| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 145 | 120 | 102 | 120 | 157 | 121 | 124 | 86 | 109 | 100 | 88 | 88 | |
Growth YoY Revenue Growth YoY% | 67.0 | 80.3 | 20.9 | -1.5 | 8.6 | 1.3 | 21.7 | -28.2 | -30.8 | -17.5 | -28.4 | 2.9 |
| 137 | 116 | 102 | 116 | 156 | 114 | 118 | 86 | 108 | 95 | 89 | 88 | |
| 8 | 4 | -1 | 4 | 1 | 7 | 6 | 0 | 1 | 4 | 0 | 1 | |
OPM OPM% | 5.3 | 3.2 | -0.5 | 3.1 | 0.7 | 6.0 | 4.7 | -0.1 | 0.8 | 4.5 | -0.3 | 0.9 |
| 2 | 2 | 2 | 1 | 2 | 1 | 3 | 3 | 8 | 2 | 2 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
PBT PBTCr | 9 | 5 | 0 | 4 | 2 | 6 | 7 | 2 | 8 | 5 | 0 | 3 |
| 2 | 1 | 1 | -1 | 2 | 2 | 3 | 0 | 1 | 1 | -1 | 0 | |
| 6 | 4 | -1 | 5 | 0 | 5 | 4 | 2 | 7 | 4 | 1 | 3 | |
Growth YoY PAT Growth YoY% | -6.3 | -10.3 | -161.5 | 48.5 | -104.8 | 24.5 | 586.4 | -64.5 | 2,423.3 | -5.5 | -66.1 | 90.2 |
NPM NPM% | 4.3 | 3.1 | -0.9 | 3.8 | -0.2 | 3.8 | 3.5 | 1.9 | 6.4 | 4.3 | 1.6 | 3.5 |
| 2.3 | 1.3 | -0.3 | 1.6 | -0.1 | 1.6 | 1.5 | 0.6 | 2.4 | 1.5 | 0.5 | 1.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 145 | 120 | 102 | 120 | 157 | 121 | 124 | 86 | 109 | 100 | 88 | 88 | |
Growth YoY Revenue Growth YoY% | 67.0 | 80.3 | 20.9 | -1.5 | 8.6 | 1.3 | 21.7 | -28.2 | -30.8 | -17.5 | -28.4 | 2.9 |
| 137 | 116 | 102 | 116 | 156 | 114 | 118 | 86 | 108 | 95 | 89 | 88 | |
| 8 | 4 | -1 | 4 | 1 | 7 | 6 | 0 | 1 | 4 | 0 | 1 | |
OPM OPM% | 5.3 | 3.2 | -0.5 | 3.1 | 0.7 | 6.0 | 4.7 | -0.1 | 0.8 | 4.5 | -0.3 | 0.9 |
| 2 | 2 | 2 | 1 | 2 | 1 | 3 | 3 | 8 | 2 | 2 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
PBT PBTCr | 9 | 5 | 0 | 4 | 2 | 6 | 7 | 2 | 8 | 5 | 0 | 3 |
| 2 | 1 | 1 | -1 | 2 | 2 | 3 | 0 | 1 | 1 | -1 | 0 | |
| 6 | 4 | -1 | 5 | 0 | 5 | 4 | 2 | 7 | 4 | 1 | 3 | |
Growth YoY PAT Growth YoY% | -6.3 | -10.3 | -161.5 | 48.5 | -104.8 | 24.5 | 586.4 | -64.5 | 2,423.3 | -5.5 | -66.1 | 90.2 |
NPM NPM% | 4.3 | 3.1 | -0.9 | 3.8 | -0.2 | 3.8 | 3.5 | 1.9 | 6.4 | 4.3 | 1.6 | 3.5 |
| 2.3 | 1.3 | -0.3 | 1.6 | -0.1 | 1.6 | 1.5 | 0.6 | 2.4 | 1.5 | 0.5 | 1.1 |
| 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 | 461 | 566 | 459 | 642 | 396 | 470 | 892 | 319 | 488 | 522 | 383 | 386 |
Growth Revenue Growth% | -21.7 | 22.9 | -18.8 | 39.7 | -38.2 | 18.6 | 89.8 | -64.3 | 53.1 | 7.0 | -26.6 | -21.0 |
| 446 | 549 | 449 | 616 | 386 | 461 | 856 | 299 | 474 | 504 | 378 | 380 | |
| 14 | 17 | 11 | 26 | 11 | 9 | 36 | 19 | 14 | 18 | 5 | 6 | |
OPM OPM% | 3.1 | 3.0 | 2.3 | 4.1 | 2.7 | 1.9 | 4.0 | 6.1 | 2.8 | 3.4 | 1.3 | 1.5 |
| 2 | 8 | 3 | 5 | 4 | 7 | 9 | 5 | 8 | 7 | 15 | 16 | |
Interest Expense Interest ExpenseCr | 8 | 7 | 5 | 6 | 3 | 2 | 5 | 1 | 2 | 3 | 2 | 3 |
Depreciation DepreciationCr | 4 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 |
PBT PBTCr | 4 | 15 | 7 | 22 | 8 | 11 | 36 | 21 | 18 | 19 | 16 | 17 |
| 1 | 3 | 3 | 5 | 3 | 3 | 13 | 5 | 5 | 6 | 1 | 1 | |
PAT PATCr | 3 | 12 | 4 | 16 | 5 | 8 | 24 | 16 | 12 | 13 | 14 | 16 |
Growth PAT Growth% | -60.4 | 293.2 | -68.0 | 331.4 | -66.7 | 52.2 | 187.9 | -33.6 | -23.3 | 8.9 | 9.3 | 55.6 |
NPM NPM% | 0.7 | 2.1 | 0.8 | 2.5 | 1.4 | 1.8 | 2.7 | 4.9 | 2.5 | 2.5 | 3.8 | 4.1 |
| 1.0 | 4.0 | 1.3 | 5.6 | 1.9 | 2.8 | 8.1 | 5.4 | 4.1 | 4.5 | 4.9 | 5.4 |
| 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 | 461 | 566 | 459 | 642 | 396 | 470 | 892 | 319 | 488 | 522 | 383 | 386 |
Growth Revenue Growth% | -21.7 | 22.9 | -18.8 | 39.7 | -38.2 | 18.6 | 89.8 | -64.3 | 53.1 | 7.0 | -26.6 | -21.0 |
| 446 | 549 | 449 | 616 | 386 | 461 | 856 | 299 | 474 | 504 | 378 | 380 | |
| 14 | 17 | 11 | 26 | 11 | 9 | 36 | 19 | 14 | 18 | 5 | 6 | |
OPM OPM% | 3.1 | 3.0 | 2.3 | 4.1 | 2.7 | 1.9 | 4.0 | 6.1 | 2.8 | 3.4 | 1.3 | 1.5 |
| 2 | 8 | 3 | 5 | 4 | 7 | 9 | 5 | 8 | 7 | 15 | 16 | |
Interest Expense Interest ExpenseCr | 8 | 7 | 5 | 6 | 3 | 2 | 5 | 1 | 2 | 3 | 2 | 3 |
Depreciation DepreciationCr | 4 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 |
PBT PBTCr | 4 | 15 | 7 | 22 | 8 | 11 | 36 | 21 | 18 | 19 | 16 | 17 |
| 1 | 3 | 3 | 5 | 3 | 3 | 13 | 5 | 5 | 6 | 1 | 1 | |
PAT PATCr | 3 | 12 | 4 | 16 | 5 | 8 | 24 | 16 | 12 | 13 | 14 | 16 |
Growth PAT Growth% | -60.4 | 293.2 | -68.0 | 331.4 | -66.7 | 52.2 | 187.9 | -33.6 | -23.3 | 8.9 | 9.3 | 55.6 |
NPM NPM% | 0.7 | 2.1 | 0.8 | 2.5 | 1.4 | 1.8 | 2.7 | 4.9 | 2.5 | 2.5 | 3.8 | 4.1 |
| 1.0 | 4.0 | 1.3 | 5.6 | 1.9 | 2.8 | 8.1 | 5.4 | 4.1 | 4.5 | 4.9 | 5.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 89 | 105 | 106 | 121 | 123 | 131 | 155 | 171 | 184 | 195 | 210 |
| 59 | 62 | 71 | 37 | 50 | 60 | 81 | 21 | 25 | 25 | 42 | |
| 12 | 7 | 3 | 11 | 2 | 2 | 6 | 5 | 6 | 6 | 4 | |
| 165 | 180 | 186 | 175 | 180 | 199 | 248 | 203 | 221 | 232 | 262 | |
| 91 | 96 | 99 | 96 | 126 | 142 | 187 | 152 | 155 | 156 | 163 | |
| 74 | 84 | 87 | 79 | 55 | 57 | 61 | 51 | 66 | 76 | 99 | |
| 165 | 180 | 186 | 175 | 180 | 199 | 248 | 203 | 221 | 232 | 262 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 89 | 105 | 106 | 121 | 123 | 131 | 155 | 171 | 184 | 195 | 210 |
| 59 | 62 | 71 | 37 | 50 | 60 | 81 | 21 | 25 | 25 | 42 | |
| 12 | 7 | 3 | 11 | 2 | 2 | 6 | 5 | 6 | 6 | 4 | |
| 165 | 180 | 186 | 175 | 180 | 199 | 248 | 203 | 221 | 232 | 262 | |
| 91 | 96 | 99 | 96 | 126 | 142 | 187 | 152 | 155 | 156 | 163 | |
| 74 | 84 | 87 | 79 | 55 | 57 | 61 | 51 | 66 | 76 | 99 | |
| 165 | 180 | 186 | 175 | 180 | 199 | 248 | 203 | 221 | 232 | 262 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 47 | -1 | -4 | 32 | -14 | -19 | 14 | 88 | -36 | 20 | -5 | |
| -4 | 5 | 1 | 9 | 11 | 1 | -6 | -36 | 32 | -8 | -23 | |
| -47 | -2 | 1 | -43 | 5 | 13 | 9 | -55 | -1 | -7 | 25 | |
Net Cash Flow Net Cash FlowCr | -3 | 3 | -1 | -1 | 3 | -4 | 17 | -2 | -5 | 5 | -3 |
Free Cash Flow Free Cash FlowCr | 47 | 0 | -4 | 32 | -14 | -19 | 14 | 88 | -37 | 18 | |
CFO To PAT CFO To PAT% | 1,584.8 | -5.7 | -100.3 | 199.9 | -252.5 | -226.9 | 60.8 | 561.6 | -299.8 | 154.3 | -31.6 |
CFO To EBITDA CFO To EBITDA% | 333.9 | -4.0 | -35.1 | 124.3 | -127.1 | -203.5 | 40.2 | 455.4 | -264.8 | 113.5 | -92.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 47 | -1 | -4 | 32 | -14 | -19 | 14 | 88 | -36 | 20 | -5 | |
| -4 | 5 | 1 | 9 | 11 | 1 | -6 | -36 | 32 | -8 | -23 | |
| -47 | -2 | 1 | -43 | 5 | 13 | 9 | -55 | -1 | -7 | 25 | |
Net Cash Flow Net Cash FlowCr | -3 | 3 | -1 | -1 | 3 | -4 | 17 | -2 | -5 | 5 | -3 |
Free Cash Flow Free Cash FlowCr | 47 | 0 | -4 | 32 | -14 | -19 | 14 | 88 | -37 | 18 | |
CFO To PAT CFO To PAT% | 1,584.8 | -5.7 | -100.3 | 199.9 | -252.5 | -226.9 | 60.8 | 561.6 | -299.8 | 154.3 | -31.6 |
CFO To EBITDA CFO To EBITDA% | 333.9 | -4.0 | -35.1 | 124.3 | -127.1 | -203.5 | 40.2 | 455.4 | -264.8 | 113.5 | -92.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 29 | 74 | 59 | 60 | 25 | 40 | 85 | 71 | 144 | 90 | 111 | 116 |
Price To Earnings Price To Earnings | 10.5 | 6.3 | 15.8 | 3.7 | 4.6 | 4.9 | 3.6 | 4.5 | 11.9 | 6.8 | 7.7 | 7.3 |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 |
Price To Book Price To Book | 0.3 | 0.7 | 0.5 | 0.5 | 0.2 | 0.3 | 0.5 | 0.4 | 0.8 | 0.5 | 0.5 | 0.5 |
EV To EBITDA EV To EBITDA | 5.8 | 7.4 | 10.9 | 3.4 | 4.8 | 9.3 | 3.5 | 3.1 | 10.3 | 4.3 | 25.7 | 22.4 |
GPM GPM% | 8.3 | 7.3 | 7.3 | 9.4 | 8.4 | 9.3 | 12.2 | 13.4 | 8.0 | 10.4 | ||
OPM OPM% | 3.1 | 3.0 | 2.3 | 4.1 | 2.7 | 1.9 | 4.0 | 6.1 | 2.8 | 3.4 | 1.3 | 1.5 |
NPM NPM% | 0.7 | 2.1 | 0.8 | 2.5 | 1.4 | 1.8 | 2.7 | 4.9 | 2.5 | 2.5 | 3.8 | 4.1 |
ROCE ROCE% | 8.1 | 12.7 | 6.4 | 16.9 | 6.9 | 7.3 | 18.6 | 11.9 | 9.7 | 10.7 | 7.3 | 7.3 |
ROE ROE% | 3.2 | 10.6 | 3.4 | 12.7 | 4.2 | 6.0 | 14.7 | 8.9 | 6.4 | 6.5 | 6.7 | 6.7 |
ROA ROA% | 1.8 | 6.5 | 2.0 | 9.3 | 3.0 | 4.1 | 9.6 | 7.7 | 5.5 | 5.7 | 5.5 | 5.5 |
| 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 | 29 | 74 | 59 | 60 | 25 | 40 | 85 | 71 | 144 | 90 | 111 | 116 |
Price To Earnings Price To Earnings | 10.5 | 6.3 | 15.8 | 3.7 | 4.6 | 4.9 | 3.6 | 4.5 | 11.9 | 6.8 | 7.7 | 7.3 |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 |
Price To Book Price To Book | 0.3 | 0.7 | 0.5 | 0.5 | 0.2 | 0.3 | 0.5 | 0.4 | 0.8 | 0.5 | 0.5 | 0.5 |
EV To EBITDA EV To EBITDA | 5.8 | 7.4 | 10.9 | 3.4 | 4.8 | 9.3 | 3.5 | 3.1 | 10.3 | 4.3 | 25.7 | 22.4 |
GPM GPM% | 8.3 | 7.3 | 7.3 | 9.4 | 8.4 | 9.3 | 12.2 | 13.4 | 8.0 | 10.4 | ||
OPM OPM% | 3.1 | 3.0 | 2.3 | 4.1 | 2.7 | 1.9 | 4.0 | 6.1 | 2.8 | 3.4 | 1.3 | 1.5 |
NPM NPM% | 0.7 | 2.1 | 0.8 | 2.5 | 1.4 | 1.8 | 2.7 | 4.9 | 2.5 | 2.5 | 3.8 | 4.1 |
ROCE ROCE% | 8.1 | 12.7 | 6.4 | 16.9 | 6.9 | 7.3 | 18.6 | 11.9 | 9.7 | 10.7 | 7.3 | 7.3 |
ROE ROE% | 3.2 | 10.6 | 3.4 | 12.7 | 4.2 | 6.0 | 14.7 | 8.9 | 6.4 | 6.5 | 6.7 | 6.7 |
ROA ROA% | 1.8 | 6.5 | 2.0 | 9.3 | 3.0 | 4.1 | 9.6 | 7.7 | 5.5 | 5.7 | 5.5 | 5.5 |
Documents — Lahoti Overseas Ltd