| Quarter | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 157 | 85 | 65 | 63 | 59 | 85 | 98 | 88 | 89 | 88 | 126 | 137 | |
Growth YoY Revenue Growth YoY% | 104.3 | -15.2 | -54.8 | -62.2 | -62.6 | 0.0 | 49.5 | 56.8 | ||||
| 155 | 84 | 70 | 60 | 57 | 82 | 94 | 83 | 86 | 84 | 121 | 131 | |
| 2 | 0 | -5 | 3 | 1 | 2 | 4 | 4 | 3 | 4 | 4 | 7 | |
OPM OPM% | 1.0 | 0.1 | -7.7 | 4.8 | 2.1 | 2.7 | 4.2 | 5.0 | 3.7 | 4.2 | 3.4 | 4.9 |
| 1 | 0 | 0 | 0 | 1 | 1 | 0 | 2 | 0 | 1 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 2 | 1 | 1 | 1 | 2 | 3 | 1 | 1 | 2 | 2 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | -2 | -8 | 2 | 0 | 1 | 2 | 3 | 2 | 3 | 4 | 5 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 2 | |
| 1 | -2 | -8 | 2 | 0 | 1 | 2 | 2 | 1 | 2 | 3 | 3 | |
Growth YoY PAT Growth YoY% | 3.3 | -118.8 | -307.6 | -67.5 | -81.0 | 161.9 | 121.5 | 58.6 | ||||
NPM NPM% | 0.6 | -1.9 | -11.7 | 2.5 | 0.3 | 1.2 | 1.7 | 2.3 | 1.6 | 2.3 | 2.2 | 2.4 |
| 0.1 | -0.1 | -0.7 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 |
| Quarter | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 157 | 85 | 65 | 63 | 59 | 85 | 98 | 88 | 89 | 88 | 126 | 137 | |
Growth YoY Revenue Growth YoY% | 104.3 | -15.2 | -54.8 | -62.2 | -62.6 | 0.0 | 49.5 | 56.8 | ||||
| 155 | 84 | 70 | 60 | 57 | 82 | 94 | 83 | 86 | 84 | 121 | 131 | |
| 2 | 0 | -5 | 3 | 1 | 2 | 4 | 4 | 3 | 4 | 4 | 7 | |
OPM OPM% | 1.0 | 0.1 | -7.7 | 4.8 | 2.1 | 2.7 | 4.2 | 5.0 | 3.7 | 4.2 | 3.4 | 4.9 |
| 1 | 0 | 0 | 0 | 1 | 1 | 0 | 2 | 0 | 1 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 2 | 1 | 1 | 1 | 2 | 3 | 1 | 1 | 2 | 2 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | -2 | -8 | 2 | 0 | 1 | 2 | 3 | 2 | 3 | 4 | 5 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 2 | |
| 1 | -2 | -8 | 2 | 0 | 1 | 2 | 2 | 1 | 2 | 3 | 3 | |
Growth YoY PAT Growth YoY% | 3.3 | -118.8 | -307.6 | -67.5 | -81.0 | 161.9 | 121.5 | 58.6 | ||||
NPM NPM% | 0.6 | -1.9 | -11.7 | 2.5 | 0.3 | 1.2 | 1.7 | 2.3 | 1.6 | 2.3 | 2.2 | 2.4 |
| 0.1 | -0.1 | -0.7 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 120 | 347 | 177 | 397 | 568 | 272 | 390 | 440 |
Growth Revenue Growth% | 188.9 | -48.9 | 123.8 | 43.1 | -52.2 | |||
| 119 | 340 | 181 | 372 | 540 | 272 | 375 | 422 | |
| 2 | 8 | -4 | 25 | 28 | -1 | 16 | 18 | |
OPM OPM% | 1.4 | 2.2 | -2.1 | 6.3 | 4.9 | -0.3 | 4.0 | 4.1 |
| 2 | 0 | 1 | 2 | 1 | 2 | 6 | 4 | |
Interest Expense Interest ExpenseCr | 2 | 8 | 6 | 6 | 4 | 6 | 8 | 6 |
Depreciation DepreciationCr | 0 | 4 | 5 | 2 | 2 | 2 | 3 | 3 |
PBT PBTCr | 1 | -4 | -14 | 19 | 23 | -7 | 11 | 13 |
| 1 | 0 | 0 | 1 | 5 | 0 | 3 | 4 | |
PAT PATCr | 0 | -5 | -14 | 18 | 18 | -8 | 8 | 9 |
Growth PAT Growth% | -1,876.7 | -204.4 | 227.6 | 2.1 | -141.7 | |||
NPM NPM% | 0.2 | -1.3 | -7.8 | 4.4 | 3.2 | -2.8 | 2.1 | 2.1 |
| 0.0 | -0.5 | -1.3 | 1.6 | 1.6 | -0.7 | 0.6 | 0.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 120 | 347 | 177 | 397 | 568 | 272 | 390 | 440 |
Growth Revenue Growth% | 188.9 | -48.9 | 123.8 | 43.1 | -52.2 | |||
| 119 | 340 | 181 | 372 | 540 | 272 | 375 | 422 | |
| 2 | 8 | -4 | 25 | 28 | -1 | 16 | 18 | |
OPM OPM% | 1.4 | 2.2 | -2.1 | 6.3 | 4.9 | -0.3 | 4.0 | 4.1 |
| 2 | 0 | 1 | 2 | 1 | 2 | 6 | 4 | |
Interest Expense Interest ExpenseCr | 2 | 8 | 6 | 6 | 4 | 6 | 8 | 6 |
Depreciation DepreciationCr | 0 | 4 | 5 | 2 | 2 | 2 | 3 | 3 |
PBT PBTCr | 1 | -4 | -14 | 19 | 23 | -7 | 11 | 13 |
| 1 | 0 | 0 | 1 | 5 | 0 | 3 | 4 | |
PAT PATCr | 0 | -5 | -14 | 18 | 18 | -8 | 8 | 9 |
Growth PAT Growth% | -1,876.7 | -204.4 | 227.6 | 2.1 | -141.7 | |||
NPM NPM% | 0.2 | -1.3 | -7.8 | 4.4 | 3.2 | -2.8 | 2.1 | 2.1 |
| 0.0 | -0.5 | -1.3 | 1.6 | 1.6 | -0.7 | 0.6 | 0.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 9 | 9 | 9 | 9 | 9 | 13 |
Reserves ReservesCr | 3 | 5 | -8 | 9 | 26 | 19 | 65 |
| 61 | 65 | 62 | 96 | 110 | 44 | 86 | |
| 11 | 19 | 20 | 16 | 14 | 39 | 13 | |
| 80 | 99 | 83 | 130 | 159 | 110 | 178 | |
| 55 | 75 | 61 | 109 | 141 | 88 | 158 | |
| 25 | 24 | 22 | 20 | 18 | 22 | 20 | |
| 80 | 99 | 83 | 130 | 159 | 110 | 178 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 9 | 9 | 9 | 9 | 9 | 13 |
Reserves ReservesCr | 3 | 5 | -8 | 9 | 26 | 19 | 65 |
| 61 | 65 | 62 | 96 | 110 | 44 | 86 | |
| 11 | 19 | 20 | 16 | 14 | 39 | 13 | |
| 80 | 99 | 83 | 130 | 159 | 110 | 178 | |
| 55 | 75 | 61 | 109 | 141 | 88 | 158 | |
| 25 | 24 | 22 | 20 | 18 | 22 | 20 | |
| 80 | 99 | 83 | 130 | 159 | 110 | 178 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 2 | -25 | 29 | 19 | -2 | -3 | 1 | |
| -25 | -2 | -4 | 0 | -2 | 3 | -2 | |
| 20 | 27 | -25 | -13 | 0 | -1 | 2 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 0 | 6 | -4 | -1 | 1 |
Free Cash Flow Free Cash FlowCr | -19 | -28 | 26 | 19 | -2 | -3 | |
CFO To PAT CFO To PAT% | 954.9 | 548.9 | -210.7 | 108.9 | -10.9 | 42.8 | 11.1 |
CFO To EBITDA CFO To EBITDA% | 149.5 | -326.6 | -765.0 | 76.2 | -7.0 | 478.2 | 5.8 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 2 | -25 | 29 | 19 | -2 | -3 | 1 | |
| -25 | -2 | -4 | 0 | -2 | 3 | -2 | |
| 20 | 27 | -25 | -13 | 0 | -1 | 2 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 0 | 6 | -4 | -1 | 1 |
Free Cash Flow Free Cash FlowCr | -19 | -28 | 26 | 19 | -2 | -3 | |
CFO To PAT CFO To PAT% | 954.9 | 548.9 | -210.7 | 108.9 | -10.9 | 42.8 | 11.1 |
CFO To EBITDA CFO To EBITDA% | 149.5 | -326.6 | -765.0 | 76.2 | -7.0 | 478.2 | 5.8 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 16 | 33 | 29 | 40 | 145 | 64 | 121 | 137 |
Price To Earnings Price To Earnings | 61.0 | 2.3 | 8.1 | 15.0 | 14.9 | |||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.2 | 0.1 | 0.3 | 0.2 | 0.3 | 0.3 |
Price To Book Price To Book | 2.0 | 2.4 | 60.4 | 2.2 | 4.1 | 2.3 | 1.6 | 1.7 |
EV To EBITDA EV To EBITDA | 27.1 | 11.5 | -16.9 | 2.5 | 6.5 | -167.4 | 10.8 | 10.3 |
GPM GPM% | 5.8 | 5.8 | 3.3 | 8.9 | 6.8 | 3.0 | ||
OPM OPM% | 1.4 | 2.2 | -2.1 | 6.3 | 4.9 | -0.3 | 4.0 | 4.1 |
NPM NPM% | 0.2 | -1.3 | -7.8 | 4.4 | 3.2 | -2.8 | 2.1 | 2.1 |
ROCE ROCE% | 8.9 | 5.6 | -20.4 | 51.1 | 36.2 | -1.8 | 14.3 | 14.3 |
ROE ROE% | 3.3 | -32.3 | -2,873.2 | 97.4 | 51.1 | -27.1 | 10.5 | 10.5 |
ROA ROA% | 0.3 | -4.6 | -16.6 | 13.6 | 11.3 | -6.8 | 4.6 | 4.6 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 16 | 33 | 29 | 40 | 145 | 64 | 121 | 137 |
Price To Earnings Price To Earnings | 61.0 | 2.3 | 8.1 | 15.0 | 14.9 | |||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.2 | 0.1 | 0.3 | 0.2 | 0.3 | 0.3 |
Price To Book Price To Book | 2.0 | 2.4 | 60.4 | 2.2 | 4.1 | 2.3 | 1.6 | 1.7 |
EV To EBITDA EV To EBITDA | 27.1 | 11.5 | -16.9 | 2.5 | 6.5 | -167.4 | 10.8 | 10.3 |
GPM GPM% | 5.8 | 5.8 | 3.3 | 8.9 | 6.8 | 3.0 | ||
OPM OPM% | 1.4 | 2.2 | -2.1 | 6.3 | 4.9 | -0.3 | 4.0 | 4.1 |
NPM NPM% | 0.2 | -1.3 | -7.8 | 4.4 | 3.2 | -2.8 | 2.1 | 2.1 |
ROCE ROCE% | 8.9 | 5.6 | -20.4 | 51.1 | 36.2 | -1.8 | 14.3 | 14.3 |
ROE ROE% | 3.3 | -32.3 | -2,873.2 | 97.4 | 51.1 | -27.1 | 10.5 | 10.5 |
ROA ROA% | 0.3 | -4.6 | -16.6 | 13.6 | 11.3 | -6.8 | 4.6 | 4.6 |
Documents — La Tim Metal & Industries Ltd