| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 23 | 60 | 23 | 178 | 56 | -5 | -17 | 92 | 44 | 62 | -64 | 73 | |
Growth YoY Revenue Growth YoY% | -28.6 | 114.7 | 650.6 | 38.3 | 149.7 | -108.8 | -175.6 | -48.2 | -21.9 | 1,273.8 | -264.5 | -20.2 |
| 1 | 1 | 1 | 1 | 1 | 1 | 3 | 1 | 1 | 1 | 3 | 1 | |
| 22 | 59 | 22 | 176 | 55 | -6 | -21 | 91 | 42 | 61 | -66 | 72 | |
OPM OPM% | 95.7 | 98.4 | 97.2 | 99.4 | 98.4 | 115.2 | 119.6 | 99.0 | 96.6 | 98.2 | 104.1 | 98.8 |
| 1 | 1 | 0 | 0 | 0 | 0 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 22 | 59 | 22 | 177 | 55 | -6 | -20 | 91 | 42 | 61 | -66 | 72 |
| 6 | 13 | 6 | 41 | 12 | 1 | 0 | 21 | 11 | 13 | -25 | 15 | |
| 16 | 46 | 16 | 136 | 43 | -7 | -20 | 71 | 32 | 47 | -41 | 58 | |
Growth YoY PAT Growth YoY% | -30.2 | 141.2 | 4,402.7 | 39.6 | 179.4 | -114.9 | -222.7 | -48.0 | -27.0 | 787.7 | -111.0 | -18.5 |
NPM NPM% | 68.9 | 77.6 | 68.9 | 76.6 | 77.1 | 131.0 | 111.8 | 76.8 | 72.2 | 76.7 | 64.7 | 78.4 |
| 778.2 | 2,311.1 | 795.9 | 6,797.3 | 2,173.7 | -344.3 | -977.0 | 3,531.2 | 1,587.0 | 2,368.9 | -2,061.1 | 2,878.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 23 | 60 | 23 | 178 | 56 | -5 | -17 | 92 | 44 | 62 | -64 | 73 | |
Growth YoY Revenue Growth YoY% | -28.6 | 114.7 | 650.6 | 38.3 | 149.7 | -108.8 | -175.6 | -48.2 | -21.9 | 1,273.8 | -264.5 | -20.2 |
| 1 | 1 | 1 | 1 | 1 | 1 | 3 | 1 | 1 | 1 | 3 | 1 | |
| 22 | 59 | 22 | 176 | 55 | -6 | -21 | 91 | 42 | 61 | -66 | 72 | |
OPM OPM% | 95.7 | 98.4 | 97.2 | 99.4 | 98.4 | 115.2 | 119.6 | 99.0 | 96.6 | 98.2 | 104.1 | 98.8 |
| 1 | 1 | 0 | 0 | 0 | 0 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 22 | 59 | 22 | 177 | 55 | -6 | -20 | 91 | 42 | 61 | -66 | 72 |
| 6 | 13 | 6 | 41 | 12 | 1 | 0 | 21 | 11 | 13 | -25 | 15 | |
| 16 | 46 | 16 | 136 | 43 | -7 | -20 | 71 | 32 | 47 | -41 | 58 | |
Growth YoY PAT Growth YoY% | -30.2 | 141.2 | 4,402.7 | 39.6 | 179.4 | -114.9 | -222.7 | -48.0 | -27.0 | 787.7 | -111.0 | -18.5 |
NPM NPM% | 68.9 | 77.6 | 68.9 | 76.6 | 77.1 | 131.0 | 111.8 | 76.8 | 72.2 | 76.7 | 64.7 | 78.4 |
| 778.2 | 2,311.1 | 795.9 | 6,797.3 | 2,173.7 | -344.3 | -977.0 | 3,531.2 | 1,587.0 | 2,368.9 | -2,061.1 | 2,878.3 |
| 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 | 0 | 0 | 0 | 61 | 78 | 108 | 135 | 109 | 235 | 211 | 134 | 115 |
Growth Revenue Growth% | 62.4 | -56.6 | 27.8 | 26,947.9 | 27.3 | 39.0 | 25.1 | -19.2 | 116.1 | -10.3 | -36.5 | -8.1 |
| 1 | 1 | 1 | 2 | 6 | 1 | 3 | 6 | 3 | 6 | 6 | 6 | |
| 0 | -1 | -1 | 59 | 72 | 107 | 132 | 103 | 232 | 205 | 128 | 109 | |
OPM OPM% | -37.3 | -386.5 | -245.0 | 97.3 | 92.5 | 99.1 | 97.7 | 94.4 | 98.6 | 97.1 | 95.4 | 94.7 |
| 30 | 37 | 47 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 30 | 36 | 47 | 59 | 72 | 107 | 131 | 102 | 232 | 206 | 128 | 109 |
| 0 | 1 | 0 | 5 | -2 | 25 | 31 | 29 | 56 | 53 | 19 | 14 | |
PAT PATCr | 30 | 35 | 46 | 55 | 73 | 81 | 100 | 73 | 176 | 153 | 109 | 95 |
Growth PAT Growth% | -1.0 | 19.0 | 31.8 | 17.8 | 34.2 | 10.8 | 23.4 | -26.6 | 139.4 | -12.9 | -29.1 | 8.9 |
NPM NPM% | 7,278.9 | 19,954.9 | 20,574.6 | 89.6 | 94.4 | 75.2 | 74.2 | 67.4 | 74.7 | 72.5 | 81.0 | 82.7 |
| 1,476.2 | 1,757.0 | 2,315.7 | 2,727.2 | 3,659.0 | 4,052.5 | 5,001.9 | 3,670.6 | 8,786.8 | 7,649.8 | 5,426.0 | 4,773.2 |
| 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 | 0 | 0 | 0 | 61 | 78 | 108 | 135 | 109 | 235 | 211 | 134 | 115 |
Growth Revenue Growth% | 62.4 | -56.6 | 27.8 | 26,947.9 | 27.3 | 39.0 | 25.1 | -19.2 | 116.1 | -10.3 | -36.5 | -8.1 |
| 1 | 1 | 1 | 2 | 6 | 1 | 3 | 6 | 3 | 6 | 6 | 6 | |
| 0 | -1 | -1 | 59 | 72 | 107 | 132 | 103 | 232 | 205 | 128 | 109 | |
OPM OPM% | -37.3 | -386.5 | -245.0 | 97.3 | 92.5 | 99.1 | 97.7 | 94.4 | 98.6 | 97.1 | 95.4 | 94.7 |
| 30 | 37 | 47 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 30 | 36 | 47 | 59 | 72 | 107 | 131 | 102 | 232 | 206 | 128 | 109 |
| 0 | 1 | 0 | 5 | -2 | 25 | 31 | 29 | 56 | 53 | 19 | 14 | |
PAT PATCr | 30 | 35 | 46 | 55 | 73 | 81 | 100 | 73 | 176 | 153 | 109 | 95 |
Growth PAT Growth% | -1.0 | 19.0 | 31.8 | 17.8 | 34.2 | 10.8 | 23.4 | -26.6 | 139.4 | -12.9 | -29.1 | 8.9 |
NPM NPM% | 7,278.9 | 19,954.9 | 20,574.6 | 89.6 | 94.4 | 75.2 | 74.2 | 67.4 | 74.7 | 72.5 | 81.0 | 82.7 |
| 1,476.2 | 1,757.0 | 2,315.7 | 2,727.2 | 3,659.0 | 4,052.5 | 5,001.9 | 3,670.6 | 8,786.8 | 7,649.8 | 5,426.0 | 4,773.2 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Reserves ReservesCr | 177 | 212 | 258 | 5,133 | 6,952 | 10,165 | 12,329 | 11,192 | 11,684 | 9,168 | 8,673 |
| 0 | 0 | 1 | 0 | 0 | 4 | 15 | 10 | 12 | 10 | 1 | |
| 0 | 0 | 0 | 1,306 | 268 | 688 | 836 | 744 | 786 | 1,428 | 1,325 | |
| 178 | 213 | 259 | 6,439 | 7,220 | 10,857 | 13,179 | 11,946 | 12,482 | 10,607 | 10,000 | |
| 1 | 4 | 3 | 1 | 7 | 9 | 1 | 11 | 4 | 2 | 5 | |
| 177 | 209 | 256 | 6,438 | 7,213 | 10,848 | 13,178 | 11,935 | 12,478 | 10,605 | 9,994 | |
| 178 | 213 | 259 | 6,439 | 7,220 | 10,857 | 13,179 | 11,946 | 12,482 | 10,607 | 10,000 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Reserves ReservesCr | 177 | 212 | 258 | 5,133 | 6,952 | 10,165 | 12,329 | 11,192 | 11,684 | 9,168 | 8,673 |
| 0 | 0 | 1 | 0 | 0 | 4 | 15 | 10 | 12 | 10 | 1 | |
| 0 | 0 | 0 | 1,306 | 268 | 688 | 836 | 744 | 786 | 1,428 | 1,325 | |
| 178 | 213 | 259 | 6,439 | 7,220 | 10,857 | 13,179 | 11,946 | 12,482 | 10,607 | 10,000 | |
| 1 | 4 | 3 | 1 | 7 | 9 | 1 | 11 | 4 | 2 | 5 | |
| 177 | 209 | 256 | 6,438 | 7,213 | 10,848 | 13,178 | 11,935 | 12,478 | 10,605 | 9,994 | |
| 178 | 213 | 259 | 6,439 | 7,220 | 10,857 | 13,179 | 11,946 | 12,482 | 10,607 | 10,000 |
| 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 | -1 | -1 | -1 | 14 | 61 | 37 | 78 | 94 | 70 | |
| 1 | 5 | 0 | 1 | 8 | -12 | -68 | -27 | -85 | -95 | -69 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | 3 | -1 | 0 | 6 | 2 | -7 | 10 | -7 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | -1 | -1 | -1 | -1 | -1 | 60 | 37 | 67 | 88 | 63 |
CFO To PAT CFO To PAT% | -4.0 | -3.6 | -1.9 | -1.7 | -1.6 | 17.4 | 61.1 | 50.5 | 44.2 | 61.5 | 64.2 |
CFO To EBITDA CFO To EBITDA% | 779.9 | 184.5 | 155.9 | -1.6 | -1.6 | 13.2 | 46.4 | 36.1 | 33.5 | 45.9 | 54.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | -1 | -1 | -1 | -1 | 14 | 61 | 37 | 78 | 94 | 70 | |
| 1 | 5 | 0 | 1 | 8 | -12 | -68 | -27 | -85 | -95 | -69 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | 3 | -1 | 0 | 6 | 2 | -7 | 10 | -7 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | -1 | -1 | -1 | -1 | -1 | 60 | 37 | 67 | 88 | 63 |
CFO To PAT CFO To PAT% | -4.0 | -3.6 | -1.9 | -1.7 | -1.6 | 17.4 | 61.1 | 50.5 | 44.2 | 61.5 | 64.2 |
CFO To EBITDA CFO To EBITDA% | 779.9 | 184.5 | 155.9 | -1.6 | -1.6 | 13.2 | 46.4 | 36.1 | 33.5 | 45.9 | 54.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,652 | 1,759 | 2,100 | |||||||||
Price To Earnings Price To Earnings | 17.3 | 16.2 | 22.0 | |||||||||
Price To Sales Price To Sales | 12.6 | 13.1 | 18.2 | |||||||||
Price To Book Price To Book | 0.3 | 0.2 | 0.2 | |||||||||
EV To EBITDA EV To EBITDA | 12.9 | 13.7 | 19.4 | |||||||||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | -37.3 | -386.5 | -245.0 | 97.3 | 92.5 | 99.1 | 97.7 | 94.4 | 98.6 | 97.1 | 95.4 | 94.7 |
NPM NPM% | 7,278.9 | 19,954.9 | 20,574.6 | 89.6 | 94.4 | 75.2 | 74.2 | 67.4 | 74.7 | 72.5 | 81.0 | 82.7 |
ROCE ROCE% | 16.8 | 16.9 | 18.1 | 1.1 | 1.0 | 1.1 | 1.1 | 0.9 | 2.0 | 2.3 | 1.5 | 1.5 |
ROE ROE% | 16.6 | 16.6 | 17.9 | 1.1 | 1.1 | 0.8 | 0.8 | 0.7 | 1.5 | 1.7 | 1.3 | 1.3 |
ROA ROA% | 16.6 | 16.5 | 17.9 | 0.8 | 1.0 | 0.8 | 0.8 | 0.6 | 1.4 | 1.4 | 1.1 | 1.1 |
| 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 | 2,652 | 1,759 | 2,100 | |||||||||
Price To Earnings Price To Earnings | 17.3 | 16.2 | 22.0 | |||||||||
Price To Sales Price To Sales | 12.6 | 13.1 | 18.2 | |||||||||
Price To Book Price To Book | 0.3 | 0.2 | 0.2 | |||||||||
EV To EBITDA EV To EBITDA | 12.9 | 13.7 | 19.4 | |||||||||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | -37.3 | -386.5 | -245.0 | 97.3 | 92.5 | 99.1 | 97.7 | 94.4 | 98.6 | 97.1 | 95.4 | 94.7 |
NPM NPM% | 7,278.9 | 19,954.9 | 20,574.6 | 89.6 | 94.4 | 75.2 | 74.2 | 67.4 | 74.7 | 72.5 | 81.0 | 82.7 |
ROCE ROCE% | 16.8 | 16.9 | 18.1 | 1.1 | 1.0 | 1.1 | 1.1 | 0.9 | 2.0 | 2.3 | 1.5 | 1.5 |
ROE ROE% | 16.6 | 16.6 | 17.9 | 1.1 | 1.1 | 0.8 | 0.8 | 0.7 | 1.5 | 1.7 | 1.3 | 1.3 |
ROA ROA% | 16.6 | 16.5 | 17.9 | 0.8 | 1.0 | 0.8 | 0.8 | 0.6 | 1.4 | 1.4 | 1.1 | 1.1 |
Documents — Elcid Investments Ltd