| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 11 | 10 | 17 | 20 | 41 | 41 | 32 | 19 | 41 | 43 | 37 | |
Growth YoY Revenue Growth YoY% | 60.4 | 113.4 | 22.4 | 74.3 | 317.7 | 259.4 | 310.8 | 90.7 | -6.9 | -0.5 | 5.0 | 17.8 |
| 3 | 9 | 9 | 15 | 17 | 33 | 33 | 24 | 21 | 26 | 38 | 30 | |
| 1 | 2 | 1 | 2 | 4 | 8 | 8 | 8 | -2 | 15 | 5 | 7 | |
OPM OPM% | 29.6 | 18.3 | 11.8 | 9.6 | 18.4 | 20.3 | 19.6 | 23.9 | -10.7 | 35.7 | 11.5 | 18.5 |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 6 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 3 | 2 | 3 | 1 | 2 | 3 | 3 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 2 | 2 | 0 | 2 | 3 | 2 | 4 | 4 |
PBT PBTCr | 0 | 1 | 0 | 0 | 1 | 4 | 6 | 2 | -6 | 11 | 4 | 3 |
| 0 | 0 | -1 | 0 | 0 | 1 | 1 | 0 | 0 | 3 | 0 | 1 | |
| 0 | 1 | 1 | 0 | 1 | 3 | 4 | 1 | -6 | 8 | 4 | 3 | |
Growth YoY PAT Growth YoY% | 190.9 | 790.0 | 552.9 | -95.7 | 380.0 | 213.5 | 483.1 | 4,666.7 | -694.8 | 193.6 | -6.0 | 83.2 |
NPM NPM% | 4.1 | 7.8 | 7.8 | 0.2 | 4.7 | 6.8 | 11.1 | 4.5 | -30.2 | 20.0 | 9.9 | 7.0 |
| 0.1 | 0.7 | 0.6 | 0.0 | 0.7 | 2.1 | 3.3 | 1.0 | -3.8 | 6.1 | 2.8 | 1.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 11 | 10 | 17 | 20 | 41 | 41 | 32 | 19 | 41 | 43 | 37 | |
Growth YoY Revenue Growth YoY% | 60.4 | 113.4 | 22.4 | 74.3 | 317.7 | 259.4 | 310.8 | 90.7 | -6.9 | -0.5 | 5.0 | 17.8 |
| 3 | 9 | 9 | 15 | 17 | 33 | 33 | 24 | 21 | 26 | 38 | 30 | |
| 1 | 2 | 1 | 2 | 4 | 8 | 8 | 8 | -2 | 15 | 5 | 7 | |
OPM OPM% | 29.6 | 18.3 | 11.8 | 9.6 | 18.4 | 20.3 | 19.6 | 23.9 | -10.7 | 35.7 | 11.5 | 18.5 |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 6 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 3 | 2 | 3 | 1 | 2 | 3 | 3 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 2 | 2 | 0 | 2 | 3 | 2 | 4 | 4 |
PBT PBTCr | 0 | 1 | 0 | 0 | 1 | 4 | 6 | 2 | -6 | 11 | 4 | 3 |
| 0 | 0 | -1 | 0 | 0 | 1 | 1 | 0 | 0 | 3 | 0 | 1 | |
| 0 | 1 | 1 | 0 | 1 | 3 | 4 | 1 | -6 | 8 | 4 | 3 | |
Growth YoY PAT Growth YoY% | 190.9 | 790.0 | 552.9 | -95.7 | 380.0 | 213.5 | 483.1 | 4,666.7 | -694.8 | 193.6 | -6.0 | 83.2 |
NPM NPM% | 4.1 | 7.8 | 7.8 | 0.2 | 4.7 | 6.8 | 11.1 | 4.5 | -30.2 | 20.0 | 9.9 | 7.0 |
| 0.1 | 0.7 | 0.6 | 0.0 | 0.7 | 2.1 | 3.3 | 1.0 | -3.8 | 6.1 | 2.8 | 1.8 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 19 | 36 | 120 | 134 | 140 |
Growth Revenue Growth% | -39.6 | -72.0 | 137.1 | 30.3 | -70.5 | 22.9 | 1,473.6 | 1,002.6 | 91.7 | 234.3 | 12.3 | 4.5 |
| 0 | 0 | 0 | 0 | 0 | 1 | 2 | 15 | 29 | 97 | 109 | 115 | |
| 0 | 0 | 0 | 0 | 0 | -1 | 0 | 4 | 7 | 22 | 25 | 24 | |
OPM OPM% | -33.9 | -120.2 | 1.0 | -28.4 | -150.8 | -598.0 | -9.8 | 19.2 | 19.4 | 18.8 | 18.7 | 17.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 7 | 10 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 7 | 10 | 9 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 4 | 5 | 11 | 12 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 3 | 11 | 12 | 13 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 4 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 3 | 8 | 8 | 9 |
Growth PAT Growth% | 97.2 | -2.1 | 105.6 | -1,886.4 | -35.5 | -575.7 | 88.0 | 460.2 | 805.0 | 223.7 | -1.8 | -3.6 |
NPM NPM% | -20.2 | -73.8 | 1.8 | -24.1 | -110.4 | -607.4 | -4.6 | 1.5 | 7.2 | 6.9 | 6.0 | 6.7 |
| -0.1 | -0.1 | 0.0 | -0.1 | -0.1 | -0.5 | -0.1 | 0.2 | 1.9 | 6.0 | 5.5 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 19 | 36 | 120 | 134 | 140 |
Growth Revenue Growth% | -39.6 | -72.0 | 137.1 | 30.3 | -70.5 | 22.9 | 1,473.6 | 1,002.6 | 91.7 | 234.3 | 12.3 | 4.5 |
| 0 | 0 | 0 | 0 | 0 | 1 | 2 | 15 | 29 | 97 | 109 | 115 | |
| 0 | 0 | 0 | 0 | 0 | -1 | 0 | 4 | 7 | 22 | 25 | 24 | |
OPM OPM% | -33.9 | -120.2 | 1.0 | -28.4 | -150.8 | -598.0 | -9.8 | 19.2 | 19.4 | 18.8 | 18.7 | 17.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 7 | 10 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 7 | 10 | 9 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 4 | 5 | 11 | 12 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 3 | 11 | 12 | 13 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 4 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 3 | 8 | 8 | 9 |
Growth PAT Growth% | 97.2 | -2.1 | 105.6 | -1,886.4 | -35.5 | -575.7 | 88.0 | 460.2 | 805.0 | 223.7 | -1.8 | -3.6 |
NPM NPM% | -20.2 | -73.8 | 1.8 | -24.1 | -110.4 | -607.4 | -4.6 | 1.5 | 7.2 | 6.9 | 6.0 | 6.7 |
| -0.1 | -0.1 | 0.0 | -0.1 | -0.1 | -0.5 | -0.1 | 0.2 | 1.9 | 6.0 | 5.5 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 15 | 15 |
Reserves ReservesCr | -12 | -12 | -12 | -12 | -12 | -13 | -13 | -13 | -10 | 29 | 36 |
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 11 | 14 | 33 | 56 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 5 | 15 | 52 | 105 | 129 | |
| 2 | 1 | 1 | 1 | 1 | 1 | 7 | 26 | 70 | 181 | 236 | |
| 0 | 0 | 0 | 0 | 0 | 1 | 2 | 6 | 14 | 73 | 103 | |
| 1 | 1 | 1 | 1 | 1 | 0 | 6 | 20 | 55 | 109 | 132 | |
| 2 | 1 | 1 | 1 | 1 | 1 | 7 | 26 | 70 | 181 | 236 |
| 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 | 14 | 14 | 14 | 14 | 14 | 14 | 15 | 15 |
Reserves ReservesCr | -12 | -12 | -12 | -12 | -12 | -13 | -13 | -13 | -10 | 29 | 36 |
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 11 | 14 | 33 | 56 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 5 | 15 | 52 | 105 | 129 | |
| 2 | 1 | 1 | 1 | 1 | 1 | 7 | 26 | 70 | 181 | 236 | |
| 0 | 0 | 0 | 0 | 0 | 1 | 2 | 6 | 14 | 73 | 103 | |
| 1 | 1 | 1 | 1 | 1 | 0 | 6 | 20 | 55 | 109 | 132 | |
| 2 | 1 | 1 | 1 | 1 | 1 | 7 | 26 | 70 | 181 | 236 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 6 | 3 | -19 | 3 | |
| 0 | 0 | 0 | 0 | 0 | 0 | -4 | -10 | -36 | -26 | -24 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 3 | 4 | 33 | 45 | 22 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -4 | -32 | -43 | -24 |
CFO To PAT CFO To PAT% | -268.4 | 160.3 | -2,531.0 | -170.2 | 147.9 | -1.4 | -1,207.0 | 2,003.3 | 132.4 | -228.4 | 33.6 |
CFO To EBITDA CFO To EBITDA% | -159.9 | 98.4 | -4,285.5 | -143.9 | 108.3 | -1.4 | -569.0 | 157.8 | 48.8 | -84.1 | 10.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 6 | 3 | -19 | 3 | |
| 0 | 0 | 0 | 0 | 0 | 0 | -4 | -10 | -36 | -26 | -24 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 3 | 4 | 33 | 45 | 22 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -4 | -32 | -43 | -24 |
CFO To PAT CFO To PAT% | -268.4 | 160.3 | -2,531.0 | -170.2 | 147.9 | -1.4 | -1,207.0 | 2,003.3 | 132.4 | -228.4 | 33.6 |
CFO To EBITDA CFO To EBITDA% | -159.9 | 98.4 | -4,285.5 | -143.9 | 108.3 | -1.4 | -569.0 | 157.8 | 48.8 | -84.1 | 10.9 |
| 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 | 13 | 9 | 21 | 229 | 675 | 388 | 214 | |||||
Price To Earnings Price To Earnings | 75.1 | 89.9 | 81.6 | 47.8 | 20.9 | |||||||
Price To Sales Price To Sales | 55.8 | 77.9 | 1.1 | 6.4 | 5.6 | 2.9 | 1.5 | |||||
Price To Book Price To Book | 9.0 | 14.1 | 28.2 | 69.1 | 15.5 | 7.6 | 4.2 | |||||
EV To EBITDA EV To EBITDA | 5,424.1 | -13.3 | 10.8 | 40.7 | 34.6 | 20.9 | 14.7 | |||||
GPM GPM% | 24.9 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 70.2 | 81.2 | 77.6 | 82.6 | 82.4 | 82.4 |
OPM OPM% | -33.9 | -120.2 | 1.0 | -28.4 | -150.8 | -598.0 | -9.8 | 19.2 | 19.4 | 18.8 | 18.7 | 17.5 |
NPM NPM% | -20.2 | -73.8 | 1.8 | -24.1 | -110.4 | -607.4 | -4.6 | 1.5 | 7.2 | 6.9 | 6.0 | 6.7 |
ROCE ROCE% | -6.9 | -6.9 | 0.4 | -5.6 | -10.1 | -105.4 | 3.7 | 6.1 | 6.9 | 11.8 | 11.0 | 11.0 |
ROE ROE% | -4.6 | -4.9 | 0.3 | -5.2 | -7.6 | -107.3 | -14.8 | 37.5 | 77.1 | 19.0 | 15.9 | 15.9 |
ROA ROA% | -4.5 | -4.8 | 0.3 | -5.1 | -7.3 | -104.0 | -1.1 | 1.1 | 3.7 | 4.6 | 3.5 | 3.5 |
| 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 | 13 | 9 | 21 | 229 | 675 | 388 | 214 | |||||
Price To Earnings Price To Earnings | 75.1 | 89.9 | 81.6 | 47.8 | 20.9 | |||||||
Price To Sales Price To Sales | 55.8 | 77.9 | 1.1 | 6.4 | 5.6 | 2.9 | 1.5 | |||||
Price To Book Price To Book | 9.0 | 14.1 | 28.2 | 69.1 | 15.5 | 7.6 | 4.2 | |||||
EV To EBITDA EV To EBITDA | 5,424.1 | -13.3 | 10.8 | 40.7 | 34.6 | 20.9 | 14.7 | |||||
GPM GPM% | 24.9 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 70.2 | 81.2 | 77.6 | 82.6 | 82.4 | 82.4 |
OPM OPM% | -33.9 | -120.2 | 1.0 | -28.4 | -150.8 | -598.0 | -9.8 | 19.2 | 19.4 | 18.8 | 18.7 | 17.5 |
NPM NPM% | -20.2 | -73.8 | 1.8 | -24.1 | -110.4 | -607.4 | -4.6 | 1.5 | 7.2 | 6.9 | 6.0 | 6.7 |
ROCE ROCE% | -6.9 | -6.9 | 0.4 | -5.6 | -10.1 | -105.4 | 3.7 | 6.1 | 6.9 | 11.8 | 11.0 | 11.0 |
ROE ROE% | -4.6 | -4.9 | 0.3 | -5.2 | -7.6 | -107.3 | -14.8 | 37.5 | 77.1 | 19.0 | 15.9 | 15.9 |
ROA ROA% | -4.5 | -4.8 | 0.3 | -5.1 | -7.3 | -104.0 | -1.1 | 1.1 | 3.7 | 4.6 | 3.5 | 3.5 |
Documents — Espire Hospitality Ltd