| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 10 | 8 | 7 | 10 | 5 | 6 | 7 | 8 | 11 | 9 | 7 | |
Growth YoY Revenue Growth YoY% | 4.5 | 8.7 | -22.9 | -14.4 | 20.8 | -47.7 | -21.2 | 2.7 | -21.3 | 111.4 | 33.7 | 0.3 |
| 7 | 9 | 8 | 5 | 7 | 5 | 7 | 6 | 7 | 9 | 8 | 6 | |
| 2 | 1 | 0 | 1 | 3 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | |
OPM OPM% | 20.7 | 11.9 | -2.3 | 18.5 | 28.3 | 6.1 | -2.6 | 16.4 | 16.6 | 12.0 | 9.9 | 12.3 |
| 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 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 | 2 | 2 | 0 | 2 | 3 | 1 | 0 | 1 | 2 | 1 | 1 | 1 |
| 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 2 | 1 | 0 | 1 | 3 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | |
Growth YoY PAT Growth YoY% | 69.6 | 138.5 | -81.1 | 68.6 | 34.2 | -54.0 | 90.5 | -28.8 | -52.5 | 94.7 | -52.5 | -21.4 |
NPM NPM% | 22.1 | 12.8 | 2.6 | 17.8 | 24.6 | 11.2 | 6.2 | 12.3 | 14.8 | 10.3 | 2.2 | 9.7 |
| 5.2 | 3.4 | 0.6 | 4.0 | 8.6 | 1.9 | 1.4 | 2.8 | 4.1 | 3.8 | 0.7 | 2.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 10 | 8 | 7 | 10 | 5 | 6 | 7 | 8 | 11 | 9 | 7 | |
Growth YoY Revenue Growth YoY% | 4.5 | 8.7 | -22.9 | -14.4 | 20.8 | -47.7 | -21.2 | 2.7 | -21.3 | 111.4 | 33.7 | 0.3 |
| 7 | 9 | 8 | 5 | 7 | 5 | 7 | 6 | 7 | 9 | 8 | 6 | |
| 2 | 1 | 0 | 1 | 3 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | |
OPM OPM% | 20.7 | 11.9 | -2.3 | 18.5 | 28.3 | 6.1 | -2.6 | 16.4 | 16.6 | 12.0 | 9.9 | 12.3 |
| 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 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 | 2 | 2 | 0 | 2 | 3 | 1 | 0 | 1 | 2 | 1 | 1 | 1 |
| 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 2 | 1 | 0 | 1 | 3 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | |
Growth YoY PAT Growth YoY% | 69.6 | 138.5 | -81.1 | 68.6 | 34.2 | -54.0 | 90.5 | -28.8 | -52.5 | 94.7 | -52.5 | -21.4 |
NPM NPM% | 22.1 | 12.8 | 2.6 | 17.8 | 24.6 | 11.2 | 6.2 | 12.3 | 14.8 | 10.3 | 2.2 | 9.7 |
| 5.2 | 3.4 | 0.6 | 4.0 | 8.6 | 1.9 | 1.4 | 2.8 | 4.1 | 3.8 | 0.7 | 2.2 |
| 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 | 30 | 28 | 24 | 20 | 10 | 9 | 28 | 36 | 34 | 29 | 34 | 34 |
Growth Revenue Growth% | 13.8 | -5.9 | -15.6 | -18.2 | -47.7 | -9.9 | 200.5 | 28.2 | -4.0 | -16.6 | 20.4 | 19.6 |
| 29 | 27 | 23 | 19 | 12 | 13 | 26 | 32 | 30 | 24 | 30 | 30 | |
| 1 | 2 | 1 | 1 | -1 | -3 | 1 | 4 | 4 | 4 | 5 | 4 | |
OPM OPM% | 3.7 | 5.3 | 3.9 | 5.7 | -12.7 | -36.1 | 4.8 | 10.7 | 12.6 | 15.1 | 13.5 | 12.6 |
| 7 | 6 | 4 | 3 | 3 | 3 | 2 | 1 | 2 | 3 | 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 | 0 | 0 | 1 | 1 | 1 | 1 |
PBT PBTCr | 8 | 8 | 5 | 4 | 2 | -1 | 3 | 4 | 5 | 6 | 5 | 4 |
| 1 | 2 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | |
PAT PATCr | 6 | 6 | 4 | 3 | 1 | -1 | 3 | 3 | 4 | 5 | 3 | 3 |
Growth PAT Growth% | 21.9 | -8.3 | -26.6 | -25.2 | -54.9 | -153.3 | 442.1 | 13.0 | 33.4 | 16.1 | -28.8 | -27.3 |
NPM NPM% | 21.4 | 20.9 | 18.2 | 16.6 | 14.3 | -8.5 | 9.7 | 8.5 | 11.8 | 16.5 | 9.8 | 9.2 |
| 14.4 | 13.3 | 9.7 | 8.9 | 4.0 | -2.1 | 7.3 | 8.3 | 11.4 | 15.9 | 11.3 | 10.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 30 | 28 | 24 | 20 | 10 | 9 | 28 | 36 | 34 | 29 | 34 | 34 |
Growth Revenue Growth% | 13.8 | -5.9 | -15.6 | -18.2 | -47.7 | -9.9 | 200.5 | 28.2 | -4.0 | -16.6 | 20.4 | 19.6 |
| 29 | 27 | 23 | 19 | 12 | 13 | 26 | 32 | 30 | 24 | 30 | 30 | |
| 1 | 2 | 1 | 1 | -1 | -3 | 1 | 4 | 4 | 4 | 5 | 4 | |
OPM OPM% | 3.7 | 5.3 | 3.9 | 5.7 | -12.7 | -36.1 | 4.8 | 10.7 | 12.6 | 15.1 | 13.5 | 12.6 |
| 7 | 6 | 4 | 3 | 3 | 3 | 2 | 1 | 2 | 3 | 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 | 0 | 0 | 1 | 1 | 1 | 1 |
PBT PBTCr | 8 | 8 | 5 | 4 | 2 | -1 | 3 | 4 | 5 | 6 | 5 | 4 |
| 1 | 2 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | |
PAT PATCr | 6 | 6 | 4 | 3 | 1 | -1 | 3 | 3 | 4 | 5 | 3 | 3 |
Growth PAT Growth% | 21.9 | -8.3 | -26.6 | -25.2 | -54.9 | -153.3 | 442.1 | 13.0 | 33.4 | 16.1 | -28.8 | -27.3 |
NPM NPM% | 21.4 | 20.9 | 18.2 | 16.6 | 14.3 | -8.5 | 9.7 | 8.5 | 11.8 | 16.5 | 9.8 | 9.2 |
| 14.4 | 13.3 | 9.7 | 8.9 | 4.0 | -2.1 | 7.3 | 8.3 | 11.4 | 15.9 | 11.3 | 10.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 |
Reserves ReservesCr | 59 | 85 | 84 | 87 | 66 | 88 | 102 | 102 | 126 | 142 | 121 |
| 11 | 12 | 12 | 3 | 2 | 2 | 3 | 7 | 4 | 5 | 5 | |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | |
| 74 | 102 | 99 | 94 | 72 | 94 | 109 | 113 | 135 | 151 | 131 | |
| 13 | 15 | 19 | 19 | 19 | 24 | 28 | 27 | 31 | 40 | 44 | |
| 61 | 87 | 80 | 75 | 53 | 71 | 81 | 86 | 104 | 111 | 87 | |
| 74 | 102 | 99 | 94 | 72 | 94 | 109 | 113 | 135 | 151 | 131 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 |
Reserves ReservesCr | 59 | 85 | 84 | 87 | 66 | 88 | 102 | 102 | 126 | 142 | 121 |
| 11 | 12 | 12 | 3 | 2 | 2 | 3 | 7 | 4 | 5 | 5 | |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | |
| 74 | 102 | 99 | 94 | 72 | 94 | 109 | 113 | 135 | 151 | 131 | |
| 13 | 15 | 19 | 19 | 19 | 24 | 28 | 27 | 31 | 40 | 44 | |
| 61 | 87 | 80 | 75 | 53 | 71 | 81 | 86 | 104 | 111 | 87 | |
| 74 | 102 | 99 | 94 | 72 | 94 | 109 | 113 | 135 | 151 | 131 |
| 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 | -2 | -5 | -9 | -2 | -7 | -3 | 5 | -6 | -5 | -1 | |
| -3 | 1 | 22 | 8 | 3 | 8 | 4 | -6 | 42 | 9 | 1 | |
| -1 | 0 | -17 | 0 | 0 | 0 | 0 | -1 | -34 | -1 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | -1 | 1 | 1 | 2 | -2 | 2 | 3 | 0 |
Free Cash Flow Free Cash FlowCr | 4 | -2 | -5 | -9 | -2 | -7 | -4 | 5 | -9 | -10 | -1 |
CFO To PAT CFO To PAT% | 62.8 | -27.3 | -103.3 | -270.5 | -118.0 | 901.9 | -102.4 | 164.2 | -149.4 | -97.3 | -27.1 |
CFO To EBITDA CFO To EBITDA% | 360.5 | -107.2 | -485.5 | -782.4 | 133.9 | 212.0 | -207.0 | 130.3 | -140.7 | -106.3 | -19.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | -2 | -5 | -9 | -2 | -7 | -3 | 5 | -6 | -5 | -1 | |
| -3 | 1 | 22 | 8 | 3 | 8 | 4 | -6 | 42 | 9 | 1 | |
| -1 | 0 | -17 | 0 | 0 | 0 | 0 | -1 | -34 | -1 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | -1 | 1 | 1 | 2 | -2 | 2 | 3 | 0 |
Free Cash Flow Free Cash FlowCr | 4 | -2 | -5 | -9 | -2 | -7 | -4 | 5 | -9 | -10 | -1 |
CFO To PAT CFO To PAT% | 62.8 | -27.3 | -103.3 | -270.5 | -118.0 | 901.9 | -102.4 | 164.2 | -149.4 | -97.3 | -27.1 |
CFO To EBITDA CFO To EBITDA% | 360.5 | -107.2 | -485.5 | -782.4 | 133.9 | 212.0 | -207.0 | 130.3 | -140.7 | -106.3 | -19.6 |
| 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 | 43 | 52 | 69 | 40 | 24 | 40 | 40 | 32 | 73 | 69 | 44 | 54 |
Price To Earnings Price To Earnings | 6.7 | 8.7 | 15.8 | 12.1 | 16.1 | 15.0 | 12.9 | 18.1 | 14.6 | 13.0 | 17.0 | |
Price To Sales Price To Sales | 1.4 | 1.8 | 2.9 | 2.0 | 2.3 | 4.3 | 1.4 | 0.9 | 2.1 | 2.4 | 1.3 | 1.6 |
Price To Book Price To Book | 0.7 | 0.6 | 0.8 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.6 | 0.5 | 0.3 | 0.4 |
EV To EBITDA EV To EBITDA | 36.4 | 33.4 | 73.0 | 34.3 | -17.0 | -11.1 | 27.4 | 7.7 | 16.1 | 14.3 | 7.9 | 10.6 |
GPM GPM% | 13.8 | 18.3 | 25.2 | 35.1 | 34.0 | 18.9 | 26.7 | 32.3 | 40.7 | 52.5 | 48.4 | 48.4 |
OPM OPM% | 3.7 | 5.3 | 3.9 | 5.7 | -12.7 | -36.1 | 4.8 | 10.7 | 12.6 | 15.1 | 13.5 | 12.6 |
NPM NPM% | 21.4 | 20.9 | 18.2 | 16.6 | 14.3 | -8.5 | 9.7 | 8.5 | 11.8 | 16.5 | 9.8 | 9.2 |
ROCE ROCE% | 12.6 | 8.6 | 6.0 | 4.3 | 2.1 | -0.9 | 3.0 | 4.0 | 4.2 | 4.0 | 3.8 | 3.8 |
ROE ROE% | 10.3 | 6.6 | 5.0 | 3.6 | 2.1 | -0.9 | 2.5 | 2.9 | 3.1 | 3.2 | 2.7 | 2.7 |
ROA ROA% | 8.7 | 5.8 | 4.4 | 3.5 | 2.0 | -0.8 | 2.5 | 2.7 | 3.0 | 3.1 | 2.6 | 2.6 |
| 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 | 43 | 52 | 69 | 40 | 24 | 40 | 40 | 32 | 73 | 69 | 44 | 54 |
Price To Earnings Price To Earnings | 6.7 | 8.7 | 15.8 | 12.1 | 16.1 | 15.0 | 12.9 | 18.1 | 14.6 | 13.0 | 17.0 | |
Price To Sales Price To Sales | 1.4 | 1.8 | 2.9 | 2.0 | 2.3 | 4.3 | 1.4 | 0.9 | 2.1 | 2.4 | 1.3 | 1.6 |
Price To Book Price To Book | 0.7 | 0.6 | 0.8 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.6 | 0.5 | 0.3 | 0.4 |
EV To EBITDA EV To EBITDA | 36.4 | 33.4 | 73.0 | 34.3 | -17.0 | -11.1 | 27.4 | 7.7 | 16.1 | 14.3 | 7.9 | 10.6 |
GPM GPM% | 13.8 | 18.3 | 25.2 | 35.1 | 34.0 | 18.9 | 26.7 | 32.3 | 40.7 | 52.5 | 48.4 | 48.4 |
OPM OPM% | 3.7 | 5.3 | 3.9 | 5.7 | -12.7 | -36.1 | 4.8 | 10.7 | 12.6 | 15.1 | 13.5 | 12.6 |
NPM NPM% | 21.4 | 20.9 | 18.2 | 16.6 | 14.3 | -8.5 | 9.7 | 8.5 | 11.8 | 16.5 | 9.8 | 9.2 |
ROCE ROCE% | 12.6 | 8.6 | 6.0 | 4.3 | 2.1 | -0.9 | 3.0 | 4.0 | 4.2 | 4.0 | 3.8 | 3.8 |
ROE ROE% | 10.3 | 6.6 | 5.0 | 3.6 | 2.1 | -0.9 | 2.5 | 2.9 | 3.1 | 3.2 | 2.7 | 2.7 |
ROA ROA% | 8.7 | 5.8 | 4.4 | 3.5 | 2.0 | -0.8 | 2.5 | 2.7 | 3.0 | 3.1 | 2.6 | 2.6 |
Documents — Elegant Marbles and Grani Industries Ltd