 10.2 | 24.5 | 4.7 | 4.9 |
GPM GPM% | 24.0 | 23.8 | 21.8 | 23.5 | 23.3 | 28.2 | 30.3 | 30.5 | 25.6 | 20.0 | 21.8 | 21.8 |
OPM OPM% | 10.6 | 9.3 | 7.3 | 8.4 | 7.5 | 10.5 | 13.1 | 12.5 | 4.2 | 1.0 | 3.8 | 5.0 |
NPM NPM% | 3.9 | 1.5 | 1.3 | 2.9 | 3.2 | 4.0 | 7.4 | 7.1 | 0.3 | -1.9 | 0.7 | 1.9 |
ROCE ROCE% | 13.8 | 9.6 | 8.7 | 13.7 | 9.9 | 12.8 | 23.2 | 20.0 | 2.1 | -3.9 | 2.9 | 2.9 |
ROE ROE% | 14.9 | 5.6 | 4.9 | 10.5 | 10.4 | 9.9 | 19.9 | 17.0 | 0.6 | -4.5 | 1.6 | 1.6 |
ROA ROA% | 5.1 | 1.9 | 1.8 | 4.3 | 5.0 | 5.8 | 12.9 | 11.5 | 0.4 | -3.1 | 1.1 | 1.1 |
Documents — Deepak Spinners Ltd