| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 67 | 66 | 66 | 30 | 15 | 13 | 7 | 14 | 8 | 9 | 12 | 5 | |
Growth YoY Revenue Growth YoY% | -49.5 | -43.8 | -27.8 | -53.7 | -77.6 | -80.5 | -89.0 | -54.5 | -46.5 | -33.9 | 60.9 | -64.7 |
| 67 | 60 | 70 | 45 | 28 | 21 | 8 | 15 | -5 | 8 | 12 | 9 | |
| 0 | 6 | -4 | -15 | -13 | -8 | -1 | -2 | 13 | 1 | 0 | -4 | |
OPM OPM% | 0.5 | 8.9 | -6.0 | -48.5 | -84.0 | -61.8 | -9.5 | -12.1 | 156.2 | 8.9 | -2.1 | -86.2 |
| 1 | 1 | 4 | 20 | 0 | 0 | 8 | 4 | 0 | 5 | 11 | 23 | |
Interest Expense Interest ExpenseCr | 5 | 6 | 9 | 6 | 0 | 2 | 22 | 5 | 8 | 7 | 3 | 8 |
Depreciation DepreciationCr | 4 | 4 | 3 | 4 | 4 | 4 | -2 | 2 | 2 | 4 | -1 | 2 |
PBT PBTCr | -8 | -3 | -12 | -4 | -16 | -13 | -13 | -4 | 2 | -6 | 8 | 8 |
| -2 | -1 | -4 | -1 | -4 | -3 | -4 | -1 | 1 | -1 | 3 | 0 | |
| -6 | -2 | -8 | -3 | -12 | -10 | -10 | -3 | 2 | -4 | 6 | 8 | |
Growth YoY PAT Growth YoY% | -22.9 | 68.3 | 39.2 | 71.9 | -99.8 | -317.0 | -25.1 | -24.5 | 114.9 | 58.0 | 156.8 | 359.7 |
NPM NPM% | -9.1 | -3.6 | -12.0 | -8.6 | -81.5 | -77.8 | -135.9 | -23.6 | 22.6 | -49.5 | 48.0 | 173.7 |
| -2.0 | -0.9 | -3.4 | -1.0 | -4.7 | -3.9 | -4.2 | -1.3 | 1.1 | -1.6 | 2.0 | 3.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 67 | 66 | 66 | 30 | 15 | 13 | 7 | 14 | 8 | 9 | 12 | 5 | |
Growth YoY Revenue Growth YoY% | -49.5 | -43.8 | -27.8 | -53.7 | -77.6 | -80.5 | -89.0 | -54.5 | -46.5 | -33.9 | 60.9 | -64.7 |
| 67 | 60 | 70 | 45 | 28 | 21 | 8 | 15 | -5 | 8 | 12 | 9 | |
| 0 | 6 | -4 | -15 | -13 | -8 | -1 | -2 | 13 | 1 | 0 | -4 | |
OPM OPM% | 0.5 | 8.9 | -6.0 | -48.5 | -84.0 | -61.8 | -9.5 | -12.1 | 156.2 | 8.9 | -2.1 | -86.2 |
| 1 | 1 | 4 | 20 | 0 | 0 | 8 | 4 | 0 | 5 | 11 | 23 | |
Interest Expense Interest ExpenseCr | 5 | 6 | 9 | 6 | 0 | 2 | 22 | 5 | 8 | 7 | 3 | 8 |
Depreciation DepreciationCr | 4 | 4 | 3 | 4 | 4 | 4 | -2 | 2 | 2 | 4 | -1 | 2 |
PBT PBTCr | -8 | -3 | -12 | -4 | -16 | -13 | -13 | -4 | 2 | -6 | 8 | 8 |
| -2 | -1 | -4 | -1 | -4 | -3 | -4 | -1 | 1 | -1 | 3 | 0 | |
| -6 | -2 | -8 | -3 | -12 | -10 | -10 | -3 | 2 | -4 | 6 | 8 | |
Growth YoY PAT Growth YoY% | -22.9 | 68.3 | 39.2 | 71.9 | -99.8 | -317.0 | -25.1 | -24.5 | 114.9 | 58.0 | 156.8 | 359.7 |
NPM NPM% | -9.1 | -3.6 | -12.0 | -8.6 | -81.5 | -77.8 | -135.9 | -23.6 | 22.6 | -49.5 | 48.0 | 173.7 |
| -2.0 | -0.9 | -3.4 | -1.0 | -4.7 | -3.9 | -4.2 | -1.3 | 1.1 | -1.6 | 2.0 | 3.4 |
| 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 | 716 | 694 | 714 | 725 | 509 | 436 | 612 | 533 | 264 | 65 | 42 | 33 |
Growth Revenue Growth% | 15.6 | -2.9 | 2.9 | 1.5 | -29.8 | -14.4 | 40.3 | -12.9 | -50.3 | -75.3 | -35.8 | -32.4 |
| 633 | 618 | 678 | 672 | 495 | 412 | 585 | 535 | 266 | 101 | 31 | 24 | |
| 82 | 77 | 37 | 53 | 15 | 24 | 27 | -3 | -1 | -36 | 11 | 9 | |
OPM OPM% | 11.5 | 11.0 | 5.1 | 7.4 | 2.9 | 5.5 | 4.4 | -0.5 | -0.5 | -54.9 | 27.1 | 26.8 |
| 6 | 4 | 5 | 2 | 3 | 2 | 6 | 5 | 6 | 28 | 21 | 39 | |
Interest Expense Interest ExpenseCr | 34 | 28 | 26 | 26 | 24 | 23 | 25 | 23 | 26 | 30 | 23 | 26 |
Depreciation DepreciationCr | 21 | 15 | 14 | 17 | 19 | 15 | 16 | 16 | 15 | 9 | 8 | 8 |
PBT PBTCr | 34 | 39 | 2 | 12 | -25 | -12 | -7 | -37 | -36 | -47 | 1 | 13 |
| 14 | 15 | 1 | 4 | -9 | -5 | 1 | -9 | -10 | -11 | 1 | 2 | |
PAT PATCr | 20 | 23 | 1 | 9 | -16 | -7 | -8 | -28 | -26 | -36 | 0 | 12 |
Growth PAT Growth% | 5,472.8 | 14.4 | -96.1 | 835.1 | -292.5 | 59.8 | -27.2 | -233.3 | 8.0 | -39.1 | 99.9 | 132.9 |
NPM NPM% | 2.9 | 3.4 | 0.1 | 1.2 | -3.2 | -1.5 | -1.4 | -5.3 | -9.7 | -54.7 | -0.1 | 35.2 |
| 8.0 | 8.9 | 0.3 | 3.3 | -6.4 | -2.6 | -3.1 | -10.9 | -10.0 | -14.0 | 0.1 | 4.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 716 | 694 | 714 | 725 | 509 | 436 | 612 | 533 | 264 | 65 | 42 | 33 |
Growth Revenue Growth% | 15.6 | -2.9 | 2.9 | 1.5 | -29.8 | -14.4 | 40.3 | -12.9 | -50.3 | -75.3 | -35.8 | -32.4 |
| 633 | 618 | 678 | 672 | 495 | 412 | 585 | 535 | 266 | 101 | 31 | 24 | |
| 82 | 77 | 37 | 53 | 15 | 24 | 27 | -3 | -1 | -36 | 11 | 9 | |
OPM OPM% | 11.5 | 11.0 | 5.1 | 7.4 | 2.9 | 5.5 | 4.4 | -0.5 | -0.5 | -54.9 | 27.1 | 26.8 |
| 6 | 4 | 5 | 2 | 3 | 2 | 6 | 5 | 6 | 28 | 21 | 39 | |
Interest Expense Interest ExpenseCr | 34 | 28 | 26 | 26 | 24 | 23 | 25 | 23 | 26 | 30 | 23 | 26 |
Depreciation DepreciationCr | 21 | 15 | 14 | 17 | 19 | 15 | 16 | 16 | 15 | 9 | 8 | 8 |
PBT PBTCr | 34 | 39 | 2 | 12 | -25 | -12 | -7 | -37 | -36 | -47 | 1 | 13 |
| 14 | 15 | 1 | 4 | -9 | -5 | 1 | -9 | -10 | -11 | 1 | 2 | |
PAT PATCr | 20 | 23 | 1 | 9 | -16 | -7 | -8 | -28 | -26 | -36 | 0 | 12 |
Growth PAT Growth% | 5,472.8 | 14.4 | -96.1 | 835.1 | -292.5 | 59.8 | -27.2 | -233.3 | 8.0 | -39.1 | 99.9 | 132.9 |
NPM NPM% | 2.9 | 3.4 | 0.1 | 1.2 | -3.2 | -1.5 | -1.4 | -5.3 | -9.7 | -54.7 | -0.1 | 35.2 |
| 8.0 | 8.9 | 0.3 | 3.3 | -6.4 | -2.6 | -3.1 | -10.9 | -10.0 | -14.0 | 0.1 | 4.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 |
Reserves ReservesCr | 50 | 69 | 68 | 73 | 56 | 51 | 48 | 21 | -3 | -34 | -36 |
| 233 | 233 | 295 | 262 | 280 | 279 | 320 | 302 | 342 | 169 | 178 | |
| 79 | 64 | 87 | 103 | 87 | 100 | 91 | 60 | 45 | 184 | 203 | |
| 387 | 391 | 475 | 464 | 449 | 455 | 480 | 404 | 405 | 341 | 367 | |
| 232 | 240 | 294 | 259 | 256 | 275 | 310 | 239 | 244 | 176 | 211 | |
| 155 | 151 | 181 | 206 | 193 | 181 | 170 | 165 | 161 | 164 | 155 | |
| 387 | 391 | 475 | 464 | 449 | 455 | 480 | 404 | 405 | 341 | 367 |
| 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 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 |
Reserves ReservesCr | 50 | 69 | 68 | 73 | 56 | 51 | 48 | 21 | -3 | -34 | -36 |
| 233 | 233 | 295 | 262 | 280 | 279 | 320 | 302 | 342 | 169 | 178 | |
| 79 | 64 | 87 | 103 | 87 | 100 | 91 | 60 | 45 | 184 | 203 | |
| 387 | 391 | 475 | 464 | 449 | 455 | 480 | 404 | 405 | 341 | 367 | |
| 232 | 240 | 294 | 259 | 256 | 275 | 310 | 239 | 244 | 176 | 211 | |
| 155 | 151 | 181 | 206 | 193 | 181 | 170 | 165 | 161 | 164 | 155 | |
| 387 | 391 | 475 | 464 | 449 | 455 | 480 | 404 | 405 | 341 | 367 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 61 | 71 | 37 | 26 | 32 | 0 | 21 | 50 | 7 | -2 | -38 | |
| -9 | -15 | -44 | -34 | -8 | -4 | -3 | -3 | 0 | 7 | 18 | |
| -50 | -56 | 9 | 9 | -26 | 4 | -22 | -48 | -7 | -3 | 17 | |
Net Cash Flow Net Cash FlowCr | 2 | 0 | 2 | 0 | -2 | 1 | -4 | 0 | 0 | 2 | -3 |
Free Cash Flow Free Cash FlowCr | 52 | 58 | -5 | -16 | 24 | -3 | 15 | 47 | 6 | -2 | |
CFO To PAT CFO To PAT% | 298.8 | 303.8 | 4,096.0 | 306.4 | -193.9 | -3.6 | -247.4 | -180.3 | -28.3 | 4.9 | 75,520.0 |
CFO To EBITDA CFO To EBITDA% | 74.3 | 92.6 | 102.2 | 48.9 | 217.5 | 1.0 | 76.8 | -1,775.5 | -548.9 | 4.9 | -331.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 61 | 71 | 37 | 26 | 32 | 0 | 21 | 50 | 7 | -2 | -38 | |
| -9 | -15 | -44 | -34 | -8 | -4 | -3 | -3 | 0 | 7 | 18 | |
| -50 | -56 | 9 | 9 | -26 | 4 | -22 | -48 | -7 | -3 | 17 | |
Net Cash Flow Net Cash FlowCr | 2 | 0 | 2 | 0 | -2 | 1 | -4 | 0 | 0 | 2 | -3 |
Free Cash Flow Free Cash FlowCr | 52 | 58 | -5 | -16 | 24 | -3 | 15 | 47 | 6 | -2 | |
CFO To PAT CFO To PAT% | 298.8 | 303.8 | 4,096.0 | 306.4 | -193.9 | -3.6 | -247.4 | -180.3 | -28.3 | 4.9 | 75,520.0 |
CFO To EBITDA CFO To EBITDA% | 74.3 | 92.6 | 102.2 | 48.9 | 217.5 | 1.0 | 76.8 | -1,775.5 | -548.9 | 4.9 | -331.2 |
| 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 | 192 | 232 | 117 | 125 | 44 | 71 | 113 | 59 | 65 | 38 | 33 | 37 |
Price To Earnings Price To Earnings | 9.6 | 9.9 | 126.4 | 14.7 | 105.2 | 3.0 | ||||||
Price To Sales Price To Sales | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.6 | 0.8 | 1.1 |
Price To Book Price To Book | 2.6 | 2.5 | 1.3 | 1.3 | 0.5 | 0.9 | 1.5 | 1.3 | 2.8 | -4.6 | -3.3 | -3.7 |
EV To EBITDA EV To EBITDA | 3.8 | 4.2 | 6.6 | 5.5 | 15.1 | 11.8 | 12.3 | -89.7 | -210.2 | -7.8 | 25.9 | 33.7 |
GPM GPM% | 24.1 | 25.2 | 19.8 | 22.2 | 21.1 | 23.3 | 20.4 | 16.2 | 26.5 | -1.9 | ||
OPM OPM% | 11.5 | 11.0 | 5.1 | 7.4 | 2.9 | 5.5 | 4.4 | -0.5 | -0.5 | -54.9 | 27.1 | 26.8 |
NPM NPM% | 2.9 | 3.4 | 0.1 | 1.2 | -3.2 | -1.5 | -1.4 | -5.3 | -9.7 | -54.7 | -0.1 | 35.2 |
ROCE ROCE% | 33.3 | 33.8 | 11.7 | 14.0 | -0.6 | 3.7 | 5.9 | -5.7 | -4.2 | -7.0 | 9.4 | 9.4 |
ROE ROE% | 27.1 | 24.8 | 1.0 | 8.6 | -20.1 | -8.6 | -11.4 | -60.3 | -112.5 | 425.8 | 0.5 | 0.5 |
ROA ROA% | 5.3 | 6.0 | 0.2 | 1.8 | -3.6 | -1.4 | -1.8 | -6.9 | -6.3 | -10.5 | 0.0 | 0.0 |
| 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 | 192 | 232 | 117 | 125 | 44 | 71 | 113 | 59 | 65 | 38 | 33 | 37 |
Price To Earnings Price To Earnings | 9.6 | 9.9 | 126.4 | 14.7 | 105.2 | 3.0 | ||||||
Price To Sales Price To Sales | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.6 | 0.8 | 1.1 |
Price To Book Price To Book | 2.6 | 2.5 | 1.3 | 1.3 | 0.5 | 0.9 | 1.5 | 1.3 | 2.8 | -4.6 | -3.3 | -3.7 |
EV To EBITDA EV To EBITDA | 3.8 | 4.2 | 6.6 | 5.5 | 15.1 | 11.8 | 12.3 | -89.7 | -210.2 | -7.8 | 25.9 | 33.7 |
GPM GPM% | 24.1 | 25.2 | 19.8 | 22.2 | 21.1 | 23.3 | 20.4 | 16.2 | 26.5 | -1.9 | ||
OPM OPM% | 11.5 | 11.0 | 5.1 | 7.4 | 2.9 | 5.5 | 4.4 | -0.5 | -0.5 | -54.9 | 27.1 | 26.8 |
NPM NPM% | 2.9 | 3.4 | 0.1 | 1.2 | -3.2 | -1.5 | -1.4 | -5.3 | -9.7 | -54.7 | -0.1 | 35.2 |
ROCE ROCE% | 33.3 | 33.8 | 11.7 | 14.0 | -0.6 | 3.7 | 5.9 | -5.7 | -4.2 | -7.0 | 9.4 | 9.4 |
ROE ROE% | 27.1 | 24.8 | 1.0 | 8.6 | -20.1 | -8.6 | -11.4 | -60.3 | -112.5 | 425.8 | 0.5 | 0.5 |
ROA ROA% | 5.3 | 6.0 | 0.2 | 1.8 | -3.6 | -1.4 | -1.8 | -6.9 | -6.3 | -10.5 | 0.0 | 0.0 |
Documents — K G Denim Ltd