| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 23 | 23 | 25 | 20 | 18 | 20 | 24 | 21 | 20 | 24 | 22 | |
Growth YoY Revenue Growth YoY% | -22.7 | 20.7 | 21.9 | 29.1 | 9.6 | -21.1 | -14.5 | -4.9 | 3.6 | 11.9 | 22.9 | -6.3 |
| 18 | 21 | 21 | 22 | 18 | 16 | 18 | 21 | 18 | 18 | 21 | 19 | |
| 1 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 3 | |
OPM OPM% | 4.7 | 9.4 | 9.5 | 10.8 | 10.0 | 10.7 | 10.1 | 11.3 | 14.8 | 13.2 | 15.0 | 12.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 7 | 3 |
| 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | |
| 0 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 6 | 2 | |
Growth YoY PAT Growth YoY% | -49.2 | 964.7 | -35.4 | 52.2 | 272.7 | -17.7 | 39.4 | 18.3 | 45.5 | 45.5 | 296.6 | -3.4 |
NPM NPM% | 1.8 | 6.4 | 4.5 | 7.0 | 6.1 | 6.7 | 7.3 | 8.8 | 8.5 | 8.7 | 23.6 | 9.0 |
| 0.3 | 1.4 | 1.0 | 1.6 | 1.1 | 1.1 | 1.3 | 1.9 | 1.6 | 1.6 | 5.3 | 1.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 23 | 23 | 25 | 20 | 18 | 20 | 24 | 21 | 20 | 24 | 22 | |
Growth YoY Revenue Growth YoY% | -22.7 | 20.7 | 21.9 | 29.1 | 9.6 | -21.1 | -14.5 | -4.9 | 3.6 | 11.9 | 22.9 | -6.3 |
| 18 | 21 | 21 | 22 | 18 | 16 | 18 | 21 | 18 | 18 | 21 | 19 | |
| 1 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 3 | |
OPM OPM% | 4.7 | 9.4 | 9.5 | 10.8 | 10.0 | 10.7 | 10.1 | 11.3 | 14.8 | 13.2 | 15.0 | 12.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 7 | 3 |
| 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | |
| 0 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 6 | 2 | |
Growth YoY PAT Growth YoY% | -49.2 | 964.7 | -35.4 | 52.2 | 272.7 | -17.7 | 39.4 | 18.3 | 45.5 | 45.5 | 296.6 | -3.4 |
NPM NPM% | 1.8 | 6.4 | 4.5 | 7.0 | 6.1 | 6.7 | 7.3 | 8.8 | 8.5 | 8.7 | 23.6 | 9.0 |
| 0.3 | 1.4 | 1.0 | 1.6 | 1.1 | 1.1 | 1.3 | 1.9 | 1.6 | 1.6 | 5.3 | 1.8 |
| 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 | 12 | 6 | 29 | 55 | 51 | 40 | 67 | 81 | 84 | 83 | 89 | 88 |
Growth Revenue Growth% | -53.7 | -51.2 | 384.9 | 88.9 | -7.7 | -20.5 | 66.2 | 20.4 | 3.4 | -1.0 | 7.9 | 7.2 |
| 13 | 8 | 26 | 48 | 43 | 34 | 61 | 77 | 77 | 74 | 77 | 76 | |
| 0 | -2 | 3 | 7 | 7 | 6 | 7 | 4 | 7 | 8 | 12 | 12 | |
OPM OPM% | -1.8 | -39.8 | 9.3 | 13.3 | 14.6 | 15.8 | 9.8 | 4.9 | 8.2 | 10.1 | 13.6 | 13.9 |
| 1 | 0 | 0 | -1 | 0 | 0 | 1 | 1 | 1 | 1 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | -2 | -4 | 1 | 4 | 6 | 4 | 5 | 2 | 5 | 8 | 15 | 15 |
| 0 | 0 | 0 | 2 | 1 | 1 | 2 | 0 | 1 | 2 | 3 | 3 | |
PAT PATCr | -1 | -4 | 0 | 2 | 5 | 4 | 4 | 2 | 4 | 6 | 11 | 11 |
Growth PAT Growth% | -205.6 | -230.4 | 111.5 | 389.6 | 119.6 | -21.6 | 4.9 | -56.2 | 142.6 | 41.3 | 101.8 | 89.6 |
NPM NPM% | -9.1 | -61.5 | 1.5 | 3.8 | 9.0 | 8.8 | 5.6 | 2.0 | 4.8 | 6.8 | 12.7 | 12.9 |
| -1.0 | -3.4 | 0.3 | 1.9 | 4.1 | 3.3 | 3.4 | 1.5 | 3.6 | 5.2 | 10.4 | 10.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 12 | 6 | 29 | 55 | 51 | 40 | 67 | 81 | 84 | 83 | 89 | 88 |
Growth Revenue Growth% | -53.7 | -51.2 | 384.9 | 88.9 | -7.7 | -20.5 | 66.2 | 20.4 | 3.4 | -1.0 | 7.9 | 7.2 |
| 13 | 8 | 26 | 48 | 43 | 34 | 61 | 77 | 77 | 74 | 77 | 76 | |
| 0 | -2 | 3 | 7 | 7 | 6 | 7 | 4 | 7 | 8 | 12 | 12 | |
OPM OPM% | -1.8 | -39.8 | 9.3 | 13.3 | 14.6 | 15.8 | 9.8 | 4.9 | 8.2 | 10.1 | 13.6 | 13.9 |
| 1 | 0 | 0 | -1 | 0 | 0 | 1 | 1 | 1 | 1 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | -2 | -4 | 1 | 4 | 6 | 4 | 5 | 2 | 5 | 8 | 15 | 15 |
| 0 | 0 | 0 | 2 | 1 | 1 | 2 | 0 | 1 | 2 | 3 | 3 | |
PAT PATCr | -1 | -4 | 0 | 2 | 5 | 4 | 4 | 2 | 4 | 6 | 11 | 11 |
Growth PAT Growth% | -205.6 | -230.4 | 111.5 | 389.6 | 119.6 | -21.6 | 4.9 | -56.2 | 142.6 | 41.3 | 101.8 | 89.6 |
NPM NPM% | -9.1 | -61.5 | 1.5 | 3.8 | 9.0 | 8.8 | 5.6 | 2.0 | 4.8 | 6.8 | 12.7 | 12.9 |
| -1.0 | -3.4 | 0.3 | 1.9 | 4.1 | 3.3 | 3.4 | 1.5 | 3.6 | 5.2 | 10.4 | 10.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 12 | 9 | 9 | 11 | 16 | 19 | 23 | 24 | 28 | 31 | 41 |
| 9 | 6 | 12 | 16 | 13 | 10 | 16 | 8 | 10 | 11 | 14 | |
| 1 | 1 | 1 | 2 | 3 | 2 | 2 | 2 | 2 | 3 | 3 | |
| 34 | 27 | 33 | 40 | 43 | 42 | 52 | 45 | 52 | 56 | 69 | |
| 12 | 9 | 15 | 21 | 23 | 23 | 34 | 28 | 35 | 40 | 50 | |
| 21 | 19 | 18 | 19 | 21 | 19 | 18 | 17 | 16 | 15 | 18 | |
| 34 | 27 | 33 | 40 | 43 | 42 | 52 | 45 | 52 | 56 | 69 |
| 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 | 11 | 11 | 11 |
Reserves ReservesCr | 12 | 9 | 9 | 11 | 16 | 19 | 23 | 24 | 28 | 31 | 41 |
| 9 | 6 | 12 | 16 | 13 | 10 | 16 | 8 | 10 | 11 | 14 | |
| 1 | 1 | 1 | 2 | 3 | 2 | 2 | 2 | 2 | 3 | 3 | |
| 34 | 27 | 33 | 40 | 43 | 42 | 52 | 45 | 52 | 56 | 69 | |
| 12 | 9 | 15 | 21 | 23 | 23 | 34 | 28 | 35 | 40 | 50 | |
| 21 | 19 | 18 | 19 | 21 | 19 | 18 | 17 | 16 | 15 | 18 | |
| 34 | 27 | 33 | 40 | 43 | 42 | 52 | 45 | 52 | 56 | 69 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | 4 | 0 | 4 | 4 | 6 | -5 | 7 | 1 | 5 | 2 | |
| -1 | 0 | 0 | -3 | -3 | 0 | 0 | -1 | 0 | -1 | -1 | |
| -1 | 0 | -1 | -1 | 1 | -2 | 0 | -1 | 0 | -2 | -3 | |
Net Cash Flow Net Cash FlowCr | -3 | 4 | -2 | 0 | 2 | 4 | -5 | 6 | 0 | 2 | -2 |
Free Cash Flow Free Cash FlowCr | 0 | 4 | 0 | 2 | -2 | 6 | -8 | 7 | 0 | 4 | 5 |
CFO To PAT CFO To PAT% | 45.7 | -114.0 | 25.1 | 201.3 | 85.7 | 155.8 | -125.0 | 449.7 | 12.9 | 91.4 | 15.7 |
CFO To EBITDA CFO To EBITDA% | 228.5 | -176.3 | 3.9 | 57.1 | 52.6 | 87.2 | -71.1 | 185.4 | 7.5 | 61.6 | 14.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | 4 | 0 | 4 | 4 | 6 | -5 | 7 | 1 | 5 | 2 | |
| -1 | 0 | 0 | -3 | -3 | 0 | 0 | -1 | 0 | -1 | -1 | |
| -1 | 0 | -1 | -1 | 1 | -2 | 0 | -1 | 0 | -2 | -3 | |
Net Cash Flow Net Cash FlowCr | -3 | 4 | -2 | 0 | 2 | 4 | -5 | 6 | 0 | 2 | -2 |
Free Cash Flow Free Cash FlowCr | 0 | 4 | 0 | 2 | -2 | 6 | -8 | 7 | 0 | 4 | 5 |
CFO To PAT CFO To PAT% | 45.7 | -114.0 | 25.1 | 201.3 | 85.7 | 155.8 | -125.0 | 449.7 | 12.9 | 91.4 | 15.7 |
CFO To EBITDA CFO To EBITDA% | 228.5 | -176.3 | 3.9 | 57.1 | 52.6 | 87.2 | -71.1 | 185.4 | 7.5 | 61.6 | 14.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 21 | 75 | 40 | 42 | 20 | 42 | 48 | 43 | 93 | 81 | 122 | 145 |
Price To Earnings Price To Earnings | 94.9 | 20.2 | 4.3 | 11.8 | 12.7 | 26.2 | 23.3 | 14.4 | 10.8 | 12.9 | ||
Price To Sales Price To Sales | 1.6 | 12.2 | 1.4 | 0.8 | 0.4 | 1.0 | 0.7 | 0.5 | 1.1 | 1.0 | 1.4 | 1.7 |
Price To Book Price To Book | 0.9 | 3.8 | 2.0 | 1.9 | 0.7 | 1.4 | 1.4 | 1.2 | 2.4 | 1.9 | 2.4 | 2.8 |
EV To EBITDA EV To EBITDA | -118.7 | -32.6 | 16.2 | 6.2 | 3.1 | 6.3 | 7.8 | 10.2 | 13.2 | 9.1 | 9.8 | 11.6 |
GPM GPM% | 32.5 | 32.4 | 22.9 | 21.5 | 24.3 | 29.4 | 19.2 | 13.1 | 17.4 | 19.3 | 22.4 | 22.4 |
OPM OPM% | -1.8 | -39.8 | 9.3 | 13.3 | 14.6 | 15.8 | 9.8 | 4.9 | 8.2 | 10.1 | 13.6 | 13.9 |
NPM NPM% | -9.1 | -61.5 | 1.5 | 3.8 | 9.0 | 8.8 | 5.6 | 2.0 | 4.8 | 6.8 | 12.7 | 12.9 |
ROCE ROCE% | -1.8 | -14.7 | 7.0 | 18.8 | 20.1 | 16.9 | 15.4 | 8.8 | 15.7 | 19.8 | 29.4 | 29.4 |
ROE ROE% | -4.8 | -18.8 | 2.1 | 9.4 | 17.2 | 12.0 | 11.2 | 4.7 | 10.2 | 13.3 | 22.1 | 22.1 |
ROA ROA% | -3.3 | -13.5 | 1.3 | 5.3 | 10.6 | 8.6 | 7.3 | 3.7 | 7.7 | 10.2 | 16.6 | 16.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 21 | 75 | 40 | 42 | 20 | 42 | 48 | 43 | 93 | 81 | 122 | 145 |
Price To Earnings Price To Earnings | 94.9 | 20.2 | 4.3 | 11.8 | 12.7 | 26.2 | 23.3 | 14.4 | 10.8 | 12.9 | ||
Price To Sales Price To Sales | 1.6 | 12.2 | 1.4 | 0.8 | 0.4 | 1.0 | 0.7 | 0.5 | 1.1 | 1.0 | 1.4 | 1.7 |
Price To Book Price To Book | 0.9 | 3.8 | 2.0 | 1.9 | 0.7 | 1.4 | 1.4 | 1.2 | 2.4 | 1.9 | 2.4 | 2.8 |
EV To EBITDA EV To EBITDA | -118.7 | -32.6 | 16.2 | 6.2 | 3.1 | 6.3 | 7.8 | 10.2 | 13.2 | 9.1 | 9.8 | 11.6 |
GPM GPM% | 32.5 | 32.4 | 22.9 | 21.5 | 24.3 | 29.4 | 19.2 | 13.1 | 17.4 | 19.3 | 22.4 | 22.4 |
OPM OPM% | -1.8 | -39.8 | 9.3 | 13.3 | 14.6 | 15.8 | 9.8 | 4.9 | 8.2 | 10.1 | 13.6 | 13.9 |
NPM NPM% | -9.1 | -61.5 | 1.5 | 3.8 | 9.0 | 8.8 | 5.6 | 2.0 | 4.8 | 6.8 | 12.7 | 12.9 |
ROCE ROCE% | -1.8 | -14.7 | 7.0 | 18.8 | 20.1 | 16.9 | 15.4 | 8.8 | 15.7 | 19.8 | 29.4 | 29.4 |
ROE ROE% | -4.8 | -18.8 | 2.1 | 9.4 | 17.2 | 12.0 | 11.2 | 4.7 | 10.2 | 13.3 | 22.1 | 22.1 |
ROA ROA% | -3.3 | -13.5 | 1.3 | 5.3 | 10.6 | 8.6 | 7.3 | 3.7 | 7.7 | 10.2 | 16.6 | 16.6 |
Documents — Krishanveer Forge Ltd