| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 79 | 44 | 78 | 178 | 143 | 67 | 18 | 15 | 35 | 17 | 20 | 10 | |
Growth YoY Revenue Growth YoY% | -77.8 | -89.0 | -22.0 | 182.7 | 81.3 | 55.0 | -77.4 | -91.6 | -75.5 | -75.1 | 12.3 | -30.0 |
| 121 | 66 | 113 | 178 | 142 | 62 | 24 | 19 | 33 | 21 | 23 | 25 | |
| -42 | -23 | -35 | 0 | 1 | 5 | -6 | -4 | 2 | -4 | -3 | -14 | |
OPM OPM% | -53.8 | -52.3 | -45.0 | 0.2 | 0.7 | 7.5 | -36.0 | -25.1 | 5.1 | -22.2 | -15.8 | -135.5 |
| 1 | 2 | 8 | 3 | 6 | 4 | 5 | 7 | 4 | 6 | 2 | 4 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 2 | 3 | 2 | 5 | 5 | 5 | 6 | 7 | 7 | 7 |
PBT PBTCr | -43 | -23 | -29 | 0 | 4 | 3 | -7 | -2 | 0 | -5 | -8 | -17 |
| 0 | 0 | 0 | 0 | 0 | 1 | -1 | -1 | 3 | -1 | 0 | -1 | |
| -43 | -23 | -29 | 0 | 4 | 2 | -7 | -1 | -3 | -5 | -8 | -16 | |
Growth YoY PAT Growth YoY% | -185.9 | -162.8 | 39.0 | 100.1 | 109.7 | 106.6 | 77.2 | -3,300.0 | -168.3 | -402.6 | -17.3 | -1,144.5 |
NPM NPM% | -55.1 | -53.6 | -37.4 | 0.0 | 3.0 | 2.3 | -37.8 | -8.6 | -8.2 | -27.6 | -39.4 | -152.3 |
| -15.8 | -8.5 | -10.6 | 0.0 | 1.5 | 0.9 | -2.4 | -0.5 | -1.3 | -1.7 | -2.7 | -5.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 79 | 44 | 78 | 178 | 143 | 67 | 18 | 15 | 35 | 17 | 20 | 10 | |
Growth YoY Revenue Growth YoY% | -77.8 | -89.0 | -22.0 | 182.7 | 81.3 | 55.0 | -77.4 | -91.6 | -75.5 | -75.1 | 12.3 | -30.0 |
| 121 | 66 | 113 | 178 | 142 | 62 | 24 | 19 | 33 | 21 | 23 | 25 | |
| -42 | -23 | -35 | 0 | 1 | 5 | -6 | -4 | 2 | -4 | -3 | -14 | |
OPM OPM% | -53.8 | -52.3 | -45.0 | 0.2 | 0.7 | 7.5 | -36.0 | -25.1 | 5.1 | -22.2 | -15.8 | -135.5 |
| 1 | 2 | 8 | 3 | 6 | 4 | 5 | 7 | 4 | 6 | 2 | 4 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 2 | 3 | 2 | 5 | 5 | 5 | 6 | 7 | 7 | 7 |
PBT PBTCr | -43 | -23 | -29 | 0 | 4 | 3 | -7 | -2 | 0 | -5 | -8 | -17 |
| 0 | 0 | 0 | 0 | 0 | 1 | -1 | -1 | 3 | -1 | 0 | -1 | |
| -43 | -23 | -29 | 0 | 4 | 2 | -7 | -1 | -3 | -5 | -8 | -16 | |
Growth YoY PAT Growth YoY% | -185.9 | -162.8 | 39.0 | 100.1 | 109.7 | 106.6 | 77.2 | -3,300.0 | -168.3 | -402.6 | -17.3 | -1,144.5 |
NPM NPM% | -55.1 | -53.6 | -37.4 | 0.0 | 3.0 | 2.3 | -37.8 | -8.6 | -8.2 | -27.6 | -39.4 | -152.3 |
| -15.8 | -8.5 | -10.6 | 0.0 | 1.5 | 0.9 | -2.4 | -0.5 | -1.3 | -1.7 | -2.7 | -5.8 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,800 | 1,286 | 263 | 406 | 87 | 82 |
Growth Revenue Growth% | -28.5 | -79.5 | 54.3 | -78.7 | -66.3 | |
| 1,284 | 1,124 | 395 | 406 | 95 | 101 | |
| 516 | 162 | -132 | 0 | -9 | -19 | |
OPM OPM% | 28.6 | 12.6 | -50.0 | 0.0 | -10.2 | -23.4 |
| 1 | 13 | 11 | 18 | 19 | 16 | |
Interest Expense Interest ExpenseCr | 1 | 6 | 3 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 4 | 5 | 17 | 25 | 27 |
PBT PBTCr | 515 | 166 | -129 | 0 | -16 | -31 |
| 132 | 46 | 0 | 1 | 1 | 1 | |
PAT PATCr | 383 | 120 | -129 | -1 | -17 | -31 |
Growth PAT Growth% | -68.8 | -208.0 | 99.3 | -1,868.9 | -1,339.2 | |
NPM NPM% | 21.3 | 9.3 | -49.0 | -0.2 | -19.2 | -38.1 |
| 34.8 | 43.5 | -46.9 | -0.3 | -5.9 | -11.5 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,800 | 1,286 | 263 | 406 | 87 | 82 |
Growth Revenue Growth% | -28.5 | -79.5 | 54.3 | -78.7 | -66.3 | |
| 1,284 | 1,124 | 395 | 406 | 95 | 101 | |
| 516 | 162 | -132 | 0 | -9 | -19 | |
OPM OPM% | 28.6 | 12.6 | -50.0 | 0.0 | -10.2 | -23.4 |
| 1 | 13 | 11 | 18 | 19 | 16 | |
Interest Expense Interest ExpenseCr | 1 | 6 | 3 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 4 | 5 | 17 | 25 | 27 |
PBT PBTCr | 515 | 166 | -129 | 0 | -16 | -31 |
| 132 | 46 | 0 | 1 | 1 | 1 | |
PAT PATCr | 383 | 120 | -129 | -1 | -17 | -31 |
Growth PAT Growth% | -68.8 | -208.0 | 99.3 | -1,868.9 | -1,339.2 | |
NPM NPM% | 21.3 | 9.3 | -49.0 | -0.2 | -19.2 | -38.1 |
| 34.8 | 43.5 | -46.9 | -0.3 | -5.9 | -11.5 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 28 | 28 | 28 | 28 |
Reserves ReservesCr | 402 | 496 | 369 | 361 | 352 |
| 151 | 128 | 44 | 44 | 19 | |
| 2 | 219 | 204 | 162 | 146 | |
| 562 | 888 | 663 | 606 | 548 | |
| 529 | 704 | 362 | 434 | 356 | |
| 33 | 184 | 300 | 172 | 192 | |
| 562 | 888 | 663 | 606 | 548 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 28 | 28 | 28 | 28 |
Reserves ReservesCr | 402 | 496 | 369 | 361 | 352 |
| 151 | 128 | 44 | 44 | 19 | |
| 2 | 219 | 204 | 162 | 146 | |
| 562 | 888 | 663 | 606 | 548 | |
| 529 | 704 | 362 | 434 | 356 | |
| 33 | 184 | 300 | 172 | 192 | |
| 562 | 888 | 663 | 606 | 548 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 31 | 141 | 99 | 43 | -29 | |
| -52 | -168 | -31 | 0 | -38 | |
| 15 | 53 | -61 | -15 | 3 | |
Net Cash Flow Net Cash FlowCr | -6 | 26 | 8 | 28 | -63 |
Free Cash Flow Free Cash FlowCr | 26 | 61 | 70 | 43 | |
CFO To PAT CFO To PAT% | 8.0 | 118.1 | -76.9 | -5,060.7 | 174.6 |
CFO To EBITDA CFO To EBITDA% | 6.0 | 87.0 | -75.5 | 1,04,965.3 | 328.9 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 31 | 141 | 99 | 43 | -29 | |
| -52 | -168 | -31 | 0 | -38 | |
| 15 | 53 | -61 | -15 | 3 | |
Net Cash Flow Net Cash FlowCr | -6 | 26 | 8 | 28 | -63 |
Free Cash Flow Free Cash FlowCr | 26 | 61 | 70 | 43 | |
CFO To PAT CFO To PAT% | 8.0 | 118.1 | -76.9 | -5,060.7 | 174.6 |
CFO To EBITDA CFO To EBITDA% | 6.0 | 87.0 | -75.5 | 1,04,965.3 | 328.9 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 5,392 | 1,487 | 761 | 265 | 172 | 221 |
Price To Earnings Price To Earnings | 14.1 | 12.4 | -11.5 | |||
Price To Sales Price To Sales | 3.0 | 1.2 | 2.9 | 0.7 | 2.0 | 2.7 |
Price To Book Price To Book | 13.2 | 2.8 | 1.9 | 0.7 | 0.5 | 0.6 |
EV To EBITDA EV To EBITDA | 10.4 | 8.8 | -5.3 | 2,912.3 | -7.2 | -4.4 |
GPM GPM% | 32.8 | 22.9 | -22.2 | 20.4 | ||
OPM OPM% | 28.6 | 12.6 | -50.0 | 0.0 | -10.2 | -23.4 |
NPM NPM% | 21.3 | 9.3 | -49.0 | -0.2 | -19.2 | -38.1 |
ROCE ROCE% | 125.5 | 29.0 | -31.4 | 0.3 | -3.9 | -3.9 |
ROE ROE% | 93.6 | 22.9 | -32.5 | -0.2 | -4.4 | -4.4 |
ROA ROA% | 68.2 | 13.5 | -19.5 | -0.1 | -3.0 | -3.0 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 5,392 | 1,487 | 761 | 265 | 172 | 221 |
Price To Earnings Price To Earnings | 14.1 | 12.4 | -11.5 | |||
Price To Sales Price To Sales | 3.0 | 1.2 | 2.9 | 0.7 | 2.0 | 2.7 |
Price To Book Price To Book | 13.2 | 2.8 | 1.9 | 0.7 | 0.5 | 0.6 |
EV To EBITDA EV To EBITDA | 10.4 | 8.8 | -5.3 | 2,912.3 | -7.2 | -4.4 |
GPM GPM% | 32.8 | 22.9 | -22.2 | 20.4 | ||
OPM OPM% | 28.6 | 12.6 | -50.0 | 0.0 | -10.2 | -23.4 |
NPM NPM% | 21.3 | 9.3 | -49.0 | -0.2 | -19.2 | -38.1 |
ROCE ROCE% | 125.5 | 29.0 | -31.4 | 0.3 | -3.9 | -3.9 |
ROE ROE% | 93.6 | 22.9 | -32.5 | -0.2 | -4.4 | -4.4 |
ROA ROA% | 68.2 | 13.5 | -19.5 | -0.1 | -3.0 | -3.0 |
Documents — EKI Energy Services Ltd
Concall Transcript Summaries — EKI Energy Services Ltd