| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 79 | 80 | 77 | 105 | 117 | 119 | 122 | 126 | 198 | 121 | 143 | 174 | |
Growth YoY Revenue Growth YoY% | -15.9 | 14.7 | -0.8 | 76.3 | 48.5 | 49.8 | 59.6 | 20.1 | 68.9 | 1.6 | 16.8 | 38.5 |
| 74 | 75 | 71 | 98 | 110 | 111 | 109 | 117 | 186 | 102 | 126 | 141 | |
| 5 | 5 | 5 | 7 | 7 | 8 | 13 | 9 | 11 | 19 | 17 | 33 | |
OPM OPM% | 6.2 | 6.3 | 7.1 | 6.3 | 6.4 | 6.9 | 10.6 | 7.3 | 5.7 | 15.8 | 11.6 | 18.9 |
| 1 | 0 | 1 | 1 | 1 | 1 | 2 | 7 | 2 | 2 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 6 | 5 | 5 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 1 | 0 | 1 | 3 | 3 | 3 | 9 | 10 | 7 | 12 | 11 | 26 |
| 0 | 0 | 0 | 1 | 1 | 1 | -1 | 3 | 2 | 4 | 3 | 8 | |
| 1 | 0 | 1 | 2 | 2 | 2 | 11 | 7 | 5 | 8 | 8 | 18 | |
Growth YoY PAT Growth YoY% | 638.5 | 150.9 | 227.4 | 198.1 | 126.0 | 685.7 | 771.1 | 240.0 | 129.9 | 278.6 | -21.1 | 157.0 |
NPM NPM% | 1.2 | 0.3 | 1.6 | 2.0 | 1.9 | 1.8 | 8.6 | 5.7 | 2.5 | 6.9 | 5.8 | 10.5 |
| 0.2 | 0.3 | 1.3 | 1.4 | 1.4 | 2.1 | 6.2 | 6.7 | 4.7 | 7.8 | 7.8 | 17.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 79 | 80 | 77 | 105 | 117 | 119 | 122 | 126 | 198 | 121 | 143 | 174 | |
Growth YoY Revenue Growth YoY% | -15.9 | 14.7 | -0.8 | 76.3 | 48.5 | 49.8 | 59.6 | 20.1 | 68.9 | 1.6 | 16.8 | 38.5 |
| 74 | 75 | 71 | 98 | 110 | 111 | 109 | 117 | 186 | 102 | 126 | 141 | |
| 5 | 5 | 5 | 7 | 7 | 8 | 13 | 9 | 11 | 19 | 17 | 33 | |
OPM OPM% | 6.2 | 6.3 | 7.1 | 6.3 | 6.4 | 6.9 | 10.6 | 7.3 | 5.7 | 15.8 | 11.6 | 18.9 |
| 1 | 0 | 1 | 1 | 1 | 1 | 2 | 7 | 2 | 2 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 6 | 5 | 5 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 1 | 0 | 1 | 3 | 3 | 3 | 9 | 10 | 7 | 12 | 11 | 26 |
| 0 | 0 | 0 | 1 | 1 | 1 | -1 | 3 | 2 | 4 | 3 | 8 | |
| 1 | 0 | 1 | 2 | 2 | 2 | 11 | 7 | 5 | 8 | 8 | 18 | |
Growth YoY PAT Growth YoY% | 638.5 | 150.9 | 227.4 | 198.1 | 126.0 | 685.7 | 771.1 | 240.0 | 129.9 | 278.6 | -21.1 | 157.0 |
NPM NPM% | 1.2 | 0.3 | 1.6 | 2.0 | 1.9 | 1.8 | 8.6 | 5.7 | 2.5 | 6.9 | 5.8 | 10.5 |
| 0.2 | 0.3 | 1.3 | 1.4 | 1.4 | 2.1 | 6.2 | 6.7 | 4.7 | 7.8 | 7.8 | 17.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 16 | 112 | 352 | 295 | 463 | 588 | 636 |
Growth Revenue Growth% | 606.9 | 213.3 | -16.2 | 57.3 | 26.8 | 31.3 | |
| 20 | 107 | 334 | 278 | 428 | 531 | 556 | |
| -4 | 5 | 17 | 17 | 35 | 56 | 80 | |
OPM OPM% | -23.6 | 4.8 | 5.0 | 5.7 | 7.6 | 9.6 | 12.6 |
| 54 | 1 | 1 | 3 | 5 | 12 | 6 | |
Interest Expense Interest ExpenseCr | 1 | 4 | 9 | 12 | 15 | 20 | 22 |
Depreciation DepreciationCr | 5 | 5 | 7 | 7 | 7 | 8 | 8 |
PBT PBTCr | 44 | -3 | 1 | 0 | 18 | 40 | 56 |
| -20 | -1 | 0 | 0 | 5 | 11 | 16 | |
PAT PATCr | 64 | -2 | 1 | 0 | 13 | 29 | 40 |
Growth PAT Growth% | -103.8 | 131.1 | -59.5 | 4,226.8 | 116.0 | 81.4 | |
NPM NPM% | 400.9 | -2.2 | 0.2 | 0.1 | 2.9 | 4.9 | 6.3 |
| 65.8 | -2.4 | 1.1 | -1.1 | 12.5 | 27.0 | 37.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 16 | 112 | 352 | 295 | 463 | 588 | 636 |
Growth Revenue Growth% | 606.9 | 213.3 | -16.2 | 57.3 | 26.8 | 31.3 | |
| 20 | 107 | 334 | 278 | 428 | 531 | 556 | |
| -4 | 5 | 17 | 17 | 35 | 56 | 80 | |
OPM OPM% | -23.6 | 4.8 | 5.0 | 5.7 | 7.6 | 9.6 | 12.6 |
| 54 | 1 | 1 | 3 | 5 | 12 | 6 | |
Interest Expense Interest ExpenseCr | 1 | 4 | 9 | 12 | 15 | 20 | 22 |
Depreciation DepreciationCr | 5 | 5 | 7 | 7 | 7 | 8 | 8 |
PBT PBTCr | 44 | -3 | 1 | 0 | 18 | 40 | 56 |
| -20 | -1 | 0 | 0 | 5 | 11 | 16 | |
PAT PATCr | 64 | -2 | 1 | 0 | 13 | 29 | 40 |
Growth PAT Growth% | -103.8 | 131.1 | -59.5 | 4,226.8 | 116.0 | 81.4 | |
NPM NPM% | 400.9 | -2.2 | 0.2 | 0.1 | 2.9 | 4.9 | 6.3 |
| 65.8 | -2.4 | 1.1 | -1.1 | 12.5 | 27.0 | 37.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 16 | 15 | 39 | 39 | 49 | 71 |
| 8 | 46 | 83 | 119 | 170 | 210 | |
| 38 | 91 | 52 | 49 | 36 | 62 | |
| 72 | 174 | 200 | 233 | 285 | 378 | |
| 12 | 60 | 79 | 116 | 180 | 282 | |
| 60 | 114 | 121 | 117 | 105 | 97 | |
| 72 | 174 | 200 | 233 | 285 | 378 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 16 | 15 | 39 | 39 | 49 | 71 |
| 8 | 46 | 83 | 119 | 170 | 210 | |
| 38 | 91 | 52 | 49 | 36 | 62 | |
| 72 | 174 | 200 | 233 | 285 | 378 | |
| 12 | 60 | 79 | 116 | 180 | 282 | |
| 60 | 114 | 121 | 117 | 105 | 97 | |
| 72 | 174 | 200 | 233 | 285 | 378 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| -16 | -23 | -20 | -19 | -19 | |
| -1 | -57 | -13 | -5 | 1 | |
| 14 | 81 | 34 | 24 | 18 | |
Net Cash Flow Net Cash FlowCr | -3 | 0 | 1 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | -17 | -80 | -33 | -23 | -18 |
CFO To PAT CFO To PAT% | -24.8 | 933.2 | -2,642.5 | -6,129.6 | -139.0 |
CFO To EBITDA CFO To EBITDA% | 422.0 | -428.5 | -115.6 | -113.3 | -52.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| -16 | -23 | -20 | -19 | -19 | |
| -1 | -57 | -13 | -5 | 1 | |
| 14 | 81 | 34 | 24 | 18 | |
Net Cash Flow Net Cash FlowCr | -3 | 0 | 1 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | -17 | -80 | -33 | -23 | -18 |
CFO To PAT CFO To PAT% | -24.8 | 933.2 | -2,642.5 | -6,129.6 | -139.0 |
CFO To EBITDA CFO To EBITDA% | 422.0 | -428.5 | -115.6 | -113.3 | -52.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 9 | 619 | 203 | 200 | 110 | 169 | 426 |
Price To Earnings Price To Earnings | 0.1 | 11.4 | 7.3 | 10.6 | |||
Price To Sales Price To Sales | 0.6 | 5.5 | 0.6 | 0.7 | 0.2 | 0.3 | 0.7 |
Price To Book Price To Book | 0.3 | 23.1 | 4.0 | 4.0 | 1.9 | 2.1 | 5.2 |
EV To EBITDA EV To EBITDA | -12.6 | 136.4 | 18.7 | 21.4 | 8.5 | 7.1 | 8.0 |
GPM GPM% | 8.4 | 14.2 | 12.5 | 14.5 | 15.2 | ||
OPM OPM% | -23.6 | 4.8 | 5.0 | 5.7 | 7.6 | 9.6 | 12.6 |
NPM NPM% | 400.9 | -2.2 | 0.2 | 0.1 | 2.9 | 4.9 | 6.3 |
ROCE ROCE% | 69.7 | 0.6 | 6.1 | 5.8 | 13.1 | 18.4 | 18.4 |
ROE ROE% | 241.9 | -9.6 | 1.5 | 0.6 | 22.4 | 35.1 | 35.1 |
ROA ROA% | 87.9 | -1.4 | 0.4 | 0.1 | 4.7 | 7.6 | 7.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 9 | 619 | 203 | 200 | 110 | 169 | 426 |
Price To Earnings Price To Earnings | 0.1 | 11.4 | 7.3 | 10.6 | |||
Price To Sales Price To Sales | 0.6 | 5.5 | 0.6 | 0.7 | 0.2 | 0.3 | 0.7 |
Price To Book Price To Book | 0.3 | 23.1 | 4.0 | 4.0 | 1.9 | 2.1 | 5.2 |
EV To EBITDA EV To EBITDA | -12.6 | 136.4 | 18.7 | 21.4 | 8.5 | 7.1 | 8.0 |
GPM GPM% | 8.4 | 14.2 | 12.5 | 14.5 | 15.2 | ||
OPM OPM% | -23.6 | 4.8 | 5.0 | 5.7 | 7.6 | 9.6 | 12.6 |
NPM NPM% | 400.9 | -2.2 | 0.2 | 0.1 | 2.9 | 4.9 | 6.3 |
ROCE ROCE% | 69.7 | 0.6 | 6.1 | 5.8 | 13.1 | 18.4 | 18.4 |
ROE ROE% | 241.9 | -9.6 | 1.5 | 0.6 | 22.4 | 35.1 | 35.1 |
ROA ROA% | 87.9 | -1.4 | 0.4 | 0.1 | 4.7 | 7.6 | 7.6 |
Documents — HCP Plastene Bulkpack Ltd