| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 46 | 95 | 84 | 87 | 106 | 105 | 84 | 115 | 116 | 125 | 108 | 139 | |
Growth YoY Revenue Growth YoY% | -42.5 | 7.5 | 14.1 | 19.1 | 128.1 | 10.5 | -0.7 | 32.5 | 9.3 | 18.5 | 29.5 | 20.6 |
| 48 | 79 | 71 | 75 | 91 | 93 | 70 | 98 | 102 | 108 | 92 | 117 | |
| -1 | 16 | 14 | 12 | 15 | 12 | 14 | 17 | 14 | 16 | 16 | 22 | |
OPM OPM% | -2.8 | 17.0 | 16.1 | 14.2 | 14.5 | 11.7 | 16.4 | 14.6 | 11.7 | 13.1 | 14.7 | 15.9 |
| 8 | 0 | 9 | 3 | 2 | 4 | 3 | 1 | 6 | 2 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 |
Depreciation DepreciationCr | 3 | 6 | 7 | 6 | 8 | 8 | 7 | 8 | 8 | 8 | 7 | 7 |
PBT PBTCr | 2 | 8 | 10 | 6 | 6 | 5 | 6 | 7 | 8 | 7 | 9 | 13 |
| -1 | 2 | 3 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | |
| 3 | 6 | 7 | 5 | 5 | 4 | 5 | 5 | 7 | 5 | 7 | 10 | |
Growth YoY PAT Growth YoY% | -64.0 | 0.7 | 3.0 | -44.3 | 81.0 | -31.0 | -33.4 | 5.9 | 30.0 | 32.4 | 62.4 | 90.0 |
NPM NPM% | 6.2 | 6.1 | 8.0 | 5.9 | 4.9 | 3.8 | 5.4 | 4.7 | 5.9 | 4.2 | 6.8 | 7.4 |
| 0.5 | 1.1 | 1.3 | 0.9 | 1.0 | 0.7 | 0.8 | 1.0 | 1.3 | 1.0 | 1.4 | 1.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 46 | 95 | 84 | 87 | 106 | 105 | 84 | 115 | 116 | 125 | 108 | 139 | |
Growth YoY Revenue Growth YoY% | -42.5 | 7.5 | 14.1 | 19.1 | 128.1 | 10.5 | -0.7 | 32.5 | 9.3 | 18.5 | 29.5 | 20.6 |
| 48 | 79 | 71 | 75 | 91 | 93 | 70 | 98 | 102 | 108 | 92 | 117 | |
| -1 | 16 | 14 | 12 | 15 | 12 | 14 | 17 | 14 | 16 | 16 | 22 | |
OPM OPM% | -2.8 | 17.0 | 16.1 | 14.2 | 14.5 | 11.7 | 16.4 | 14.6 | 11.7 | 13.1 | 14.7 | 15.9 |
| 8 | 0 | 9 | 3 | 2 | 4 | 3 | 1 | 6 | 2 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 |
Depreciation DepreciationCr | 3 | 6 | 7 | 6 | 8 | 8 | 7 | 8 | 8 | 8 | 7 | 7 |
PBT PBTCr | 2 | 8 | 10 | 6 | 6 | 5 | 6 | 7 | 8 | 7 | 9 | 13 |
| -1 | 2 | 3 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | |
| 3 | 6 | 7 | 5 | 5 | 4 | 5 | 5 | 7 | 5 | 7 | 10 | |
Growth YoY PAT Growth YoY% | -64.0 | 0.7 | 3.0 | -44.3 | 81.0 | -31.0 | -33.4 | 5.9 | 30.0 | 32.4 | 62.4 | 90.0 |
NPM NPM% | 6.2 | 6.1 | 8.0 | 5.9 | 4.9 | 3.8 | 5.4 | 4.7 | 5.9 | 4.2 | 6.8 | 7.4 |
| 0.5 | 1.1 | 1.3 | 0.9 | 1.0 | 0.7 | 0.8 | 1.0 | 1.3 | 1.0 | 1.4 | 1.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 141 | 172 | 166 | 223 | 229 | 178 | 213 | 320 | 299 | 382 | 464 | 487 |
Growth Revenue Growth% | 22.1 | -3.3 | 34.2 | 2.9 | -22.4 | 19.6 | 50.4 | -6.6 | 27.7 | 21.5 | 18.9 | |
| 124 | 145 | 153 | 199 | 204 | 158 | 197 | 290 | 259 | 328 | 401 | 420 | |
| 17 | 27 | 13 | 24 | 25 | 20 | 16 | 30 | 40 | 54 | 63 | 68 | |
OPM OPM% | 11.8 | 15.6 | 7.9 | 10.7 | 10.9 | 11.3 | 7.5 | 9.5 | 13.3 | 14.1 | 13.5 | 13.9 |
| 3 | 2 | -2 | 3 | 4 | 5 | 6 | 11 | 21 | 13 | 13 | 13 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 10 | 15 | 13 | 13 |
Depreciation DepreciationCr | 8 | 11 | 11 | 11 | 13 | 10 | 7 | 8 | 19 | 29 | 30 | 30 |
PBT PBTCr | 11 | 17 | 0 | 16 | 15 | 14 | 14 | 33 | 32 | 23 | 32 | 38 |
| 4 | 6 | 1 | 4 | 5 | 4 | 3 | 6 | 8 | 4 | 7 | 9 | |
PAT PATCr | 7 | 11 | 0 | 12 | 11 | 10 | 12 | 27 | 25 | 19 | 25 | 30 |
Growth PAT Growth% | 61.1 | -104.6 | 2,557.2 | -13.3 | -4.7 | 17.9 | 127.6 | -8.7 | -23.4 | 31.7 | 55.1 | |
NPM NPM% | 4.7 | 6.3 | -0.3 | 5.4 | 4.6 | 5.6 | 5.6 | 8.4 | 8.2 | 4.9 | 5.3 | 6.1 |
| 1.2 | 2.0 | -0.1 | 1.0 | 1.5 | 1.4 | 2.2 | 5.0 | 4.6 | 3.5 | 4.6 | 5.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 141 | 172 | 166 | 223 | 229 | 178 | 213 | 320 | 299 | 382 | 464 | 487 |
Growth Revenue Growth% | 22.1 | -3.3 | 34.2 | 2.9 | -22.4 | 19.6 | 50.4 | -6.6 | 27.7 | 21.5 | 18.9 | |
| 124 | 145 | 153 | 199 | 204 | 158 | 197 | 290 | 259 | 328 | 401 | 420 | |
| 17 | 27 | 13 | 24 | 25 | 20 | 16 | 30 | 40 | 54 | 63 | 68 | |
OPM OPM% | 11.8 | 15.6 | 7.9 | 10.7 | 10.9 | 11.3 | 7.5 | 9.5 | 13.3 | 14.1 | 13.5 | 13.9 |
| 3 | 2 | -2 | 3 | 4 | 5 | 6 | 11 | 21 | 13 | 13 | 13 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 10 | 15 | 13 | 13 |
Depreciation DepreciationCr | 8 | 11 | 11 | 11 | 13 | 10 | 7 | 8 | 19 | 29 | 30 | 30 |
PBT PBTCr | 11 | 17 | 0 | 16 | 15 | 14 | 14 | 33 | 32 | 23 | 32 | 38 |
| 4 | 6 | 1 | 4 | 5 | 4 | 3 | 6 | 8 | 4 | 7 | 9 | |
PAT PATCr | 7 | 11 | 0 | 12 | 11 | 10 | 12 | 27 | 25 | 19 | 25 | 30 |
Growth PAT Growth% | 61.1 | -104.6 | 2,557.2 | -13.3 | -4.7 | 17.9 | 127.6 | -8.7 | -23.4 | 31.7 | 55.1 | |
NPM NPM% | 4.7 | 6.3 | -0.3 | 5.4 | 4.6 | 5.6 | 5.6 | 8.4 | 8.2 | 4.9 | 5.3 | 6.1 |
| 1.2 | 2.0 | -0.1 | 1.0 | 1.5 | 1.4 | 2.2 | 5.0 | 4.6 | 3.5 | 4.6 | 5.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 115 | 128 | 125 | 128 | 133 | 139 | 148 | 172 | 194 | 210 | 229 |
| 46 | 24 | 24 | 32 | 26 | 35 | 41 | 63 | 142 | 158 | 172 | |
| 10 | 12 | 12 | 8 | 8 | 7 | 7 | 31 | 108 | 116 | 95 | |
| 176 | 170 | 166 | 175 | 173 | 186 | 202 | 271 | 450 | 490 | 502 | |
| 66 | 68 | 70 | 89 | 97 | 118 | 120 | 118 | 137 | 172 | 174 | |
| 110 | 101 | 96 | 85 | 76 | 68 | 82 | 153 | 313 | 318 | 328 | |
| 176 | 170 | 166 | 175 | 173 | 186 | 202 | 271 | 450 | 490 | 502 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 115 | 128 | 125 | 128 | 133 | 139 | 148 | 172 | 194 | 210 | 229 |
| 46 | 24 | 24 | 32 | 26 | 35 | 41 | 63 | 142 | 158 | 172 | |
| 10 | 12 | 12 | 8 | 8 | 7 | 7 | 31 | 108 | 116 | 95 | |
| 176 | 170 | 166 | 175 | 173 | 186 | 202 | 271 | 450 | 490 | 502 | |
| 66 | 68 | 70 | 89 | 97 | 118 | 120 | 118 | 137 | 172 | 174 | |
| 110 | 101 | 96 | 85 | 76 | 68 | 82 | 153 | 313 | 318 | 328 | |
| 176 | 170 | 166 | 175 | 173 | 186 | 202 | 271 | 450 | 490 | 502 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 14 | 21 | 9 | 7 | 16 | 22 | 10 | 31 | 19 | 45 | 62 | |
| -49 | -1 | -5 | -2 | 1 | -1 | -12 | -58 | -86 | -34 | -34 | |
| 9 | -21 | -3 | 3 | -10 | -2 | -1 | 30 | 65 | -10 | -30 | |
Net Cash Flow Net Cash FlowCr | -25 | -1 | 2 | 7 | 6 | 20 | -3 | 3 | -2 | 1 | -2 |
Free Cash Flow Free Cash FlowCr | -37 | 19 | 7 | 2 | 11 | 17 | 2 | -32 | -77 | 7 | 33 |
CFO To PAT CFO To PAT% | 214.5 | 196.6 | -1,878.4 | 54.5 | 149.7 | 219.9 | 85.4 | 116.1 | 77.2 | 237.0 | 249.4 |
CFO To EBITDA CFO To EBITDA% | 85.9 | 78.8 | 70.3 | 27.8 | 63.1 | 109.7 | 62.8 | 103.3 | 47.6 | 83.0 | 98.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 14 | 21 | 9 | 7 | 16 | 22 | 10 | 31 | 19 | 45 | 62 | |
| -49 | -1 | -5 | -2 | 1 | -1 | -12 | -58 | -86 | -34 | -34 | |
| 9 | -21 | -3 | 3 | -10 | -2 | -1 | 30 | 65 | -10 | -30 | |
Net Cash Flow Net Cash FlowCr | -25 | -1 | 2 | 7 | 6 | 20 | -3 | 3 | -2 | 1 | -2 |
Free Cash Flow Free Cash FlowCr | -37 | 19 | 7 | 2 | 11 | 17 | 2 | -32 | -77 | 7 | 33 |
CFO To PAT CFO To PAT% | 214.5 | 196.6 | -1,878.4 | 54.5 | 149.7 | 219.9 | 85.4 | 116.1 | 77.2 | 237.0 | 249.4 |
CFO To EBITDA CFO To EBITDA% | 85.9 | 78.8 | 70.3 | 27.8 | 63.1 | 109.7 | 62.8 | 103.3 | 47.6 | 83.0 | 98.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 157 | 242 | 203 | 188 | 100 | 171 | 229 | 338 | 793 | 474 | 387 | 791 |
Price To Earnings Price To Earnings | 25.6 | 22.5 | 34.0 | 12.2 | 22.9 | 19.4 | 12.5 | 32.3 | 25.2 | 15.6 | 26.7 | |
Price To Sales Price To Sales | 1.1 | 1.4 | 1.2 | 0.8 | 0.4 | 1.0 | 1.1 | 1.1 | 2.7 | 1.2 | 0.8 | 1.6 |
Price To Book Price To Book | 1.3 | 1.8 | 1.6 | 1.4 | 0.7 | 1.2 | 1.5 | 1.9 | 4.0 | 2.2 | 1.6 | 3.4 |
EV To EBITDA EV To EBITDA | 10.2 | 8.9 | 15.2 | 7.7 | 3.3 | 6.9 | 13.4 | 11.8 | 22.8 | 11.0 | 7.9 | 12.9 |
GPM GPM% | 29.2 | 33.2 | 29.6 | 28.4 | 28.7 | 31.5 | 28.1 | 28.3 | 35.0 | 36.4 | 35.4 | 35.4 |
OPM OPM% | 11.8 | 15.6 | 7.9 | 10.7 | 10.9 | 11.3 | 7.5 | 9.5 | 13.3 | 14.1 | 13.5 | 13.9 |
NPM NPM% | 4.7 | 6.3 | -0.3 | 5.4 | 4.6 | 5.6 | 5.6 | 8.4 | 8.2 | 4.9 | 5.3 | 6.1 |
ROCE ROCE% | 8.7 | 13.3 | 0.3 | 11.2 | 11.4 | 9.8 | 9.1 | 15.2 | 13.0 | 11.0 | 12.9 | 12.9 |
ROE ROE% | 5.5 | 8.0 | -0.4 | 9.1 | 7.6 | 7.0 | 7.7 | 15.2 | 12.3 | 8.7 | 10.6 | 10.6 |
ROA ROA% | 3.8 | 6.3 | -0.3 | 7.0 | 6.1 | 5.4 | 5.9 | 9.9 | 5.5 | 3.8 | 4.9 | 4.9 |
| 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 | 157 | 242 | 203 | 188 | 100 | 171 | 229 | 338 | 793 | 474 | 387 | 791 |
Price To Earnings Price To Earnings | 25.6 | 22.5 | 34.0 | 12.2 | 22.9 | 19.4 | 12.5 | 32.3 | 25.2 | 15.6 | 26.7 | |
Price To Sales Price To Sales | 1.1 | 1.4 | 1.2 | 0.8 | 0.4 | 1.0 | 1.1 | 1.1 | 2.7 | 1.2 | 0.8 | 1.6 |
Price To Book Price To Book | 1.3 | 1.8 | 1.6 | 1.4 | 0.7 | 1.2 | 1.5 | 1.9 | 4.0 | 2.2 | 1.6 | 3.4 |
EV To EBITDA EV To EBITDA | 10.2 | 8.9 | 15.2 | 7.7 | 3.3 | 6.9 | 13.4 | 11.8 | 22.8 | 11.0 | 7.9 | 12.9 |
GPM GPM% | 29.2 | 33.2 | 29.6 | 28.4 | 28.7 | 31.5 | 28.1 | 28.3 | 35.0 | 36.4 | 35.4 | 35.4 |
OPM OPM% | 11.8 | 15.6 | 7.9 | 10.7 | 10.9 | 11.3 | 7.5 | 9.5 | 13.3 | 14.1 | 13.5 | 13.9 |
NPM NPM% | 4.7 | 6.3 | -0.3 | 5.4 | 4.6 | 5.6 | 5.6 | 8.4 | 8.2 | 4.9 | 5.3 | 6.1 |
ROCE ROCE% | 8.7 | 13.3 | 0.3 | 11.2 | 11.4 | 9.8 | 9.1 | 15.2 | 13.0 | 11.0 | 12.9 | 12.9 |
ROE ROE% | 5.5 | 8.0 | -0.4 | 9.1 | 7.6 | 7.0 | 7.7 | 15.2 | 12.3 | 8.7 | 10.6 | 10.6 |
ROA ROA% | 3.8 | 6.3 | -0.3 | 7.0 | 6.1 | 5.4 | 5.9 | 9.9 | 5.5 | 3.8 | 4.9 | 4.9 |
Documents — Haldyn Glass Ltd