| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 16 | 17 | 11 | 13 | 18 | 19 | 12 | 12 | 19 | 20 | 14 | |
Growth YoY Revenue Growth YoY% | -47.1 | 7.0 | -7.6 | -2.4 | 31.4 | 10.0 | 15.6 | 5.2 | -2.7 | 6.3 | 3.1 | 18.0 |
| 12 | 11 | 15 | 11 | 12 | 14 | 17 | 13 | 13 | 14 | 15 | 14 | |
| -2 | 6 | 2 | 0 | 1 | 4 | 2 | -1 | 0 | 5 | 5 | 0 | |
OPM OPM% | -21.0 | 34.7 | 10.4 | 1.6 | 7.2 | 21.1 | 11.0 | -11.6 | -2.9 | 26.3 | 22.9 | 0.4 |
| 0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | -3 | 5 | 1 | -1 | 0 | 2 | 0 | -3 | -2 | 3 | 3 | -2 |
| 0 | 1 | 0 | 0 | -8 | 1 | 1 | 0 | -1 | 0 | 3 | 0 | |
| -2 | 4 | 1 | -1 | 9 | 1 | 0 | -2 | -1 | 3 | 0 | -2 | |
Growth YoY PAT Growth YoY% | -65.5 | 47.8 | -69.8 | -380.0 | 487.4 | -65.2 | -122.8 | -218.6 | -114.6 | 112.1 | 39.1 | 31.8 |
NPM NPM% | -24.0 | 24.8 | 6.0 | -6.3 | 70.7 | 7.8 | -1.2 | -19.1 | -10.6 | 15.7 | -0.7 | -11.0 |
| -0.3 | 0.6 | 0.1 | -0.1 | 1.3 | 0.2 | 0.0 | -0.3 | -0.2 | 0.4 | 0.0 | -0.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 16 | 17 | 11 | 13 | 18 | 19 | 12 | 12 | 19 | 20 | 14 | |
Growth YoY Revenue Growth YoY% | -47.1 | 7.0 | -7.6 | -2.4 | 31.4 | 10.0 | 15.6 | 5.2 | -2.7 | 6.3 | 3.1 | 18.0 |
| 12 | 11 | 15 | 11 | 12 | 14 | 17 | 13 | 13 | 14 | 15 | 14 | |
| -2 | 6 | 2 | 0 | 1 | 4 | 2 | -1 | 0 | 5 | 5 | 0 | |
OPM OPM% | -21.0 | 34.7 | 10.4 | 1.6 | 7.2 | 21.1 | 11.0 | -11.6 | -2.9 | 26.3 | 22.9 | 0.4 |
| 0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | -3 | 5 | 1 | -1 | 0 | 2 | 0 | -3 | -2 | 3 | 3 | -2 |
| 0 | 1 | 0 | 0 | -8 | 1 | 1 | 0 | -1 | 0 | 3 | 0 | |
| -2 | 4 | 1 | -1 | 9 | 1 | 0 | -2 | -1 | 3 | 0 | -2 | |
Growth YoY PAT Growth YoY% | -65.5 | 47.8 | -69.8 | -380.0 | 487.4 | -65.2 | -122.8 | -218.6 | -114.6 | 112.1 | 39.1 | 31.8 |
NPM NPM% | -24.0 | 24.8 | 6.0 | -6.3 | 70.7 | 7.8 | -1.2 | -19.1 | -10.6 | 15.7 | -0.7 | -11.0 |
| -0.3 | 0.6 | 0.1 | -0.1 | 1.3 | 0.2 | 0.0 | -0.3 | -0.2 | 0.4 | 0.0 | -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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 50 | 43 | 49 | 48 | 40 | 23 | 48 | 65 | 54 | 61 | 63 | 65 |
Growth Revenue Growth% | -3.2 | -13.3 | 12.2 | -2.0 | -16.8 | -42.2 | 111.4 | 35.4 | -17.3 | 12.9 | 3.2 | 5.7 |
| 47 | 44 | 42 | 47 | 44 | 37 | 52 | 55 | 47 | 54 | 55 | 56 | |
| 2 | -1 | 6 | 0 | -5 | -14 | -3 | 11 | 7 | 7 | 8 | 9 | |
OPM OPM% | 4.9 | -1.4 | 12.8 | 0.9 | -11.7 | -60.2 | -7.1 | 16.1 | 12.3 | 11.4 | 12.5 | 14.3 |
| 0 | 1 | 0 | 1 | 1 | 1 | 2 | 2 | 1 | 2 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 0 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 5 | 5 | 6 | 5 | 6 | 6 | 5 | 4 | 4 | 6 | 7 | 7 |
PBT PBTCr | -3 | -6 | -1 | -5 | -11 | -19 | -7 | 8 | 4 | 2 | 1 | 2 |
| -1 | -2 | 0 | -3 | -3 | -4 | 0 | 2 | 1 | -7 | 2 | 2 | |
PAT PATCr | -2 | -4 | -1 | -2 | -9 | -15 | -7 | 6 | 3 | 9 | -1 | 0 |
Growth PAT Growth% | -8.9 | -80.8 | 78.5 | -100.7 | -367.7 | -72.8 | 57.4 | 191.5 | -49.3 | 211.5 | -107.0 | -99.6 |
NPM NPM% | -4.8 | -10.1 | -1.9 | -4.0 | -22.3 | -66.7 | -13.4 | 9.1 | 5.6 | 15.3 | -1.0 | 0.1 |
| -0.3 | -0.6 | -0.2 | -0.3 | -1.3 | -2.1 | -0.9 | 0.8 | 0.4 | 1.3 | -0.1 | 0.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 50 | 43 | 49 | 48 | 40 | 23 | 48 | 65 | 54 | 61 | 63 | 65 |
Growth Revenue Growth% | -3.2 | -13.3 | 12.2 | -2.0 | -16.8 | -42.2 | 111.4 | 35.4 | -17.3 | 12.9 | 3.2 | 5.7 |
| 47 | 44 | 42 | 47 | 44 | 37 | 52 | 55 | 47 | 54 | 55 | 56 | |
| 2 | -1 | 6 | 0 | -5 | -14 | -3 | 11 | 7 | 7 | 8 | 9 | |
OPM OPM% | 4.9 | -1.4 | 12.8 | 0.9 | -11.7 | -60.2 | -7.1 | 16.1 | 12.3 | 11.4 | 12.5 | 14.3 |
| 0 | 1 | 0 | 1 | 1 | 1 | 2 | 2 | 1 | 2 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 0 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 5 | 5 | 6 | 5 | 6 | 6 | 5 | 4 | 4 | 6 | 7 | 7 |
PBT PBTCr | -3 | -6 | -1 | -5 | -11 | -19 | -7 | 8 | 4 | 2 | 1 | 2 |
| -1 | -2 | 0 | -3 | -3 | -4 | 0 | 2 | 1 | -7 | 2 | 2 | |
PAT PATCr | -2 | -4 | -1 | -2 | -9 | -15 | -7 | 6 | 3 | 9 | -1 | 0 |
Growth PAT Growth% | -8.9 | -80.8 | 78.5 | -100.7 | -367.7 | -72.8 | 57.4 | 191.5 | -49.3 | 211.5 | -107.0 | -99.6 |
NPM NPM% | -4.8 | -10.1 | -1.9 | -4.0 | -22.3 | -66.7 | -13.4 | 9.1 | 5.6 | 15.3 | -1.0 | 0.1 |
| -0.3 | -0.6 | -0.2 | -0.3 | -1.3 | -2.1 | -0.9 | 0.8 | 0.4 | 1.3 | -0.1 | 0.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 220 | 192 | 191 | 189 | 180 | 165 | 160 | 166 | 169 | 178 | 178 |
| 16 | 20 | 21 | 28 | 34 | 27 | 29 | 13 | 14 | 17 | 17 | |
| 4 | 26 | 26 | 26 | 22 | 17 | 15 | 17 | 18 | 20 | 20 | |
| 254 | 252 | 253 | 257 | 250 | 223 | 218 | 211 | 215 | 229 | 229 | |
| 12 | 51 | 53 | 57 | 56 | 48 | 21 | 17 | 16 | 18 | 16 | |
| 242 | 201 | 200 | 200 | 194 | 175 | 197 | 194 | 199 | 211 | 212 | |
| 254 | 252 | 253 | 257 | 250 | 223 | 218 | 211 | 215 | 229 | 229 |
| 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 | 14 | 14 |
Reserves ReservesCr | 220 | 192 | 191 | 189 | 180 | 165 | 160 | 166 | 169 | 178 | 178 |
| 16 | 20 | 21 | 28 | 34 | 27 | 29 | 13 | 14 | 17 | 17 | |
| 4 | 26 | 26 | 26 | 22 | 17 | 15 | 17 | 18 | 20 | 20 | |
| 254 | 252 | 253 | 257 | 250 | 223 | 218 | 211 | 215 | 229 | 229 | |
| 12 | 51 | 53 | 57 | 56 | 48 | 21 | 17 | 16 | 18 | 16 | |
| 242 | 201 | 200 | 200 | 194 | 175 | 197 | 194 | 199 | 211 | 212 | |
| 254 | 252 | 253 | 257 | 250 | 223 | 218 | 211 | 215 | 229 | 229 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 4 | 11 | 5 | 6 | 4 | 22 | 22 | 9 | 3 | 8 | |
| -5 | -5 | -8 | -5 | 0 | -1 | -28 | -9 | -8 | -5 | -9 | |
| 1 | 0 | -2 | 0 | -4 | -1 | 2 | -14 | -1 | 2 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | -1 | 1 | 0 | 2 | 2 | -3 | 0 | 0 | 1 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | -1 | 2 | -1 | 5 | 3 | -5 | 21 | 0 | 0 | -2 |
CFO To PAT CFO To PAT% | -163.4 | -87.0 | -1,171.7 | -238.6 | -66.8 | -23.1 | -340.9 | 372.1 | 312.9 | 33.0 | -1,211.7 |
CFO To EBITDA CFO To EBITDA% | 163.1 | -640.1 | 177.6 | 993.9 | -127.2 | -25.6 | -648.1 | 210.6 | 141.1 | 44.3 | 100.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 4 | 11 | 5 | 6 | 4 | 22 | 22 | 9 | 3 | 8 | |
| -5 | -5 | -8 | -5 | 0 | -1 | -28 | -9 | -8 | -5 | -9 | |
| 1 | 0 | -2 | 0 | -4 | -1 | 2 | -14 | -1 | 2 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | -1 | 1 | 0 | 2 | 2 | -3 | 0 | 0 | 1 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | -1 | 2 | -1 | 5 | 3 | -5 | 21 | 0 | 0 | -2 |
CFO To PAT CFO To PAT% | -163.4 | -87.0 | -1,171.7 | -238.6 | -66.8 | -23.1 | -340.9 | 372.1 | 312.9 | 33.0 | -1,211.7 |
CFO To EBITDA CFO To EBITDA% | 163.1 | -640.1 | 177.6 | 993.9 | -127.2 | -25.6 | -648.1 | 210.6 | 141.1 | 44.3 | 100.5 |
| 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 | 130 | 179 | 106 | 146 | 116 | 105 | 142 | 158 | 350 | 291 | 194 | 232 |
Price To Earnings Price To Earnings | 26.7 | 115.6 | 31.1 | |||||||||
Price To Sales Price To Sales | 2.6 | 4.2 | 2.2 | 3.1 | 2.9 | 4.6 | 2.9 | 2.4 | 6.5 | 4.8 | 3.1 | 3.6 |
Price To Book Price To Book | 0.6 | 0.9 | 0.5 | 0.7 | 0.6 | 0.6 | 0.8 | 0.9 | 1.9 | 1.5 | 1.0 | 1.2 |
EV To EBITDA EV To EBITDA | 57.7 | -322.1 | 18.8 | 352.1 | -26.4 | -8.1 | -45.6 | 15.2 | 52.6 | 42.7 | 25.4 | 28.3 |
GPM GPM% | 60.7 | 65.4 | 64.8 | 57.9 | 55.8 | 3.3 | 31.2 | 55.7 | 66.4 | 65.3 | 66.9 | 66.9 |
OPM OPM% | 4.9 | -1.4 | 12.8 | 0.9 | -11.7 | -60.2 | -7.1 | 16.1 | 12.3 | 11.4 | 12.5 | 14.3 |
NPM NPM% | -4.8 | -10.1 | -1.9 | -4.0 | -22.3 | -66.7 | -13.4 | 9.1 | 5.6 | 15.3 | -1.0 | 0.1 |
ROCE ROCE% | -0.8 | -2.1 | 0.3 | -1.7 | -4.7 | -9.2 | -3.1 | 4.4 | 2.1 | 1.4 | 1.0 | 1.0 |
ROE ROE% | -1.0 | -2.1 | -0.5 | -0.9 | -4.5 | -8.5 | -3.7 | 3.3 | 1.6 | 4.9 | -0.3 | -0.3 |
ROA ROA% | -0.9 | -1.7 | -0.4 | -0.7 | -3.5 | -6.8 | -3.0 | 2.8 | 1.4 | 4.1 | -0.3 | -0.3 |
| 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 | 130 | 179 | 106 | 146 | 116 | 105 | 142 | 158 | 350 | 291 | 194 | 232 |
Price To Earnings Price To Earnings | 26.7 | 115.6 | 31.1 | |||||||||
Price To Sales Price To Sales | 2.6 | 4.2 | 2.2 | 3.1 | 2.9 | 4.6 | 2.9 | 2.4 | 6.5 | 4.8 | 3.1 | 3.6 |
Price To Book Price To Book | 0.6 | 0.9 | 0.5 | 0.7 | 0.6 | 0.6 | 0.8 | 0.9 | 1.9 | 1.5 | 1.0 | 1.2 |
EV To EBITDA EV To EBITDA | 57.7 | -322.1 | 18.8 | 352.1 | -26.4 | -8.1 | -45.6 | 15.2 | 52.6 | 42.7 | 25.4 | 28.3 |
GPM GPM% | 60.7 | 65.4 | 64.8 | 57.9 | 55.8 | 3.3 | 31.2 | 55.7 | 66.4 | 65.3 | 66.9 | 66.9 |
OPM OPM% | 4.9 | -1.4 | 12.8 | 0.9 | -11.7 | -60.2 | -7.1 | 16.1 | 12.3 | 11.4 | 12.5 | 14.3 |
NPM NPM% | -4.8 | -10.1 | -1.9 | -4.0 | -22.3 | -66.7 | -13.4 | 9.1 | 5.6 | 15.3 | -1.0 | 0.1 |
ROCE ROCE% | -0.8 | -2.1 | 0.3 | -1.7 | -4.7 | -9.2 | -3.1 | 4.4 | 2.1 | 1.4 | 1.0 | 1.0 |
ROE ROE% | -1.0 | -2.1 | -0.5 | -0.9 | -4.5 | -8.5 | -3.7 | 3.3 | 1.6 | 4.9 | -0.3 | -0.3 |
ROA ROA% | -0.9 | -1.7 | -0.4 | -0.7 | -3.5 | -6.8 | -3.0 | 2.8 | 1.4 | 4.1 | -0.3 | -0.3 |
Documents — Graviss Hospitality Ltd