| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 37 | 27 | 35 | 39 | 34 | 32 | 39 | 40 | 40 | 41 | 49 | 53 | |
Growth YoY Revenue Growth YoY% | 50.3 | 19.6 | 10.3 | 39.9 | -8.1 | 17.8 | 13.9 | 4.1 | 18.4 | 28.8 | 23.3 | 30.7 |
| 34 | 25 | 32 | 36 | 32 | 30 | 37 | 38 | 38 | 39 | 46 | 49 | |
| 3 | 2 | 2 | 3 | 2 | 2 | 3 | 3 | 2 | 2 | 3 | 3 | |
OPM OPM% | 7.3 | 6.8 | 7.0 | 7.7 | 5.8 | 5.4 | 7.0 | 6.6 | 4.6 | 4.8 | 5.2 | 6.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
PBT PBTCr | 2 | 1 | 2 | 2 | 1 | 1 | 2 | 2 | 1 | 2 | 2 | 3 |
| 1 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | |
| 1 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 2 | |
Growth YoY PAT Growth YoY% | 97.3 | 104.4 | 50.5 | 111.5 | -28.8 | -22.8 | 3.4 | -29.9 | 3.9 | 116.9 | 5.8 | 52.7 |
NPM NPM% | 4.0 | 3.4 | 4.3 | 4.8 | 3.1 | 2.2 | 3.9 | 3.2 | 2.7 | 3.8 | 3.4 | 3.8 |
| 1.5 | 0.9 | 1.5 | 1.8 | 1.0 | 0.7 | 1.5 | 1.3 | 1.1 | 1.5 | 1.6 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 37 | 27 | 35 | 39 | 34 | 32 | 39 | 40 | 40 | 41 | 49 | 53 | |
Growth YoY Revenue Growth YoY% | 50.3 | 19.6 | 10.3 | 39.9 | -8.1 | 17.8 | 13.9 | 4.1 | 18.4 | 28.8 | 23.3 | 30.7 |
| 34 | 25 | 32 | 36 | 32 | 30 | 37 | 38 | 38 | 39 | 46 | 49 | |
| 3 | 2 | 2 | 3 | 2 | 2 | 3 | 3 | 2 | 2 | 3 | 3 | |
OPM OPM% | 7.3 | 6.8 | 7.0 | 7.7 | 5.8 | 5.4 | 7.0 | 6.6 | 4.6 | 4.8 | 5.2 | 6.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
PBT PBTCr | 2 | 1 | 2 | 2 | 1 | 1 | 2 | 2 | 1 | 2 | 2 | 3 |
| 1 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | |
| 1 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 2 | |
Growth YoY PAT Growth YoY% | 97.3 | 104.4 | 50.5 | 111.5 | -28.8 | -22.8 | 3.4 | -29.9 | 3.9 | 116.9 | 5.8 | 52.7 |
NPM NPM% | 4.0 | 3.4 | 4.3 | 4.8 | 3.1 | 2.2 | 3.9 | 3.2 | 2.7 | 3.8 | 3.4 | 3.8 |
| 1.5 | 0.9 | 1.5 | 1.8 | 1.0 | 0.7 | 1.5 | 1.3 | 1.1 | 1.5 | 1.6 | 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 | 41 | 43 | 54 | 70 | 77 | 83 | 84 | 102 | 126 | 144 | 170 | 182 |
Growth Revenue Growth% | 25.7 | 5.3 | 25.2 | 30.1 | 9.4 | 7.5 | 1.2 | 21.7 | 23.9 | 14.0 | 18.2 | 25.4 |
| 39 | 41 | 51 | 67 | 73 | 78 | 78 | 95 | 117 | 134 | 161 | 172 | |
| 2 | 2 | 2 | 3 | 4 | 5 | 6 | 7 | 9 | 9 | 9 | 10 | |
OPM OPM% | 3.8 | 4.4 | 4.5 | 4.9 | 5.4 | 5.8 | 6.6 | 6.5 | 6.9 | 6.6 | 5.3 | 5.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 |
PBT PBTCr | 1 | 1 | 2 | 3 | 3 | 4 | 4 | 5 | 7 | 7 | 7 | 8 |
| 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | |
PAT PATCr | 1 | 1 | 1 | 2 | 3 | 3 | 3 | 3 | 5 | 5 | 6 | 6 |
Growth PAT Growth% | 4.8 | 9.7 | 87.7 | 42.1 | 37.3 | 10.7 | -1.2 | 18.2 | 43.2 | 8.0 | 8.1 | 35.8 |
NPM NPM% | 1.6 | 1.6 | 2.4 | 2.7 | 3.3 | 3.4 | 3.4 | 3.3 | 3.8 | 3.6 | 3.3 | 3.4 |
| 4.6 | 2.4 | 1.9 | 2.6 | 2.8 | 2.8 | 3.3 | 4.7 | 5.1 | 5.5 | 6.2 |
| 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 | 41 | 43 | 54 | 70 | 77 | 83 | 84 | 102 | 126 | 144 | 170 | 182 |
Growth Revenue Growth% | 25.7 | 5.3 | 25.2 | 30.1 | 9.4 | 7.5 | 1.2 | 21.7 | 23.9 | 14.0 | 18.2 | 25.4 |
| 39 | 41 | 51 | 67 | 73 | 78 | 78 | 95 | 117 | 134 | 161 | 172 | |
| 2 | 2 | 2 | 3 | 4 | 5 | 6 | 7 | 9 | 9 | 9 | 10 | |
OPM OPM% | 3.8 | 4.4 | 4.5 | 4.9 | 5.4 | 5.8 | 6.6 | 6.5 | 6.9 | 6.6 | 5.3 | 5.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 |
PBT PBTCr | 1 | 1 | 2 | 3 | 3 | 4 | 4 | 5 | 7 | 7 | 7 | 8 |
| 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | |
PAT PATCr | 1 | 1 | 1 | 2 | 3 | 3 | 3 | 3 | 5 | 5 | 6 | 6 |
Growth PAT Growth% | 4.8 | 9.7 | 87.7 | 42.1 | 37.3 | 10.7 | -1.2 | 18.2 | 43.2 | 8.0 | 8.1 | 35.8 |
NPM NPM% | 1.6 | 1.6 | 2.4 | 2.7 | 3.3 | 3.4 | 3.4 | 3.3 | 3.8 | 3.6 | 3.3 | 3.4 |
| 4.6 | 2.4 | 1.9 | 2.6 | 2.8 | 2.8 | 3.3 | 4.7 | 5.1 | 5.5 | 6.2 |
| Financial Year | Mar 2016 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 6 | 8 | 8 | 8 | 8 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 5 | 2 | 8 | 10 | 12 | 14 | 15 | 18 | 23 | 29 |
| 5 | 10 | 7 | 9 | 14 | 15 | 20 | 20 | 25 | 29 | |
| 2 | 2 | 3 | 4 | 6 | 10 | 13 | 14 | 15 | 15 | |
| 13 | 20 | 25 | 31 | 40 | 47 | 58 | 63 | 73 | 83 | |
| 7 | 11 | 13 | 16 | 22 | 26 | 35 | 37 | 45 | 51 | |
| 6 | 9 | 12 | 15 | 19 | 21 | 23 | 26 | 28 | 31 | |
| 13 | 20 | 25 | 31 | 40 | 47 | 58 | 63 | 73 | 83 |
| Financial Year | Mar 2016 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 6 | 8 | 8 | 8 | 8 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 5 | 2 | 8 | 10 | 12 | 14 | 15 | 18 | 23 | 29 |
| 5 | 10 | 7 | 9 | 14 | 15 | 20 | 20 | 25 | 29 | |
| 2 | 2 | 3 | 4 | 6 | 10 | 13 | 14 | 15 | 15 | |
| 13 | 20 | 25 | 31 | 40 | 47 | 58 | 63 | 73 | 83 | |
| 7 | 11 | 13 | 16 | 22 | 26 | 35 | 37 | 45 | 51 | |
| 6 | 9 | 12 | 15 | 19 | 21 | 23 | 26 | 28 | 31 | |
| 13 | 20 | 25 | 31 | 40 | 47 | 58 | 63 | 73 | 83 |
| Financial Year | Mar 2016 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 2 | -2 | 2 | 2 | 2 | 2 | 5 | 4 | 5 | |
| -1 | -1 | -3 | -4 | -4 | -3 | -4 | -4 | -4 | -4 | |
| -1 | 0 | 5 | 2 | 1 | 1 | 2 | -2 | -1 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | -2 | 0 | 1 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 1 | 1 | -5 | -2 | -2 | -1 | -2 | 1 | 1 | -1 |
CFO To PAT CFO To PAT% | 315.6 | 159.8 | -122.6 | 91.0 | 54.2 | 73.3 | 57.8 | 115.3 | 87.2 | 87.2 |
CFO To EBITDA CFO To EBITDA% | 129.6 | 86.5 | -66.8 | 56.6 | 31.8 | 37.2 | 29.2 | 62.7 | 47.4 | 53.6 |
| Financial Year | Mar 2016 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 2 | -2 | 2 | 2 | 2 | 2 | 5 | 4 | 5 | |
| -1 | -1 | -3 | -4 | -4 | -3 | -4 | -4 | -4 | -4 | |
| -1 | 0 | 5 | 2 | 1 | 1 | 2 | -2 | -1 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | -2 | 0 | 1 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 1 | 1 | -5 | -2 | -2 | -1 | -2 | 1 | 1 | -1 |
CFO To PAT CFO To PAT% | 315.6 | 159.8 | -122.6 | 91.0 | 54.2 | 73.3 | 57.8 | 115.3 | 87.2 | 87.2 |
CFO To EBITDA CFO To EBITDA% | 129.6 | 86.5 | -66.8 | 56.6 | 31.8 | 37.2 | 29.2 | 62.7 | 47.4 | 53.6 |
| 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 | 42 | 31 | 35 | 90 | 125 | 148 | 204 | 171 | 175 | |||
Price To Earnings Price To Earnings | 22.8 | 11.9 | 12.3 | 31.9 | 37.8 | 31.1 | 39.8 | 30.8 | 28.3 | |||
Price To Sales Price To Sales | 0.6 | 0.4 | 0.4 | 1.0 | 1.1 | 1.1 | 1.3 | 0.9 | 1.0 | |||
Price To Book Price To Book | 2.8 | 1.7 | 1.8 | 4.2 | 5.1 | 5.2 | 6.1 | 4.4 | 4.5 | |||
EV To EBITDA EV To EBITDA | 12.8 | 8.4 | 9.5 | 18.0 | 20.9 | 18.5 | 23.5 | 20.9 | 19.5 | |||
GPM GPM% | 12.9 | 17.7 | 19.9 | 21.7 | 22.1 | 25.1 | 23.7 | 23.4 | 23.4 | 21.9 | 21.9 | |
OPM OPM% | 3.8 | 4.4 | 4.5 | 4.9 | 5.4 | 5.8 | 6.6 | 6.5 | 6.9 | 6.6 | 5.3 | 5.3 |
NPM NPM% | 1.6 | 1.6 | 2.4 | 2.7 | 3.3 | 3.4 | 3.4 | 3.3 | 3.8 | 3.6 | 3.3 | 3.4 |
ROCE ROCE% | 18.1 | 18.2 | 18.0 | 16.4 | 13.5 | 14.4 | 14.3 | 17.9 | 15.8 | 14.1 | 14.1 | |
ROE ROE% | 10.8 | 16.5 | 12.4 | 14.6 | 14.4 | 13.0 | 13.4 | 16.8 | 15.3 | 14.2 | 14.2 | |
ROA ROA% | 4.9 | 6.6 | 7.4 | 8.3 | 7.0 | 6.0 | 5.7 | 7.5 | 7.0 | 6.7 | 6.7 | |
| 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 | 42 | 31 | 35 | 90 | 125 | 148 | 204 | 171 | 175 | |||
Price To Earnings Price To Earnings | 22.8 | 11.9 | 12.3 | 31.9 | 37.8 | 31.1 | 39.8 | 30.8 | 28.3 | |||
Price To Sales Price To Sales | 0.6 | 0.4 | 0.4 | 1.0 | 1.1 | 1.1 | 1.3 | 0.9 | 1.0 | |||
Price To Book Price To Book | 2.8 | 1.7 | 1.8 | 4.2 | 5.1 | 5.2 | 6.1 | 4.4 | 4.5 | |||
EV To EBITDA EV To EBITDA | 12.8 | 8.4 | 9.5 | 18.0 | 20.9 | 18.5 | 23.5 | 20.9 | 19.5 | |||
GPM GPM% | 12.9 | 17.7 | 19.9 | 21.7 | 22.1 | 25.1 | 23.7 | 23.4 | 23.4 | 21.9 | 21.9 | |
OPM OPM% | 3.8 | 4.4 | 4.5 | 4.9 | 5.4 | 5.8 | 6.6 | 6.5 | 6.9 | 6.6 | 5.3 | 5.3 |
NPM NPM% | 1.6 | 1.6 | 2.4 | 2.7 | 3.3 | 3.4 | 3.4 | 3.3 | 3.8 | 3.6 | 3.3 | 3.4 |
ROCE ROCE% | 18.1 | 18.2 | 18.0 | 16.4 | 13.5 | 14.4 | 14.3 | 17.9 | 15.8 | 14.1 | 14.1 | |
ROE ROE% | 10.8 | 16.5 | 12.4 | 14.6 | 14.4 | 13.0 | 13.4 | 16.8 | 15.3 | 14.2 | 14.2 | |
ROA ROA% | 4.9 | 6.6 | 7.4 | 8.3 | 7.0 | 6.0 | 5.7 | 7.5 | 7.0 | 6.7 | 6.7 | |
Documents — Dolfin Rubbers Ltd