| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 309 | 420 | 764 | 452 | 996 | 910 | 450 | 1,240 | 1,030 | 717 | 884 | 943 | |
Growth YoY Revenue Growth YoY% | -13.0 | 43.6 | 125.8 | -22.8 | 222.6 | 116.7 | -41.1 | 174.5 | 3.4 | -21.2 | 96.5 | -24.0 |
| 301 | 415 | 749 | 427 | 977 | 896 | 439 | 1,197 | 1,005 | 704 | 874 | 925 | |
| 7 | 6 | 15 | 25 | 18 | 14 | 11 | 43 | 24 | 14 | 10 | 18 | |
OPM OPM% | 2.3 | 1.3 | 2.0 | 5.5 | 1.9 | 1.5 | 2.5 | 3.5 | 2.4 | 1.9 | 1.1 | 1.9 |
| 21 | 20 | 6 | 6 | 8 | 13 | 6 | 5 | 11 | 4 | 9 | 8 | |
Interest Expense Interest ExpenseCr | 3 | 5 | 4 | 4 | 3 | 3 | 2 | 2 | 3 | 2 | 2 | 2 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | 21 | 17 | 14 | 24 | 20 | 20 | 10 | 42 | 28 | 11 | 13 | 20 |
| 0 | 0 | -20 | -7 | 0 | -4 | -13 | -4 | 7 | 7 | -5 | 5 | |
| 21 | 17 | 33 | 30 | 20 | 24 | 23 | 46 | 22 | 4 | 18 | 15 | |
Growth YoY PAT Growth YoY% | 141.4 | 1,818.0 | 182.9 | 10.6 | -4.6 | 42.6 | -30.1 | 50.0 | 7.8 | -83.4 | -22.8 | -67.8 |
NPM NPM% | 6.8 | 4.1 | 4.3 | 6.7 | 2.0 | 2.7 | 5.2 | 3.7 | 2.1 | 0.6 | 2.0 | 1.6 |
| 3.0 | 2.4 | 4.7 | 4.2 | 2.8 | 3.4 | 3.2 | 6.3 | 3.0 | 0.6 | 2.4 | 2.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 309 | 420 | 764 | 452 | 996 | 910 | 450 | 1,240 | 1,030 | 717 | 884 | 943 | |
Growth YoY Revenue Growth YoY% | -13.0 | 43.6 | 125.8 | -22.8 | 222.6 | 116.7 | -41.1 | 174.5 | 3.4 | -21.2 | 96.5 | -24.0 |
| 301 | 415 | 749 | 427 | 977 | 896 | 439 | 1,197 | 1,005 | 704 | 874 | 925 | |
| 7 | 6 | 15 | 25 | 18 | 14 | 11 | 43 | 24 | 14 | 10 | 18 | |
OPM OPM% | 2.3 | 1.3 | 2.0 | 5.5 | 1.9 | 1.5 | 2.5 | 3.5 | 2.4 | 1.9 | 1.1 | 1.9 |
| 21 | 20 | 6 | 6 | 8 | 13 | 6 | 5 | 11 | 4 | 9 | 8 | |
Interest Expense Interest ExpenseCr | 3 | 5 | 4 | 4 | 3 | 3 | 2 | 2 | 3 | 2 | 2 | 2 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | 21 | 17 | 14 | 24 | 20 | 20 | 10 | 42 | 28 | 11 | 13 | 20 |
| 0 | 0 | -20 | -7 | 0 | -4 | -13 | -4 | 7 | 7 | -5 | 5 | |
| 21 | 17 | 33 | 30 | 20 | 24 | 23 | 46 | 22 | 4 | 18 | 15 | |
Growth YoY PAT Growth YoY% | 141.4 | 1,818.0 | 182.9 | 10.6 | -4.6 | 42.6 | -30.1 | 50.0 | 7.8 | -83.4 | -22.8 | -67.8 |
NPM NPM% | 6.8 | 4.1 | 4.3 | 6.7 | 2.0 | 2.7 | 5.2 | 3.7 | 2.1 | 0.6 | 2.0 | 1.6 |
| 3.0 | 2.4 | 4.7 | 4.2 | 2.8 | 3.4 | 3.2 | 6.3 | 3.0 | 0.6 | 2.4 | 2.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,323 | 1,238 | 1,168 | 1,024 | 1,006 | 603 | 1,003 | 1,372 | 2,079 | 2,807 | 3,871 | 3,573 |
Growth Revenue Growth% | 30.6 | -6.4 | -5.7 | -12.3 | -1.8 | -40.0 | 66.4 | 36.8 | 51.5 | 35.1 | 37.9 | -0.6 |
| 1,284 | 1,223 | 1,175 | 1,085 | 1,012 | 650 | 991 | 1,343 | 2,033 | 2,739 | 3,780 | 3,507 | |
| 39 | 15 | -8 | -61 | -7 | -47 | 12 | 28 | 46 | 68 | 92 | 66 | |
OPM OPM% | 3.0 | 1.2 | -0.7 | -6.0 | -0.7 | -7.8 | 1.2 | 2.1 | 2.2 | 2.4 | 2.4 | 1.9 |
| 22 | 43 | 33 | -53 | 42 | -5 | 54 | 45 | 64 | 32 | 29 | 32 | |
Interest Expense Interest ExpenseCr | 21 | 27 | 31 | 30 | 31 | 22 | 19 | 18 | 15 | 11 | 9 | 9 |
Depreciation DepreciationCr | 21 | 32 | 36 | 36 | 17 | 17 | 16 | 15 | 15 | 15 | 17 | 17 |
PBT PBTCr | 19 | -1 | -42 | -180 | -13 | -91 | 32 | 40 | 79 | 74 | 95 | 72 |
| 2 | -5 | 0 | 0 | 0 | 3 | 3 | 3 | -20 | -24 | 6 | 14 | |
PAT PATCr | 17 | 4 | -42 | -180 | -14 | -94 | 29 | 37 | 99 | 98 | 89 | 58 |
Growth PAT Growth% | -28.2 | -75.9 | -1,113.0 | -331.0 | 92.4 | -585.5 | 130.5 | 29.4 | 166.4 | -0.8 | -9.1 | -48.5 |
NPM NPM% | 1.3 | 0.3 | -3.6 | -17.6 | -1.4 | -15.6 | 2.9 | 2.7 | 4.8 | 3.5 | 2.3 | 1.6 |
| 2.5 | 0.6 | -6.0 | -25.9 | -2.0 | -13.5 | 4.1 | 5.3 | 13.9 | 13.7 | 12.5 | 8.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,323 | 1,238 | 1,168 | 1,024 | 1,006 | 603 | 1,003 | 1,372 | 2,079 | 2,807 | 3,871 | 3,573 |
Growth Revenue Growth% | 30.6 | -6.4 | -5.7 | -12.3 | -1.8 | -40.0 | 66.4 | 36.8 | 51.5 | 35.1 | 37.9 | -0.6 |
| 1,284 | 1,223 | 1,175 | 1,085 | 1,012 | 650 | 991 | 1,343 | 2,033 | 2,739 | 3,780 | 3,507 | |
| 39 | 15 | -8 | -61 | -7 | -47 | 12 | 28 | 46 | 68 | 92 | 66 | |
OPM OPM% | 3.0 | 1.2 | -0.7 | -6.0 | -0.7 | -7.8 | 1.2 | 2.1 | 2.2 | 2.4 | 2.4 | 1.9 |
| 22 | 43 | 33 | -53 | 42 | -5 | 54 | 45 | 64 | 32 | 29 | 32 | |
Interest Expense Interest ExpenseCr | 21 | 27 | 31 | 30 | 31 | 22 | 19 | 18 | 15 | 11 | 9 | 9 |
Depreciation DepreciationCr | 21 | 32 | 36 | 36 | 17 | 17 | 16 | 15 | 15 | 15 | 17 | 17 |
PBT PBTCr | 19 | -1 | -42 | -180 | -13 | -91 | 32 | 40 | 79 | 74 | 95 | 72 |
| 2 | -5 | 0 | 0 | 0 | 3 | 3 | 3 | -20 | -24 | 6 | 14 | |
PAT PATCr | 17 | 4 | -42 | -180 | -14 | -94 | 29 | 37 | 99 | 98 | 89 | 58 |
Growth PAT Growth% | -28.2 | -75.9 | -1,113.0 | -331.0 | 92.4 | -585.5 | 130.5 | 29.4 | 166.4 | -0.8 | -9.1 | -48.5 |
NPM NPM% | 1.3 | 0.3 | -3.6 | -17.6 | -1.4 | -15.6 | 2.9 | 2.7 | 4.8 | 3.5 | 2.3 | 1.6 |
| 2.5 | 0.6 | -6.0 | -25.9 | -2.0 | -13.5 | 4.1 | 5.3 | 13.9 | 13.7 | 12.5 | 8.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 362 | 576 | 785 | 493 | 271 | 453 | 672 | 600 | 800 | 727 | 757 |
| 477 | 477 | 481 | 431 | 459 | 402 | 472 | 513 | 942 | 610 | 929 | |
| 79 | 132 | 112 | 68 | 72 | 75 | 65 | 47 | 50 | 39 | 50 | |
| 932 | 1,198 | 1,392 | 1,006 | 816 | 944 | 1,223 | 1,175 | 1,806 | 1,390 | 1,750 | |
| 592 | 554 | 525 | 446 | 469 | 347 | 462 | 528 | 1,049 | 775 | 1,159 | |
| 339 | 645 | 867 | 560 | 347 | 598 | 762 | 647 | 758 | 616 | 592 | |
| 932 | 1,198 | 1,392 | 1,006 | 816 | 944 | 1,223 | 1,175 | 1,806 | 1,390 | 1,750 |
| 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 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 362 | 576 | 785 | 493 | 271 | 453 | 672 | 600 | 800 | 727 | 757 |
| 477 | 477 | 481 | 431 | 459 | 402 | 472 | 513 | 942 | 610 | 929 | |
| 79 | 132 | 112 | 68 | 72 | 75 | 65 | 47 | 50 | 39 | 50 | |
| 932 | 1,198 | 1,392 | 1,006 | 816 | 944 | 1,223 | 1,175 | 1,806 | 1,390 | 1,750 | |
| 592 | 554 | 525 | 446 | 469 | 347 | 462 | 528 | 1,049 | 775 | 1,159 | |
| 339 | 645 | 867 | 560 | 347 | 598 | 762 | 647 | 758 | 616 | 592 | |
| 932 | 1,198 | 1,392 | 1,006 | 816 | 944 | 1,223 | 1,175 | 1,806 | 1,390 | 1,750 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -35 | 88 | 12 | 8 | 24 | 7 | 10 | -7 | 159 | -84 | 141 | |
| -21 | -73 | 49 | 40 | 84 | 31 | 61 | 36 | -2 | -17 | -35 | |
| 52 | -11 | -52 | -57 | -91 | -29 | -52 | -34 | -23 | -30 | -33 | |
Net Cash Flow Net Cash FlowCr | -5 | 4 | 9 | -9 | 17 | 9 | 18 | -5 | 133 | -131 | 73 |
Free Cash Flow Free Cash FlowCr | -77 | 4 | 7 | 2 | 58 | 6 | 49 | -15 | 173 | -94 | 116 |
CFO To PAT CFO To PAT% | -206.5 | 2,132.2 | -29.8 | -4.4 | -176.1 | -7.2 | 33.2 | -19.3 | 160.8 | -85.6 | 157.9 |
CFO To EBITDA CFO To EBITDA% | -89.6 | 578.9 | -162.8 | -13.0 | -348.3 | -14.3 | 81.3 | -25.2 | 348.6 | -122.8 | 153.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -35 | 88 | 12 | 8 | 24 | 7 | 10 | -7 | 159 | -84 | 141 | |
| -21 | -73 | 49 | 40 | 84 | 31 | 61 | 36 | -2 | -17 | -35 | |
| 52 | -11 | -52 | -57 | -91 | -29 | -52 | -34 | -23 | -30 | -33 | |
Net Cash Flow Net Cash FlowCr | -5 | 4 | 9 | -9 | 17 | 9 | 18 | -5 | 133 | -131 | 73 |
Free Cash Flow Free Cash FlowCr | -77 | 4 | 7 | 2 | 58 | 6 | 49 | -15 | 173 | -94 | 116 |
CFO To PAT CFO To PAT% | -206.5 | 2,132.2 | -29.8 | -4.4 | -176.1 | -7.2 | 33.2 | -19.3 | 160.8 | -85.6 | 157.9 |
CFO To EBITDA CFO To EBITDA% | -89.6 | 578.9 | -162.8 | -13.0 | -348.3 | -14.3 | 81.3 | -25.2 | 348.6 | -122.8 | 153.6 |
| 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 | 376 | 348 | 363 | 151 | 87 | 122 | 246 | 290 | 810 | 871 | 781 | 868 |
Price To Earnings Price To Earnings | 23.1 | 106.5 | 8.5 | 7.8 | 8.2 | 8.9 | 8.7 | 15.0 | ||||
Price To Sales Price To Sales | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.4 | 0.3 | 0.2 | 0.2 |
Price To Book Price To Book | 1.0 | 0.6 | 0.5 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 1.0 | 1.2 | 1.0 | 1.1 |
EV To EBITDA EV To EBITDA | 12.3 | 36.0 | -70.2 | -5.1 | -26.8 | -4.0 | 22.9 | 11.0 | 13.7 | 11.4 | 6.4 | -0.3 |
GPM GPM% | 17.9 | 16.6 | 16.0 | 11.3 | 12.0 | 6.8 | 10.8 | 11.2 | 12.1 | 10.9 | 8.5 | 8.5 |
OPM OPM% | 3.0 | 1.2 | -0.7 | -6.0 | -0.7 | -7.8 | 1.2 | 2.1 | 2.2 | 2.4 | 2.4 | 1.9 |
NPM NPM% | 1.3 | 0.3 | -3.6 | -17.6 | -1.4 | -15.6 | 2.9 | 2.7 | 4.8 | 3.5 | 2.3 | 1.6 |
ROCE ROCE% | 6.8 | 3.3 | -1.1 | -21.8 | 4.3 | -11.8 | 6.3 | 8.1 | 10.5 | 10.5 | 12.4 | 12.4 |
ROE ROE% | 4.5 | 0.7 | -5.2 | -35.5 | -4.8 | -20.1 | 4.2 | 6.0 | 12.1 | 13.2 | 11.5 | 11.5 |
ROA ROA% | 1.8 | 0.3 | -3.0 | -17.9 | -1.7 | -9.9 | 2.3 | 3.2 | 5.5 | 7.0 | 5.1 | 5.1 |
| 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 | 376 | 348 | 363 | 151 | 87 | 122 | 246 | 290 | 810 | 871 | 781 | 868 |
Price To Earnings Price To Earnings | 23.1 | 106.5 | 8.5 | 7.8 | 8.2 | 8.9 | 8.7 | 15.0 | ||||
Price To Sales Price To Sales | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.4 | 0.3 | 0.2 | 0.2 |
Price To Book Price To Book | 1.0 | 0.6 | 0.5 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 1.0 | 1.2 | 1.0 | 1.1 |
EV To EBITDA EV To EBITDA | 12.3 | 36.0 | -70.2 | -5.1 | -26.8 | -4.0 | 22.9 | 11.0 | 13.7 | 11.4 | 6.4 | -0.3 |
GPM GPM% | 17.9 | 16.6 | 16.0 | 11.3 | 12.0 | 6.8 | 10.8 | 11.2 | 12.1 | 10.9 | 8.5 | 8.5 |
OPM OPM% | 3.0 | 1.2 | -0.7 | -6.0 | -0.7 | -7.8 | 1.2 | 2.1 | 2.2 | 2.4 | 2.4 | 1.9 |
NPM NPM% | 1.3 | 0.3 | -3.6 | -17.6 | -1.4 | -15.6 | 2.9 | 2.7 | 4.8 | 3.5 | 2.3 | 1.6 |
ROCE ROCE% | 6.8 | 3.3 | -1.1 | -21.8 | 4.3 | -11.8 | 6.3 | 8.1 | 10.5 | 10.5 | 12.4 | 12.4 |
ROE ROE% | 4.5 | 0.7 | -5.2 | -35.5 | -4.8 | -20.1 | 4.2 | 6.0 | 12.1 | 13.2 | 11.5 | 11.5 |
ROA ROA% | 1.8 | 0.3 | -3.0 | -17.9 | -1.7 | -9.9 | 2.3 | 3.2 | 5.5 | 7.0 | 5.1 | 5.1 |
Documents — Mafatlal Industries Ltd