| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | |
Growth YoY Revenue Growth YoY% | 43.7 | 77.4 | 58.4 | 57.5 | 42.4 | 26.9 | 5.0 | 10.2 | 8.4 | -3.7 | -9.5 | -8.2 |
| 2 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | |
| -1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | |
OPM OPM% | -84.8 | 2.0 | 0.6 | 8.4 | 5.6 | 16.9 | 6.5 | 31.0 | 28.0 | 37.9 | 17.1 | 39.0 |
| 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -17.5 | 66.7 | 58.8 | 100.8 | 72.3 | 2.5 | -39.4 | 800.0 | 79.5 | 100.0 | 56.5 | 100.0 |
NPM NPM% | -112.8 | -26.9 | -20.6 | 0.6 | -21.9 | -20.6 | -27.4 | 4.9 | -4.2 | 0.0 | -13.2 | 10.7 |
| -2.0 | -0.6 | -0.5 | 0.0 | -0.6 | -0.6 | -0.7 | 0.1 | -0.1 | 0.1 | -0.3 | 0.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | |
Growth YoY Revenue Growth YoY% | 43.7 | 77.4 | 58.4 | 57.5 | 42.4 | 26.9 | 5.0 | 10.2 | 8.4 | -3.7 | -9.5 | -8.2 |
| 2 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | |
| -1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | |
OPM OPM% | -84.8 | 2.0 | 0.6 | 8.4 | 5.6 | 16.9 | 6.5 | 31.0 | 28.0 | 37.9 | 17.1 | 39.0 |
| 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -17.5 | 66.7 | 58.8 | 100.8 | 72.3 | 2.5 | -39.4 | 800.0 | 79.5 | 100.0 | 56.5 | 100.0 |
NPM NPM% | -112.8 | -26.9 | -20.6 | 0.6 | -21.9 | -20.6 | -27.4 | 4.9 | -4.2 | 0.0 | -13.2 | 10.7 |
| -2.0 | -0.6 | -0.5 | 0.0 | -0.6 | -0.6 | -0.7 | 0.1 | -0.1 | 0.1 | -0.3 | 0.3 |
| 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 | 62 | 83 | 0 | 0 | 2 | 2 | 3 | 4 | 5 | 7 | 7 | 7 |
Growth Revenue Growth% | 12.3 | 33.9 | -100.0 | 19.5 | 65.6 | 29.4 | 38.5 | 30.4 | 1.3 | -3.2 | ||
| 60 | 81 | 3 | 2 | 3 | 3 | 4 | 6 | 6 | 6 | 5 | 5 | |
| 2 | 1 | -3 | -2 | -1 | -1 | -1 | -2 | -1 | 1 | 2 | 2 | |
OPM OPM% | 2.5 | 1.5 | -66.0 | -41.7 | -36.7 | -43.0 | -13.9 | 9.7 | 28.8 | 30.9 | ||
| 1 | 0 | 0 | 2 | -2 | 0 | 0 | 2 | 1 | 2 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 0 | 0 | 1 | 1 | 3 | 3 | 3 | 3 | 3 | 3 |
Depreciation DepreciationCr | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | -2 | -4 | -1 | -5 | -3 | -5 | -4 | -3 | -1 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | -2 | -4 | -1 | -5 | -3 | -5 | -4 | -3 | -1 | 0 | 0 |
Growth PAT Growth% | -89.5 | -1,198.6 | -130.8 | 81.6 | -612.0 | 34.5 | -80.3 | 27.0 | 20.4 | 61.1 | 88.8 | 91.3 |
NPM NPM% | 0.2 | -1.9 | -305.5 | -167.5 | -182.4 | -102.8 | -59.1 | -17.6 | -1.9 | -1.4 | ||
| 0.2 | -2.2 | -9.5 | -481.4 | -8.2 | -5.1 | -8.4 | -6.1 | -4.9 | -1.8 | -0.3 | -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 | 62 | 83 | 0 | 0 | 2 | 2 | 3 | 4 | 5 | 7 | 7 | 7 |
Growth Revenue Growth% | 12.3 | 33.9 | -100.0 | 19.5 | 65.6 | 29.4 | 38.5 | 30.4 | 1.3 | -3.2 | ||
| 60 | 81 | 3 | 2 | 3 | 3 | 4 | 6 | 6 | 6 | 5 | 5 | |
| 2 | 1 | -3 | -2 | -1 | -1 | -1 | -2 | -1 | 1 | 2 | 2 | |
OPM OPM% | 2.5 | 1.5 | -66.0 | -41.7 | -36.7 | -43.0 | -13.9 | 9.7 | 28.8 | 30.9 | ||
| 1 | 0 | 0 | 2 | -2 | 0 | 0 | 2 | 1 | 2 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 0 | 0 | 1 | 1 | 3 | 3 | 3 | 3 | 3 | 3 |
Depreciation DepreciationCr | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | -2 | -4 | -1 | -5 | -3 | -5 | -4 | -3 | -1 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | -2 | -4 | -1 | -5 | -3 | -5 | -4 | -3 | -1 | 0 | 0 |
Growth PAT Growth% | -89.5 | -1,198.6 | -130.8 | 81.6 | -612.0 | 34.5 | -80.3 | 27.0 | 20.4 | 61.1 | 88.8 | 91.3 |
NPM NPM% | 0.2 | -1.9 | -305.5 | -167.5 | -182.4 | -102.8 | -59.1 | -17.6 | -1.9 | -1.4 | ||
| 0.2 | -2.2 | -9.5 | -481.4 | -8.2 | -5.1 | -8.4 | -6.1 | -4.9 | -1.8 | -0.3 | -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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 0 | 17 | 11 | 8 | 2 | -1 | -3 | -8 | -11 | -12 | -12 |
| 14 | 18 | 18 | 12 | 7 | 6 | 17 | 27 | 9 | 13 | 15 | |
| 2 | 4 | 3 | 4 | 12 | 15 | 21 | 18 | 44 | 45 | 47 | |
| 23 | 46 | 39 | 30 | 28 | 27 | 42 | 44 | 49 | 52 | 57 | |
| 15 | 18 | 14 | 6 | 3 | 1 | 1 | 2 | 3 | 3 | 3 | |
| 8 | 28 | 25 | 24 | 25 | 25 | 41 | 42 | 46 | 49 | 54 | |
| 23 | 46 | 39 | 30 | 28 | 27 | 42 | 44 | 49 | 52 | 57 |
| 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 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 0 | 17 | 11 | 8 | 2 | -1 | -3 | -8 | -11 | -12 | -12 |
| 14 | 18 | 18 | 12 | 7 | 6 | 17 | 27 | 9 | 13 | 15 | |
| 2 | 4 | 3 | 4 | 12 | 15 | 21 | 18 | 44 | 45 | 47 | |
| 23 | 46 | 39 | 30 | 28 | 27 | 42 | 44 | 49 | 52 | 57 | |
| 15 | 18 | 14 | 6 | 3 | 1 | 1 | 2 | 3 | 3 | 3 | |
| 8 | 28 | 25 | 24 | 25 | 25 | 41 | 42 | 46 | 49 | 54 | |
| 23 | 46 | 39 | 30 | 28 | 27 | 42 | 44 | 49 | 52 | 57 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | -1 | 4 | 1 | 1 | 0 | -1 | -1 | -3 | 1 | 1 | |
| -2 | -3 | 0 | 3 | -2 | 1 | -12 | -2 | -1 | -2 | -4 | |
| 1 | 4 | 0 | -1 | 6 | 0 | -1 | -2 | 23 | 0 | 2 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 4 | 4 | 5 | 0 | -14 | -4 | 19 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | -4 | 3 | 2 | 0 | 0 | -1 | -1 | -5 | 1 | 1 |
CFO To PAT CFO To PAT% | 996.9 | 56.6 | -106.8 | -202.4 | -15.9 | 5.6 | 22.9 | 14.4 | 92.4 | -106.7 | -976.3 |
CFO To EBITDA CFO To EBITDA% | 90.9 | -69.9 | -121.3 | -59.6 | -73.6 | 22.5 | 113.8 | 34.4 | 393.3 | 194.2 | 66.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | -1 | 4 | 1 | 1 | 0 | -1 | -1 | -3 | 1 | 1 | |
| -2 | -3 | 0 | 3 | -2 | 1 | -12 | -2 | -1 | -2 | -4 | |
| 1 | 4 | 0 | -1 | 6 | 0 | -1 | -2 | 23 | 0 | 2 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 4 | 4 | 5 | 0 | -14 | -4 | 19 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | -4 | 3 | 2 | 0 | 0 | -1 | -1 | -5 | 1 | 1 |
CFO To PAT CFO To PAT% | 996.9 | 56.6 | -106.8 | -202.4 | -15.9 | 5.6 | 22.9 | 14.4 | 92.4 | -106.7 | -976.3 |
CFO To EBITDA CFO To EBITDA% | 90.9 | -69.9 | -121.3 | -59.6 | -73.6 | 22.5 | 113.8 | 34.4 | 393.3 | 194.2 | 66.1 |
| 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 | 18 | 16 | 9 | 9 | 19 | 31 | 29 | 46 | 68 | 50 | 52 | |
Price To Earnings Price To Earnings | 127.5 | |||||||||||
Price To Sales Price To Sales | 0.3 | 0.2 | 6.2 | 10.3 | 10.4 | 7.4 | 8.5 | 9.7 | 7.0 | 7.5 | ||
Price To Book Price To Book | 2.4 | 0.7 | 0.5 | 1.0 | 3.4 | -143.5 | -6.6 | -5.8 | -0.1 | -5.5 | -5.7 | |
EV To EBITDA EV To EBITDA | 17.5 | 25.3 | -6.9 | -24.8 | -47.3 | -59.9 | -40.2 | -121.1 | 171.5 | 50.6 | 50.5 | |
GPM GPM% | 16.1 | 25.7 | 75.5 | 70.7 | 77.0 | 74.9 | 95.5 | 69.1 | 80.9 | 80.9 | ||
OPM OPM% | 2.5 | 1.5 | -66.0 | -41.7 | -36.7 | -43.0 | -13.9 | 9.7 | 28.8 | 30.9 | ||
NPM NPM% | 0.2 | -1.9 | -305.5 | -167.5 | -182.4 | -102.8 | -59.1 | -17.6 | -1.9 | -1.4 | ||
ROCE ROCE% | 7.8 | 1.2 | -11.6 | -2.4 | -16.3 | -7.6 | -6.6 | -1.6 | -0.9 | 3.9 | 5.7 | 5.7 |
ROE ROE% | 1.9 | -6.3 | -19.9 | -4.4 | -51.1 | -54.6 | -152.6 | 721.5 | 78.5 | 23.9 | 2.6 | 2.6 |
ROA ROA% | 0.6 | -3.3 | -9.2 | -2.2 | -16.6 | -11.4 | -13.0 | -9.1 | -6.5 | -2.4 | -0.3 | -0.3 |
| 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 | 18 | 16 | 9 | 9 | 19 | 31 | 29 | 46 | 68 | 50 | 52 | |
Price To Earnings Price To Earnings | 127.5 | |||||||||||
Price To Sales Price To Sales | 0.3 | 0.2 | 6.2 | 10.3 | 10.4 | 7.4 | 8.5 | 9.7 | 7.0 | 7.5 | ||
Price To Book Price To Book | 2.4 | 0.7 | 0.5 | 1.0 | 3.4 | -143.5 | -6.6 | -5.8 | -0.1 | -5.5 | -5.7 | |
EV To EBITDA EV To EBITDA | 17.5 | 25.3 | -6.9 | -24.8 | -47.3 | -59.9 | -40.2 | -121.1 | 171.5 | 50.6 | 50.5 | |
GPM GPM% | 16.1 | 25.7 | 75.5 | 70.7 | 77.0 | 74.9 | 95.5 | 69.1 | 80.9 | 80.9 | ||
OPM OPM% | 2.5 | 1.5 | -66.0 | -41.7 | -36.7 | -43.0 | -13.9 | 9.7 | 28.8 | 30.9 | ||
NPM NPM% | 0.2 | -1.9 | -305.5 | -167.5 | -182.4 | -102.8 | -59.1 | -17.6 | -1.9 | -1.4 | ||
ROCE ROCE% | 7.8 | 1.2 | -11.6 | -2.4 | -16.3 | -7.6 | -6.6 | -1.6 | -0.9 | 3.9 | 5.7 | 5.7 |
ROE ROE% | 1.9 | -6.3 | -19.9 | -4.4 | -51.1 | -54.6 | -152.6 | 721.5 | 78.5 | 23.9 | 2.6 | 2.6 |
ROA ROA% | 0.6 | -3.3 | -9.2 | -2.2 | -16.6 | -11.4 | -13.0 | -9.1 | -6.5 | -2.4 | -0.3 | -0.3 |
Documents — Jamshri Realty Ltd