| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 200 | 163 | 146 | 154 | 142 | 161 | 152 | 241 | 88 | 34 | 12 | 15 | |
Growth YoY Revenue Growth YoY% | -25.8 | -28.9 | -1.3 | 4.6 | 56.9 | -38.1 | -79.0 | -92.2 | -93.7 | |||
| 192 | 152 | 144 | 162 | 137 | 153 | 142 | 253 | 86 | 33 | 13 | 34 | |
| 8 | 11 | 1 | -9 | 6 | 8 | 10 | -12 | 2 | 1 | -1 | -19 | |
OPM OPM% | 4.2 | 7.0 | 1.0 | -5.8 | 3.9 | 4.9 | 6.8 | -5.2 | 1.8 | 1.9 | -8.7 | -125.4 |
| 0 | 3 | 1 | -1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 1 |
PBT PBTCr | 7 | 13 | 1 | -11 | 4 | 8 | 10 | -13 | 1 | 0 | -1 | -19 |
| 2 | 4 | 0 | -3 | 1 | 3 | 3 | -5 | 0 | 0 | 0 | 0 | |
| 5 | 9 | 1 | -8 | 3 | 5 | 6 | -8 | 1 | 0 | -1 | -19 | |
Growth YoY PAT Growth YoY% | -340.9 | -37.4 | -47.7 | 518.3 | -7.3 | -82.1 | -105.3 | -113.4 | -121.6 | |||
NPM NPM% | 2.5 | 5.8 | 0.7 | -5.1 | 2.2 | 3.1 | 4.2 | -3.5 | 0.7 | -0.8 | -7.3 | -120.9 |
| 2.6 | 4.5 | 0.5 | -3.7 | 1.5 | 2.3 | 2.6 | -3.3 | 0.2 | -0.1 | -0.2 | -2.3 |
| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 200 | 163 | 146 | 154 | 142 | 161 | 152 | 241 | 88 | 34 | 12 | 15 | |
Growth YoY Revenue Growth YoY% | -25.8 | -28.9 | -1.3 | 4.6 | 56.9 | -38.1 | -79.0 | -92.2 | -93.7 | |||
| 192 | 152 | 144 | 162 | 137 | 153 | 142 | 253 | 86 | 33 | 13 | 34 | |
| 8 | 11 | 1 | -9 | 6 | 8 | 10 | -12 | 2 | 1 | -1 | -19 | |
OPM OPM% | 4.2 | 7.0 | 1.0 | -5.8 | 3.9 | 4.9 | 6.8 | -5.2 | 1.8 | 1.9 | -8.7 | -125.4 |
| 0 | 3 | 1 | -1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 1 |
PBT PBTCr | 7 | 13 | 1 | -11 | 4 | 8 | 10 | -13 | 1 | 0 | -1 | -19 |
| 2 | 4 | 0 | -3 | 1 | 3 | 3 | -5 | 0 | 0 | 0 | 0 | |
| 5 | 9 | 1 | -8 | 3 | 5 | 6 | -8 | 1 | 0 | -1 | -19 | |
Growth YoY PAT Growth YoY% | -340.9 | -37.4 | -47.7 | 518.3 | -7.3 | -82.1 | -105.3 | -113.4 | -121.6 | |||
NPM NPM% | 2.5 | 5.8 | 0.7 | -5.1 | 2.2 | 3.1 | 4.2 | -3.5 | 0.7 | -0.8 | -7.3 | -120.9 |
| 2.6 | 4.5 | 0.5 | -3.7 | 1.5 | 2.3 | 2.6 | -3.3 | 0.2 | -0.1 | -0.2 | -2.3 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Revenue RevenueCr | 390 | 662 | 696 | 149 |
Growth Revenue Growth% | 69.9 | 5.1 | -78.6 | |
| 376 | 650 | 685 | 167 | |
| 13 | 12 | 11 | -18 | |
OPM OPM% | 3.4 | 1.9 | 1.6 | -12.1 |
| 0 | 4 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 1 | 2 |
Depreciation DepreciationCr | 3 | 3 | 3 | 2 |
PBT PBTCr | 9 | 11 | 8 | -19 |
| 3 | 3 | 2 | 0 | |
PAT PATCr | 6 | 8 | 6 | -19 |
Growth PAT Growth% | 23.9 | -20.4 | -407.4 | |
NPM NPM% | 1.6 | 1.2 | 0.9 | -12.8 |
| 4.0 | 4.6 | 2.5 | -4.5 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Revenue RevenueCr | 390 | 662 | 696 | 149 |
Growth Revenue Growth% | 69.9 | 5.1 | -78.6 | |
| 376 | 650 | 685 | 167 | |
| 13 | 12 | 11 | -18 | |
OPM OPM% | 3.4 | 1.9 | 1.6 | -12.1 |
| 0 | 4 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 1 | 2 |
Depreciation DepreciationCr | 3 | 3 | 3 | 2 |
PBT PBTCr | 9 | 11 | 8 | -19 |
| 3 | 3 | 2 | 0 | |
PAT PATCr | 6 | 8 | 6 | -19 |
Growth PAT Growth% | 23.9 | -20.4 | -407.4 | |
NPM NPM% | 1.6 | 1.2 | 0.9 | -12.8 |
| 4.0 | 4.6 | 2.5 | -4.5 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 16 | 21 | 29 | 42 |
Reserves ReservesCr | 31 | 8 | 59 | 42 |
| 77 | 141 | 187 | 61 | |
| 8 | 1 | 0 | 0 | |
| 184 | 215 | 290 | 145 | |
| 165 | 200 | 279 | 142 | |
| 19 | 16 | 11 | 3 | |
| 184 | 215 | 290 | 145 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 16 | 21 | 29 | 42 |
Reserves ReservesCr | 31 | 8 | 59 | 42 |
| 77 | 141 | 187 | 61 | |
| 8 | 1 | 0 | 0 | |
| 184 | 215 | 290 | 145 | |
| 165 | 200 | 279 | 142 | |
| 19 | 16 | 11 | 3 | |
| 184 | 215 | 290 | 145 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -3 | 8 | -19 | -5 | |
| -5 | 0 | 2 | 6 | |
| 40 | -44 | 18 | -1 | |
Net Cash Flow Net Cash FlowCr | 32 | -36 | 1 | 0 |
Free Cash Flow Free Cash FlowCr | -8 | 7 | -17 | |
CFO To PAT CFO To PAT% | -52.5 | 97.1 | -305.2 | 25.0 |
CFO To EBITDA CFO To EBITDA% | -24.6 | 60.9 | -166.5 | 26.5 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -3 | 8 | -19 | -5 | |
| -5 | 0 | 2 | 6 | |
| 40 | -44 | 18 | -1 | |
Net Cash Flow Net Cash FlowCr | 32 | -36 | 1 | 0 |
Free Cash Flow Free Cash FlowCr | -8 | 7 | -17 | |
CFO To PAT CFO To PAT% | -52.5 | 97.1 | -305.2 | 25.0 |
CFO To EBITDA CFO To EBITDA% | -24.6 | 60.9 | -166.5 | 26.5 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 651 | 1,279 | 607 | 76 | 79 |
Price To Earnings Price To Earnings | 103.6 | 148.6 | 73.5 | -4.0 | |
Price To Sales Price To Sales | 1.7 | 1.9 | 0.9 | 0.5 | 0.5 |
Price To Book Price To Book | 13.9 | 40.0 | 5.2 | 0.9 | 1.0 |
EV To EBITDA EV To EBITDA | 46.4 | 102.8 | 52.9 | -3.9 | -4.0 |
GPM GPM% | 5.2 | 3.5 | 3.0 | ||
OPM OPM% | 3.4 | 1.9 | 1.6 | -12.1 | -12.1 |
NPM NPM% | 1.6 | 1.2 | 0.9 | -12.8 | -12.8 |
ROCE ROCE% | 17.5 | 39.3 | 10.6 | -20.8 | -20.8 |
ROE ROE% | 13.4 | 26.9 | 7.1 | -22.8 | -22.8 |
ROA ROA% | 3.4 | 3.6 | 2.1 | -13.2 | -13.2 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 651 | 1,279 | 607 | 76 | 79 |
Price To Earnings Price To Earnings | 103.6 | 148.6 | 73.5 | -4.0 | |
Price To Sales Price To Sales | 1.7 | 1.9 | 0.9 | 0.5 | 0.5 |
Price To Book Price To Book | 13.9 | 40.0 | 5.2 | 0.9 | 1.0 |
EV To EBITDA EV To EBITDA | 46.4 | 102.8 | 52.9 | -3.9 | -4.0 |
GPM GPM% | 5.2 | 3.5 | 3.0 | ||
OPM OPM% | 3.4 | 1.9 | 1.6 | -12.1 | -12.1 |
NPM NPM% | 1.6 | 1.2 | 0.9 | -12.8 | -12.8 |
ROCE ROCE% | 17.5 | 39.3 | 10.6 | -20.8 | -20.8 |
ROE ROE% | 13.4 | 26.9 | 7.1 | -22.8 | -22.8 |
ROA ROA% | 3.4 | 3.6 | 2.1 | -13.2 | -13.2 |
Documents — K&R Rail Engineering Ltd