| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 8 | 9 | 10 | 6 | 11 | 9 | 6 | 6 | 9 | 10 | 7 | |
Growth YoY Revenue Growth YoY% | 38.8 | 16.2 | 37.3 | -8.3 | -35.8 | 6.2 | -16.3 | 15.2 | 10.8 | |||
| 4 | 7 | 7 | 6 | 5 | 7 | 7 | 5 | 4 | 8 | 8 | 6 | |
| 1 | 1 | 2 | 4 | 1 | 4 | 2 | 1 | 2 | 2 | 2 | 1 | |
OPM OPM% | 19.7 | 16.8 | 24.9 | 41.6 | 16.4 | 35.5 | 17.2 | 18.8 | 29.5 | 18.3 | 24.1 | 16.4 |
| 0 | 0 | 195 | 0 | 0 | 0 | 51 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
PBT PBTCr | 0 | 0 | 196 | 3 | 0 | 3 | 51 | 0 | 1 | 1 | 1 | 0 |
| 0 | 0 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 196 | 2 | 0 | 2 | 51 | 0 | 1 | 1 | 1 | 0 | |
Growth YoY PAT Growth YoY% | 577.1 | 92.3 | 426.2 | -73.8 | -90.7 | 8,800.0 | -67.0 | -97.6 | 18.2 | |||
NPM NPM% | -2.5 | 5.2 | 2,064.5 | 24.9 | -0.2 | 19.9 | 589.8 | 3.6 | 13.7 | 7.9 | 12.4 | 3.8 |
| -0.1 | 0.3 | 140.1 | 1.7 | 0.0 | 1.5 | 31.6 | 0.1 | 0.4 | 0.4 | 0.6 | 0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 8 | 9 | 10 | 6 | 11 | 9 | 6 | 6 | 9 | 10 | 7 | |
Growth YoY Revenue Growth YoY% | 38.8 | 16.2 | 37.3 | -8.3 | -35.8 | 6.2 | -16.3 | 15.2 | 10.8 | |||
| 4 | 7 | 7 | 6 | 5 | 7 | 7 | 5 | 4 | 8 | 8 | 6 | |
| 1 | 1 | 2 | 4 | 1 | 4 | 2 | 1 | 2 | 2 | 2 | 1 | |
OPM OPM% | 19.7 | 16.8 | 24.9 | 41.6 | 16.4 | 35.5 | 17.2 | 18.8 | 29.5 | 18.3 | 24.1 | 16.4 |
| 0 | 0 | 195 | 0 | 0 | 0 | 51 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
PBT PBTCr | 0 | 0 | 196 | 3 | 0 | 3 | 51 | 0 | 1 | 1 | 1 | 0 |
| 0 | 0 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 196 | 2 | 0 | 2 | 51 | 0 | 1 | 1 | 1 | 0 | |
Growth YoY PAT Growth YoY% | 577.1 | 92.3 | 426.2 | -73.8 | -90.7 | 8,800.0 | -67.0 | -97.6 | 18.2 | |||
NPM NPM% | -2.5 | 5.2 | 2,064.5 | 24.9 | -0.2 | 19.9 | 589.8 | 3.6 | 13.7 | 7.9 | 12.4 | 3.8 |
| -0.1 | 0.3 | 140.1 | 1.7 | 0.0 | 1.5 | 31.6 | 0.1 | 0.4 | 0.4 | 0.6 | 0.1 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|
Revenue RevenueCr | 26 | 27 | 29 | 32 | 32 |
Growth Revenue Growth% | 6.2 | 4.1 | 11.0 | 1.7 | |
| 22 | 24 | 25 | 25 | 25 | |
| 4 | 4 | 4 | 7 | 7 | |
OPM OPM% | 16.7 | 13.9 | 13.0 | 22.5 | 21.9 |
| 0 | 197 | 57 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 2 | 2 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 1 | 197 | 58 | 4 | 4 |
| 0 | 1 | 1 | 1 | 1 | |
PAT PATCr | 1 | 196 | 56 | 3 | 3 |
Growth PAT Growth% | 28,825.6 | -71.5 | -95.1 | -94.2 | |
NPM NPM% | 2.6 | 715.0 | 196.2 | 8.7 | 9.6 |
| 0.5 | 140.4 | 34.5 | 1.4 | 1.5 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|
Revenue RevenueCr | 26 | 27 | 29 | 32 | 32 |
Growth Revenue Growth% | 6.2 | 4.1 | 11.0 | 1.7 | |
| 22 | 24 | 25 | 25 | 25 | |
| 4 | 4 | 4 | 7 | 7 | |
OPM OPM% | 16.7 | 13.9 | 13.0 | 22.5 | 21.9 |
| 0 | 197 | 57 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 2 | 2 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 1 | 197 | 58 | 4 | 4 |
| 0 | 1 | 1 | 1 | 1 | |
PAT PATCr | 1 | 196 | 56 | 3 | 3 |
Growth PAT Growth% | 28,825.6 | -71.5 | -95.1 | -94.2 | |
NPM NPM% | 2.6 | 715.0 | 196.2 | 8.7 | 9.6 |
| 0.5 | 140.4 | 34.5 | 1.4 | 1.5 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 14 | 19 | 28 |
Reserves ReservesCr | 3 | 199 | 324 | 345 |
| 10 | 11 | 63 | 12 | |
| 14 | 230 | 298 | 409 | |
| 49 | 462 | 711 | 795 | |
| 2 | 29 | 40 | 33 | |
| 47 | 433 | 671 | 761 | |
| 49 | 462 | 711 | 795 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 14 | 19 | 28 |
Reserves ReservesCr | 3 | 199 | 324 | 345 |
| 10 | 11 | 63 | 12 | |
| 14 | 230 | 298 | 409 | |
| 49 | 462 | 711 | 795 | |
| 2 | 29 | 40 | 33 | |
| 47 | 433 | 671 | 761 | |
| 49 | 462 | 711 | 795 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 2 | 25 | -61 | -33 | |
| -4 | -238 | -101 | -52 | |
| 1 | 215 | 190 | 78 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | 28 | -7 |
Free Cash Flow Free Cash FlowCr | -1 | -190 | -167 | |
CFO To PAT CFO To PAT% | 337.7 | 12.7 | -109.3 | -1,200.7 |
CFO To EBITDA CFO To EBITDA% | 53.2 | 653.6 | -1,642.9 | -464.1 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 2 | 25 | -61 | -33 | |
| -4 | -238 | -101 | -52 | |
| 1 | 215 | 190 | 78 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | 28 | -7 |
Free Cash Flow Free Cash FlowCr | -1 | -190 | -167 | |
CFO To PAT CFO To PAT% | 337.7 | 12.7 | -109.3 | -1,200.7 |
CFO To EBITDA CFO To EBITDA% | 53.2 | 653.6 | -1,642.9 | -464.1 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 84 | 126 | 469 | 148 | 150 |
Price To Earnings Price To Earnings | 122.5 | 0.6 | 53.6 | 48.0 | |
Price To Sales Price To Sales | 3.2 | 4.6 | 16.4 | 5.3 | 4.6 |
Price To Book Price To Book | 5.0 | 0.6 | 0.4 | 0.4 | |
EV To EBITDA EV To EBITDA | 23.0 | 93.0 | 211.9 | 67.1 | 67.7 |
GPM GPM% | 60.8 | 58.9 | 61.7 | ||
OPM OPM% | 16.7 | 13.9 | 13.0 | 22.5 | 21.9 |
NPM NPM% | 2.6 | 715.0 | 196.2 | 8.7 | 9.6 |
ROCE ROCE% | 7.8 | 44.6 | 8.5 | 0.7 | 0.7 |
ROE ROE% | 4.1 | 92.2 | 16.4 | 0.7 | 0.7 |
ROA ROA% | 1.4 | 42.5 | 7.9 | 0.3 | 0.3 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 84 | 126 | 469 | 148 | 150 |
Price To Earnings Price To Earnings | 122.5 | 0.6 | 53.6 | 48.0 | |
Price To Sales Price To Sales | 3.2 | 4.6 | 16.4 | 5.3 | 4.6 |
Price To Book Price To Book | 5.0 | 0.6 | 0.4 | 0.4 | |
EV To EBITDA EV To EBITDA | 23.0 | 93.0 | 211.9 | 67.1 | 67.7 |
GPM GPM% | 60.8 | 58.9 | 61.7 | ||
OPM OPM% | 16.7 | 13.9 | 13.0 | 22.5 | 21.9 |
NPM NPM% | 2.6 | 715.0 | 196.2 | 8.7 | 9.6 |
ROCE ROCE% | 7.8 | 44.6 | 8.5 | 0.7 | 0.7 |
ROE ROE% | 4.1 | 92.2 | 16.4 | 0.7 | 0.7 |
ROA ROA% | 1.4 | 42.5 | 7.9 | 0.3 | 0.3 |
Documents — HBG Hotels Ltd