| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | 9 | 9 | 7 | 8 | 11 | 13 | 10 | 15 | 16 | 17 | 17 | |
Growth YoY Revenue Growth YoY% | 54.5 | 33.2 | 54.5 | 52.9 | 10.8 | 33.7 | 52.1 | 42.0 | 75.3 | 43.2 | 33.8 | 74.7 |
| 6 | 8 | 10 | 6 | 7 | 11 | 13 | 9 | 12 | 14 | 17 | 15 | |
| 2 | 1 | -2 | 1 | 2 | 1 | 0 | 1 | 3 | 2 | 1 | 2 | |
OPM OPM% | 21.3 | 9.0 | -20.8 | 10.3 | 21.3 | 6.5 | 2.1 | 10.9 | 21.1 | 15.1 | 3.4 | 12.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 1 | -2 | 1 | 2 | 1 | 1 | 1 | 3 | 3 | 1 | 2 |
| 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | |
| 1 | 1 | -1 | 1 | 1 | 1 | 0 | 1 | 2 | 2 | 1 | 2 | |
Growth YoY PAT Growth YoY% | 542.3 | 25.6 | -144.7 | 1,766.7 | -4.3 | 35.2 | 161.3 | 73.2 | 77.3 | 179.4 | 20.4 | 76.3 |
NPM NPM% | 15.1 | 6.3 | -9.4 | 8.0 | 13.1 | 6.4 | 3.8 | 9.7 | 13.2 | 12.5 | 3.4 | 9.8 |
| 1.4 | 0.7 | -1.0 | 0.7 | 1.4 | 0.9 | 0.6 | 1.2 | 2.2 | 2.3 | 0.7 | 2.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | 9 | 9 | 7 | 8 | 11 | 13 | 10 | 15 | 16 | 17 | 17 | |
Growth YoY Revenue Growth YoY% | 54.5 | 33.2 | 54.5 | 52.9 | 10.8 | 33.7 | 52.1 | 42.0 | 75.3 | 43.2 | 33.8 | 74.7 |
| 6 | 8 | 10 | 6 | 7 | 11 | 13 | 9 | 12 | 14 | 17 | 15 | |
| 2 | 1 | -2 | 1 | 2 | 1 | 0 | 1 | 3 | 2 | 1 | 2 | |
OPM OPM% | 21.3 | 9.0 | -20.8 | 10.3 | 21.3 | 6.5 | 2.1 | 10.9 | 21.1 | 15.1 | 3.4 | 12.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 1 | -2 | 1 | 2 | 1 | 1 | 1 | 3 | 3 | 1 | 2 |
| 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | |
| 1 | 1 | -1 | 1 | 1 | 1 | 0 | 1 | 2 | 2 | 1 | 2 | |
Growth YoY PAT Growth YoY% | 542.3 | 25.6 | -144.7 | 1,766.7 | -4.3 | 35.2 | 161.3 | 73.2 | 77.3 | 179.4 | 20.4 | 76.3 |
NPM NPM% | 15.1 | 6.3 | -9.4 | 8.0 | 13.1 | 6.4 | 3.8 | 9.7 | 13.2 | 12.5 | 3.4 | 9.8 |
| 1.4 | 0.7 | -1.0 | 0.7 | 1.4 | 0.9 | 0.6 | 1.2 | 2.2 | 2.3 | 0.7 | 2.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 31 | 23 | 9 | 8 | 7 | 16 | 24 | 22 | 29 | 40 | 58 | 66 |
Growth Revenue Growth% | -11.5 | -24.6 | -62.8 | -4.6 | -8.7 | 111.5 | 50.1 | -9.2 | 35.5 | 36.1 | 46.7 | 54.0 |
| 30 | 22 | 9 | 8 | 7 | 16 | 23 | 22 | 29 | 36 | 51 | 57 | |
| 0 | 1 | 0 | 1 | 0 | 0 | 1 | 0 | 1 | 4 | 7 | 8 | |
OPM OPM% | 1.5 | 3.1 | 0.1 | 8.3 | 0.9 | 1.6 | 2.1 | -0.8 | 2.5 | 8.8 | 12.5 | 12.8 |
| 1 | 1 | 1 | 0 | 1 | 2 | 0 | 3 | 0 | 1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 0 | 1 | 1 | 2 | 0 | 3 | 1 | 4 | 7 | 8 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 1 | 2 | 2 | |
PAT PATCr | 0 | 1 | 0 | 1 | 0 | 2 | 0 | 2 | 1 | 3 | 6 | 6 |
Growth PAT Growth% | -17.4 | 96.1 | -53.9 | 51.4 | -147.3 | 760.0 | -73.9 | 386.8 | -54.6 | 207.2 | 92.8 | 91.2 |
NPM NPM% | 1.2 | 3.2 | 4.0 | 6.3 | -3.3 | 10.3 | 1.8 | 9.6 | 3.2 | 7.2 | 9.5 | 9.6 |
| 0.5 | 1.0 | 0.5 | 0.7 | -0.3 | 2.0 | 0.5 | 2.6 | 1.2 | 3.5 | 6.3 | 7.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 31 | 23 | 9 | 8 | 7 | 16 | 24 | 22 | 29 | 40 | 58 | 66 |
Growth Revenue Growth% | -11.5 | -24.6 | -62.8 | -4.6 | -8.7 | 111.5 | 50.1 | -9.2 | 35.5 | 36.1 | 46.7 | 54.0 |
| 30 | 22 | 9 | 8 | 7 | 16 | 23 | 22 | 29 | 36 | 51 | 57 | |
| 0 | 1 | 0 | 1 | 0 | 0 | 1 | 0 | 1 | 4 | 7 | 8 | |
OPM OPM% | 1.5 | 3.1 | 0.1 | 8.3 | 0.9 | 1.6 | 2.1 | -0.8 | 2.5 | 8.8 | 12.5 | 12.8 |
| 1 | 1 | 1 | 0 | 1 | 2 | 0 | 3 | 0 | 1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 0 | 1 | 1 | 2 | 0 | 3 | 1 | 4 | 7 | 8 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 1 | 2 | 2 | |
PAT PATCr | 0 | 1 | 0 | 1 | 0 | 2 | 0 | 2 | 1 | 3 | 6 | 6 |
Growth PAT Growth% | -17.4 | 96.1 | -53.9 | 51.4 | -147.3 | 760.0 | -73.9 | 386.8 | -54.6 | 207.2 | 92.8 | 91.2 |
NPM NPM% | 1.2 | 3.2 | 4.0 | 6.3 | -3.3 | 10.3 | 1.8 | 9.6 | 3.2 | 7.2 | 9.5 | 9.6 |
| 0.5 | 1.0 | 0.5 | 0.7 | -0.3 | 2.0 | 0.5 | 2.6 | 1.2 | 3.5 | 6.3 | 7.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 7 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 9 |
Reserves ReservesCr | 13 | 13 | 14 | 15 | 15 | 16 | 16 | 18 | 19 | 26 | 34 |
| 4 | 5 | 3 | 4 | 4 | 8 | 3 | 4 | 6 | 4 | 8 | |
| 0 | 0 | 0 | 5 | 4 | 4 | 5 | 1 | 3 | 2 | 0 | |
| 24 | 26 | 25 | 32 | 31 | 37 | 33 | 32 | 36 | 40 | 51 | |
| 3 | 7 | 5 | 6 | 4 | 8 | 9 | 20 | 21 | 17 | 25 | |
| 21 | 20 | 20 | 26 | 27 | 29 | 24 | 12 | 15 | 22 | 26 | |
| 24 | 26 | 25 | 32 | 31 | 37 | 33 | 32 | 36 | 40 | 51 |
| 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 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 9 |
Reserves ReservesCr | 13 | 13 | 14 | 15 | 15 | 16 | 16 | 18 | 19 | 26 | 34 |
| 4 | 5 | 3 | 4 | 4 | 8 | 3 | 4 | 6 | 4 | 8 | |
| 0 | 0 | 0 | 5 | 4 | 4 | 5 | 1 | 3 | 2 | 0 | |
| 24 | 26 | 25 | 32 | 31 | 37 | 33 | 32 | 36 | 40 | 51 | |
| 3 | 7 | 5 | 6 | 4 | 8 | 9 | 20 | 21 | 17 | 25 | |
| 21 | 20 | 20 | 26 | 27 | 29 | 24 | 12 | 15 | 22 | 26 | |
| 24 | 26 | 25 | 32 | 31 | 37 | 33 | 32 | 36 | 40 | 51 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | -1 | 0 | 3 | -1 | 3 | 1 | -8 | 2 | 8 | 5 | |
| 0 | 1 | -1 | -6 | -1 | -3 | -1 | 8 | -1 | -13 | -4 | |
| -1 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 5 | 3 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 2 | -2 | 0 | 0 | 0 | 1 | 0 | 4 |
Free Cash Flow Free Cash FlowCr | 1 | -2 | -1 | 1 | -1 | 1 | 0 | -4 | 2 | -5 | 1 |
CFO To PAT CFO To PAT% | 360.8 | -91.7 | 35.0 | 549.5 | 228.5 | 207.9 | 167.6 | -393.7 | 265.8 | 279.3 | 90.7 |
CFO To EBITDA CFO To EBITDA% | 304.8 | -94.7 | 1,547.0 | 422.1 | -873.5 | 1,295.3 | 142.6 | 4,624.8 | 342.9 | 229.1 | 69.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | -1 | 0 | 3 | -1 | 3 | 1 | -8 | 2 | 8 | 5 | |
| 0 | 1 | -1 | -6 | -1 | -3 | -1 | 8 | -1 | -13 | -4 | |
| -1 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 5 | 3 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 2 | -2 | 0 | 0 | 0 | 1 | 0 | 4 |
Free Cash Flow Free Cash FlowCr | 1 | -2 | -1 | 1 | -1 | 1 | 0 | -4 | 2 | -5 | 1 |
CFO To PAT CFO To PAT% | 360.8 | -91.7 | 35.0 | 549.5 | 228.5 | 207.9 | 167.6 | -393.7 | 265.8 | 279.3 | 90.7 |
CFO To EBITDA CFO To EBITDA% | 304.8 | -94.7 | 1,547.0 | 422.1 | -873.5 | 1,295.3 | 142.6 | 4,624.8 | 342.9 | 229.1 | 69.2 |
| 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 | 12 | 13 | 10 | 13 | 8 | 19 | 32 | 36 | 63 | 83 | 93 | 125 |
Price To Earnings Price To Earnings | 31.4 | 17.1 | 28.0 | 24.5 | 11.4 | 72.4 | 17.7 | 67.7 | 28.9 | 16.8 | 20.1 | |
Price To Sales Price To Sales | 0.4 | 0.6 | 1.1 | 1.5 | 1.1 | 1.2 | 1.3 | 1.7 | 2.2 | 2.1 | 1.6 | 1.9 |
Price To Book Price To Book | 0.6 | 0.6 | 0.4 | 0.6 | 0.3 | 0.8 | 1.3 | 1.4 | 2.4 | 2.4 | 2.2 | 3.0 |
EV To EBITDA EV To EBITDA | 32.5 | 16.7 | 1,159.7 | 25.7 | 226.0 | 102.8 | 61.8 | -202.8 | 84.4 | 23.1 | 12.0 | 12.6 |
GPM GPM% | 6.9 | 11.8 | 27.5 | 41.6 | 39.4 | 42.9 | 43.4 | 41.2 | 32.2 | 36.0 | 33.1 | 33.1 |
OPM OPM% | 1.5 | 3.1 | 0.1 | 8.3 | 0.9 | 1.6 | 2.1 | -0.8 | 2.5 | 8.8 | 12.5 | 12.8 |
NPM NPM% | 1.2 | 3.2 | 4.0 | 6.3 | -3.3 | 10.3 | 1.8 | 9.6 | 3.2 | 7.2 | 9.5 | 9.6 |
ROCE ROCE% | 3.0 | 6.8 | 3.1 | 2.5 | 2.1 | 5.7 | 2.1 | 10.5 | 2.9 | 11.0 | 17.4 | 17.4 |
ROE ROE% | 1.9 | 3.6 | 1.6 | 2.3 | -1.1 | 6.7 | 1.8 | 8.0 | 3.5 | 8.4 | 13.1 | 13.1 |
ROA ROA% | 1.6 | 2.8 | 1.4 | 1.6 | -0.8 | 4.4 | 1.3 | 6.5 | 2.6 | 7.2 | 10.9 | 10.9 |
| 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 | 12 | 13 | 10 | 13 | 8 | 19 | 32 | 36 | 63 | 83 | 93 | 125 |
Price To Earnings Price To Earnings | 31.4 | 17.1 | 28.0 | 24.5 | 11.4 | 72.4 | 17.7 | 67.7 | 28.9 | 16.8 | 20.1 | |
Price To Sales Price To Sales | 0.4 | 0.6 | 1.1 | 1.5 | 1.1 | 1.2 | 1.3 | 1.7 | 2.2 | 2.1 | 1.6 | 1.9 |
Price To Book Price To Book | 0.6 | 0.6 | 0.4 | 0.6 | 0.3 | 0.8 | 1.3 | 1.4 | 2.4 | 2.4 | 2.2 | 3.0 |
EV To EBITDA EV To EBITDA | 32.5 | 16.7 | 1,159.7 | 25.7 | 226.0 | 102.8 | 61.8 | -202.8 | 84.4 | 23.1 | 12.0 | 12.6 |
GPM GPM% | 6.9 | 11.8 | 27.5 | 41.6 | 39.4 | 42.9 | 43.4 | 41.2 | 32.2 | 36.0 | 33.1 | 33.1 |
OPM OPM% | 1.5 | 3.1 | 0.1 | 8.3 | 0.9 | 1.6 | 2.1 | -0.8 | 2.5 | 8.8 | 12.5 | 12.8 |
NPM NPM% | 1.2 | 3.2 | 4.0 | 6.3 | -3.3 | 10.3 | 1.8 | 9.6 | 3.2 | 7.2 | 9.5 | 9.6 |
ROCE ROCE% | 3.0 | 6.8 | 3.1 | 2.5 | 2.1 | 5.7 | 2.1 | 10.5 | 2.9 | 11.0 | 17.4 | 17.4 |
ROE ROE% | 1.9 | 3.6 | 1.6 | 2.3 | -1.1 | 6.7 | 1.8 | 8.0 | 3.5 | 8.4 | 13.1 | 13.1 |
ROA ROA% | 1.6 | 2.8 | 1.4 | 1.6 | -0.8 | 4.4 | 1.3 | 6.5 | 2.6 | 7.2 | 10.9 | 10.9 |
Documents — Dhampure Speciality Sugars Ltd