| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 35 | 52 | 116 | 139 | 207 | -7 | 70 | 100 | 54 | 189 | 185 | 139 | |
Growth YoY Revenue Growth YoY% | 45.6 | 66.0 | 167.5 | 170.5 | 486.0 | -113.3 | -39.7 | -28.4 | -74.1 | 2,825.9 | 165.4 | 39.1 |
| 16 | 18 | 98 | 71 | 179 | 21 | 38 | 29 | 31 | 54 | 256 | 21 | |
| 19 | 35 | 18 | 68 | 28 | -28 | 32 | 71 | 22 | 135 | -70 | 118 | |
OPM OPM% | 54.5 | 66.3 | 15.1 | 48.8 | 13.6 | 406.3 | 45.2 | 71.1 | 41.9 | 71.4 | -37.9 | 85.1 |
| 5 | 6 | 20 | 5 | 27 | 23 | -3 | 43 | 13 | 27 | -19 | 71 | |
Interest Expense Interest ExpenseCr | 4 | 7 | 10 | 11 | 15 | 19 | 22 | 23 | 26 | 28 | 29 | 29 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 2 | 4 | 3 | 3 | 5 | 3 | 4 | 3 |
PBT PBTCr | 19 | 32 | 26 | 60 | 39 | -28 | 3 | 87 | 4 | 132 | -123 | 157 |
| 0 | 8 | 2 | 13 | 7 | -7 | -5 | 13 | -7 | 38 | -31 | 41 | |
| 18 | 24 | 24 | 48 | 32 | -21 | 7 | 74 | 11 | 94 | -92 | 116 | |
Growth YoY PAT Growth YoY% | -2.4 | 75.4 | 7,609.4 | 143.8 | 76.7 | -188.7 | -69.3 | 56.3 | -65.2 | 546.0 | -1,347.9 | 56.3 |
NPM NPM% | 51.7 | 45.2 | 20.7 | 34.1 | 15.6 | 302.6 | 10.6 | 74.5 | 21.0 | 49.5 | -49.6 | 83.7 |
| 1.1 | 1.4 | 1.4 | 2.8 | 1.9 | -1.2 | 0.4 | 4.4 | 0.7 | 5.5 | -5.4 | 6.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 35 | 52 | 116 | 139 | 207 | -7 | 70 | 100 | 54 | 189 | 185 | 139 | |
Growth YoY Revenue Growth YoY% | 45.6 | 66.0 | 167.5 | 170.5 | 486.0 | -113.3 | -39.7 | -28.4 | -74.1 | 2,825.9 | 165.4 | 39.1 |
| 16 | 18 | 98 | 71 | 179 | 21 | 38 | 29 | 31 | 54 | 256 | 21 | |
| 19 | 35 | 18 | 68 | 28 | -28 | 32 | 71 | 22 | 135 | -70 | 118 | |
OPM OPM% | 54.5 | 66.3 | 15.1 | 48.8 | 13.6 | 406.3 | 45.2 | 71.1 | 41.9 | 71.4 | -37.9 | 85.1 |
| 5 | 6 | 20 | 5 | 27 | 23 | -3 | 43 | 13 | 27 | -19 | 71 | |
Interest Expense Interest ExpenseCr | 4 | 7 | 10 | 11 | 15 | 19 | 22 | 23 | 26 | 28 | 29 | 29 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 2 | 4 | 3 | 3 | 5 | 3 | 4 | 3 |
PBT PBTCr | 19 | 32 | 26 | 60 | 39 | -28 | 3 | 87 | 4 | 132 | -123 | 157 |
| 0 | 8 | 2 | 13 | 7 | -7 | -5 | 13 | -7 | 38 | -31 | 41 | |
| 18 | 24 | 24 | 48 | 32 | -21 | 7 | 74 | 11 | 94 | -92 | 116 | |
Growth YoY PAT Growth YoY% | -2.4 | 75.4 | 7,609.4 | 143.8 | 76.7 | -188.7 | -69.3 | 56.3 | -65.2 | 546.0 | -1,347.9 | 56.3 |
NPM NPM% | 51.7 | 45.2 | 20.7 | 34.1 | 15.6 | 302.6 | 10.6 | 74.5 | 21.0 | 49.5 | -49.6 | 83.7 |
| 1.1 | 1.4 | 1.4 | 2.8 | 1.9 | -1.2 | 0.4 | 4.4 | 0.7 | 5.5 | -5.4 | 6.8 |
| 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 | 45 | 51 | 58 | 41 | 110 | 63 | 72 | 123 | 257 | 390 | 528 | 567 |
Growth Revenue Growth% | 22.3 | 14.0 | 13.1 | -28.7 | 166.7 | -42.5 | 14.7 | 70.0 | 108.4 | 52.1 | 35.3 | 53.5 |
| 30 | 29 | 23 | 36 | 78 | 33 | 38 | 78 | 149 | 309 | 371 | 362 | |
| 15 | 23 | 34 | 6 | 31 | 30 | 35 | 45 | 107 | 81 | 157 | 206 | |
OPM OPM% | 33.4 | 44.1 | 59.6 | 13.8 | 28.6 | 48.1 | 48.0 | 36.8 | 41.8 | 20.7 | 29.7 | 36.2 |
| 0 | 14 | 19 | 137 | 14 | 16 | 1,265 | 30 | 30 | 71 | 65 | 92 | |
Interest Expense Interest ExpenseCr | 19 | 30 | 34 | 25 | 27 | 25 | 23 | 5 | 25 | 67 | 106 | 112 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 2 | 4 | 5 | 5 | 5 | 10 | 15 | 15 |
PBT PBTCr | -4 | 6 | 19 | 116 | 16 | 18 | 1,272 | 66 | 107 | 74 | 100 | 170 |
| 0 | 0 | 0 | 16 | 2 | -2 | 215 | 18 | 22 | 8 | 13 | 41 | |
PAT PATCr | -4 | 6 | 18 | 100 | 14 | 20 | 1,057 | 48 | 85 | 66 | 87 | 129 |
Growth PAT Growth% | -62.1 | 257.3 | 215.1 | 441.4 | -86.0 | 41.3 | 5,252.9 | -95.5 | 78.3 | -22.7 | 32.2 | 39.1 |
NPM NPM% | -8.3 | 11.5 | 31.9 | 242.7 | 12.7 | 31.3 | 1,459.2 | 38.9 | 33.3 | 16.9 | 16.5 | 22.8 |
| -0.2 | 0.4 | 1.3 | 5.9 | 0.8 | 1.2 | 62.4 | 2.8 | 5.0 | 3.9 | 5.2 | 7.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 45 | 51 | 58 | 41 | 110 | 63 | 72 | 123 | 257 | 390 | 528 | 567 |
Growth Revenue Growth% | 22.3 | 14.0 | 13.1 | -28.7 | 166.7 | -42.5 | 14.7 | 70.0 | 108.4 | 52.1 | 35.3 | 53.5 |
| 30 | 29 | 23 | 36 | 78 | 33 | 38 | 78 | 149 | 309 | 371 | 362 | |
| 15 | 23 | 34 | 6 | 31 | 30 | 35 | 45 | 107 | 81 | 157 | 206 | |
OPM OPM% | 33.4 | 44.1 | 59.6 | 13.8 | 28.6 | 48.1 | 48.0 | 36.8 | 41.8 | 20.7 | 29.7 | 36.2 |
| 0 | 14 | 19 | 137 | 14 | 16 | 1,265 | 30 | 30 | 71 | 65 | 92 | |
Interest Expense Interest ExpenseCr | 19 | 30 | 34 | 25 | 27 | 25 | 23 | 5 | 25 | 67 | 106 | 112 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 2 | 4 | 5 | 5 | 5 | 10 | 15 | 15 |
PBT PBTCr | -4 | 6 | 19 | 116 | 16 | 18 | 1,272 | 66 | 107 | 74 | 100 | 170 |
| 0 | 0 | 0 | 16 | 2 | -2 | 215 | 18 | 22 | 8 | 13 | 41 | |
PAT PATCr | -4 | 6 | 18 | 100 | 14 | 20 | 1,057 | 48 | 85 | 66 | 87 | 129 |
Growth PAT Growth% | -62.1 | 257.3 | 215.1 | 441.4 | -86.0 | 41.3 | 5,252.9 | -95.5 | 78.3 | -22.7 | 32.2 | 39.1 |
NPM NPM% | -8.3 | 11.5 | 31.9 | 242.7 | 12.7 | 31.3 | 1,459.2 | 38.9 | 33.3 | 16.9 | 16.5 | 22.8 |
| -0.2 | 0.4 | 1.3 | 5.9 | 0.8 | 1.2 | 62.4 | 2.8 | 5.0 | 3.9 | 5.2 | 7.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 14 | 14 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
Reserves ReservesCr | 154 | -13 | -20 | 123 | 118 | 154 | 1,215 | 1,247 | 1,590 | 2,019 | 2,014 |
| 208 | 186 | 204 | 170 | 85 | 78 | 101 | 198 | 243 | 744 | 898 | |
| 45 | 79 | 119 | 120 | 221 | 210 | 47 | 51 | 277 | 621 | 689 | |
| 429 | 270 | 316 | 430 | 441 | 459 | 1,380 | 1,513 | 2,127 | 3,401 | 3,618 | |
| 38 | 23 | 17 | 72 | 41 | 41 | 873 | 233 | 192 | 384 | 528 | |
| 391 | 247 | 299 | 358 | 399 | 418 | 507 | 1,280 | 1,935 | 3,018 | 3,090 | |
| 429 | 270 | 316 | 430 | 441 | 459 | 1,380 | 1,513 | 2,127 | 3,401 | 3,618 |
| 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 | 14 | 14 | 14 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
Reserves ReservesCr | 154 | -13 | -20 | 123 | 118 | 154 | 1,215 | 1,247 | 1,590 | 2,019 | 2,014 |
| 208 | 186 | 204 | 170 | 85 | 78 | 101 | 198 | 243 | 744 | 898 | |
| 45 | 79 | 119 | 120 | 221 | 210 | 47 | 51 | 277 | 621 | 689 | |
| 429 | 270 | 316 | 430 | 441 | 459 | 1,380 | 1,513 | 2,127 | 3,401 | 3,618 | |
| 38 | 23 | 17 | 72 | 41 | 41 | 873 | 233 | 192 | 384 | 528 | |
| 391 | 247 | 299 | 358 | 399 | 418 | 507 | 1,280 | 1,935 | 3,018 | 3,090 | |
| 429 | 270 | 316 | 430 | 441 | 459 | 1,380 | 1,513 | 2,127 | 3,401 | 3,618 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 20 | 31 | 57 | -76 | 25 | 16 | -162 | -136 | 141 | 219 | 69 | |
| -22 | -12 | -68 | 100 | -82 | 20 | 387 | 34 | -345 | -767 | -19 | |
| 7 | -23 | 12 | -24 | 57 | -33 | -185 | 60 | 202 | 548 | -13 | |
Net Cash Flow Net Cash FlowCr | 5 | -4 | 2 | -1 | 0 | 3 | 40 | -42 | -1 | -1 | 37 |
Free Cash Flow Free Cash FlowCr | 0 | 17 | 23 | -118 | -1 | 14 | -164 | -366 | 98 | -53 | -53 |
CFO To PAT CFO To PAT% | -538.1 | 530.0 | 310.4 | -76.3 | 178.9 | 79.7 | -15.3 | -283.5 | 164.6 | 330.7 | 79.1 |
CFO To EBITDA CFO To EBITDA% | 133.8 | 137.6 | 166.2 | -1,347.0 | 79.6 | 51.8 | -465.5 | -300.0 | 131.2 | 270.2 | 44.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 20 | 31 | 57 | -76 | 25 | 16 | -162 | -136 | 141 | 219 | 69 | |
| -22 | -12 | -68 | 100 | -82 | 20 | 387 | 34 | -345 | -767 | -19 | |
| 7 | -23 | 12 | -24 | 57 | -33 | -185 | 60 | 202 | 548 | -13 | |
Net Cash Flow Net Cash FlowCr | 5 | -4 | 2 | -1 | 0 | 3 | 40 | -42 | -1 | -1 | 37 |
Free Cash Flow Free Cash FlowCr | 0 | 17 | 23 | -118 | -1 | 14 | -164 | -366 | 98 | -53 | -53 |
CFO To PAT CFO To PAT% | -538.1 | 530.0 | 310.4 | -76.3 | 178.9 | 79.7 | -15.3 | -283.5 | 164.6 | 330.7 | 79.1 |
CFO To EBITDA CFO To EBITDA% | 133.8 | 137.6 | 166.2 | -1,347.0 | 79.6 | 51.8 | -465.5 | -300.0 | 131.2 | 270.2 | 44.1 |
| 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 | 196 | 380 | 739 | 786 | 556 | 702 | 1,022 | 1,017 | 1,383 | 1,192 | 1,463 | 2,894 |
Price To Earnings Price To Earnings | 64.6 | 32.5 | 7.9 | 40.0 | 35.7 | 1.0 | 21.2 | 16.2 | 18.0 | 16.7 | 22.4 | |
Price To Sales Price To Sales | 4.4 | 7.4 | 12.8 | 19.1 | 5.1 | 11.1 | 14.1 | 8.3 | 5.4 | 3.1 | 2.8 | 5.1 |
Price To Book Price To Book | 1.2 | 457.5 | -94.8 | 5.6 | 4.1 | 4.1 | 0.8 | 0.8 | 0.9 | 0.6 | 0.7 | 1.4 |
EV To EBITDA EV To EBITDA | 22.6 | 25.8 | 28.9 | 164.5 | 24.5 | 30.2 | 29.7 | 25.2 | 16.3 | 27.2 | 16.7 | 19.9 |
GPM GPM% | 44.4 | 53.9 | 71.2 | 65.0 | 45.7 | 70.4 | 68.9 | 57.0 | 54.1 | 35.8 | ||
OPM OPM% | 33.4 | 44.1 | 59.6 | 13.8 | 28.6 | 48.1 | 48.0 | 36.8 | 41.8 | 20.7 | 29.7 | 36.2 |
NPM NPM% | -8.3 | 11.5 | 31.9 | 242.7 | 12.7 | 31.3 | 1,459.2 | 38.9 | 33.3 | 16.9 | 16.5 | 22.8 |
ROCE ROCE% | 4.8 | 17.4 | 20.7 | 49.1 | 12.3 | 10.8 | 100.5 | 5.1 | 6.7 | 4.6 | 6.4 | 6.4 |
ROE ROE% | -2.2 | 726.4 | -287.0 | 71.5 | 10.4 | 11.5 | 85.8 | 3.8 | 5.3 | 3.3 | 4.3 | 4.3 |
ROA ROA% | -0.9 | 2.2 | 5.8 | 23.2 | 3.2 | 4.3 | 76.6 | 3.2 | 4.0 | 1.9 | 2.4 | 2.4 |
| 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 | 196 | 380 | 739 | 786 | 556 | 702 | 1,022 | 1,017 | 1,383 | 1,192 | 1,463 | 2,894 |
Price To Earnings Price To Earnings | 64.6 | 32.5 | 7.9 | 40.0 | 35.7 | 1.0 | 21.2 | 16.2 | 18.0 | 16.7 | 22.4 | |
Price To Sales Price To Sales | 4.4 | 7.4 | 12.8 | 19.1 | 5.1 | 11.1 | 14.1 | 8.3 | 5.4 | 3.1 | 2.8 | 5.1 |
Price To Book Price To Book | 1.2 | 457.5 | -94.8 | 5.6 | 4.1 | 4.1 | 0.8 | 0.8 | 0.9 | 0.6 | 0.7 | 1.4 |
EV To EBITDA EV To EBITDA | 22.6 | 25.8 | 28.9 | 164.5 | 24.5 | 30.2 | 29.7 | 25.2 | 16.3 | 27.2 | 16.7 | 19.9 |
GPM GPM% | 44.4 | 53.9 | 71.2 | 65.0 | 45.7 | 70.4 | 68.9 | 57.0 | 54.1 | 35.8 | ||
OPM OPM% | 33.4 | 44.1 | 59.6 | 13.8 | 28.6 | 48.1 | 48.0 | 36.8 | 41.8 | 20.7 | 29.7 | 36.2 |
NPM NPM% | -8.3 | 11.5 | 31.9 | 242.7 | 12.7 | 31.3 | 1,459.2 | 38.9 | 33.3 | 16.9 | 16.5 | 22.8 |
ROCE ROCE% | 4.8 | 17.4 | 20.7 | 49.1 | 12.3 | 10.8 | 100.5 | 5.1 | 6.7 | 4.6 | 6.4 | 6.4 |
ROE ROE% | -2.2 | 726.4 | -287.0 | 71.5 | 10.4 | 11.5 | 85.8 | 3.8 | 5.3 | 3.3 | 4.3 | 4.3 |
ROA ROA% | -0.9 | 2.2 | 5.8 | 23.2 | 3.2 | 4.3 | 76.6 | 3.2 | 4.0 | 1.9 | 2.4 | 2.4 |
Documents — Elpro International Ltd