| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 | 27 | 28 | 30 | 30 | 28 | 34 | 35 | 34 | 36 | 36 | 43 | |
Growth YoY Revenue Growth YoY% | -5.4 | 33.4 | -5.6 | 18.3 | 18.0 | 4.5 | 21.9 | 18.3 | 15.6 | 28.8 | 5.5 | 22.2 |
| 25 | 26 | 27 | 28 | 27 | 26 | 31 | 32 | 32 | 32 | 30 | 36 | |
| 0 | 0 | 1 | 2 | 2 | 1 | 3 | 3 | 2 | 4 | 5 | 7 | |
OPM OPM% | 0.8 | 0.8 | 3.1 | 6.1 | 7.4 | 4.7 | 9.1 | 8.6 | 6.7 | 11.7 | 14.7 | 16.3 |
| 0 | 0 | 0 | -1 | 11 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -1 | -1 | 0 | 0 | 11 | 1 | 2 | 2 | 1 | 3 | 5 | 6 |
| 0 | 0 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | |
| -1 | -1 | -1 | -1 | 10 | 0 | 2 | 1 | 1 | 2 | 4 | 5 | |
Growth YoY PAT Growth YoY% | -1,714.3 | 40.1 | -374.3 | 57.8 | 963.7 | 125.5 | 264.6 | 284.3 | -92.3 | 740.7 | 125.3 | 256.6 |
NPM NPM% | -4.5 | -4.0 | -3.5 | -2.4 | 33.0 | 1.0 | 4.7 | 3.7 | 2.2 | 6.4 | 10.0 | 10.8 |
| -2.3 | -2.6 | -2.2 | -1.7 | 14.9 | -0.5 | -0.1 | 0.7 | -0.2 | 1.6 | 1.9 | 2.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 | 27 | 28 | 30 | 30 | 28 | 34 | 35 | 34 | 36 | 36 | 43 | |
Growth YoY Revenue Growth YoY% | -5.4 | 33.4 | -5.6 | 18.3 | 18.0 | 4.5 | 21.9 | 18.3 | 15.6 | 28.8 | 5.5 | 22.2 |
| 25 | 26 | 27 | 28 | 27 | 26 | 31 | 32 | 32 | 32 | 30 | 36 | |
| 0 | 0 | 1 | 2 | 2 | 1 | 3 | 3 | 2 | 4 | 5 | 7 | |
OPM OPM% | 0.8 | 0.8 | 3.1 | 6.1 | 7.4 | 4.7 | 9.1 | 8.6 | 6.7 | 11.7 | 14.7 | 16.3 |
| 0 | 0 | 0 | -1 | 11 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -1 | -1 | 0 | 0 | 11 | 1 | 2 | 2 | 1 | 3 | 5 | 6 |
| 0 | 0 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | |
| -1 | -1 | -1 | -1 | 10 | 0 | 2 | 1 | 1 | 2 | 4 | 5 | |
Growth YoY PAT Growth YoY% | -1,714.3 | 40.1 | -374.3 | 57.8 | 963.7 | 125.5 | 264.6 | 284.3 | -92.3 | 740.7 | 125.3 | 256.6 |
NPM NPM% | -4.5 | -4.0 | -3.5 | -2.4 | 33.0 | 1.0 | 4.7 | 3.7 | 2.2 | 6.4 | 10.0 | 10.8 |
| -2.3 | -2.6 | -2.2 | -1.7 | 14.9 | -0.5 | -0.1 | 0.7 | -0.2 | 1.6 | 1.9 | 2.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 69 | 127 | 101 | 104 | 121 | 141 | 148 |
Growth Revenue Growth% | 85.3 | -20.4 | 3.1 | 15.7 | 16.4 | 17.6 | |
| 61 | 108 | 98 | 103 | 112 | 126 | 130 | |
| 8 | 19 | 3 | 1 | 8 | 15 | 19 | |
OPM OPM% | 11.8 | 14.8 | 3.2 | 1.0 | 6.9 | 10.5 | 12.6 |
| 1 | 3 | 2 | 2 | 11 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 1 | 1 | 1 |
Depreciation DepreciationCr | 5 | 4 | 4 | 5 | 5 | 5 | 5 |
PBT PBTCr | 3 | 16 | -1 | -4 | 13 | 11 | 15 |
| 1 | 4 | 1 | 1 | 3 | 3 | 4 | |
PAT PATCr | 1 | 12 | -2 | -5 | 11 | 8 | 11 |
Growth PAT Growth% | 768.9 | -118.7 | -119.5 | 326.7 | -27.9 | -13.3 | |
NPM NPM% | 2.0 | 9.2 | -2.2 | -4.6 | 9.0 | 5.6 | 7.5 |
| -0.6 | 10.1 | -7.9 | -10.6 | 12.7 | 4.0 | 5.8 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 69 | 127 | 101 | 104 | 121 | 141 | 148 |
Growth Revenue Growth% | 85.3 | -20.4 | 3.1 | 15.7 | 16.4 | 17.6 | |
| 61 | 108 | 98 | 103 | 112 | 126 | 130 | |
| 8 | 19 | 3 | 1 | 8 | 15 | 19 | |
OPM OPM% | 11.8 | 14.8 | 3.2 | 1.0 | 6.9 | 10.5 | 12.6 |
| 1 | 3 | 2 | 2 | 11 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 1 | 1 | 1 |
Depreciation DepreciationCr | 5 | 4 | 4 | 5 | 5 | 5 | 5 |
PBT PBTCr | 3 | 16 | -1 | -4 | 13 | 11 | 15 |
| 1 | 4 | 1 | 1 | 3 | 3 | 4 | |
PAT PATCr | 1 | 12 | -2 | -5 | 11 | 8 | 11 |
Growth PAT Growth% | 768.9 | -118.7 | -119.5 | 326.7 | -27.9 | -13.3 | |
NPM NPM% | 2.0 | 9.2 | -2.2 | -4.6 | 9.0 | 5.6 | 7.5 |
| -0.6 | 10.1 | -7.9 | -10.6 | 12.7 | 4.0 | 5.8 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 49 | 55 | 63 | 57 | 65 | 67 |
| 33 | 33 | 28 | 37 | 21 | 34 | |
| 17 | 13 | 15 | 20 | 12 | 10 | |
| 136 | 144 | 152 | 161 | 148 | 167 | |
| 61 | 63 | 63 | 70 | 68 | 87 | |
| 75 | 81 | 89 | 91 | 80 | 80 | |
| 136 | 144 | 152 | 161 | 148 | 167 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 49 | 55 | 63 | 57 | 65 | 67 |
| 33 | 33 | 28 | 37 | 21 | 34 | |
| 17 | 13 | 15 | 20 | 12 | 10 | |
| 136 | 144 | 152 | 161 | 148 | 167 | |
| 61 | 63 | 63 | 70 | 68 | 87 | |
| 75 | 81 | 89 | 91 | 80 | 80 | |
| 136 | 144 | 152 | 161 | 148 | 167 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 0 | 19 | -9 | 1 | -4 | 14 | |
| 0 | -22 | 1 | -7 | 20 | -15 | |
| 0 | 0 | 6 | 6 | -16 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | -3 | -2 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 9 | -21 | -6 | 11 | 11 | |
CFO To PAT CFO To PAT% | 0.0 | 157.9 | 393.3 | -17.5 | -37.4 | 181.7 |
CFO To EBITDA CFO To EBITDA% | 0.0 | 98.5 | -265.4 | 79.8 | -48.6 | 96.9 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 0 | 19 | -9 | 1 | -4 | 14 | |
| 0 | -22 | 1 | -7 | 20 | -15 | |
| 0 | 0 | 6 | 6 | -16 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | -3 | -2 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 9 | -21 | -6 | 11 | 11 | |
CFO To PAT CFO To PAT% | 0.0 | 157.9 | 393.3 | -17.5 | -37.4 | 181.7 |
CFO To EBITDA CFO To EBITDA% | 0.0 | 98.5 | -265.4 | 79.8 | -48.6 | 96.9 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 118 | 108 | 58 | 66 | 76 | 80 | 108 |
Price To Earnings Price To Earnings | 18.0 | 10.2 | 34.0 | 31.5 | |||
Price To Sales Price To Sales | 1.7 | 0.8 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 |
Price To Book Price To Book | 2.2 | 1.5 | 0.8 | 1.1 | 1.1 | 1.1 | 1.5 |
EV To EBITDA EV To EBITDA | 15.8 | 6.3 | 20.5 | 79.2 | 9.6 | 5.8 | 6.5 |
GPM GPM% | 37.0 | 33.9 | 24.8 | 24.6 | 27.7 | 30.8 | 30.8 |
OPM OPM% | 11.8 | 14.8 | 3.2 | 1.0 | 6.9 | 10.5 | 12.6 |
NPM NPM% | 2.0 | 9.2 | -2.2 | -4.6 | 9.0 | 5.6 | 7.5 |
ROCE ROCE% | 6.3 | 22.0 | 1.6 | -2.4 | 19.4 | 15.1 | 15.1 |
ROE ROE% | 2.5 | 19.7 | -3.2 | -7.6 | 15.5 | 10.8 | 10.8 |
ROA ROA% | 1.0 | 8.1 | -1.4 | -3.0 | 7.4 | 4.7 | 4.7 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 118 | 108 | 58 | 66 | 76 | 80 | 108 |
Price To Earnings Price To Earnings | 18.0 | 10.2 | 34.0 | 31.5 | |||
Price To Sales Price To Sales | 1.7 | 0.8 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 |
Price To Book Price To Book | 2.2 | 1.5 | 0.8 | 1.1 | 1.1 | 1.1 | 1.5 |
EV To EBITDA EV To EBITDA | 15.8 | 6.3 | 20.5 | 79.2 | 9.6 | 5.8 | 6.5 |
GPM GPM% | 37.0 | 33.9 | 24.8 | 24.6 | 27.7 | 30.8 | 30.8 |
OPM OPM% | 11.8 | 14.8 | 3.2 | 1.0 | 6.9 | 10.5 | 12.6 |
NPM NPM% | 2.0 | 9.2 | -2.2 | -4.6 | 9.0 | 5.6 | 7.5 |
ROCE ROCE% | 6.3 | 22.0 | 1.6 | -2.4 | 19.4 | 15.1 | 15.1 |
ROE ROE% | 2.5 | 19.7 | -3.2 | -7.6 | 15.5 | 10.8 | 10.8 |
ROA ROA% | 1.0 | 8.1 | -1.4 | -3.0 | 7.4 | 4.7 | 4.7 |
Documents — Makers Laboratories Ltd