| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 172 | 130 | 106 | 114 | 96 | 96 | 83 | 86 | 102 | 89 | 74 | 107 | |
Growth YoY Revenue Growth YoY% | -30.2 | -32.3 | -53.2 | -17.3 | -44.1 | -26.0 | -22.0 | -24.5 | 6.6 | -7.3 | -10.8 | 24.1 |
| 185 | 127 | 110 | 116 | 100 | 95 | 83 | 86 | 100 | 86 | 80 | 106 | |
| -13 | 3 | -4 | -1 | -4 | 1 | 0 | 0 | 2 | 3 | -6 | 1 | |
OPM OPM% | -7.6 | 2.4 | -3.6 | -1.2 | -4.1 | 1.4 | 0.3 | -0.1 | 1.7 | 3.7 | -8.6 | 1.2 |
| 1 | 2 | 2 | 3 | 1 | 1 | 0 | 2 | 0 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 9 | 8 | 6 | 7 | 5 | 4 | 3 | 4 | 5 | 4 | 4 | 3 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 2 |
PBT PBTCr | -25 | -8 | -12 | -9 | -11 | -5 | -6 | -5 | -6 | -2 | -11 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -25 | -8 | -12 | -9 | -11 | -5 | -6 | -5 | -6 | -2 | -11 | -2 | |
Growth YoY PAT Growth YoY% | -1,436.7 | -828.6 | -164.8 | 6.0 | 53.6 | 35.7 | 53.9 | 46.2 | 50.0 | 55.3 | -100.7 | 64.6 |
NPM NPM% | -14.4 | -5.9 | -11.6 | -7.7 | -12.0 | -5.1 | -6.9 | -5.5 | -5.6 | -2.5 | -15.4 | -1.6 |
| -1.8 | -0.6 | -0.9 | -0.7 | -0.8 | -0.4 | -0.4 | -0.3 | -0.4 | -0.2 | -0.8 | -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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 172 | 130 | 106 | 114 | 96 | 96 | 83 | 86 | 102 | 89 | 74 | 107 | |
Growth YoY Revenue Growth YoY% | -30.2 | -32.3 | -53.2 | -17.3 | -44.1 | -26.0 | -22.0 | -24.5 | 6.6 | -7.3 | -10.8 | 24.1 |
| 185 | 127 | 110 | 116 | 100 | 95 | 83 | 86 | 100 | 86 | 80 | 106 | |
| -13 | 3 | -4 | -1 | -4 | 1 | 0 | 0 | 2 | 3 | -6 | 1 | |
OPM OPM% | -7.6 | 2.4 | -3.6 | -1.2 | -4.1 | 1.4 | 0.3 | -0.1 | 1.7 | 3.7 | -8.6 | 1.2 |
| 1 | 2 | 2 | 3 | 1 | 1 | 0 | 2 | 0 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 9 | 8 | 6 | 7 | 5 | 4 | 3 | 4 | 5 | 4 | 4 | 3 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 2 |
PBT PBTCr | -25 | -8 | -12 | -9 | -11 | -5 | -6 | -5 | -6 | -2 | -11 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -25 | -8 | -12 | -9 | -11 | -5 | -6 | -5 | -6 | -2 | -11 | -2 | |
Growth YoY PAT Growth YoY% | -1,436.7 | -828.6 | -164.8 | 6.0 | 53.6 | 35.7 | 53.9 | 46.2 | 50.0 | 55.3 | -100.7 | 64.6 |
NPM NPM% | -14.4 | -5.9 | -11.6 | -7.7 | -12.0 | -5.1 | -6.9 | -5.5 | -5.6 | -2.5 | -15.4 | -1.6 |
| -1.8 | -0.6 | -0.9 | -0.7 | -0.8 | -0.4 | -0.4 | -0.3 | -0.4 | -0.2 | -0.8 | -0.1 |
| 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 | 544 | 476 | 523 | 731 | 745 | 526 | 618 | 902 | 546 | 389 | 352 | 372 |
Growth Revenue Growth% | -12.5 | 9.8 | 39.9 | 1.9 | -29.4 | 17.5 | 46.0 | -39.5 | -28.7 | -9.7 | 3.1 | |
| 496 | 429 | 486 | 701 | 678 | 468 | 641 | 838 | 561 | 393 | 353 | 372 | |
| 48 | 47 | 36 | 30 | 67 | 59 | -23 | 65 | -15 | -4 | -1 | 0 | |
OPM OPM% | 8.9 | 9.9 | 6.9 | 4.1 | 9.0 | 11.1 | -3.7 | 7.2 | -2.7 | -1.0 | -0.4 | 0.0 |
| 0 | 4 | 8 | 28 | 4 | 8 | 6 | 7 | 8 | 5 | 6 | 6 | |
Interest Expense Interest ExpenseCr | 18 | 16 | 20 | 28 | 38 | 35 | 34 | 37 | 33 | 19 | 17 | 17 |
Depreciation DepreciationCr | 10 | 13 | 16 | 18 | 22 | 25 | 25 | 16 | 15 | 14 | 11 | 11 |
PBT PBTCr | 21 | 23 | 9 | 12 | 11 | 6 | -76 | 19 | -54 | -31 | -24 | -21 |
| 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 21 | 23 | 9 | 11 | 11 | 6 | -76 | 19 | -54 | -31 | -24 | -21 |
Growth PAT Growth% | 13.3 | -62.0 | 28.2 | -5.8 | -41.4 | -1,311.4 | 125.6 | -377.6 | 42.9 | 22.0 | 21.6 | |
NPM NPM% | 3.8 | 4.9 | 1.7 | 1.6 | 1.4 | 1.2 | -12.3 | 2.2 | -9.9 | -7.9 | -6.8 | -5.7 |
| 1.5 | 1.7 | 0.7 | 0.8 | 0.8 | 0.5 | -5.6 | 1.4 | -4.0 | -2.3 | -1.8 | -1.5 |
| 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 | 544 | 476 | 523 | 731 | 745 | 526 | 618 | 902 | 546 | 389 | 352 | 372 |
Growth Revenue Growth% | -12.5 | 9.8 | 39.9 | 1.9 | -29.4 | 17.5 | 46.0 | -39.5 | -28.7 | -9.7 | 3.1 | |
| 496 | 429 | 486 | 701 | 678 | 468 | 641 | 838 | 561 | 393 | 353 | 372 | |
| 48 | 47 | 36 | 30 | 67 | 59 | -23 | 65 | -15 | -4 | -1 | 0 | |
OPM OPM% | 8.9 | 9.9 | 6.9 | 4.1 | 9.0 | 11.1 | -3.7 | 7.2 | -2.7 | -1.0 | -0.4 | 0.0 |
| 0 | 4 | 8 | 28 | 4 | 8 | 6 | 7 | 8 | 5 | 6 | 6 | |
Interest Expense Interest ExpenseCr | 18 | 16 | 20 | 28 | 38 | 35 | 34 | 37 | 33 | 19 | 17 | 17 |
Depreciation DepreciationCr | 10 | 13 | 16 | 18 | 22 | 25 | 25 | 16 | 15 | 14 | 11 | 11 |
PBT PBTCr | 21 | 23 | 9 | 12 | 11 | 6 | -76 | 19 | -54 | -31 | -24 | -21 |
| 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 21 | 23 | 9 | 11 | 11 | 6 | -76 | 19 | -54 | -31 | -24 | -21 |
Growth PAT Growth% | 13.3 | -62.0 | 28.2 | -5.8 | -41.4 | -1,311.4 | 125.6 | -377.6 | 42.9 | 22.0 | 21.6 | |
NPM NPM% | 3.8 | 4.9 | 1.7 | 1.6 | 1.4 | 1.2 | -12.3 | 2.2 | -9.9 | -7.9 | -6.8 | -5.7 |
| 1.5 | 1.7 | 0.7 | 0.8 | 0.8 | 0.5 | -5.6 | 1.4 | -4.0 | -2.3 | -1.8 | -1.5 |
| 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 | 135 | 135 | 135 | 135 | 135 | 135 | 135 | 135 | 135 | 135 | 135 |
Reserves ReservesCr | -60 | -37 | -15 | -4 | 6 | 13 | -63 | -43 | -95 | -125 | -148 |
| 181 | 198 | 206 | 264 | 299 | 238 | 345 | 315 | 219 | 196 | 139 | |
| 71 | 126 | 170 | 181 | 177 | 188 | 182 | 150 | 139 | 166 | 225 | |
| 327 | 422 | 496 | 577 | 618 | 575 | 599 | 557 | 398 | 372 | 352 | |
| 174 | 224 | 255 | 296 | 316 | 294 | 339 | 312 | 167 | 161 | 153 | |
| 153 | 198 | 242 | 281 | 302 | 281 | 260 | 246 | 231 | 211 | 199 | |
| 327 | 422 | 496 | 577 | 618 | 575 | 599 | 557 | 398 | 372 | 352 |
| 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 | 135 | 135 | 135 | 135 | 135 | 135 | 135 | 135 | 135 | 135 | 135 |
Reserves ReservesCr | -60 | -37 | -15 | -4 | 6 | 13 | -63 | -43 | -95 | -125 | -148 |
| 181 | 198 | 206 | 264 | 299 | 238 | 345 | 315 | 219 | 196 | 139 | |
| 71 | 126 | 170 | 181 | 177 | 188 | 182 | 150 | 139 | 166 | 225 | |
| 327 | 422 | 496 | 577 | 618 | 575 | 599 | 557 | 398 | 372 | 352 | |
| 174 | 224 | 255 | 296 | 316 | 294 | 339 | 312 | 167 | 161 | 153 | |
| 153 | 198 | 242 | 281 | 302 | 281 | 260 | 246 | 231 | 211 | 199 | |
| 327 | 422 | 496 | 577 | 618 | 575 | 599 | 557 | 398 | 372 | 352 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 46 | 15 | 4 | 76 | 101 | 11 | 87 | 54 | 9 | -10 | -30 | |
| -58 | -57 | -60 | -57 | -43 | -5 | -4 | -1 | 0 | 27 | 2 | |
| 23 | 46 | 40 | -18 | -54 | -11 | -37 | -74 | -36 | -17 | 34 | |
Net Cash Flow Net Cash FlowCr | 10 | 4 | -16 | 1 | 4 | -5 | 47 | -22 | -27 | 1 | 6 |
Free Cash Flow Free Cash FlowCr | -12 | -42 | -55 | 19 | 67 | 5 | 82 | 53 | 9 | 18 | -28 |
CFO To PAT CFO To PAT% | 221.8 | 64.2 | 49.8 | 664.9 | 938.5 | 178.8 | -114.8 | 275.8 | -16.0 | 31.0 | 123.8 |
CFO To EBITDA CFO To EBITDA% | 94.6 | 31.8 | 12.2 | 251.8 | 149.7 | 19.2 | -378.5 | 83.0 | -58.8 | 254.2 | 2,260.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 46 | 15 | 4 | 76 | 101 | 11 | 87 | 54 | 9 | -10 | -30 | |
| -58 | -57 | -60 | -57 | -43 | -5 | -4 | -1 | 0 | 27 | 2 | |
| 23 | 46 | 40 | -18 | -54 | -11 | -37 | -74 | -36 | -17 | 34 | |
Net Cash Flow Net Cash FlowCr | 10 | 4 | -16 | 1 | 4 | -5 | 47 | -22 | -27 | 1 | 6 |
Free Cash Flow Free Cash FlowCr | -12 | -42 | -55 | 19 | 67 | 5 | 82 | 53 | 9 | 18 | -28 |
CFO To PAT CFO To PAT% | 221.8 | 64.2 | 49.8 | 664.9 | 938.5 | 178.8 | -114.8 | 275.8 | -16.0 | 31.0 | 123.8 |
CFO To EBITDA CFO To EBITDA% | 94.6 | 31.8 | 12.2 | 251.8 | 149.7 | 19.2 | -378.5 | 83.0 | -58.8 | 254.2 | 2,260.1 |
| 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 | 154 | 221 | 188 | 106 | 95 | 134 | 160 | 113 | 163 | 89 | 49 | 78 |
Price To Earnings Price To Earnings | 7.5 | 9.4 | 21.1 | 9.4 | 8.9 | 21.6 | 5.8 | -2.0 | ||||
Price To Sales Price To Sales | 0.3 | 0.5 | 0.4 | 0.1 | 0.1 | 0.3 | 0.3 | 0.1 | 0.3 | 0.2 | 0.1 | 0.2 |
Price To Book Price To Book | 2.0 | 2.3 | 1.6 | 0.8 | 0.7 | 0.9 | 2.2 | 1.2 | 4.0 | 8.7 | -3.9 | -6.3 |
EV To EBITDA EV To EBITDA | 3.5 | 7.0 | 10.2 | 9.4 | 4.1 | 5.3 | -13.8 | 4.0 | -23.3 | -69.7 | -200.2 | 3,286.7 |
GPM GPM% | 17.5 | 22.7 | 19.8 | 15.4 | 21.3 | 25.7 | 9.5 | 19.3 | 12.8 | 15.0 | ||
OPM OPM% | 8.9 | 9.9 | 6.9 | 4.1 | 9.0 | 11.1 | -3.7 | 7.2 | -2.7 | -1.0 | -0.4 | 0.0 |
NPM NPM% | 3.8 | 4.9 | 1.7 | 1.6 | 1.4 | 1.2 | -12.3 | 2.2 | -9.9 | -7.9 | -6.8 | -5.7 |
ROCE ROCE% | 34.0 | 16.7 | 9.3 | 12.7 | 14.5 | 12.1 | -14.6 | 20.4 | -9.5 | -6.4 | -3.1 | -3.1 |
ROE ROE% | 27.3 | 23.8 | 7.4 | 8.6 | 7.6 | 4.2 | -104.8 | 21.1 | -132.9 | -306.1 | 194.8 | 194.8 |
ROA ROA% | 6.3 | 5.5 | 1.8 | 2.0 | 1.7 | 1.1 | -12.7 | 3.5 | -13.6 | -8.3 | -6.8 | -6.8 |
| 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 | 154 | 221 | 188 | 106 | 95 | 134 | 160 | 113 | 163 | 89 | 49 | 78 |
Price To Earnings Price To Earnings | 7.5 | 9.4 | 21.1 | 9.4 | 8.9 | 21.6 | 5.8 | -2.0 | ||||
Price To Sales Price To Sales | 0.3 | 0.5 | 0.4 | 0.1 | 0.1 | 0.3 | 0.3 | 0.1 | 0.3 | 0.2 | 0.1 | 0.2 |
Price To Book Price To Book | 2.0 | 2.3 | 1.6 | 0.8 | 0.7 | 0.9 | 2.2 | 1.2 | 4.0 | 8.7 | -3.9 | -6.3 |
EV To EBITDA EV To EBITDA | 3.5 | 7.0 | 10.2 | 9.4 | 4.1 | 5.3 | -13.8 | 4.0 | -23.3 | -69.7 | -200.2 | 3,286.7 |
GPM GPM% | 17.5 | 22.7 | 19.8 | 15.4 | 21.3 | 25.7 | 9.5 | 19.3 | 12.8 | 15.0 | ||
OPM OPM% | 8.9 | 9.9 | 6.9 | 4.1 | 9.0 | 11.1 | -3.7 | 7.2 | -2.7 | -1.0 | -0.4 | 0.0 |
NPM NPM% | 3.8 | 4.9 | 1.7 | 1.6 | 1.4 | 1.2 | -12.3 | 2.2 | -9.9 | -7.9 | -6.8 | -5.7 |
ROCE ROCE% | 34.0 | 16.7 | 9.3 | 12.7 | 14.5 | 12.1 | -14.6 | 20.4 | -9.5 | -6.4 | -3.1 | -3.1 |
ROE ROE% | 27.3 | 23.8 | 7.4 | 8.6 | 7.6 | 4.2 | -104.8 | 21.1 | -132.9 | -306.1 | 194.8 | 194.8 |
ROA ROA% | 6.3 | 5.5 | 1.8 | 2.0 | 1.7 | 1.1 | -12.7 | 3.5 | -13.6 | -8.3 | -6.8 | -6.8 |
Documents — Indian Acrylics Ltd