| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 64 | 62 | 61 | 56 | 62 | 56 | 55 | 45 | 53 | 56 | 61 | 70 | |
Growth YoY Revenue Growth YoY% | -3.2 | -10.7 | -10.2 | -19.0 | -15.4 | 0.9 | 10.4 | 55.7 | ||||
| 60 | 58 | 58 | 55 | 61 | 56 | 55 | 45 | 49 | 53 | 58 | 64 | |
| 5 | 4 | 3 | 1 | 1 | 0 | 0 | 0 | 3 | 3 | 3 | 6 | |
OPM OPM% | 7.3 | 6.3 | 5.1 | 1.6 | 2.4 | -0.6 | -0.5 | 0.6 | 5.8 | 4.9 | 4.3 | 8.1 |
| 2 | 2 | 3 | 2 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 6 | 5 | 4 | 1 | 4 | 0 | 1 | 1 | 4 | 3 | 3 | 7 |
| 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | |
| 4 | 4 | 3 | 1 | 3 | 0 | 1 | 1 | 3 | 2 | 2 | 5 | |
Growth YoY PAT Growth YoY% | -28.6 | -96.3 | -83.0 | -13.3 | -7.7 | 1,707.7 | 258.8 | 492.9 | ||||
NPM NPM% | 6.8 | 5.6 | 4.9 | 1.8 | 5.0 | 0.2 | 0.9 | 1.9 | 5.4 | 4.2 | 3.0 | 7.2 |
| 1.8 | 1.4 | 1.2 | 0.6 | 1.3 | 0.2 | 0.4 | 0.5 | 1.2 | 1.1 | 1.0 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 64 | 62 | 61 | 56 | 62 | 56 | 55 | 45 | 53 | 56 | 61 | 70 | |
Growth YoY Revenue Growth YoY% | -3.2 | -10.7 | -10.2 | -19.0 | -15.4 | 0.9 | 10.4 | 55.7 | ||||
| 60 | 58 | 58 | 55 | 61 | 56 | 55 | 45 | 49 | 53 | 58 | 64 | |
| 5 | 4 | 3 | 1 | 1 | 0 | 0 | 0 | 3 | 3 | 3 | 6 | |
OPM OPM% | 7.3 | 6.3 | 5.1 | 1.6 | 2.4 | -0.6 | -0.5 | 0.6 | 5.8 | 4.9 | 4.3 | 8.1 |
| 2 | 2 | 3 | 2 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 6 | 5 | 4 | 1 | 4 | 0 | 1 | 1 | 4 | 3 | 3 | 7 |
| 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | |
| 4 | 4 | 3 | 1 | 3 | 0 | 1 | 1 | 3 | 2 | 2 | 5 | |
Growth YoY PAT Growth YoY% | -28.6 | -96.3 | -83.0 | -13.3 | -7.7 | 1,707.7 | 258.8 | 492.9 | ||||
NPM NPM% | 6.8 | 5.6 | 4.9 | 1.8 | 5.0 | 0.2 | 0.9 | 1.9 | 5.4 | 4.2 | 3.0 | 7.2 |
| 1.8 | 1.4 | 1.2 | 0.6 | 1.3 | 0.2 | 0.4 | 0.5 | 1.2 | 1.1 | 1.0 | 1.9 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 185 | 168 | 173 | 187 | 170 | 167 | 251 | 228 | 215 | 240 |
Growth Revenue Growth% | -9.1 | 2.9 | 7.9 | -9.1 | -1.7 | -9.1 | -6.1 | 10.0 | ||
| 155 | 148 | 158 | 171 | 154 | 166 | 235 | 227 | 206 | 226 | |
| 30 | 20 | 15 | 16 | 16 | 1 | 17 | 2 | 8 | 14 | |
OPM OPM% | 16.1 | 12.1 | 8.4 | 8.6 | 9.6 | 0.4 | 6.6 | 0.8 | 3.9 | 5.9 |
| 6 | 7 | 5 | 4 | -10 | 6 | 10 | 12 | 11 | 11 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 3 | 4 | 4 | 4 | 3 | 4 | 5 | 7 | 7 | 7 |
PBT PBTCr | 32 | 22 | 14 | 17 | 3 | 2 | 20 | 6 | 11 | 17 |
| 10 | 6 | 3 | 3 | 1 | 0 | 5 | 1 | 3 | 5 | |
PAT PATCr | 22 | 16 | 11 | 13 | 2 | 2 | 16 | 5 | 8 | 12 |
Growth PAT Growth% | -27.9 | -30.4 | 19.5 | -83.2 | -18.4 | -69.7 | 70.9 | 163.2 | ||
NPM NPM% | 11.9 | 9.4 | 6.4 | 7.0 | 1.3 | 1.1 | 6.2 | 2.1 | 3.8 | 5.0 |
| 8.3 | 6.0 | 4.1 | 5.1 | 1.0 | 0.8 | 6.2 | 2.5 | 3.9 | 5.2 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 185 | 168 | 173 | 187 | 170 | 167 | 251 | 228 | 215 | 240 |
Growth Revenue Growth% | -9.1 | 2.9 | 7.9 | -9.1 | -1.7 | -9.1 | -6.1 | 10.0 | ||
| 155 | 148 | 158 | 171 | 154 | 166 | 235 | 227 | 206 | 226 | |
| 30 | 20 | 15 | 16 | 16 | 1 | 17 | 2 | 8 | 14 | |
OPM OPM% | 16.1 | 12.1 | 8.4 | 8.6 | 9.6 | 0.4 | 6.6 | 0.8 | 3.9 | 5.9 |
| 6 | 7 | 5 | 4 | -10 | 6 | 10 | 12 | 11 | 11 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 3 | 4 | 4 | 4 | 3 | 4 | 5 | 7 | 7 | 7 |
PBT PBTCr | 32 | 22 | 14 | 17 | 3 | 2 | 20 | 6 | 11 | 17 |
| 10 | 6 | 3 | 3 | 1 | 0 | 5 | 1 | 3 | 5 | |
PAT PATCr | 22 | 16 | 11 | 13 | 2 | 2 | 16 | 5 | 8 | 12 |
Growth PAT Growth% | -27.9 | -30.4 | 19.5 | -83.2 | -18.4 | -69.7 | 70.9 | 163.2 | ||
NPM NPM% | 11.9 | 9.4 | 6.4 | 7.0 | 1.3 | 1.1 | 6.2 | 2.1 | 3.8 | 5.0 |
| 8.3 | 6.0 | 4.1 | 5.1 | 1.0 | 0.8 | 6.2 | 2.5 | 3.9 | 5.2 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 171 | 182 | 186 | 182 | 192 | 201 | 221 | 222 | 226 |
| 32 | 22 | 21 | 22 | 32 | 23 | 28 | 30 | 61 | |
| 15 | 16 | 15 | 13 | 4 | 4 | 14 | 14 | 12 | |
| 226 | 228 | 230 | 226 | 237 | 234 | 272 | 275 | 306 | |
| 116 | 82 | 96 | 97 | 102 | 99 | 100 | 112 | 157 | |
| 111 | 147 | 134 | 129 | 135 | 135 | 171 | 164 | 149 | |
| 226 | 228 | 230 | 226 | 237 | 234 | 272 | 275 | 306 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 171 | 182 | 186 | 182 | 192 | 201 | 221 | 222 | 226 |
| 32 | 22 | 21 | 22 | 32 | 23 | 28 | 30 | 61 | |
| 15 | 16 | 15 | 13 | 4 | 4 | 14 | 14 | 12 | |
| 226 | 228 | 230 | 226 | 237 | 234 | 272 | 275 | 306 | |
| 116 | 82 | 96 | 97 | 102 | 99 | 100 | 112 | 157 | |
| 111 | 147 | 134 | 129 | 135 | 135 | 171 | 164 | 149 | |
| 226 | 228 | 230 | 226 | 237 | 234 | 272 | 275 | 306 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 8 | 17 | 0 | 10 | 15 | 8 | 18 | 3 | 9 | |
| -15 | -8 | 10 | 3 | -9 | -3 | -11 | 1 | -10 | |
| 9 | -10 | -10 | -15 | -5 | -7 | -4 | -7 | 3 | |
Net Cash Flow Net Cash FlowCr | 2 | -1 | -1 | -2 | 1 | -1 | 3 | -3 | 2 |
Free Cash Flow Free Cash FlowCr | -11 | 15 | -2 | -3 | 3 | 4 | 6 | 0 | 6 |
CFO To PAT CFO To PAT% | 36.9 | 104.5 | 1.0 | 79.5 | 677.4 | 446.9 | 113.1 | 69.5 | 112.9 |
CFO To EBITDA CFO To EBITDA% | 27.2 | 81.0 | 0.8 | 64.9 | 92.4 | 1,335.3 | 106.4 | 187.7 | 110.1 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 8 | 17 | 0 | 10 | 15 | 8 | 18 | 3 | 9 | |
| -15 | -8 | 10 | 3 | -9 | -3 | -11 | 1 | -10 | |
| 9 | -10 | -10 | -15 | -5 | -7 | -4 | -7 | 3 | |
Net Cash Flow Net Cash FlowCr | 2 | -1 | -1 | -2 | 1 | -1 | 3 | -3 | 2 |
Free Cash Flow Free Cash FlowCr | -11 | 15 | -2 | -3 | 3 | 4 | 6 | 0 | 6 |
CFO To PAT CFO To PAT% | 36.9 | 104.5 | 1.0 | 79.5 | 677.4 | 446.9 | 113.1 | 69.5 | 112.9 |
CFO To EBITDA CFO To EBITDA% | 27.2 | 81.0 | 0.8 | 64.9 | 92.4 | 1,335.3 | 106.4 | 187.7 | 110.1 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 534 | 426 | 280 | 138 | 236 | 163 | 356 | 315 | 226 | 289 |
Price To Earnings Price To Earnings | 24.4 | 27.0 | 26.1 | 10.3 | 92.7 | 78.6 | 22.0 | 48.2 | 22.2 | 21.1 |
Price To Sales Price To Sales | 2.9 | 2.5 | 1.6 | 0.7 | 1.4 | 1.0 | 1.4 | 1.4 | 1.1 | 1.2 |
Price To Book Price To Book | 3.0 | 2.3 | 1.5 | 0.7 | 1.2 | 0.8 | 1.6 | 1.4 | 1.0 | 1.3 |
EV To EBITDA EV To EBITDA | 18.3 | 21.2 | 19.5 | 8.9 | 14.3 | 265.2 | 21.7 | 183.8 | 29.0 | 22.1 |
GPM GPM% | 37.1 | 31.9 | 29.1 | 30.4 | 31.9 | 23.1 | 27.5 | 23.3 | 25.7 | 25.7 |
OPM OPM% | 16.1 | 12.1 | 8.4 | 8.6 | 9.6 | 0.4 | 6.6 | 0.8 | 3.9 | 5.9 |
NPM NPM% | 11.9 | 9.4 | 6.4 | 7.0 | 1.3 | 1.1 | 6.2 | 2.1 | 3.8 | 5.0 |
ROCE ROCE% | 17.1 | 11.9 | 7.8 | 8.5 | 1.6 | 1.2 | 8.9 | 2.9 | 5.0 | 5.0 |
ROE ROE% | 12.4 | 8.5 | 5.8 | 7.0 | 1.1 | 0.9 | 6.9 | 2.1 | 3.5 | 3.5 |
ROA ROA% | 9.7 | 6.9 | 4.8 | 5.8 | 0.9 | 0.8 | 5.7 | 1.7 | 2.6 | 2.6 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 534 | 426 | 280 | 138 | 236 | 163 | 356 | 315 | 226 | 289 |
Price To Earnings Price To Earnings | 24.4 | 27.0 | 26.1 | 10.3 | 92.7 | 78.6 | 22.0 | 48.2 | 22.2 | 21.1 |
Price To Sales Price To Sales | 2.9 | 2.5 | 1.6 | 0.7 | 1.4 | 1.0 | 1.4 | 1.4 | 1.1 | 1.2 |
Price To Book Price To Book | 3.0 | 2.3 | 1.5 | 0.7 | 1.2 | 0.8 | 1.6 | 1.4 | 1.0 | 1.3 |
EV To EBITDA EV To EBITDA | 18.3 | 21.2 | 19.5 | 8.9 | 14.3 | 265.2 | 21.7 | 183.8 | 29.0 | 22.1 |
GPM GPM% | 37.1 | 31.9 | 29.1 | 30.4 | 31.9 | 23.1 | 27.5 | 23.3 | 25.7 | 25.7 |
OPM OPM% | 16.1 | 12.1 | 8.4 | 8.6 | 9.6 | 0.4 | 6.6 | 0.8 | 3.9 | 5.9 |
NPM NPM% | 11.9 | 9.4 | 6.4 | 7.0 | 1.3 | 1.1 | 6.2 | 2.1 | 3.8 | 5.0 |
ROCE ROCE% | 17.1 | 11.9 | 7.8 | 8.5 | 1.6 | 1.2 | 8.9 | 2.9 | 5.0 | 5.0 |
ROE ROE% | 12.4 | 8.5 | 5.8 | 7.0 | 1.1 | 0.9 | 6.9 | 2.1 | 3.5 | 3.5 |
ROA ROA% | 9.7 | 6.9 | 4.8 | 5.8 | 0.9 | 0.8 | 5.7 | 1.7 | 2.6 | 2.6 |
Documents — Indag Rubber Ltd