| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 16 | 15 | 18 | 16 | 28 | 20 | 21 | 18 | 18 | 20 | 25 | 22 | |
Growth YoY Revenue Growth YoY% | -13.9 | -9.6 | -0.2 | 1.0 | 77.5 | 32.9 | 11.4 | 14.1 | -35.9 | -1.8 | 20.8 | 23.0 |
| 14 | 13 | 16 | 15 | 25 | 19 | 19 | 16 | 16 | 18 | 22 | 21 | |
| 2 | 2 | 2 | 1 | 3 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | |
OPM OPM% | 13.3 | 10.7 | 13.5 | 6.1 | 12.0 | 5.7 | 8.6 | 9.0 | 9.6 | 8.1 | 9.8 | 5.0 |
| 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 2 | 3 | 1 | 3 | 1 | 1 | 2 | 2 | 1 | 2 | 1 |
| 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
| 2 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Growth YoY PAT Growth YoY% | -51.6 | -47.5 | -8.3 | -60.9 | 53.4 | -44.0 | -37.5 | 57.0 | -42.9 | 47.1 | -5.6 | -25.0 |
NPM NPM% | 10.1 | 8.3 | 10.8 | 5.0 | 8.7 | 3.5 | 6.1 | 6.9 | 7.7 | 5.3 | 4.8 | 4.2 |
| 4.3 | 3.4 | 5.4 | 2.1 | 6.7 | 1.9 | 3.4 | 3.4 | 3.8 | 2.8 | 3.2 | 2.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 16 | 15 | 18 | 16 | 28 | 20 | 21 | 18 | 18 | 20 | 25 | 22 | |
Growth YoY Revenue Growth YoY% | -13.9 | -9.6 | -0.2 | 1.0 | 77.5 | 32.9 | 11.4 | 14.1 | -35.9 | -1.8 | 20.8 | 23.0 |
| 14 | 13 | 16 | 15 | 25 | 19 | 19 | 16 | 16 | 18 | 22 | 21 | |
| 2 | 2 | 2 | 1 | 3 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | |
OPM OPM% | 13.3 | 10.7 | 13.5 | 6.1 | 12.0 | 5.7 | 8.6 | 9.0 | 9.6 | 8.1 | 9.8 | 5.0 |
| 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 2 | 3 | 1 | 3 | 1 | 1 | 2 | 2 | 1 | 2 | 1 |
| 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
| 2 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Growth YoY PAT Growth YoY% | -51.6 | -47.5 | -8.3 | -60.9 | 53.4 | -44.0 | -37.5 | 57.0 | -42.9 | 47.1 | -5.6 | -25.0 |
NPM NPM% | 10.1 | 8.3 | 10.8 | 5.0 | 8.7 | 3.5 | 6.1 | 6.9 | 7.7 | 5.3 | 4.8 | 4.2 |
| 4.3 | 3.4 | 5.4 | 2.1 | 6.7 | 1.9 | 3.4 | 3.4 | 3.8 | 2.8 | 3.2 | 2.5 |
| 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 | 36 | 34 | 41 | 44 | 43 | 41 | 56 | 70 | 65 | 85 | 81 | 85 |
Growth Revenue Growth% | -43.1 | -6.2 | 19.0 | 9.2 | -2.4 | -4.4 | 34.4 | 25.7 | -7.1 | 30.1 | -4.8 | -2.4 |
| 39 | 35 | 37 | 40 | 38 | 37 | 47 | 57 | 56 | 77 | 73 | 78 | |
| -2 | -1 | 3 | 5 | 6 | 5 | 9 | 13 | 9 | 7 | 7 | 7 | |
OPM OPM% | -6.5 | -1.8 | 8.2 | 10.9 | 13.5 | 10.9 | 16.5 | 18.7 | 13.5 | 8.6 | 9.1 | 8.1 |
| 0 | 1 | 0 | 1 | -1 | 1 | 1 | 1 | 2 | 3 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 3 |
PBT PBTCr | -5 | -4 | 0 | 3 | 3 | 4 | 8 | 13 | 9 | 7 | 7 | 6 |
| 1 | 0 | 0 | 0 | 0 | -4 | 2 | 3 | 2 | 2 | 2 | 2 | |
PAT PATCr | -6 | -4 | 0 | 3 | 3 | 8 | 6 | 10 | 7 | 5 | 5 | 5 |
Growth PAT Growth% | 0.6 | 40.1 | 102.9 | 2,584.3 | 17.4 | 144.8 | -21.8 | 58.6 | -30.6 | -24.2 | -6.7 | -19.6 |
NPM NPM% | -16.5 | -10.5 | 0.3 | 6.3 | 7.5 | 19.3 | 11.2 | 14.1 | 10.6 | 6.2 | 6.0 | 5.4 |
| -18.8 | -15.9 | 0.3 | 7.5 | 8.8 | 21.6 | 16.9 | 26.8 | 18.6 | 14.1 | 13.2 | 12.3 |
| 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 | 36 | 34 | 41 | 44 | 43 | 41 | 56 | 70 | 65 | 85 | 81 | 85 |
Growth Revenue Growth% | -43.1 | -6.2 | 19.0 | 9.2 | -2.4 | -4.4 | 34.4 | 25.7 | -7.1 | 30.1 | -4.8 | -2.4 |
| 39 | 35 | 37 | 40 | 38 | 37 | 47 | 57 | 56 | 77 | 73 | 78 | |
| -2 | -1 | 3 | 5 | 6 | 5 | 9 | 13 | 9 | 7 | 7 | 7 | |
OPM OPM% | -6.5 | -1.8 | 8.2 | 10.9 | 13.5 | 10.9 | 16.5 | 18.7 | 13.5 | 8.6 | 9.1 | 8.1 |
| 0 | 1 | 0 | 1 | -1 | 1 | 1 | 1 | 2 | 3 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 3 |
PBT PBTCr | -5 | -4 | 0 | 3 | 3 | 4 | 8 | 13 | 9 | 7 | 7 | 6 |
| 1 | 0 | 0 | 0 | 0 | -4 | 2 | 3 | 2 | 2 | 2 | 2 | |
PAT PATCr | -6 | -4 | 0 | 3 | 3 | 8 | 6 | 10 | 7 | 5 | 5 | 5 |
Growth PAT Growth% | 0.6 | 40.1 | 102.9 | 2,584.3 | 17.4 | 144.8 | -21.8 | 58.6 | -30.6 | -24.2 | -6.7 | -19.6 |
NPM NPM% | -16.5 | -10.5 | 0.3 | 6.3 | 7.5 | 19.3 | 11.2 | 14.1 | 10.6 | 6.2 | 6.0 | 5.4 |
| -18.8 | -15.9 | 0.3 | 7.5 | 8.8 | 21.6 | 16.9 | 26.8 | 18.6 | 14.1 | 13.2 | 12.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 19 | 13 | 13 | 15 | 19 | 27 | 33 | 43 | 49 | 53 | 57 |
| 31 | 24 | 19 | 15 | 10 | 11 | 13 | 15 | 14 | 16 | 18 | |
| 1 | 1 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 3 | 2 | |
| 54 | 41 | 36 | 35 | 33 | 42 | 51 | 63 | 68 | 76 | 81 | |
| 30 | 19 | 16 | 18 | 17 | 22 | 32 | 46 | 52 | 56 | 64 | |
| 24 | 21 | 20 | 17 | 16 | 20 | 19 | 17 | 17 | 19 | 18 | |
| 54 | 41 | 36 | 35 | 33 | 42 | 51 | 63 | 68 | 76 | 81 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 19 | 13 | 13 | 15 | 19 | 27 | 33 | 43 | 49 | 53 | 57 |
| 31 | 24 | 19 | 15 | 10 | 11 | 13 | 15 | 14 | 16 | 18 | |
| 1 | 1 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 3 | 2 | |
| 54 | 41 | 36 | 35 | 33 | 42 | 51 | 63 | 68 | 76 | 81 | |
| 30 | 19 | 16 | 18 | 17 | 22 | 32 | 46 | 52 | 56 | 64 | |
| 24 | 21 | 20 | 17 | 16 | 20 | 19 | 17 | 17 | 19 | 18 | |
| 54 | 41 | 36 | 35 | 33 | 42 | 51 | 63 | 68 | 76 | 81 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 4 | 7 | 5 | 7 | 6 | 9 | 14 | 3 | 7 | -1 | |
| -2 | 2 | 0 | 0 | -3 | -5 | -9 | -15 | -1 | -4 | -1 | |
| 0 | -6 | -7 | -3 | -6 | -1 | 0 | 0 | -1 | -2 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 2 | -2 | 0 | 1 | -1 | 1 | 0 | -1 |
Free Cash Flow Free Cash FlowCr | 0 | 6 | 7 | 5 | 7 | 5 | 8 | 12 | 2 | 4 | -2 |
CFO To PAT CFO To PAT% | -26.8 | -120.4 | 6,636.2 | 172.2 | 225.8 | 77.2 | 148.1 | 139.2 | 40.2 | 127.1 | -12.8 |
CFO To EBITDA CFO To EBITDA% | -68.1 | -715.7 | 205.2 | 98.7 | 125.8 | 136.6 | 100.3 | 105.5 | 31.4 | 91.2 | -8.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 4 | 7 | 5 | 7 | 6 | 9 | 14 | 3 | 7 | -1 | |
| -2 | 2 | 0 | 0 | -3 | -5 | -9 | -15 | -1 | -4 | -1 | |
| 0 | -6 | -7 | -3 | -6 | -1 | 0 | 0 | -1 | -2 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 2 | -2 | 0 | 1 | -1 | 1 | 0 | -1 |
Free Cash Flow Free Cash FlowCr | 0 | 6 | 7 | 5 | 7 | 5 | 8 | 12 | 2 | 4 | -2 |
CFO To PAT CFO To PAT% | -26.8 | -120.4 | 6,636.2 | 172.2 | 225.8 | 77.2 | 148.1 | 139.2 | 40.2 | 127.1 | -12.8 |
CFO To EBITDA CFO To EBITDA% | -68.1 | -715.7 | 205.2 | 98.7 | 125.8 | 136.6 | 100.3 | 105.5 | 31.4 | 91.2 | -8.4 |
| 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 | 26 | 30 | 26 | 26 | 33 | 43 | 84 | 130 | 158 | 137 | 136 | 126 |
Price To Earnings Price To Earnings | 173.6 | 9.5 | 10.0 | 5.3 | 13.4 | 13.1 | 23.0 | 26.2 | 28.0 | 27.6 | ||
Price To Sales Price To Sales | 0.7 | 0.8 | 0.6 | 0.6 | 0.8 | 1.0 | 1.5 | 1.9 | 2.4 | 1.6 | 1.7 | 1.5 |
Price To Book Price To Book | 1.2 | 1.8 | 1.6 | 1.4 | 1.4 | 1.4 | 2.3 | 2.8 | 3.0 | 2.4 | 2.2 | 2.1 |
EV To EBITDA EV To EBITDA | -18.5 | -72.6 | 10.4 | 6.4 | 5.3 | 8.2 | 8.5 | 9.7 | 17.1 | 18.0 | 18.1 | 17.1 |
GPM GPM% | 29.1 | 33.3 | 36.0 | 37.3 | 41.9 | 40.3 | 43.0 | 43.4 | 46.8 | 40.0 | 46.2 | 46.2 |
OPM OPM% | -6.5 | -1.8 | 8.2 | 10.9 | 13.5 | 10.9 | 16.5 | 18.7 | 13.5 | 8.6 | 9.1 | 8.1 |
NPM NPM% | -16.5 | -10.5 | 0.3 | 6.3 | 7.5 | 19.3 | 11.2 | 14.1 | 10.6 | 6.2 | 6.0 | 5.4 |
ROCE ROCE% | -7.8 | -4.6 | 6.5 | 14.8 | 16.1 | 12.9 | 22.8 | 27.3 | 17.4 | 12.5 | 10.5 | 10.5 |
ROE ROE% | -27.1 | -22.0 | 0.6 | 14.5 | 14.6 | 26.3 | 17.0 | 21.3 | 13.0 | 9.2 | 8.0 | 8.0 |
ROA ROA% | -11.1 | -8.9 | 0.3 | 8.0 | 10.0 | 19.0 | 12.2 | 15.7 | 10.0 | 6.9 | 6.0 | 6.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 26 | 30 | 26 | 26 | 33 | 43 | 84 | 130 | 158 | 137 | 136 | 126 |
Price To Earnings Price To Earnings | 173.6 | 9.5 | 10.0 | 5.3 | 13.4 | 13.1 | 23.0 | 26.2 | 28.0 | 27.6 | ||
Price To Sales Price To Sales | 0.7 | 0.8 | 0.6 | 0.6 | 0.8 | 1.0 | 1.5 | 1.9 | 2.4 | 1.6 | 1.7 | 1.5 |
Price To Book Price To Book | 1.2 | 1.8 | 1.6 | 1.4 | 1.4 | 1.4 | 2.3 | 2.8 | 3.0 | 2.4 | 2.2 | 2.1 |
EV To EBITDA EV To EBITDA | -18.5 | -72.6 | 10.4 | 6.4 | 5.3 | 8.2 | 8.5 | 9.7 | 17.1 | 18.0 | 18.1 | 17.1 |
GPM GPM% | 29.1 | 33.3 | 36.0 | 37.3 | 41.9 | 40.3 | 43.0 | 43.4 | 46.8 | 40.0 | 46.2 | 46.2 |
OPM OPM% | -6.5 | -1.8 | 8.2 | 10.9 | 13.5 | 10.9 | 16.5 | 18.7 | 13.5 | 8.6 | 9.1 | 8.1 |
NPM NPM% | -16.5 | -10.5 | 0.3 | 6.3 | 7.5 | 19.3 | 11.2 | 14.1 | 10.6 | 6.2 | 6.0 | 5.4 |
ROCE ROCE% | -7.8 | -4.6 | 6.5 | 14.8 | 16.1 | 12.9 | 22.8 | 27.3 | 17.4 | 12.5 | 10.5 | 10.5 |
ROE ROE% | -27.1 | -22.0 | 0.6 | 14.5 | 14.6 | 26.3 | 17.0 | 21.3 | 13.0 | 9.2 | 8.0 | 8.0 |
ROA ROA% | -11.1 | -8.9 | 0.3 | 8.0 | 10.0 | 19.0 | 12.2 | 15.7 | 10.0 | 6.9 | 6.0 | 6.0 |
Documents — Duncan Engineering Ltd