| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24 | 20 | 29 | 25 | 26 | 29 | 34 | 28 | 33 | 34 | 21 | 16 | |
Growth YoY Revenue Growth YoY% | 31.1 | 2.0 | 30.5 | 15.4 | 7.6 | 47.7 | 14.9 | 10.6 | 27.8 | 16.4 | -37.5 | -43.4 |
| 21 | 17 | 25 | 22 | 22 | 25 | 28 | 23 | 27 | 27 | 19 | 13 | |
| 3 | 2 | 4 | 3 | 4 | 4 | 6 | 5 | 6 | 7 | 2 | 3 | |
OPM OPM% | 13.1 | 12.5 | 14.4 | 12.9 | 13.7 | 15.1 | 17.9 | 19.2 | 19.4 | 20.1 | 11.5 | 20.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 1 | 3 | 2 | 2 | 3 | 4 | 4 | 5 | 5 | 1 | 2 |
| 0 | 0 | 1 | 0 | 1 | 0 | 2 | 1 | 1 | 2 | -1 | 1 | |
| 1 | 1 | 1 | 1 | 2 | 3 | 2 | 3 | 3 | 3 | 2 | 1 | |
Growth YoY PAT Growth YoY% | 175.5 | 79.0 | 117.5 | 51.2 | 28.9 | 155.9 | 74.2 | 109.7 | 91.4 | 32.6 | -19.9 | -59.2 |
NPM NPM% | 5.6 | 5.2 | 4.2 | 4.9 | 6.7 | 8.9 | 6.4 | 9.3 | 10.0 | 10.2 | 8.2 | 6.7 |
| 1.7 | 1.3 | 1.5 | 1.5 | 1.8 | 2.8 | 2.3 | 2.6 | 3.3 | 3.5 | 1.7 | 1.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24 | 20 | 29 | 25 | 26 | 29 | 34 | 28 | 33 | 34 | 21 | 16 | |
Growth YoY Revenue Growth YoY% | 31.1 | 2.0 | 30.5 | 15.4 | 7.6 | 47.7 | 14.9 | 10.6 | 27.8 | 16.4 | -37.5 | -43.4 |
| 21 | 17 | 25 | 22 | 22 | 25 | 28 | 23 | 27 | 27 | 19 | 13 | |
| 3 | 2 | 4 | 3 | 4 | 4 | 6 | 5 | 6 | 7 | 2 | 3 | |
OPM OPM% | 13.1 | 12.5 | 14.4 | 12.9 | 13.7 | 15.1 | 17.9 | 19.2 | 19.4 | 20.1 | 11.5 | 20.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 1 | 3 | 2 | 2 | 3 | 4 | 4 | 5 | 5 | 1 | 2 |
| 0 | 0 | 1 | 0 | 1 | 0 | 2 | 1 | 1 | 2 | -1 | 1 | |
| 1 | 1 | 1 | 1 | 2 | 3 | 2 | 3 | 3 | 3 | 2 | 1 | |
Growth YoY PAT Growth YoY% | 175.5 | 79.0 | 117.5 | 51.2 | 28.9 | 155.9 | 74.2 | 109.7 | 91.4 | 32.6 | -19.9 | -59.2 |
NPM NPM% | 5.6 | 5.2 | 4.2 | 4.9 | 6.7 | 8.9 | 6.4 | 9.3 | 10.0 | 10.2 | 8.2 | 6.7 |
| 1.7 | 1.3 | 1.5 | 1.5 | 1.8 | 2.8 | 2.3 | 2.6 | 3.3 | 3.5 | 1.7 | 1.1 |
| 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 | 22 | 28 | 42 | 55 | 56 | 30 | 48 | 77 | 95 | 114 | 116 | 104 |
Growth Revenue Growth% | -2.7 | 30.5 | 50.6 | 29.3 | 2.5 | -46.4 | 58.0 | 62.7 | 23.3 | 20.0 | 1.8 | -10.9 |
| 20 | 25 | 35 | 45 | 48 | 28 | 42 | 70 | 83 | 97 | 95 | 85 | |
| 2 | 3 | 8 | 9 | 9 | 2 | 6 | 8 | 12 | 17 | 21 | 19 | |
OPM OPM% | 9.3 | 11.2 | 18.5 | 16.9 | 15.2 | 6.4 | 12.2 | 9.9 | 12.7 | 15.1 | 18.1 | 18.1 |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 2 | 2 | 3 | 2 | 2 | 3 | 2 | 3 | 2 | 2 |
Depreciation DepreciationCr | 1 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 5 |
PBT PBTCr | 1 | 1 | 4 | 5 | 3 | -3 | 0 | 2 | 6 | 11 | 14 | 12 |
| 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 2 | 3 | 3 | 2 | |
PAT PATCr | 0 | 1 | 3 | 4 | 2 | -2 | 0 | 2 | 4 | 8 | 11 | 10 |
Growth PAT Growth% | -46.9 | 225.1 | 228.0 | 36.6 | -51.9 | -241.9 | 116.9 | 366.8 | 128.4 | 74.8 | 43.5 | 5.2 |
NPM NPM% | 1.1 | 2.9 | 6.2 | 6.6 | 3.1 | -8.2 | 0.9 | 2.5 | 4.7 | 6.8 | 9.6 | 9.2 |
| 0.3 | 1.0 | 3.3 | 4.5 | 2.2 | -3.1 | 0.5 | 2.5 | 5.3 | 8.5 | 11.1 | 9.6 |
| 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 | 22 | 28 | 42 | 55 | 56 | 30 | 48 | 77 | 95 | 114 | 116 | 104 |
Growth Revenue Growth% | -2.7 | 30.5 | 50.6 | 29.3 | 2.5 | -46.4 | 58.0 | 62.7 | 23.3 | 20.0 | 1.8 | -10.9 |
| 20 | 25 | 35 | 45 | 48 | 28 | 42 | 70 | 83 | 97 | 95 | 85 | |
| 2 | 3 | 8 | 9 | 9 | 2 | 6 | 8 | 12 | 17 | 21 | 19 | |
OPM OPM% | 9.3 | 11.2 | 18.5 | 16.9 | 15.2 | 6.4 | 12.2 | 9.9 | 12.7 | 15.1 | 18.1 | 18.1 |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 2 | 2 | 3 | 2 | 2 | 3 | 2 | 3 | 2 | 2 |
Depreciation DepreciationCr | 1 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 5 |
PBT PBTCr | 1 | 1 | 4 | 5 | 3 | -3 | 0 | 2 | 6 | 11 | 14 | 12 |
| 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 2 | 3 | 3 | 2 | |
PAT PATCr | 0 | 1 | 3 | 4 | 2 | -2 | 0 | 2 | 4 | 8 | 11 | 10 |
Growth PAT Growth% | -46.9 | 225.1 | 228.0 | 36.6 | -51.9 | -241.9 | 116.9 | 366.8 | 128.4 | 74.8 | 43.5 | 5.2 |
NPM NPM% | 1.1 | 2.9 | 6.2 | 6.6 | 3.1 | -8.2 | 0.9 | 2.5 | 4.7 | 6.8 | 9.6 | 9.2 |
| 0.3 | 1.0 | 3.3 | 4.5 | 2.2 | -3.1 | 0.5 | 2.5 | 5.3 | 8.5 | 11.1 | 9.6 |
| 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 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 10 | 10 |
Reserves ReservesCr | 6 | 7 | 9 | 13 | 15 | 12 | 12 | 14 | 21 | 35 | 48 |
| 9 | 14 | 22 | 27 | 33 | 19 | 29 | 28 | 32 | 28 | 27 | |
| 5 | 5 | 18 | 16 | 11 | 16 | 15 | 21 | 17 | 21 | 24 | |
| 28 | 34 | 57 | 64 | 66 | 54 | 65 | 71 | 81 | 96 | 109 | |
| 13 | 15 | 24 | 32 | 34 | 21 | 31 | 33 | 40 | 41 | 54 | |
| 16 | 18 | 33 | 32 | 32 | 33 | 34 | 39 | 41 | 55 | 55 | |
| 28 | 34 | 57 | 64 | 66 | 54 | 65 | 71 | 81 | 96 | 109 |
| 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 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 10 | 10 |
Reserves ReservesCr | 6 | 7 | 9 | 13 | 15 | 12 | 12 | 14 | 21 | 35 | 48 |
| 9 | 14 | 22 | 27 | 33 | 19 | 29 | 28 | 32 | 28 | 27 | |
| 5 | 5 | 18 | 16 | 11 | 16 | 15 | 21 | 17 | 21 | 24 | |
| 28 | 34 | 57 | 64 | 66 | 54 | 65 | 71 | 81 | 96 | 109 | |
| 13 | 15 | 24 | 32 | 34 | 21 | 31 | 33 | 40 | 41 | 54 | |
| 16 | 18 | 33 | 32 | 32 | 33 | 34 | 39 | 41 | 55 | 55 | |
| 28 | 34 | 57 | 64 | 66 | 54 | 65 | 71 | 81 | 96 | 109 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 5 | 6 | 1 | 11 | 3 | 5 | 5 | 12 | 14 | 11 | |
| -3 | -4 | -16 | -2 | -2 | -4 | -8 | -5 | -7 | -17 | -5 | |
| 0 | -1 | 11 | -2 | -7 | -1 | 3 | -1 | -4 | 3 | 2 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 1 | -2 | 2 | -2 | 0 | 0 | 1 | -1 | 8 |
Free Cash Flow Free Cash FlowCr | -1 | 1 | -11 | 0 | 9 | -2 | 2 | -3 | 5 | -4 | 15 |
CFO To PAT CFO To PAT% | 1,121.7 | 665.5 | 221.3 | 38.0 | 647.4 | -111.0 | 1,137.1 | 258.4 | 269.0 | 182.0 | 103.0 |
CFO To EBITDA CFO To EBITDA% | 137.6 | 170.1 | 74.2 | 14.8 | 131.5 | 141.6 | 81.7 | 65.5 | 98.9 | 81.5 | 54.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 5 | 6 | 1 | 11 | 3 | 5 | 5 | 12 | 14 | 11 | |
| -3 | -4 | -16 | -2 | -2 | -4 | -8 | -5 | -7 | -17 | -5 | |
| 0 | -1 | 11 | -2 | -7 | -1 | 3 | -1 | -4 | 3 | 2 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 1 | -2 | 2 | -2 | 0 | 0 | 1 | -1 | 8 |
Free Cash Flow Free Cash FlowCr | -1 | 1 | -11 | 0 | 9 | -2 | 2 | -3 | 5 | -4 | 15 |
CFO To PAT CFO To PAT% | 1,121.7 | 665.5 | 221.3 | 38.0 | 647.4 | -111.0 | 1,137.1 | 258.4 | 269.0 | 182.0 | 103.0 |
CFO To EBITDA CFO To EBITDA% | 137.6 | 170.1 | 74.2 | 14.8 | 131.5 | 141.6 | 81.7 | 65.5 | 98.9 | 81.5 | 54.5 |
| 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 | 19 | 24 | 86 | 166 | 146 | 192 | ||||||
Price To Earnings Price To Earnings | 45.9 | 12.6 | 19.5 | 21.5 | 13.2 | 20.1 | ||||||
Price To Sales Price To Sales | 0.4 | 0.3 | 0.9 | 1.5 | 1.3 | 1.9 | ||||||
Price To Book Price To Book | 0.9 | 1.1 | 3.0 | 3.8 | 2.5 | 3.3 | ||||||
EV To EBITDA EV To EBITDA | 8.3 | 7.5 | 9.2 | 11.0 | 7.9 | 11.8 | ||||||
GPM GPM% | 37.0 | 35.7 | 39.0 | 35.5 | 33.7 | 31.9 | 32.5 | 28.0 | 34.8 | 31.9 | 38.8 | 38.8 |
OPM OPM% | 9.3 | 11.2 | 18.5 | 16.9 | 15.2 | 6.4 | 12.2 | 9.9 | 12.7 | 15.1 | 18.1 | 18.1 |
NPM NPM% | 1.1 | 2.9 | 6.2 | 6.6 | 3.1 | -8.2 | 0.9 | 2.5 | 4.7 | 6.8 | 9.6 | 9.2 |
ROCE ROCE% | 4.6 | 6.6 | 12.6 | 15.4 | 13.1 | -1.9 | 5.3 | 7.9 | 15.2 | 19.4 | 18.7 | 18.7 |
ROE ROE% | 1.8 | 5.4 | 15.4 | 17.4 | 7.7 | -12.3 | 2.0 | 8.7 | 15.2 | 17.6 | 19.1 | 19.1 |
ROA ROA% | 0.9 | 2.4 | 4.6 | 5.6 | 2.6 | -4.5 | 0.6 | 2.7 | 5.5 | 8.1 | 10.2 | 10.2 |
| 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 | 19 | 24 | 86 | 166 | 146 | 192 | ||||||
Price To Earnings Price To Earnings | 45.9 | 12.6 | 19.5 | 21.5 | 13.2 | 20.1 | ||||||
Price To Sales Price To Sales | 0.4 | 0.3 | 0.9 | 1.5 | 1.3 | 1.9 | ||||||
Price To Book Price To Book | 0.9 | 1.1 | 3.0 | 3.8 | 2.5 | 3.3 | ||||||
EV To EBITDA EV To EBITDA | 8.3 | 7.5 | 9.2 | 11.0 | 7.9 | 11.8 | ||||||
GPM GPM% | 37.0 | 35.7 | 39.0 | 35.5 | 33.7 | 31.9 | 32.5 | 28.0 | 34.8 | 31.9 | 38.8 | 38.8 |
OPM OPM% | 9.3 | 11.2 | 18.5 | 16.9 | 15.2 | 6.4 | 12.2 | 9.9 | 12.7 | 15.1 | 18.1 | 18.1 |
NPM NPM% | 1.1 | 2.9 | 6.2 | 6.6 | 3.1 | -8.2 | 0.9 | 2.5 | 4.7 | 6.8 | 9.6 | 9.2 |
ROCE ROCE% | 4.6 | 6.6 | 12.6 | 15.4 | 13.1 | -1.9 | 5.3 | 7.9 | 15.2 | 19.4 | 18.7 | 18.7 |
ROE ROE% | 1.8 | 5.4 | 15.4 | 17.4 | 7.7 | -12.3 | 2.0 | 8.7 | 15.2 | 17.6 | 19.1 | 19.1 |
ROA ROA% | 0.9 | 2.4 | 4.6 | 5.6 | 2.6 | -4.5 | 0.6 | 2.7 | 5.5 | 8.1 | 10.2 | 10.2 |
Documents — G G Automotive Gears Ltd