| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 104 | 144 | 226 | 152 | 140 | 140 | 104 | 64 | 21 | 15 | 18 | 11 | |
Growth YoY Revenue Growth YoY% | -50.7 | 2.7 | 117.3 | 5.7 | -38.0 | -8.2 | -25.7 | -54.4 | -80.1 | -77.1 | -13.8 | -24.9 |
| 103 | 144 | 225 | 152 | 140 | 140 | 104 | 64 | 21 | 15 | 18 | 11 | |
| 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 0.6 | 0.2 | 0.5 | 0.3 | -0.1 | 0.1 | 0.1 | 0.1 | -0.3 | 0.1 | 2.0 | 3.7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -56.3 | 136.8 | 114.3 | 22.2 | -60.0 | -65.5 | -11.1 | -110.5 | -75.0 | 550.0 | -50.0 | 122.2 |
NPM NPM% | 0.2 | 0.3 | 0.2 | 0.4 | 0.1 | 0.1 | 0.1 | 0.0 | 0.2 | 0.6 | 0.1 | 1.8 |
| 0.1 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 104 | 144 | 226 | 152 | 140 | 140 | 104 | 64 | 21 | 15 | 18 | 11 | |
Growth YoY Revenue Growth YoY% | -50.7 | 2.7 | 117.3 | 5.7 | -38.0 | -8.2 | -25.7 | -54.4 | -80.1 | -77.1 | -13.8 | -24.9 |
| 103 | 144 | 225 | 152 | 140 | 140 | 104 | 64 | 21 | 15 | 18 | 11 | |
| 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 0.6 | 0.2 | 0.5 | 0.3 | -0.1 | 0.1 | 0.1 | 0.1 | -0.3 | 0.1 | 2.0 | 3.7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -56.3 | 136.8 | 114.3 | 22.2 | -60.0 | -65.5 | -11.1 | -110.5 | -75.0 | 550.0 | -50.0 | 122.2 |
NPM NPM% | 0.2 | 0.3 | 0.2 | 0.4 | 0.1 | 0.1 | 0.1 | 0.0 | 0.2 | 0.6 | 0.1 | 1.8 |
| 0.1 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 207 | 291 | 313 | 376 | 503 | 351 | 248 | 378 | 280 | 168 | 35 | 29 |
Growth Revenue Growth% | -4.8 | 40.7 | 7.6 | 20.3 | 33.7 | -30.3 | -29.4 | 52.5 | -26.0 | -40.0 | -78.9 | -18.4 |
| 200 | 284 | 309 | 373 | 500 | 349 | 247 | 376 | 280 | 167 | 35 | 28 | |
| 7 | 7 | 4 | 3 | 3 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | |
OPM OPM% | 3.3 | 2.3 | 1.2 | 0.8 | 0.7 | 0.4 | 0.4 | 0.4 | 0.0 | 0.1 | -0.1 | 2.6 |
| 2 | 1 | 2 | 1 | 3 | 2 | 3 | 2 | 2 | 1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 8 | 7 | 5 | 2 | 4 | 3 | 3 | 2 | 1 | 1 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
| 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | 18.1 | 0.5 | 27.2 | 50.1 | 32.2 | -57.5 | -1.8 | 51.9 | -62.9 | -59.8 | -10.9 | 66.5 |
NPM NPM% | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 0.4 | 0.8 |
| 24.8 | 36.4 | 31.8 | 0.5 | 0.6 | 0.3 | 0.3 | 0.4 | 1.2 | 0.1 | 0.1 | 0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 207 | 291 | 313 | 376 | 503 | 351 | 248 | 378 | 280 | 168 | 35 | 29 |
Growth Revenue Growth% | -4.8 | 40.7 | 7.6 | 20.3 | 33.7 | -30.3 | -29.4 | 52.5 | -26.0 | -40.0 | -78.9 | -18.4 |
| 200 | 284 | 309 | 373 | 500 | 349 | 247 | 376 | 280 | 167 | 35 | 28 | |
| 7 | 7 | 4 | 3 | 3 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | |
OPM OPM% | 3.3 | 2.3 | 1.2 | 0.8 | 0.7 | 0.4 | 0.4 | 0.4 | 0.0 | 0.1 | -0.1 | 2.6 |
| 2 | 1 | 2 | 1 | 3 | 2 | 3 | 2 | 2 | 1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 8 | 7 | 5 | 2 | 4 | 3 | 3 | 2 | 1 | 1 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
| 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | 18.1 | 0.5 | 27.2 | 50.1 | 32.2 | -57.5 | -1.8 | 51.9 | -62.9 | -59.8 | -10.9 | 66.5 |
NPM NPM% | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 0.4 | 0.8 |
| 24.8 | 36.4 | 31.8 | 0.5 | 0.6 | 0.3 | 0.3 | 0.4 | 1.2 | 0.1 | 0.1 | 0.1 |
| Financial Year | Mar 2015 | 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 | 0 | 0 | 0 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 3 | 4 | 5 | 6 | 8 | 8 | 9 | 10 | 10 | 10 | 10 | 10 |
| 26 | 37 | 32 | 45 | 42 | 46 | 45 | 20 | 12 | 4 | 0 | 0 | |
| 0 | 0 | 0 | 4 | 4 | 5 | 6 | 6 | 7 | 7 | 0 | 0 | |
| 29 | 41 | 37 | 59 | 57 | 62 | 62 | 39 | 32 | 25 | 14 | 14 | |
| 29 | 40 | 37 | 58 | 56 | 61 | 62 | 39 | 31 | 25 | 14 | 14 | |
| 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 29 | 41 | 37 | 59 | 57 | 62 | 62 | 39 | 32 | 25 | 14 | 14 |
| Financial Year | Mar 2015 | 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 | 0 | 0 | 0 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 3 | 4 | 5 | 6 | 8 | 8 | 9 | 10 | 10 | 10 | 10 | 10 |
| 26 | 37 | 32 | 45 | 42 | 46 | 45 | 20 | 12 | 4 | 0 | 0 | |
| 0 | 0 | 0 | 4 | 4 | 5 | 6 | 6 | 7 | 7 | 0 | 0 | |
| 29 | 41 | 37 | 59 | 57 | 62 | 62 | 39 | 32 | 25 | 14 | 14 | |
| 29 | 40 | 37 | 58 | 56 | 61 | 62 | 39 | 31 | 25 | 14 | 14 | |
| 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 29 | 41 | 37 | 59 | 57 | 62 | 62 | 39 | 32 | 25 | 14 | 14 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | -1 | -4 | -1 | -5 | 2 | 3 | 5 | 3 | 1 | 8 | 1 | |
| 0 | 0 | 2 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 0 | 0 | |
| 1 | 3 | 4 | 2 | -1 | -2 | -10 | -6 | -5 | -5 | -10 | -1 | |
Net Cash Flow Net Cash FlowCr | 1 | 2 | 1 | 3 | -4 | 2 | -5 | 1 | -1 | -3 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | -1 | -5 | -1 | -5 | 2 | 3 | 5 | 3 | 1 | 9 | 1 |
CFO To PAT CFO To PAT% | 49.5 | -214.0 | -563.3 | -43.6 | -346.1 | 275.9 | 432.7 | 517.7 | 785.3 | 664.2 | 6,293.6 | 338.3 |
CFO To EBITDA CFO To EBITDA% | 4.6 | -20.3 | -116.2 | -17.5 | -157.5 | 137.0 | 306.9 | 354.9 | 6,796.5 | 574.9 | -17,604.3 | 98.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | -1 | -4 | -1 | -5 | 2 | 3 | 5 | 3 | 1 | 8 | 1 | |
| 0 | 0 | 2 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 0 | 0 | |
| 1 | 3 | 4 | 2 | -1 | -2 | -10 | -6 | -5 | -5 | -10 | -1 | |
Net Cash Flow Net Cash FlowCr | 1 | 2 | 1 | 3 | -4 | 2 | -5 | 1 | -1 | -3 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | -1 | -5 | -1 | -5 | 2 | 3 | 5 | 3 | 1 | 9 | 1 |
CFO To PAT CFO To PAT% | 49.5 | -214.0 | -563.3 | -43.6 | -346.1 | 275.9 | 432.7 | 517.7 | 785.3 | 664.2 | 6,293.6 | 338.3 |
CFO To EBITDA CFO To EBITDA% | 4.6 | -20.3 | -116.2 | -17.5 | -157.5 | 137.0 | 306.9 | 354.9 | 6,796.5 | 574.9 | -17,604.3 | 98.9 |
| Financial Year | Mar 2015 | 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 | 16 | 15 | 8 | 7 | 11 | 21 | 32 | 101 | 56 | ||||
Price To Earnings Price To Earnings | 13.4 | 9.6 | 11.5 | 10.4 | 11.2 | 139.4 | 240.7 | 456.9 | 252.2 | ||||
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.9 | 3.5 | 1.9 | ||||
Price To Book Price To Book | 1.7 | 1.4 | 0.7 | 0.6 | 0.9 | 1.6 | 2.4 | 7.5 | 4.1 | ||||
EV To EBITDA EV To EBITDA | 10.7 | 11.0 | 21.6 | 27.4 | 16.6 | 170.3 | -676.4 | 133.7 | 73.7 | ||||
GPM GPM% | 3.6 | 3.0 | 1.6 | 1.3 | 1.4 | 1.3 | 0.9 | 0.7 | 0.4 | 0.6 | 1.6 | 3.3 | 3.3 |
OPM OPM% | 3.3 | 2.3 | 1.2 | 0.8 | 0.7 | 0.4 | 0.4 | 0.4 | 0.0 | 0.1 | -0.1 | 2.6 | 2.6 |
NPM NPM% | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 0.4 | 0.8 | 0.8 |
ROCE ROCE% | 46.5 | 33.2 | 18.3 | 11.5 | 14.8 | 8.6 | 10.7 | 10.6 | 7.2 | 4.5 | 4.1 | 5.5 | 5.5 |
ROE ROE% | 17.7 | 15.1 | 16.1 | 12.6 | 14.8 | 6.1 | 5.7 | 7.9 | 2.9 | 1.1 | 1.0 | 1.6 | 1.6 |
ROA ROA% | 2.1 | 1.5 | 2.1 | 2.0 | 2.8 | 1.1 | 1.1 | 2.6 | 1.2 | 0.6 | 0.9 | 1.6 | 1.6 |
| Financial Year | Mar 2015 | 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 | 16 | 15 | 8 | 7 | 11 | 21 | 32 | 101 | 56 | ||||
Price To Earnings Price To Earnings | 13.4 | 9.6 | 11.5 | 10.4 | 11.2 | 139.4 | 240.7 | 456.9 | 252.2 | ||||
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.9 | 3.5 | 1.9 | ||||
Price To Book Price To Book | 1.7 | 1.4 | 0.7 | 0.6 | 0.9 | 1.6 | 2.4 | 7.5 | 4.1 | ||||
EV To EBITDA EV To EBITDA | 10.7 | 11.0 | 21.6 | 27.4 | 16.6 | 170.3 | -676.4 | 133.7 | 73.7 | ||||
GPM GPM% | 3.6 | 3.0 | 1.6 | 1.3 | 1.4 | 1.3 | 0.9 | 0.7 | 0.4 | 0.6 | 1.6 | 3.3 | 3.3 |
OPM OPM% | 3.3 | 2.3 | 1.2 | 0.8 | 0.7 | 0.4 | 0.4 | 0.4 | 0.0 | 0.1 | -0.1 | 2.6 | 2.6 |
NPM NPM% | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 0.4 | 0.8 | 0.8 |
ROCE ROCE% | 46.5 | 33.2 | 18.3 | 11.5 | 14.8 | 8.6 | 10.7 | 10.6 | 7.2 | 4.5 | 4.1 | 5.5 | 5.5 |
ROE ROE% | 17.7 | 15.1 | 16.1 | 12.6 | 14.8 | 6.1 | 5.7 | 7.9 | 2.9 | 1.1 | 1.0 | 1.6 | 1.6 |
ROA ROA% | 2.1 | 1.5 | 2.1 | 2.0 | 2.8 | 1.1 | 1.1 | 2.6 | 1.2 | 0.6 | 0.9 | 1.6 | 1.6 |
Documents — Gautam Exim Ltd