| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 201 | 177 | 186 | 196 | 212 | 219 | 229 | 214 | 242 | 245 | 268 | 277 | |
Growth YoY Revenue Growth YoY% | -1.0 | 3.9 | 7.0 | 20.6 | 5.4 | 23.5 | 23.2 | 9.4 | 14.3 | 12.2 | 16.9 | 29.3 |
| 193 | 169 | 182 | 187 | 202 | 210 | 219 | 205 | 233 | 238 | 258 | 268 | |
| 8 | 8 | 4 | 9 | 10 | 9 | 10 | 9 | 9 | 7 | 10 | 8 | |
OPM OPM% | 4.1 | 4.3 | 2.2 | 4.5 | 4.5 | 4.1 | 4.3 | 4.3 | 3.8 | 3.0 | 3.6 | 3.0 |
| 4 | 3 | 5 | 3 | 3 | 4 | 3 | 4 | 3 | 4 | 3 | 4 | |
Interest Expense Interest ExpenseCr | 4 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 4 | 3 |
Depreciation DepreciationCr | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | 5 | 5 | 2 | 4 | 4 | 5 | 4 | 5 | 5 | 4 | 5 | 6 |
| 1 | 1 | -1 | 1 | 1 | 1 | 1 | 1 | 1 | -1 | 0 | 1 | |
| 4 | 4 | 3 | 3 | 3 | 3 | 3 | 5 | 3 | 4 | 5 | 5 | |
Growth YoY PAT Growth YoY% | 12.7 | 35.1 | 20.1 | -4.4 | -20.6 | -13.5 | -15.3 | 76.8 | 3.0 | 29.1 | 83.7 | 6.3 |
NPM NPM% | 2.1 | 2.2 | 1.9 | 1.3 | 1.6 | 1.5 | 1.3 | 2.1 | 1.4 | 1.8 | 2.0 | 1.8 |
| 11.1 | 10.0 | 9.0 | 6.7 | 8.8 | 6.6 | 7.6 | 11.8 | 9.0 | 11.1 | 14.0 | 12.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 201 | 177 | 186 | 196 | 212 | 219 | 229 | 214 | 242 | 245 | 268 | 277 | |
Growth YoY Revenue Growth YoY% | -1.0 | 3.9 | 7.0 | 20.6 | 5.4 | 23.5 | 23.2 | 9.4 | 14.3 | 12.2 | 16.9 | 29.3 |
| 193 | 169 | 182 | 187 | 202 | 210 | 219 | 205 | 233 | 238 | 258 | 268 | |
| 8 | 8 | 4 | 9 | 10 | 9 | 10 | 9 | 9 | 7 | 10 | 8 | |
OPM OPM% | 4.1 | 4.3 | 2.2 | 4.5 | 4.5 | 4.1 | 4.3 | 4.3 | 3.8 | 3.0 | 3.6 | 3.0 |
| 4 | 3 | 5 | 3 | 3 | 4 | 3 | 4 | 3 | 4 | 3 | 4 | |
Interest Expense Interest ExpenseCr | 4 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 4 | 3 |
Depreciation DepreciationCr | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | 5 | 5 | 2 | 4 | 4 | 5 | 4 | 5 | 5 | 4 | 5 | 6 |
| 1 | 1 | -1 | 1 | 1 | 1 | 1 | 1 | 1 | -1 | 0 | 1 | |
| 4 | 4 | 3 | 3 | 3 | 3 | 3 | 5 | 3 | 4 | 5 | 5 | |
Growth YoY PAT Growth YoY% | 12.7 | 35.1 | 20.1 | -4.4 | -20.6 | -13.5 | -15.3 | 76.8 | 3.0 | 29.1 | 83.7 | 6.3 |
NPM NPM% | 2.1 | 2.2 | 1.9 | 1.3 | 1.6 | 1.5 | 1.3 | 2.1 | 1.4 | 1.8 | 2.0 | 1.8 |
| 11.1 | 10.0 | 9.0 | 6.7 | 8.8 | 6.6 | 7.6 | 11.8 | 9.0 | 11.1 | 14.0 | 12.6 |
| 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 | 688 | 788 | 860 | 855 | 663 | 577 | 657 | 734 | 726 | 855 | 969 | 1,032 |
Growth Revenue Growth% | 5.8 | 14.5 | 9.2 | -0.6 | -22.4 | -13.0 | 13.9 | 11.8 | -1.1 | 17.8 | 13.3 | 18.1 |
| 673 | 773 | 840 | 820 | 635 | 556 | 625 | 702 | 701 | 818 | 934 | 997 | |
| 15 | 15 | 20 | 35 | 28 | 20 | 31 | 32 | 26 | 37 | 35 | 35 | |
OPM OPM% | 2.2 | 1.9 | 2.4 | 4.1 | 4.3 | 3.5 | 4.8 | 4.4 | 3.5 | 4.3 | 3.7 | 3.4 |
| 19 | 16 | 14 | 10 | 10 | 13 | 15 | 15 | 15 | 14 | 14 | 15 | |
Interest Expense Interest ExpenseCr | 10 | 10 | 11 | 16 | 17 | 13 | 15 | 14 | 14 | 17 | 14 | 13 |
Depreciation DepreciationCr | 15 | 15 | 16 | 16 | 19 | 19 | 15 | 15 | 11 | 17 | 16 | 16 |
PBT PBTCr | 8 | 6 | 8 | 13 | 2 | 1 | 16 | 18 | 16 | 17 | 19 | 20 |
| 2 | 2 | -3 | 1 | -1 | 5 | 4 | 5 | 2 | 5 | 2 | 2 | |
PAT PATCr | 6 | 4 | 11 | 12 | 3 | -4 | 12 | 13 | 14 | 12 | 18 | 18 |
Growth PAT Growth% | 68.7 | -34.4 | 163.2 | 8.1 | -77.2 | -251.9 | 398.2 | 11.4 | 7.5 | -14.2 | 45.0 | 26.8 |
NPM NPM% | 0.9 | 0.5 | 1.2 | 1.4 | 0.4 | -0.7 | 1.8 | 1.8 | 2.0 | 1.4 | 1.8 | 1.8 |
| 16.0 | 10.5 | 27.6 | 29.9 | 6.8 | -10.4 | 30.9 | 34.4 | 37.0 | 31.7 | 46.0 | 46.7 |
| 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 | 688 | 788 | 860 | 855 | 663 | 577 | 657 | 734 | 726 | 855 | 969 | 1,032 |
Growth Revenue Growth% | 5.8 | 14.5 | 9.2 | -0.6 | -22.4 | -13.0 | 13.9 | 11.8 | -1.1 | 17.8 | 13.3 | 18.1 |
| 673 | 773 | 840 | 820 | 635 | 556 | 625 | 702 | 701 | 818 | 934 | 997 | |
| 15 | 15 | 20 | 35 | 28 | 20 | 31 | 32 | 26 | 37 | 35 | 35 | |
OPM OPM% | 2.2 | 1.9 | 2.4 | 4.1 | 4.3 | 3.5 | 4.8 | 4.4 | 3.5 | 4.3 | 3.7 | 3.4 |
| 19 | 16 | 14 | 10 | 10 | 13 | 15 | 15 | 15 | 14 | 14 | 15 | |
Interest Expense Interest ExpenseCr | 10 | 10 | 11 | 16 | 17 | 13 | 15 | 14 | 14 | 17 | 14 | 13 |
Depreciation DepreciationCr | 15 | 15 | 16 | 16 | 19 | 19 | 15 | 15 | 11 | 17 | 16 | 16 |
PBT PBTCr | 8 | 6 | 8 | 13 | 2 | 1 | 16 | 18 | 16 | 17 | 19 | 20 |
| 2 | 2 | -3 | 1 | -1 | 5 | 4 | 5 | 2 | 5 | 2 | 2 | |
PAT PATCr | 6 | 4 | 11 | 12 | 3 | -4 | 12 | 13 | 14 | 12 | 18 | 18 |
Growth PAT Growth% | 68.7 | -34.4 | 163.2 | 8.1 | -77.2 | -251.9 | 398.2 | 11.4 | 7.5 | -14.2 | 45.0 | 26.8 |
NPM NPM% | 0.9 | 0.5 | 1.2 | 1.4 | 0.4 | -0.7 | 1.8 | 1.8 | 2.0 | 1.4 | 1.8 | 1.8 |
| 16.0 | 10.5 | 27.6 | 29.9 | 6.8 | -10.4 | 30.9 | 34.4 | 37.0 | 31.7 | 46.0 | 46.7 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 46 | 51 | 61 | 71 | 72 | 69 | 82 | 93 | 105 | 116 | 132 |
| 229 | 238 | 241 | 227 | 228 | 202 | 201 | 205 | 195 | 229 | 218 | |
| 47 | 52 | 77 | 74 | 80 | 75 | 56 | 58 | 59 | 49 | 70 | |
| 326 | 345 | 384 | 375 | 384 | 350 | 343 | 359 | 363 | 398 | 425 | |
| 159 | 178 | 216 | 186 | 174 | 157 | 156 | 175 | 174 | 215 | 247 | |
| 167 | 167 | 168 | 189 | 210 | 193 | 187 | 184 | 190 | 183 | 178 | |
| 326 | 345 | 384 | 375 | 384 | 350 | 343 | 359 | 363 | 398 | 425 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 46 | 51 | 61 | 71 | 72 | 69 | 82 | 93 | 105 | 116 | 132 |
| 229 | 238 | 241 | 227 | 228 | 202 | 201 | 205 | 195 | 229 | 218 | |
| 47 | 52 | 77 | 74 | 80 | 75 | 56 | 58 | 59 | 49 | 70 | |
| 326 | 345 | 384 | 375 | 384 | 350 | 343 | 359 | 363 | 398 | 425 | |
| 159 | 178 | 216 | 186 | 174 | 157 | 156 | 175 | 174 | 215 | 247 | |
| 167 | 167 | 168 | 189 | 210 | 193 | 187 | 184 | 190 | 183 | 178 | |
| 326 | 345 | 384 | 375 | 384 | 350 | 343 | 359 | 363 | 398 | 425 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 43 | 66 | 14 | 28 | 22 | -16 | 20 | 11 | |
| -24 | -29 | 3 | 2 | 3 | -5 | 5 | 2 | |
| -18 | -40 | -16 | -30 | -26 | 21 | -25 | -14 | |
Net Cash Flow Net Cash FlowCr | 1 | -2 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 50 | 79 | 5 | 17 | 30 | -13 | 24 | 21 |
CFO To PAT CFO To PAT% | 370.7 | 2,515.0 | -348.9 | 232.1 | 168.6 | -113.2 | 161.0 | 64.4 |
CFO To EBITDA CFO To EBITDA% | 122.7 | 232.9 | 68.8 | 88.3 | 69.6 | -63.2 | 53.1 | 32.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 43 | 66 | 14 | 28 | 22 | -16 | 20 | 11 | |
| -24 | -29 | 3 | 2 | 3 | -5 | 5 | 2 | |
| -18 | -40 | -16 | -30 | -26 | 21 | -25 | -14 | |
Net Cash Flow Net Cash FlowCr | 1 | -2 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 50 | 79 | 5 | 17 | 30 | -13 | 24 | 21 |
CFO To PAT CFO To PAT% | 370.7 | 2,515.0 | -348.9 | 232.1 | 168.6 | -113.2 | 161.0 | 64.4 |
CFO To EBITDA CFO To EBITDA% | 122.7 | 232.9 | 68.8 | 88.3 | 69.6 | -63.2 | 53.1 | 32.3 |
| 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 | 64 | 132 | 204 | 145 | 178 | 181 | 181 | 198 | 259 | 243 | 263 | 336 |
Price To Earnings Price To Earnings | 10.3 | 32.6 | 19.1 | 12.6 | 67.6 | 15.2 | 14.9 | 18.2 | 19.8 | 14.8 | 18.6 | |
Price To Sales Price To Sales | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 |
Price To Book Price To Book | 1.3 | 2.4 | 3.1 | 1.9 | 2.3 | 2.5 | 2.1 | 2.1 | 2.4 | 2.0 | 1.9 | 2.5 |
EV To EBITDA EV To EBITDA | 8.5 | 15.7 | 16.2 | 7.8 | 9.8 | 15.5 | 9.7 | 9.6 | 15.9 | 10.3 | 11.4 | 13.7 |
GPM GPM% | 14.2 | 12.7 | 12.7 | 15.4 | 17.8 | 16.2 | 17.0 | 16.1 | 16.0 | 16.1 | 14.7 | 14.7 |
OPM OPM% | 2.2 | 1.9 | 2.4 | 4.1 | 4.3 | 3.5 | 4.8 | 4.4 | 3.5 | 4.3 | 3.7 | 3.4 |
NPM NPM% | 0.9 | 0.5 | 1.2 | 1.4 | 0.4 | -0.7 | 1.8 | 1.8 | 2.0 | 1.4 | 1.8 | 1.8 |
ROCE ROCE% | 15.4 | 10.1 | 10.0 | 14.1 | 10.6 | 6.8 | 14.8 | 15.4 | 11.8 | 13.0 | 12.0 | 12.0 |
ROE ROE% | 12.3 | 7.4 | 16.4 | 15.4 | 3.5 | -5.5 | 14.0 | 13.8 | 13.1 | 10.2 | 13.0 | 13.0 |
ROA ROA% | 1.9 | 1.2 | 2.8 | 3.1 | 0.7 | -1.1 | 3.5 | 3.7 | 3.9 | 3.1 | 4.2 | 4.2 |
| 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 | 64 | 132 | 204 | 145 | 178 | 181 | 181 | 198 | 259 | 243 | 263 | 336 |
Price To Earnings Price To Earnings | 10.3 | 32.6 | 19.1 | 12.6 | 67.6 | 15.2 | 14.9 | 18.2 | 19.8 | 14.8 | 18.6 | |
Price To Sales Price To Sales | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 |
Price To Book Price To Book | 1.3 | 2.4 | 3.1 | 1.9 | 2.3 | 2.5 | 2.1 | 2.1 | 2.4 | 2.0 | 1.9 | 2.5 |
EV To EBITDA EV To EBITDA | 8.5 | 15.7 | 16.2 | 7.8 | 9.8 | 15.5 | 9.7 | 9.6 | 15.9 | 10.3 | 11.4 | 13.7 |
GPM GPM% | 14.2 | 12.7 | 12.7 | 15.4 | 17.8 | 16.2 | 17.0 | 16.1 | 16.0 | 16.1 | 14.7 | 14.7 |
OPM OPM% | 2.2 | 1.9 | 2.4 | 4.1 | 4.3 | 3.5 | 4.8 | 4.4 | 3.5 | 4.3 | 3.7 | 3.4 |
NPM NPM% | 0.9 | 0.5 | 1.2 | 1.4 | 0.4 | -0.7 | 1.8 | 1.8 | 2.0 | 1.4 | 1.8 | 1.8 |
ROCE ROCE% | 15.4 | 10.1 | 10.0 | 14.1 | 10.6 | 6.8 | 14.8 | 15.4 | 11.8 | 13.0 | 12.0 | 12.0 |
ROE ROE% | 12.3 | 7.4 | 16.4 | 15.4 | 3.5 | -5.5 | 14.0 | 13.8 | 13.1 | 10.2 | 13.0 | 13.0 |
ROA ROA% | 1.9 | 1.2 | 2.8 | 3.1 | 0.7 | -1.1 | 3.5 | 3.7 | 3.9 | 3.1 | 4.2 | 4.2 |
Documents — Jay Ushin Ltd