| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 165 | 174 | 589 | 50 | 111 | 47 | 53 | 123 | 75 | 181 | 176 | |
Growth YoY Revenue Growth YoY% | -58.6 | 517.4 | 117.3 | 12,680.0 | 272.0 | -33.1 | -72.9 | -90.9 | 145.6 | -32.4 | 284.6 | 230.0 |
| 14 | 163 | 174 | 578 | 51 | 111 | 49 | 54 | 123 | 76 | 178 | 173 | |
| -1 | 2 | 0 | 11 | -1 | -1 | -2 | 0 | -1 | -1 | 3 | 3 | |
OPM OPM% | -3.8 | 1.2 | 0.1 | 1.9 | -2.7 | -0.5 | -4.0 | -0.3 | -0.5 | -1.7 | 1.6 | 1.6 |
| 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 2 | 1 | 7 | 0 | 0 | -1 | 1 | 0 | 0 | 2 | 1 |
| 0 | 1 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 1 | 0 | 5 | 0 | 0 | -1 | 0 | 0 | 0 | 1 | 1 | |
Growth YoY PAT Growth YoY% | -133.3 | 2,020.0 | -12.8 | 1,168.3 | 88.2 | -131.1 | -363.4 | -91.5 | -900.0 | 9.1 | 223.2 | 56.8 |
NPM NPM% | -1.3 | 0.6 | 0.2 | 0.9 | 0.0 | -0.3 | -2.3 | 0.8 | -0.2 | -0.4 | 0.7 | 0.4 |
| -0.4 | 2.3 | 0.9 | 11.4 | 0.0 | -0.7 | -2.4 | 1.0 | -0.4 | -0.7 | 2.9 | 1.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 165 | 174 | 589 | 50 | 111 | 47 | 53 | 123 | 75 | 181 | 176 | |
Growth YoY Revenue Growth YoY% | -58.6 | 517.4 | 117.3 | 12,680.0 | 272.0 | -33.1 | -72.9 | -90.9 | 145.6 | -32.4 | 284.6 | 230.0 |
| 14 | 163 | 174 | 578 | 51 | 111 | 49 | 54 | 123 | 76 | 178 | 173 | |
| -1 | 2 | 0 | 11 | -1 | -1 | -2 | 0 | -1 | -1 | 3 | 3 | |
OPM OPM% | -3.8 | 1.2 | 0.1 | 1.9 | -2.7 | -0.5 | -4.0 | -0.3 | -0.5 | -1.7 | 1.6 | 1.6 |
| 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 2 | 1 | 7 | 0 | 0 | -1 | 1 | 0 | 0 | 2 | 1 |
| 0 | 1 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 1 | 0 | 5 | 0 | 0 | -1 | 0 | 0 | 0 | 1 | 1 | |
Growth YoY PAT Growth YoY% | -133.3 | 2,020.0 | -12.8 | 1,168.3 | 88.2 | -131.1 | -363.4 | -91.5 | -900.0 | 9.1 | 223.2 | 56.8 |
NPM NPM% | -1.3 | 0.6 | 0.2 | 0.9 | 0.0 | -0.3 | -2.3 | 0.8 | -0.2 | -0.4 | 0.7 | 0.4 |
| -0.4 | 2.3 | 0.9 | 11.4 | 0.0 | -0.7 | -2.4 | 1.0 | -0.4 | -0.7 | 2.9 | 1.5 |
| 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 | 0 | 0 | 0 | 93 | 166 | 514 | 105 | 151 | 357 | 797 | 432 | 555 |
Growth Revenue Growth% | 20.9 | -13.5 | -4.2 | 86,510.2 | 79.0 | 210.0 | -79.6 | 43.7 | 137.3 | 123.0 | -45.8 | 112.5 |
| 1 | 1 | 1 | 94 | 166 | 513 | 106 | 152 | 356 | 789 | 431 | 551 | |
| -1 | 0 | 0 | -2 | -1 | 1 | -1 | -2 | 1 | 8 | 1 | 4 | |
OPM OPM% | -610.8 | -347.0 | -417.3 | -2.0 | -0.3 | 0.2 | -1.3 | -1.3 | 0.4 | 1.0 | 0.2 | 0.7 |
| 1 | 1 | 1 | 3 | 1 | 5 | 3 | 4 | 2 | 2 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 4 | 2 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 0 | 1 | 1 | 6 | 2 | 2 | 2 | 5 | 2 | 2 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 1 | |
PAT PATCr | 0 | 0 | 0 | 1 | 0 | 4 | 1 | 1 | 2 | 4 | 1 | 2 |
Growth PAT Growth% | 26.2 | 261.0 | -17.1 | 83.6 | -13.1 | 820.1 | -67.5 | 2.8 | 22.8 | 120.5 | -66.3 | 253.5 |
NPM NPM% | -165.2 | 307.7 | 266.3 | 0.6 | 0.3 | 0.8 | 1.3 | 0.9 | 0.5 | 0.5 | 0.3 | 0.3 |
| -0.5 | 0.8 | 0.6 | 1.1 | 1.0 | 9.2 | 3.0 | 3.0 | 3.8 | 8.3 | 2.8 | 3.3 |
| 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 | 93 | 166 | 514 | 105 | 151 | 357 | 797 | 432 | 555 |
Growth Revenue Growth% | 20.9 | -13.5 | -4.2 | 86,510.2 | 79.0 | 210.0 | -79.6 | 43.7 | 137.3 | 123.0 | -45.8 | 112.5 |
| 1 | 1 | 1 | 94 | 166 | 513 | 106 | 152 | 356 | 789 | 431 | 551 | |
| -1 | 0 | 0 | -2 | -1 | 1 | -1 | -2 | 1 | 8 | 1 | 4 | |
OPM OPM% | -610.8 | -347.0 | -417.3 | -2.0 | -0.3 | 0.2 | -1.3 | -1.3 | 0.4 | 1.0 | 0.2 | 0.7 |
| 1 | 1 | 1 | 3 | 1 | 5 | 3 | 4 | 2 | 2 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 4 | 2 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 0 | 1 | 1 | 6 | 2 | 2 | 2 | 5 | 2 | 2 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 1 | |
PAT PATCr | 0 | 0 | 0 | 1 | 0 | 4 | 1 | 1 | 2 | 4 | 1 | 2 |
Growth PAT Growth% | 26.2 | 261.0 | -17.1 | 83.6 | -13.1 | 820.1 | -67.5 | 2.8 | 22.8 | 120.5 | -66.3 | 253.5 |
NPM NPM% | -165.2 | 307.7 | 266.3 | 0.6 | 0.3 | 0.8 | 1.3 | 0.9 | 0.5 | 0.5 | 0.3 | 0.3 |
| -0.5 | 0.8 | 0.6 | 1.1 | 1.0 | 9.2 | 3.0 | 3.0 | 3.8 | 8.3 | 2.8 | 3.3 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 9 | 10 | 10 | 10 | 11 | 15 | 16 | 18 | 19 | 23 | 25 |
| 0 | 0 | 0 | 21 | 328 | 18 | 15 | 6 | 66 | 25 | 2 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 14 | 14 | 15 | 36 | 344 | 37 | 36 | 29 | 90 | 53 | 31 | |
| 10 | 13 | 14 | 35 | 343 | 37 | 35 | 28 | 90 | 50 | 30 | |
| 4 | 2 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 2 | 2 | |
| 14 | 14 | 15 | 36 | 344 | 37 | 36 | 29 | 90 | 53 | 31 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 9 | 10 | 10 | 10 | 11 | 15 | 16 | 18 | 19 | 23 | 25 |
| 0 | 0 | 0 | 21 | 328 | 18 | 15 | 6 | 66 | 25 | 2 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 14 | 14 | 15 | 36 | 344 | 37 | 36 | 29 | 90 | 53 | 31 | |
| 10 | 13 | 14 | 35 | 343 | 37 | 35 | 28 | 90 | 50 | 30 | |
| 4 | 2 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 2 | 2 | |
| 14 | 14 | 15 | 36 | 344 | 37 | 36 | 29 | 90 | 53 | 31 |
| 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 | 0 | -1 | 9 | -6 | 0 | -2 | -1 | 5 | -8 | -13 | |
| 10 | 1 | 0 | 11 | -8 | -5 | 1 | 10 | 3 | -8 | 13 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 9 | 1 | -1 | 21 | -14 | -5 | -1 | 9 | 8 | -16 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | 0 | -1 | 9 | -6 | 0 | -2 | -1 | 5 | -8 | -13 |
CFO To PAT CFO To PAT% | 366.9 | -101.1 | -275.4 | 1,779.5 | -1,251.6 | -0.7 | -147.3 | -78.2 | 271.7 | -208.0 | -1,014.3 |
CFO To EBITDA CFO To EBITDA% | 99.3 | 89.6 | 175.8 | -513.6 | 995.6 | -2.9 | 151.6 | 57.1 | 332.8 | -101.1 | -1,548.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | 0 | -1 | 9 | -6 | 0 | -2 | -1 | 5 | -8 | -13 | |
| 10 | 1 | 0 | 11 | -8 | -5 | 1 | 10 | 3 | -8 | 13 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 9 | 1 | -1 | 21 | -14 | -5 | -1 | 9 | 8 | -16 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | 0 | -1 | 9 | -6 | 0 | -2 | -1 | 5 | -8 | -13 |
CFO To PAT CFO To PAT% | 366.9 | -101.1 | -275.4 | 1,779.5 | -1,251.6 | -0.7 | -147.3 | -78.2 | 271.7 | -208.0 | -1,014.3 |
CFO To EBITDA CFO To EBITDA% | 99.3 | 89.6 | 175.8 | -513.6 | 995.6 | -2.9 | 151.6 | 57.1 | 332.8 | -101.1 | -1,548.0 |
| 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 | 56 | 58 | 58 | 59 | 48 | 42 | 156 | 218 | 186 | |||
Price To Earnings Price To Earnings | 168.7 | 205.5 | 113.7 | 106.2 | 29.8 | 41.2 | 171.0 | 122.2 | ||||
Price To Sales Price To Sales | 57.2 | 525.5 | 529.3 | 0.6 | 0.3 | 0.3 | 0.2 | 0.5 | 0.3 | |||
Price To Book Price To Book | 4.1 | 4.1 | 4.0 | 4.0 | 3.1 | 1.9 | 5.6 | 7.5 | 6.4 | |||
EV To EBITDA EV To EBITDA | -59.0 | -117.8 | -100.5 | -19.4 | -58.5 | -15.4 | 18.1 | 257.0 | 46.0 | |||
GPM GPM% | 62.5 | 98.2 | 98.3 | -0.3 | 0.6 | 0.4 | 0.6 | 0.1 | 1.3 | 3.3 | 1.8 | 1.8 |
OPM OPM% | -610.8 | -347.0 | -417.3 | -2.0 | -0.3 | 0.2 | -1.3 | -1.3 | 0.4 | 1.0 | 0.2 | 0.7 |
NPM NPM% | -165.2 | 307.7 | 266.3 | 0.6 | 0.3 | 0.8 | 1.3 | 0.9 | 0.5 | 0.5 | 0.3 | 0.3 |
ROCE ROCE% | -1.4 | 3.6 | 3.0 | 6.8 | 4.2 | 30.8 | 8.9 | 8.4 | 13.2 | 34.5 | 11.1 | 11.1 |
ROE ROE% | -1.6 | 2.4 | 2.0 | 3.5 | 3.0 | 21.4 | 6.5 | 6.3 | 7.1 | 13.6 | 4.4 | 4.4 |
ROA ROA% | -1.5 | 2.4 | 2.0 | 1.5 | 0.1 | 11.2 | 3.8 | 4.8 | 1.9 | 7.2 | 4.0 | 4.0 |
| 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 | 56 | 58 | 58 | 59 | 48 | 42 | 156 | 218 | 186 | |||
Price To Earnings Price To Earnings | 168.7 | 205.5 | 113.7 | 106.2 | 29.8 | 41.2 | 171.0 | 122.2 | ||||
Price To Sales Price To Sales | 57.2 | 525.5 | 529.3 | 0.6 | 0.3 | 0.3 | 0.2 | 0.5 | 0.3 | |||
Price To Book Price To Book | 4.1 | 4.1 | 4.0 | 4.0 | 3.1 | 1.9 | 5.6 | 7.5 | 6.4 | |||
EV To EBITDA EV To EBITDA | -59.0 | -117.8 | -100.5 | -19.4 | -58.5 | -15.4 | 18.1 | 257.0 | 46.0 | |||
GPM GPM% | 62.5 | 98.2 | 98.3 | -0.3 | 0.6 | 0.4 | 0.6 | 0.1 | 1.3 | 3.3 | 1.8 | 1.8 |
OPM OPM% | -610.8 | -347.0 | -417.3 | -2.0 | -0.3 | 0.2 | -1.3 | -1.3 | 0.4 | 1.0 | 0.2 | 0.7 |
NPM NPM% | -165.2 | 307.7 | 266.3 | 0.6 | 0.3 | 0.8 | 1.3 | 0.9 | 0.5 | 0.5 | 0.3 | 0.3 |
ROCE ROCE% | -1.4 | 3.6 | 3.0 | 6.8 | 4.2 | 30.8 | 8.9 | 8.4 | 13.2 | 34.5 | 11.1 | 11.1 |
ROE ROE% | -1.6 | 2.4 | 2.0 | 3.5 | 3.0 | 21.4 | 6.5 | 6.3 | 7.1 | 13.6 | 4.4 | 4.4 |
ROA ROA% | -1.5 | 2.4 | 2.0 | 1.5 | 0.1 | 11.2 | 3.8 | 4.8 | 1.9 | 7.2 | 4.0 | 4.0 |
Documents — Emergent Industrial Solutions Ltd