| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 19 | 76 | 225 | 20 | 12 | 110 | 195 | 28 | 14 | 81 | 244 | 25 | |
Growth YoY Revenue Growth YoY% | 55.9 | -23.8 | -0.9 | -65.9 | -38.7 | 44.6 | -13.1 | 41.3 | 16.8 | -25.9 | 24.9 | -12.0 |
| 29 | 65 | 184 | 29 | 23 | 100 | 164 | 37 | 26 | 78 | 204 | 35 | |
| -10 | 11 | 40 | -10 | -12 | 10 | 31 | -9 | -12 | 3 | 40 | -11 | |
OPM OPM% | -51.5 | 14.2 | 17.9 | -48.9 | -101.7 | 8.8 | 15.9 | -31.6 | -89.4 | 3.6 | 16.4 | -43.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 6 | 8 | 5 | 6 | 8 | 7 | -4 | 8 | 7 | 7 | -8 | 7 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | -17 | 1 | 34 | -18 | -21 | 1 | 39 | -19 | -21 | -6 | 47 | -19 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -17 | 1 | 34 | -18 | -21 | 1 | 39 | -19 | -21 | -6 | 47 | -19 | |
Growth YoY PAT Growth YoY% | 1.4 | 283.3 | -50.0 | -63.0 | -25.1 | -6.1 | 15.6 | -5.1 | 0.6 | -558.1 | 19.7 | -2.6 |
NPM NPM% | -90.1 | 1.7 | 15.0 | -89.8 | -183.7 | 1.1 | 19.9 | -66.8 | -156.4 | -7.0 | 19.1 | -77.9 |
| -3.1 | 0.2 | 5.2 | -2.7 | -3.2 | 0.2 | 5.3 | -2.5 | -2.9 | -0.8 | 6.3 | -2.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 19 | 76 | 225 | 20 | 12 | 110 | 195 | 28 | 14 | 81 | 244 | 25 | |
Growth YoY Revenue Growth YoY% | 55.9 | -23.8 | -0.9 | -65.9 | -38.7 | 44.6 | -13.1 | 41.3 | 16.8 | -25.9 | 24.9 | -12.0 |
| 29 | 65 | 184 | 29 | 23 | 100 | 164 | 37 | 26 | 78 | 204 | 35 | |
| -10 | 11 | 40 | -10 | -12 | 10 | 31 | -9 | -12 | 3 | 40 | -11 | |
OPM OPM% | -51.5 | 14.2 | 17.9 | -48.9 | -101.7 | 8.8 | 15.9 | -31.6 | -89.4 | 3.6 | 16.4 | -43.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 6 | 8 | 5 | 6 | 8 | 7 | -4 | 8 | 7 | 7 | -8 | 7 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | -17 | 1 | 34 | -18 | -21 | 1 | 39 | -19 | -21 | -6 | 47 | -19 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -17 | 1 | 34 | -18 | -21 | 1 | 39 | -19 | -21 | -6 | 47 | -19 | |
Growth YoY PAT Growth YoY% | 1.4 | 283.3 | -50.0 | -63.0 | -25.1 | -6.1 | 15.6 | -5.1 | 0.6 | -558.1 | 19.7 | -2.6 |
NPM NPM% | -90.1 | 1.7 | 15.0 | -89.8 | -183.7 | 1.1 | 19.9 | -66.8 | -156.4 | -7.0 | 19.1 | -77.9 |
| -3.1 | 0.2 | 5.2 | -2.7 | -3.2 | 0.2 | 5.3 | -2.5 | -2.9 | -0.8 | 6.3 | -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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 241 | 242 | 251 | 312 | 282 | 248 | 361 | 388 | 377 | 336 | 366 | 363 |
Growth Revenue Growth% | 4.4 | 0.1 | 3.8 | 24.2 | -9.6 | -12.0 | 45.5 | 7.7 | -2.9 | -10.9 | 9.0 | 5.5 |
| 224 | 202 | 208 | 298 | 275 | 241 | 334 | 349 | 340 | 317 | 344 | 343 | |
| 17 | 40 | 43 | 14 | 7 | 7 | 27 | 40 | 38 | 19 | 22 | 20 | |
OPM OPM% | 7.1 | 16.4 | 17.1 | 4.5 | 2.3 | 3.0 | 7.5 | 10.2 | 9.9 | 5.7 | 6.0 | 5.5 |
| 3 | 2 | 0 | 0 | 0 | 0 | 1 | 26 | 0 | 6 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 23 | 21 | 20 | 24 | 24 | 26 | 25 | 24 | 24 | 17 | 15 | 13 |
Depreciation DepreciationCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 8 | 7 | 7 | 7 | 7 |
PBT PBTCr | -14 | 11 | 13 | -19 | -28 | -28 | -8 | 34 | 7 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -14 | 11 | 13 | -19 | -28 | -28 | -8 | 34 | 7 | 1 | 1 | 1 |
Growth PAT Growth% | 78.3 | 178.5 | 22.1 | -250.3 | -42.4 | -2.7 | 70.4 | 507.6 | -79.5 | -84.8 | -5.7 | 225.0 |
NPM NPM% | -5.6 | 4.4 | 5.2 | -6.3 | -9.8 | -11.5 | -2.3 | 8.8 | 1.9 | 0.3 | 0.3 | 0.1 |
| -3.8 | 1.9 | 2.3 | -4.5 | -6.3 | -6.5 | -1.9 | 7.8 | 0.9 | 0.2 | 0.1 | 0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 241 | 242 | 251 | 312 | 282 | 248 | 361 | 388 | 377 | 336 | 366 | 363 |
Growth Revenue Growth% | 4.4 | 0.1 | 3.8 | 24.2 | -9.6 | -12.0 | 45.5 | 7.7 | -2.9 | -10.9 | 9.0 | 5.5 |
| 224 | 202 | 208 | 298 | 275 | 241 | 334 | 349 | 340 | 317 | 344 | 343 | |
| 17 | 40 | 43 | 14 | 7 | 7 | 27 | 40 | 38 | 19 | 22 | 20 | |
OPM OPM% | 7.1 | 16.4 | 17.1 | 4.5 | 2.3 | 3.0 | 7.5 | 10.2 | 9.9 | 5.7 | 6.0 | 5.5 |
| 3 | 2 | 0 | 0 | 0 | 0 | 1 | 26 | 0 | 6 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 23 | 21 | 20 | 24 | 24 | 26 | 25 | 24 | 24 | 17 | 15 | 13 |
Depreciation DepreciationCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 8 | 7 | 7 | 7 | 7 |
PBT PBTCr | -14 | 11 | 13 | -19 | -28 | -28 | -8 | 34 | 7 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -14 | 11 | 13 | -19 | -28 | -28 | -8 | 34 | 7 | 1 | 1 | 1 |
Growth PAT Growth% | 78.3 | 178.5 | 22.1 | -250.3 | -42.4 | -2.7 | 70.4 | 507.6 | -79.5 | -84.8 | -5.7 | 225.0 |
NPM NPM% | -5.6 | 4.4 | 5.2 | -6.3 | -9.8 | -11.5 | -2.3 | 8.8 | 1.9 | 0.3 | 0.3 | 0.1 |
| -3.8 | 1.9 | 2.3 | -4.5 | -6.3 | -6.5 | -1.9 | 7.8 | 0.9 | 0.2 | 0.1 | 0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 44 | 44 | 44 | 44 | 44 | 44 | 44 | 44 | 65 | 74 | 74 |
Reserves ReservesCr | -137 | -126 | -114 | -138 | -167 | -197 | -206 | -171 | -165 | -161 | 5 |
| 247 | 153 | 225 | 281 | 238 | 254 | 288 | 218 | 147 | 131 | 168 | |
| 80 | 129 | 91 | 87 | 82 | 82 | 81 | 104 | 135 | 164 | 208 | |
| 276 | 200 | 247 | 273 | 197 | 183 | 206 | 197 | 190 | 210 | 458 | |
| 145 | 77 | 125 | 163 | 100 | 95 | 116 | 97 | 89 | 101 | 103 | |
| 130 | 122 | 121 | 110 | 97 | 88 | 91 | 100 | 101 | 109 | 355 | |
| 276 | 200 | 247 | 273 | 197 | 183 | 206 | 197 | 190 | 210 | 458 |
| 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 | 44 | 44 | 44 | 44 | 44 | 44 | 44 | 44 | 65 | 74 | 74 |
Reserves ReservesCr | -137 | -126 | -114 | -138 | -167 | -197 | -206 | -171 | -165 | -161 | 5 |
| 247 | 153 | 225 | 281 | 238 | 254 | 288 | 218 | 147 | 131 | 168 | |
| 80 | 129 | 91 | 87 | 82 | 82 | 81 | 104 | 135 | 164 | 208 | |
| 276 | 200 | 247 | 273 | 197 | 183 | 206 | 197 | 190 | 210 | 458 | |
| 145 | 77 | 125 | 163 | 100 | 95 | 116 | 97 | 89 | 101 | 103 | |
| 130 | 122 | 121 | 110 | 97 | 88 | 91 | 100 | 101 | 109 | 355 | |
| 276 | 200 | 247 | 273 | 197 | 183 | 206 | 197 | 190 | 210 | 458 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -7 | 36 | 37 | 34 | 26 | 15 | 55 | 43 | 24 | 6 | 52 | |
| -3 | -1 | -4 | -3 | 1 | -1 | -15 | -11 | -4 | -6 | -4 | |
| 2 | -28 | -32 | -39 | -27 | -15 | -41 | -33 | -19 | 2 | -51 | |
Net Cash Flow Net Cash FlowCr | -8 | 7 | 1 | -8 | 0 | -1 | -1 | 0 | 0 | 2 | -3 |
Free Cash Flow Free Cash FlowCr | -7 | 36 | 37 | 34 | 26 | 15 | 55 | 43 | 24 | 6 | 52 |
CFO To PAT CFO To PAT% | 50.8 | 340.5 | 288.8 | -173.4 | -92.4 | -51.9 | -655.2 | 126.4 | 334.7 | 588.3 | 5,149.7 |
CFO To EBITDA CFO To EBITDA% | -40.2 | 91.3 | 87.2 | 242.8 | 390.1 | 201.5 | 205.5 | 109.1 | 62.8 | 32.7 | 237.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -7 | 36 | 37 | 34 | 26 | 15 | 55 | 43 | 24 | 6 | 52 | |
| -3 | -1 | -4 | -3 | 1 | -1 | -15 | -11 | -4 | -6 | -4 | |
| 2 | -28 | -32 | -39 | -27 | -15 | -41 | -33 | -19 | 2 | -51 | |
Net Cash Flow Net Cash FlowCr | -8 | 7 | 1 | -8 | 0 | -1 | -1 | 0 | 0 | 2 | -3 |
Free Cash Flow Free Cash FlowCr | -7 | 36 | 37 | 34 | 26 | 15 | 55 | 43 | 24 | 6 | 52 |
CFO To PAT CFO To PAT% | 50.8 | 340.5 | 288.8 | -173.4 | -92.4 | -51.9 | -655.2 | 126.4 | 334.7 | 588.3 | 5,149.7 |
CFO To EBITDA CFO To EBITDA% | -40.2 | 91.3 | 87.2 | 242.8 | 390.1 | 201.5 | 205.5 | 109.1 | 62.8 | 32.7 | 237.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 22 | 40 | 42 | 12 | 2 | 8 | 12 | 13 | 122 | 67 | 56 | 56 |
Price To Earnings Price To Earnings | 3.8 | 3.3 | 0.4 | 17.2 | 64.1 | 53.6 | 107.0 | |||||
Price To Sales Price To Sales | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.2 | 0.1 | 0.1 |
Price To Book Price To Book | -0.2 | -0.5 | -0.6 | -0.1 | 0.0 | -0.1 | -0.1 | -0.1 | -1.2 | -0.8 | -0.7 | -0.7 |
EV To EBITDA EV To EBITDA | 10.8 | 5.0 | 4.3 | 11.5 | 22.6 | 28.6 | 7.2 | 4.1 | 6.7 | 10.8 | 7.6 | 8.2 |
GPM GPM% | 16.5 | 24.4 | 26.0 | 13.0 | 13.1 | 13.8 | 17.5 | 21.8 | 22.1 | 18.9 | 18.0 | 18.0 |
OPM OPM% | 7.1 | 16.4 | 17.1 | 4.5 | 2.3 | 3.0 | 7.5 | 10.2 | 9.9 | 5.7 | 6.0 | 5.5 |
NPM NPM% | -5.6 | 4.4 | 5.2 | -6.3 | -9.8 | -11.5 | -2.3 | 8.8 | 1.9 | 0.3 | 0.3 | 0.1 |
ROCE ROCE% | 14.1 | 36.3 | 39.6 | 7.0 | -14.6 | -5.5 | 75.0 | 240.0 | 99.7 | 31.5 | 8.2 | 8.2 |
ROE ROE% | 14.5 | -12.9 | -18.5 | 20.6 | 22.5 | 18.6 | 5.2 | -26.9 | -7.0 | -1.2 | 1.3 | 1.3 |
ROA ROA% | -4.9 | 5.3 | 5.3 | -7.1 | -14.0 | -15.6 | -4.1 | 17.4 | 3.7 | 0.5 | 0.2 | 0.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 22 | 40 | 42 | 12 | 2 | 8 | 12 | 13 | 122 | 67 | 56 | 56 |
Price To Earnings Price To Earnings | 3.8 | 3.3 | 0.4 | 17.2 | 64.1 | 53.6 | 107.0 | |||||
Price To Sales Price To Sales | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.2 | 0.1 | 0.1 |
Price To Book Price To Book | -0.2 | -0.5 | -0.6 | -0.1 | 0.0 | -0.1 | -0.1 | -0.1 | -1.2 | -0.8 | -0.7 | -0.7 |
EV To EBITDA EV To EBITDA | 10.8 | 5.0 | 4.3 | 11.5 | 22.6 | 28.6 | 7.2 | 4.1 | 6.7 | 10.8 | 7.6 | 8.2 |
GPM GPM% | 16.5 | 24.4 | 26.0 | 13.0 | 13.1 | 13.8 | 17.5 | 21.8 | 22.1 | 18.9 | 18.0 | 18.0 |
OPM OPM% | 7.1 | 16.4 | 17.1 | 4.5 | 2.3 | 3.0 | 7.5 | 10.2 | 9.9 | 5.7 | 6.0 | 5.5 |
NPM NPM% | -5.6 | 4.4 | 5.2 | -6.3 | -9.8 | -11.5 | -2.3 | 8.8 | 1.9 | 0.3 | 0.3 | 0.1 |
ROCE ROCE% | 14.1 | 36.3 | 39.6 | 7.0 | -14.6 | -5.5 | 75.0 | 240.0 | 99.7 | 31.5 | 8.2 | 8.2 |
ROE ROE% | 14.5 | -12.9 | -18.5 | 20.6 | 22.5 | 18.6 | 5.2 | -26.9 | -7.0 | -1.2 | 1.3 | 1.3 |
ROA ROA% | -4.9 | 5.3 | 5.3 | -7.1 | -14.0 | -15.6 | -4.1 | 17.4 | 3.7 | 0.5 | 0.2 | 0.2 |
Documents — Gayatri Sugars Ltd