| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 | 26 | 32 | 27 | 30 | 31 | 31 | 29 | 35 | 33 | 35 | 33 | |
Growth YoY Revenue Growth YoY% | 4.5 | 12.8 | 34.4 | 15.5 | 21.5 | 18.3 | -2.2 | 4.2 | 14.6 | 5.9 | 10.9 | 16.0 |
| 24 | 25 | 27 | 27 | 25 | 32 | 41 | 33 | 40 | 34 | 42 | 37 | |
| 1 | 1 | 5 | 1 | 6 | -1 | -10 | -4 | -5 | -2 | -7 | -4 | |
OPM OPM% | 2.2 | 3.8 | 17.0 | 2.9 | 18.2 | -3.8 | -32.4 | -14.7 | -14.2 | -4.6 | -20.4 | -11.5 |
| 1 | 0 | -1 | 0 | 1 | 0 | 1 | 9 | 2 | 1 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 3 | 0 | 1 | 0 | 2 | 1 | 3 | 3 | 1 | 3 |
Depreciation DepreciationCr | 0 | 0 | 1 | 0 | 2 | 1 | 2 | 2 | 1 | 1 | 2 | 2 |
PBT PBTCr | 0 | 0 | 0 | 0 | 3 | -2 | -14 | 3 | -7 | -4 | -8 | -8 |
| 0 | 1 | 0 | 0 | 0 | 1 | 2 | 1 | 0 | 0 | -1 | 0 | |
| 0 | -1 | 1 | 0 | 4 | -3 | -15 | 2 | -6 | -5 | -7 | -8 | |
Growth YoY PAT Growth YoY% | -100.0 | 28.2 | 12.8 | 253.3 | -241.8 | -3,000.0 | 341.3 | -274.3 | -70.4 | 51.9 | -498.0 | |
NPM NPM% | 0.0 | -3.0 | 1.6 | 1.7 | 12.0 | -8.7 | -49.1 | 7.1 | -18.3 | -14.0 | -21.3 | -24.3 |
| 0.1 | -0.8 | 0.5 | 0.3 | 3.1 | -2.4 | -12.8 | 1.9 | -7.2 | -3.8 | -5.8 | -6.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 | 26 | 32 | 27 | 30 | 31 | 31 | 29 | 35 | 33 | 35 | 33 | |
Growth YoY Revenue Growth YoY% | 4.5 | 12.8 | 34.4 | 15.5 | 21.5 | 18.3 | -2.2 | 4.2 | 14.6 | 5.9 | 10.9 | 16.0 |
| 24 | 25 | 27 | 27 | 25 | 32 | 41 | 33 | 40 | 34 | 42 | 37 | |
| 1 | 1 | 5 | 1 | 6 | -1 | -10 | -4 | -5 | -2 | -7 | -4 | |
OPM OPM% | 2.2 | 3.8 | 17.0 | 2.9 | 18.2 | -3.8 | -32.4 | -14.7 | -14.2 | -4.6 | -20.4 | -11.5 |
| 1 | 0 | -1 | 0 | 1 | 0 | 1 | 9 | 2 | 1 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 3 | 0 | 1 | 0 | 2 | 1 | 3 | 3 | 1 | 3 |
Depreciation DepreciationCr | 0 | 0 | 1 | 0 | 2 | 1 | 2 | 2 | 1 | 1 | 2 | 2 |
PBT PBTCr | 0 | 0 | 0 | 0 | 3 | -2 | -14 | 3 | -7 | -4 | -8 | -8 |
| 0 | 1 | 0 | 0 | 0 | 1 | 2 | 1 | 0 | 0 | -1 | 0 | |
| 0 | -1 | 1 | 0 | 4 | -3 | -15 | 2 | -6 | -5 | -7 | -8 | |
Growth YoY PAT Growth YoY% | -100.0 | 28.2 | 12.8 | 253.3 | -241.8 | -3,000.0 | 341.3 | -274.3 | -70.4 | 51.9 | -498.0 | |
NPM NPM% | 0.0 | -3.0 | 1.6 | 1.7 | 12.0 | -8.7 | -49.1 | 7.1 | -18.3 | -14.0 | -21.3 | -24.3 |
| 0.1 | -0.8 | 0.5 | 0.3 | 3.1 | -2.4 | -12.8 | 1.9 | -7.2 | -3.8 | -5.8 | -6.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 46 | 50 | 59 | 62 | 77 | 62 | 80 | 93 | 103 | 120 | 131 | 136 |
Growth Revenue Growth% | 17.7 | 9.7 | 16.8 | 5.6 | 23.5 | -19.1 | 29.4 | 16.3 | 10.4 | 16.7 | 9.0 | 11.7 |
| 39 | 43 | 51 | 57 | 70 | 61 | 71 | 91 | 95 | 125 | 149 | 153 | |
| 7 | 7 | 8 | 5 | 7 | 1 | 9 | 2 | 9 | -5 | -18 | -17 | |
OPM OPM% | 15.9 | 13.9 | 12.9 | 8.1 | 9.4 | 1.2 | 11.7 | 2.4 | 8.3 | -4.2 | -13.5 | -12.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 2 | 14 | 5 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 2 | 2 | 6 | 7 | 5 | 6 | 4 | 7 | 9 |
Depreciation DepreciationCr | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 5 | 5 | 6 |
PBT PBTCr | 4 | 4 | 4 | 3 | 5 | -7 | 3 | -1 | 1 | -12 | -16 | -27 |
| 1 | 1 | 1 | 1 | 0 | -2 | 0 | 0 | 1 | 2 | 0 | -1 | |
PAT PATCr | 3 | 3 | 3 | 3 | 4 | -5 | 2 | 0 | -1 | -14 | -16 | -26 |
Growth PAT Growth% | 8.8 | 19.8 | -12.2 | -12.4 | 60.6 | -219.5 | 149.4 | -117.9 | -30.9 | -2,391.8 | -16.9 | -113.4 |
NPM NPM% | 6.0 | 6.5 | 4.9 | 4.1 | 5.3 | -7.8 | 3.0 | -0.5 | -0.5 | -11.6 | -12.4 | -19.5 |
| 2.6 | 1.7 | 0.9 | 1.1 | 3.8 | -4.3 | 2.6 | 0.5 | -0.5 | -12.8 | -13.5 | -23.1 |
| 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 | 46 | 50 | 59 | 62 | 77 | 62 | 80 | 93 | 103 | 120 | 131 | 136 |
Growth Revenue Growth% | 17.7 | 9.7 | 16.8 | 5.6 | 23.5 | -19.1 | 29.4 | 16.3 | 10.4 | 16.7 | 9.0 | 11.7 |
| 39 | 43 | 51 | 57 | 70 | 61 | 71 | 91 | 95 | 125 | 149 | 153 | |
| 7 | 7 | 8 | 5 | 7 | 1 | 9 | 2 | 9 | -5 | -18 | -17 | |
OPM OPM% | 15.9 | 13.9 | 12.9 | 8.1 | 9.4 | 1.2 | 11.7 | 2.4 | 8.3 | -4.2 | -13.5 | -12.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 2 | 14 | 5 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 2 | 2 | 6 | 7 | 5 | 6 | 4 | 7 | 9 |
Depreciation DepreciationCr | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 5 | 5 | 6 |
PBT PBTCr | 4 | 4 | 4 | 3 | 5 | -7 | 3 | -1 | 1 | -12 | -16 | -27 |
| 1 | 1 | 1 | 1 | 0 | -2 | 0 | 0 | 1 | 2 | 0 | -1 | |
PAT PATCr | 3 | 3 | 3 | 3 | 4 | -5 | 2 | 0 | -1 | -14 | -16 | -26 |
Growth PAT Growth% | 8.8 | 19.8 | -12.2 | -12.4 | 60.6 | -219.5 | 149.4 | -117.9 | -30.9 | -2,391.8 | -16.9 | -113.4 |
NPM NPM% | 6.0 | 6.5 | 4.9 | 4.1 | 5.3 | -7.8 | 3.0 | -0.5 | -0.5 | -11.6 | -12.4 | -19.5 |
| 2.6 | 1.7 | 0.9 | 1.1 | 3.8 | -4.3 | 2.6 | 0.5 | -0.5 | -12.8 | -13.5 | -23.1 |
| 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 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 13 |
Reserves ReservesCr | -17 | -4 | -3 | -7 | -3 | -7 | -4 | -5 | 7 | -3 | -2 |
| 24 | 48 | 45 | 28 | 31 | 42 | 60 | 52 | 84 | 88 | 99 | |
| 54 | 24 | 48 | 59 | 63 | 67 | 42 | 55 | 28 | 28 | 24 | |
| 73 | 81 | 103 | 92 | 103 | 114 | 110 | 115 | 133 | 129 | 138 | |
| 14 | 22 | 42 | 28 | 33 | 44 | 37 | 34 | 56 | 41 | 47 | |
| 59 | 59 | 61 | 64 | 70 | 71 | 73 | 81 | 77 | 88 | 92 | |
| 73 | 81 | 103 | 92 | 103 | 114 | 110 | 115 | 133 | 129 | 138 |
| 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 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 13 |
Reserves ReservesCr | -17 | -4 | -3 | -7 | -3 | -7 | -4 | -5 | 7 | -3 | -2 |
| 24 | 48 | 45 | 28 | 31 | 42 | 60 | 52 | 84 | 88 | 99 | |
| 54 | 24 | 48 | 59 | 63 | 67 | 42 | 55 | 28 | 28 | 24 | |
| 73 | 81 | 103 | 92 | 103 | 114 | 110 | 115 | 133 | 129 | 138 | |
| 14 | 22 | 42 | 28 | 33 | 44 | 37 | 34 | 56 | 41 | 47 | |
| 59 | 59 | 61 | 64 | 70 | 71 | 73 | 81 | 77 | 88 | 92 | |
| 73 | 81 | 103 | 92 | 103 | 114 | 110 | 115 | 133 | 129 | 138 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 4 | -10 | 12 | 5 | 7 | -1 | 10 | -1 | 5 | -24 | |
| -3 | -3 | -3 | -3 | -4 | -1 | -2 | -7 | 0 | -15 | -5 | |
| -2 | 0 | 17 | -12 | 1 | 6 | -13 | -2 | 20 | -9 | 32 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 4 | -2 | 2 | 12 | -16 | 0 | 18 | -19 | 3 |
Free Cash Flow Free Cash FlowCr | 2 | 3 | -16 | 10 | 2 | 6 | -3 | 4 | -2 | -8 | |
CFO To PAT CFO To PAT% | 202.3 | 132.7 | -352.0 | 487.1 | 123.1 | -153.3 | -21.0 | -2,303.3 | 171.6 | -34.6 | 147.9 |
CFO To EBITDA CFO To EBITDA% | 75.6 | 61.9 | -133.4 | 242.9 | 69.2 | 991.3 | -5.3 | 438.3 | -11.3 | -96.8 | 136.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 4 | -10 | 12 | 5 | 7 | -1 | 10 | -1 | 5 | -24 | |
| -3 | -3 | -3 | -3 | -4 | -1 | -2 | -7 | 0 | -15 | -5 | |
| -2 | 0 | 17 | -12 | 1 | 6 | -13 | -2 | 20 | -9 | 32 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 4 | -2 | 2 | 12 | -16 | 0 | 18 | -19 | 3 |
Free Cash Flow Free Cash FlowCr | 2 | 3 | -16 | 10 | 2 | 6 | -3 | 4 | -2 | -8 | |
CFO To PAT CFO To PAT% | 202.3 | 132.7 | -352.0 | 487.1 | 123.1 | -153.3 | -21.0 | -2,303.3 | 171.6 | -34.6 | 147.9 |
CFO To EBITDA CFO To EBITDA% | 75.6 | 61.9 | -133.4 | 242.9 | 69.2 | 991.3 | -5.3 | 438.3 | -11.3 | -96.8 | 136.0 |
| 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 | 58 | 98 | 89 | 71 | 39 | 54 | 83 | 88 | 314 | 423 | 205 | 220 |
Price To Earnings Price To Earnings | 21.3 | 32.1 | 31.6 | 28.8 | 9.9 | 34.9 | -12.4 | |||||
Price To Sales Price To Sales | 1.3 | 1.9 | 1.5 | 1.1 | 0.5 | 0.9 | 1.0 | 0.9 | 2.9 | 3.4 | 1.6 | 1.6 |
Price To Book Price To Book | -9.3 | 14.1 | 11.2 | 18.9 | 4.9 | 15.9 | 13.5 | 15.8 | 16.9 | 44.5 | 18.4 | 19.3 |
EV To EBITDA EV To EBITDA | 16.9 | 21.6 | 20.7 | 25.2 | 13.4 | 149.9 | 15.9 | 69.9 | 43.1 | -98.2 | -15.8 | -17.4 |
GPM GPM% | 69.6 | 66.3 | 73.7 | 70.3 | 73.5 | 67.7 | 70.5 | 67.6 | 72.1 | 76.7 | ||
OPM OPM% | 15.9 | 13.9 | 12.9 | 8.1 | 9.4 | 1.2 | 11.7 | 2.4 | 8.3 | -4.2 | -13.5 | -12.8 |
NPM NPM% | 6.0 | 6.5 | 4.9 | 4.1 | 5.3 | -7.8 | 3.0 | -0.5 | -0.5 | -11.6 | -12.4 | -19.5 |
ROCE ROCE% | 8.6 | 8.5 | 7.3 | 8.4 | 8.4 | -0.5 | 12.3 | 5.5 | 7.1 | -10.2 | -9.8 | -9.8 |
ROE ROE% | -44.1 | 47.0 | 36.4 | 67.7 | 51.1 | -142.3 | 39.2 | -7.7 | -3.0 | -147.0 | -146.8 | -146.8 |
ROA ROA% | 3.7 | 4.1 | 2.8 | 2.7 | 3.9 | -4.2 | 2.2 | -0.4 | -0.4 | -10.8 | -11.8 | -11.8 |
| 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 | 58 | 98 | 89 | 71 | 39 | 54 | 83 | 88 | 314 | 423 | 205 | 220 |
Price To Earnings Price To Earnings | 21.3 | 32.1 | 31.6 | 28.8 | 9.9 | 34.9 | -12.4 | |||||
Price To Sales Price To Sales | 1.3 | 1.9 | 1.5 | 1.1 | 0.5 | 0.9 | 1.0 | 0.9 | 2.9 | 3.4 | 1.6 | 1.6 |
Price To Book Price To Book | -9.3 | 14.1 | 11.2 | 18.9 | 4.9 | 15.9 | 13.5 | 15.8 | 16.9 | 44.5 | 18.4 | 19.3 |
EV To EBITDA EV To EBITDA | 16.9 | 21.6 | 20.7 | 25.2 | 13.4 | 149.9 | 15.9 | 69.9 | 43.1 | -98.2 | -15.8 | -17.4 |
GPM GPM% | 69.6 | 66.3 | 73.7 | 70.3 | 73.5 | 67.7 | 70.5 | 67.6 | 72.1 | 76.7 | ||
OPM OPM% | 15.9 | 13.9 | 12.9 | 8.1 | 9.4 | 1.2 | 11.7 | 2.4 | 8.3 | -4.2 | -13.5 | -12.8 |
NPM NPM% | 6.0 | 6.5 | 4.9 | 4.1 | 5.3 | -7.8 | 3.0 | -0.5 | -0.5 | -11.6 | -12.4 | -19.5 |
ROCE ROCE% | 8.6 | 8.5 | 7.3 | 8.4 | 8.4 | -0.5 | 12.3 | 5.5 | 7.1 | -10.2 | -9.8 | -9.8 |
ROE ROE% | -44.1 | 47.0 | 36.4 | 67.7 | 51.1 | -142.3 | 39.2 | -7.7 | -3.0 | -147.0 | -146.8 | -146.8 |
ROA ROA% | 3.7 | 4.1 | 2.8 | 2.7 | 3.9 | -4.2 | 2.2 | -0.4 | -0.4 | -10.8 | -11.8 | -11.8 |
Documents — Kerala Ayurveda Ltd