| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 4 | 4 | 4 | 7 | 2 | 1 | 2 | 4 | 5 | 3 | 6 | |
Growth YoY Revenue Growth YoY% | 18.7 | -13.9 | -14.0 | -34.5 | -42.4 | -36.9 | -76.8 | -62.5 | -39.8 | 108.7 | 189.7 | 269.6 |
| 12 | 3 | 4 | 4 | 6 | 3 | 2 | 2 | 4 | 5 | 3 | 6 | |
| 0 | 0 | 0 | 1 | 2 | 0 | -1 | 0 | 0 | 0 | -1 | -1 | |
OPM OPM% | 1.4 | 12.8 | -12.8 | 15.4 | 23.1 | -12.1 | -152.9 | -31.0 | -2.1 | -0.2 | -19.8 | -8.9 |
| 1 | 1 | 0 | 1 | 2 | 4 | -1 | 0 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 0 | 2 | 4 | 4 | -2 | -1 | 0 | 1 | 0 | -1 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | 0 | 1 | 3 | 3 | -2 | -1 | 0 | 1 | 0 | -1 | |
Growth YoY PAT Growth YoY% | 135.9 | 1,122.2 | 13.0 | 4.7 | 260.9 | 267.4 | -422.5 | -156.4 | -91.9 | -79.3 | 89.5 | 30.7 |
NPM NPM% | 7.3 | 25.1 | -10.7 | 31.6 | 45.9 | 146.3 | -240.2 | -47.5 | 6.2 | 14.5 | -8.7 | -8.9 |
| 1.9 | 1.9 | -0.8 | 2.7 | 6.8 | 6.9 | -4.3 | -1.5 | 0.6 | 1.4 | -0.5 | -0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 4 | 4 | 4 | 7 | 2 | 1 | 2 | 4 | 5 | 3 | 6 | |
Growth YoY Revenue Growth YoY% | 18.7 | -13.9 | -14.0 | -34.5 | -42.4 | -36.9 | -76.8 | -62.5 | -39.8 | 108.7 | 189.7 | 269.6 |
| 12 | 3 | 4 | 4 | 6 | 3 | 2 | 2 | 4 | 5 | 3 | 6 | |
| 0 | 0 | 0 | 1 | 2 | 0 | -1 | 0 | 0 | 0 | -1 | -1 | |
OPM OPM% | 1.4 | 12.8 | -12.8 | 15.4 | 23.1 | -12.1 | -152.9 | -31.0 | -2.1 | -0.2 | -19.8 | -8.9 |
| 1 | 1 | 0 | 1 | 2 | 4 | -1 | 0 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 0 | 2 | 4 | 4 | -2 | -1 | 0 | 1 | 0 | -1 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | 0 | 1 | 3 | 3 | -2 | -1 | 0 | 1 | 0 | -1 | |
Growth YoY PAT Growth YoY% | 135.9 | 1,122.2 | 13.0 | 4.7 | 260.9 | 267.4 | -422.5 | -156.4 | -91.9 | -79.3 | 89.5 | 30.7 |
NPM NPM% | 7.3 | 25.1 | -10.7 | 31.6 | 45.9 | 146.3 | -240.2 | -47.5 | 6.2 | 14.5 | -8.7 | -8.9 |
| 1.9 | 1.9 | -0.8 | 2.7 | 6.8 | 6.9 | -4.3 | -1.5 | 0.6 | 1.4 | -0.5 | -0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 22 | 14 | 29 | 5 | 5 | 5 | 19 | 23 | 26 | 15 | 13 | 18 |
Growth Revenue Growth% | -37.6 | 110.6 | -83.0 | 3.4 | -7.1 | 306.3 | 21.4 | 12.3 | -44.4 | -8.4 | 46.2 | |
| 25 | 14 | 31 | 5 | 6 | 6 | 18 | 25 | 25 | 14 | 14 | 19 | |
| -3 | -1 | -2 | -1 | -1 | -2 | 1 | -2 | 1 | 1 | -1 | -1 | |
OPM OPM% | -14.7 | -4.4 | -6.7 | -11.7 | -23.0 | -37.0 | 4.2 | -7.0 | 3.5 | 6.8 | -8.3 | -6.4 |
| 3 | 1 | 3 | 1 | 5 | 2 | 3 | 2 | 3 | 6 | 2 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 1 | 0 | 4 | 0 | 4 | 0 | 3 | 7 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | |
PAT PATCr | 0 | 0 | 1 | 0 | 3 | 0 | 3 | 0 | 3 | 6 | 0 | 0 |
Growth PAT Growth% | -84.3 | 78.5 | 143.3 | -58.9 | 796.4 | -91.5 | 1,090.2 | -92.8 | 1,117.9 | 100.8 | -98.6 | -94.0 |
NPM NPM% | 0.9 | 2.7 | 3.1 | 7.5 | 64.8 | 5.9 | 17.3 | 1.0 | 11.1 | 40.0 | 0.6 | 1.3 |
| 0.4 | 0.8 | 1.8 | 8.2 | 6.8 | 0.6 | 6.8 | 0.5 | 5.9 | 11.9 | 0.2 | 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 22 | 14 | 29 | 5 | 5 | 5 | 19 | 23 | 26 | 15 | 13 | 18 |
Growth Revenue Growth% | -37.6 | 110.6 | -83.0 | 3.4 | -7.1 | 306.3 | 21.4 | 12.3 | -44.4 | -8.4 | 46.2 | |
| 25 | 14 | 31 | 5 | 6 | 6 | 18 | 25 | 25 | 14 | 14 | 19 | |
| -3 | -1 | -2 | -1 | -1 | -2 | 1 | -2 | 1 | 1 | -1 | -1 | |
OPM OPM% | -14.7 | -4.4 | -6.7 | -11.7 | -23.0 | -37.0 | 4.2 | -7.0 | 3.5 | 6.8 | -8.3 | -6.4 |
| 3 | 1 | 3 | 1 | 5 | 2 | 3 | 2 | 3 | 6 | 2 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 1 | 0 | 4 | 0 | 4 | 0 | 3 | 7 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | |
PAT PATCr | 0 | 0 | 1 | 0 | 3 | 0 | 3 | 0 | 3 | 6 | 0 | 0 |
Growth PAT Growth% | -84.3 | 78.5 | 143.3 | -58.9 | 796.4 | -91.5 | 1,090.2 | -92.8 | 1,117.9 | 100.8 | -98.6 | -94.0 |
NPM NPM% | 0.9 | 2.7 | 3.1 | 7.5 | 64.8 | 5.9 | 17.3 | 1.0 | 11.1 | 40.0 | 0.6 | 1.3 |
| 0.4 | 0.8 | 1.8 | 8.2 | 6.8 | 0.6 | 6.8 | 0.5 | 5.9 | 11.9 | 0.2 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 26 | 30 | 31 | 31 | 17 | 31 | 41 | 45 | 67 | 68 | 64 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 31 | 35 | 37 | 36 | 23 | 36 | 47 | 50 | 72 | 73 | 70 | |
| 23 | 26 | 25 | 21 | 9 | 18 | 28 | 33 | 52 | 36 | 30 | |
| 8 | 9 | 12 | 16 | 13 | 18 | 18 | 17 | 20 | 37 | 40 | |
| 31 | 35 | 37 | 36 | 23 | 36 | 47 | 50 | 72 | 73 | 70 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 26 | 30 | 31 | 31 | 17 | 31 | 41 | 45 | 67 | 68 | 64 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 31 | 35 | 37 | 36 | 23 | 36 | 47 | 50 | 72 | 73 | 70 | |
| 23 | 26 | 25 | 21 | 9 | 18 | 28 | 33 | 52 | 36 | 30 | |
| 8 | 9 | 12 | 16 | 13 | 18 | 18 | 17 | 20 | 37 | 40 | |
| 31 | 35 | 37 | 36 | 23 | 36 | 47 | 50 | 72 | 73 | 70 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -4 | 7 | -6 | 1 | -9 | -3 | -6 | -4 | 14 | 2 | -2 | |
| 4 | -2 | 0 | -1 | 9 | 5 | 6 | 4 | -16 | -2 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 5 | -6 | 0 | 0 | 2 | 0 | 1 | -2 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -4 | 7 | -6 | 1 | -9 | -3 | -7 | -4 | 14 | 2 | -2 |
CFO To PAT CFO To PAT% | -2,007.9 | 1,827.5 | -629.1 | 196.9 | -279.9 | -1,117.4 | -184.8 | -1,552.3 | 484.9 | 32.7 | -2,546.5 |
CFO To EBITDA CFO To EBITDA% | 127.8 | -1,104.7 | 290.6 | -126.0 | 790.7 | 178.7 | -764.5 | 226.9 | 1,531.1 | 190.5 | 185.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -4 | 7 | -6 | 1 | -9 | -3 | -6 | -4 | 14 | 2 | -2 | |
| 4 | -2 | 0 | -1 | 9 | 5 | 6 | 4 | -16 | -2 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 5 | -6 | 0 | 0 | 2 | 0 | 1 | -2 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -4 | 7 | -6 | 1 | -9 | -3 | -7 | -4 | 14 | 2 | -2 |
CFO To PAT CFO To PAT% | -2,007.9 | 1,827.5 | -629.1 | 196.9 | -279.9 | -1,117.4 | -184.8 | -1,552.3 | 484.9 | 32.7 | -2,546.5 |
CFO To EBITDA CFO To EBITDA% | 127.8 | -1,104.7 | 290.6 | -126.0 | 790.7 | 178.7 | -764.5 | 226.9 | 1,531.1 | 190.5 | 185.2 |
| 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 | 6 | 43 | 44 | 30 | 162 | 50 | 69 | ||||
Price To Earnings Price To Earnings | 33.1 | 22.9 | 13.1 | 182.3 | 10.5 | 27.9 | 598.4 | 100.1 | ||||
Price To Sales Price To Sales | 2.1 | 0.9 | 1.9 | 1.7 | 1.1 | 11.4 | 3.7 | 4.0 | ||||
Price To Book Price To Book | 0.3 | 0.2 | 0.9 | 0.9 | 0.4 | 2.2 | 0.7 | 1.0 | ||||
EV To EBITDA EV To EBITDA | -20.2 | -2.6 | 51.6 | -25.4 | 32.3 | 162.2 | -45.2 | -61.9 | ||||
GPM GPM% | 12.1 | 8.0 | 1.0 | 7.5 | -0.1 | -18.6 | 11.9 | 2.1 | 11.1 | 25.6 | ||
OPM OPM% | -14.7 | -4.4 | -6.7 | -11.7 | -23.0 | -37.0 | 4.2 | -7.0 | 3.5 | 6.8 | -8.3 | -6.4 |
NPM NPM% | 0.9 | 2.7 | 3.1 | 7.5 | 64.8 | 5.9 | 17.3 | 1.0 | 11.1 | 40.0 | 0.6 | 1.3 |
ROCE ROCE% | 0.7 | 1.2 | 2.9 | 1.1 | 16.2 | 0.8 | 8.4 | 0.7 | 4.8 | 9.7 | 0.1 | 0.1 |
ROE ROE% | 0.7 | 1.0 | 2.5 | 1.0 | 14.7 | 0.8 | 7.2 | 0.5 | 4.0 | 8.0 | 0.1 | 0.1 |
ROA ROA% | 0.7 | 1.0 | 2.4 | 1.0 | 14.5 | 0.8 | 7.1 | 0.5 | 4.0 | 7.9 | 0.1 | 0.1 |
| 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 | 12 | 6 | 43 | 44 | 30 | 162 | 50 | 69 | ||||
Price To Earnings Price To Earnings | 33.1 | 22.9 | 13.1 | 182.3 | 10.5 | 27.9 | 598.4 | 100.1 | ||||
Price To Sales Price To Sales | 2.1 | 0.9 | 1.9 | 1.7 | 1.1 | 11.4 | 3.7 | 4.0 | ||||
Price To Book Price To Book | 0.3 | 0.2 | 0.9 | 0.9 | 0.4 | 2.2 | 0.7 | 1.0 | ||||
EV To EBITDA EV To EBITDA | -20.2 | -2.6 | 51.6 | -25.4 | 32.3 | 162.2 | -45.2 | -61.9 | ||||
GPM GPM% | 12.1 | 8.0 | 1.0 | 7.5 | -0.1 | -18.6 | 11.9 | 2.1 | 11.1 | 25.6 | ||
OPM OPM% | -14.7 | -4.4 | -6.7 | -11.7 | -23.0 | -37.0 | 4.2 | -7.0 | 3.5 | 6.8 | -8.3 | -6.4 |
NPM NPM% | 0.9 | 2.7 | 3.1 | 7.5 | 64.8 | 5.9 | 17.3 | 1.0 | 11.1 | 40.0 | 0.6 | 1.3 |
ROCE ROCE% | 0.7 | 1.2 | 2.9 | 1.1 | 16.2 | 0.8 | 8.4 | 0.7 | 4.8 | 9.7 | 0.1 | 0.1 |
ROE ROE% | 0.7 | 1.0 | 2.5 | 1.0 | 14.7 | 0.8 | 7.2 | 0.5 | 4.0 | 8.0 | 0.1 | 0.1 |
ROA ROA% | 0.7 | 1.0 | 2.4 | 1.0 | 14.5 | 0.8 | 7.1 | 0.5 | 4.0 | 7.9 | 0.1 | 0.1 |
Documents — Dhanlaxmi Cotex Ltd