| Quarter | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 12 | 13 | 13 | 13 | 12 | 15 | 14 | 15 | 14 | 17 | 15 | |
Growth YoY Revenue Growth YoY% | -3.1 | 14.2 | 10.2 | 11.8 | 21.7 | 9.2 | 7.8 | ||||
| 11 | 11 | 10 | 11 | 10 | 13 | 12 | 13 | 12 | 15 | 13 | |
| 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | |
OPM OPM% | 13.2 | 16.1 | 17.4 | 16.0 | 13.9 | 17.2 | 14.7 | 14.9 | 14.3 | 9.1 | 13.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 2 | 2 | 2 | 1 | 3 | 2 | 2 | 2 | 1 | 2 |
| 0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | |
| 1 | 2 | 2 | 2 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | |
Growth YoY PAT Growth YoY% | -7.6 | 19.1 | -6.7 | -2.0 | 26.8 | -54.0 | -17.1 | ||||
NPM NPM% | 8.6 | 11.7 | 11.9 | 11.5 | 8.2 | 12.2 | 10.1 | 10.1 | 8.5 | 5.1 | 7.7 |
| 3.3 | 4.8 | 0.1 | 4.8 | 3.0 | 5.7 | 4.0 | 4.2 | 3.4 | 2.3 | 3.2 |
| Quarter | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 12 | 13 | 13 | 13 | 12 | 15 | 14 | 15 | 14 | 17 | 15 | |
Growth YoY Revenue Growth YoY% | -3.1 | 14.2 | 10.2 | 11.8 | 21.7 | 9.2 | 7.8 | ||||
| 11 | 11 | 10 | 11 | 10 | 13 | 12 | 13 | 12 | 15 | 13 | |
| 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | |
OPM OPM% | 13.2 | 16.1 | 17.4 | 16.0 | 13.9 | 17.2 | 14.7 | 14.9 | 14.3 | 9.1 | 13.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 2 | 2 | 2 | 1 | 3 | 2 | 2 | 2 | 1 | 2 |
| 0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | |
| 1 | 2 | 2 | 2 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | |
Growth YoY PAT Growth YoY% | -7.6 | 19.1 | -6.7 | -2.0 | 26.8 | -54.0 | -17.1 | ||||
NPM NPM% | 8.6 | 11.7 | 11.9 | 11.5 | 8.2 | 12.2 | 10.1 | 10.1 | 8.5 | 5.1 | 7.7 |
| 3.3 | 4.8 | 0.1 | 4.8 | 3.0 | 5.7 | 4.0 | 4.2 | 3.4 | 2.3 | 3.2 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 25 | 23 | 25 | 22 | 23 | 24 | 49 | 53 | 60 | 61 |
Growth Revenue Growth% | -8.8 | 9.2 | -11.0 | 2.6 | 2.7 | 9.0 | 12.9 | 12.2 | ||
| 24 | 22 | 24 | 23 | 23 | 23 | 42 | 45 | 52 | 53 | |
| 2 | 1 | 1 | -1 | 0 | 0 | 7 | 9 | 8 | 8 | |
OPM OPM% | 6.9 | 5.3 | 3.7 | -3.4 | -0.3 | 0.7 | 13.9 | 16.2 | 13.1 | 12.7 |
| 0 | 1 | 0 | 0 | 1 | 2 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 1 | 1 | -1 | 0 | 1 | 6 | 8 | 7 | 7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | |
PAT PATCr | 1 | 1 | 0 | -1 | 0 | 2 | 4 | 6 | 5 | 5 |
Growth PAT Growth% | 2.1 | -58.4 | -378.1 | 71.2 | 585.0 | 30.8 | -15.2 | -17.7 | ||
NPM NPM% | 3.8 | 4.2 | 1.6 | -5.1 | -1.4 | 6.7 | 9.2 | 11.1 | 8.3 | 7.8 |
| 1.8 | 1.8 | 0.6 | -1.7 | -0.5 | 2.4 | 14.2 | 18.2 | 13.9 | 13.1 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 25 | 23 | 25 | 22 | 23 | 24 | 49 | 53 | 60 | 61 |
Growth Revenue Growth% | -8.8 | 9.2 | -11.0 | 2.6 | 2.7 | 9.0 | 12.9 | 12.2 | ||
| 24 | 22 | 24 | 23 | 23 | 23 | 42 | 45 | 52 | 53 | |
| 2 | 1 | 1 | -1 | 0 | 0 | 7 | 9 | 8 | 8 | |
OPM OPM% | 6.9 | 5.3 | 3.7 | -3.4 | -0.3 | 0.7 | 13.9 | 16.2 | 13.1 | 12.7 |
| 0 | 1 | 0 | 0 | 1 | 2 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 1 | 1 | -1 | 0 | 1 | 6 | 8 | 7 | 7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | |
PAT PATCr | 1 | 1 | 0 | -1 | 0 | 2 | 4 | 6 | 5 | 5 |
Growth PAT Growth% | 2.1 | -58.4 | -378.1 | 71.2 | 585.0 | 30.8 | -15.2 | -17.7 | ||
NPM NPM% | 3.8 | 4.2 | 1.6 | -5.1 | -1.4 | 6.7 | 9.2 | 11.1 | 8.3 | 7.8 |
| 1.8 | 1.8 | 0.6 | -1.7 | -0.5 | 2.4 | 14.2 | 18.2 | 13.9 | 13.1 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 1 | 1 | 3 | 3 |
Reserves ReservesCr | 13 | 12 | 11 | 13 | 23 | 26 | 30 |
| 9 | 10 | 12 | 10 | 7 | 8 | 10 | |
| 4 | 3 | 3 | 3 | 4 | 4 | 3 | |
| 26 | 26 | 27 | 27 | 35 | 41 | 47 | |
| 19 | 18 | 20 | 20 | 26 | 25 | 28 | |
| 8 | 8 | 8 | 7 | 9 | 17 | 19 | |
| 26 | 26 | 27 | 27 | 35 | 41 | 47 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 1 | 1 | 3 | 3 |
Reserves ReservesCr | 13 | 12 | 11 | 13 | 23 | 26 | 30 |
| 9 | 10 | 12 | 10 | 7 | 8 | 10 | |
| 4 | 3 | 3 | 3 | 4 | 4 | 3 | |
| 26 | 26 | 27 | 27 | 35 | 41 | 47 | |
| 19 | 18 | 20 | 20 | 26 | 25 | 28 | |
| 8 | 8 | 8 | 7 | 9 | 17 | 19 | |
| 26 | 26 | 27 | 27 | 35 | 41 | 47 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -2 | 1 | 1 | -1 | 6 | 6 | 5 | |
| 0 | -1 | 0 | 3 | -4 | -4 | -4 | |
| 3 | 0 | 0 | -1 | -1 | -2 | -2 | |
Net Cash Flow Net Cash FlowCr | 2 | -1 | 1 | 1 | 1 | 0 | -1 |
Free Cash Flow Free Cash FlowCr | -2 | -1 | 1 | 1 | 4 | 5 | 0 |
CFO To PAT CFO To PAT% | -455.7 | -59.2 | -333.3 | -43.7 | 137.2 | 99.7 | 91.1 |
CFO To EBITDA CFO To EBITDA% | -198.0 | -89.4 | -1,534.3 | -440.5 | 91.0 | 67.8 | 57.8 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -2 | 1 | 1 | -1 | 6 | 6 | 5 | |
| 0 | -1 | 0 | 3 | -4 | -4 | -4 | |
| 3 | 0 | 0 | -1 | -1 | -2 | -2 | |
Net Cash Flow Net Cash FlowCr | 2 | -1 | 1 | 1 | 1 | 0 | -1 |
Free Cash Flow Free Cash FlowCr | -2 | -1 | 1 | 1 | 4 | 5 | 0 |
CFO To PAT CFO To PAT% | -455.7 | -59.2 | -333.3 | -43.7 | 137.2 | 99.7 | 91.1 |
CFO To EBITDA CFO To EBITDA% | -198.0 | -89.4 | -1,534.3 | -440.5 | 91.0 | 67.8 | 57.8 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 18 | 16 | 17 | 19 | 17 | 24 | 106 | 336 | 226 | 257 |
Price To Earnings Price To Earnings | 19.2 | 16.3 | 43.5 | 15.3 | 23.5 | 58.2 | 51.2 | 61.9 | ||
Price To Sales Price To Sales | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | 1.0 | 2.2 | 6.3 | 3.8 | 4.2 |
Price To Book Price To Book | 2.3 | 1.6 | 1.3 | 1.6 | 1.4 | 1.8 | 4.4 | 11.4 | 6.8 | 7.7 |
EV To EBITDA EV To EBITDA | 22.9 | -32.2 | -301.5 | 172.1 | 14.5 | 38.5 | 28.5 | 32.6 | ||
GPM GPM% | 37.1 | 36.4 | 35.2 | 32.3 | 29.5 | 34.6 | 29.9 | 29.9 | ||
OPM OPM% | 6.9 | 5.3 | 3.7 | -3.4 | -0.3 | 0.7 | 13.9 | 16.2 | 13.1 | 12.7 |
NPM NPM% | 3.8 | 4.2 | 1.6 | -5.1 | -1.4 | 6.7 | 9.2 | 11.1 | 8.3 | 7.8 |
ROCE ROCE% | 4.8 | -3.8 | 1.5 | 9.6 | 26.1 | 27.4 | 21.3 | 21.3 | ||
ROE ROE% | 3.0 | -9.2 | -2.7 | 11.7 | 18.9 | 19.9 | 14.9 | 14.9 | ||
ROA ROA% | 1.6 | -4.4 | -1.2 | 5.9 | 12.9 | 14.3 | 10.6 | 10.6 | ||
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 18 | 16 | 17 | 19 | 17 | 24 | 106 | 336 | 226 | 257 |
Price To Earnings Price To Earnings | 19.2 | 16.3 | 43.5 | 15.3 | 23.5 | 58.2 | 51.2 | 61.9 | ||
Price To Sales Price To Sales | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | 1.0 | 2.2 | 6.3 | 3.8 | 4.2 |
Price To Book Price To Book | 2.3 | 1.6 | 1.3 | 1.6 | 1.4 | 1.8 | 4.4 | 11.4 | 6.8 | 7.7 |
EV To EBITDA EV To EBITDA | 22.9 | -32.2 | -301.5 | 172.1 | 14.5 | 38.5 | 28.5 | 32.6 | ||
GPM GPM% | 37.1 | 36.4 | 35.2 | 32.3 | 29.5 | 34.6 | 29.9 | 29.9 | ||
OPM OPM% | 6.9 | 5.3 | 3.7 | -3.4 | -0.3 | 0.7 | 13.9 | 16.2 | 13.1 | 12.7 |
NPM NPM% | 3.8 | 4.2 | 1.6 | -5.1 | -1.4 | 6.7 | 9.2 | 11.1 | 8.3 | 7.8 |
ROCE ROCE% | 4.8 | -3.8 | 1.5 | 9.6 | 26.1 | 27.4 | 21.3 | 21.3 | ||
ROE ROE% | 3.0 | -9.2 | -2.7 | 11.7 | 18.9 | 19.9 | 14.9 | 14.9 | ||
ROA ROA% | 1.6 | -4.4 | -1.2 | 5.9 | 12.9 | 14.3 | 10.6 | 10.6 | ||
Documents — Kaycee Industries Ltd