| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | ||||||||||||
| 0 | 1 | 0 | 7 | 2 | 2 | 2 | 3 | 2 | 2 | 3 | 2 | |
| 0 | -1 | 0 | -7 | -2 | -2 | -2 | -3 | -2 | -2 | -3 | -2 | |
OPM OPM% | ||||||||||||
| 0 | 0 | 0 | 8 | 15 | 20 | 16 | 20 | 16 | 23 | 18 | 26 | |
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 | 1 | 0 | 0 | 0 |
PBT PBTCr | 0 | -1 | 0 | 1 | 13 | 18 | 13 | 17 | 14 | 21 | 16 | 24 |
| 0 | 0 | 0 | 0 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 4 | |
| 0 | -1 | 0 | 1 | 10 | 15 | 11 | 13 | 11 | 17 | 13 | 19 | |
Growth YoY PAT Growth YoY% | -104.6 | -112.1 | 2.8 | 220.0 | 2,937.1 | 1,576.7 | 8.7 | -11.7 | 1.8 | 24.8 | 14.8 | 15.0 |
NPM NPM% | ||||||||||||
| -0.9 | -1.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | ||||||||||||
| 0 | 1 | 0 | 7 | 2 | 2 | 2 | 3 | 2 | 2 | 3 | 2 | |
| 0 | -1 | 0 | -7 | -2 | -2 | -2 | -3 | -2 | -2 | -3 | -2 | |
OPM OPM% | ||||||||||||
| 0 | 0 | 0 | 8 | 15 | 20 | 16 | 20 | 16 | 23 | 18 | 26 | |
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 | 1 | 0 | 0 | 0 |
PBT PBTCr | 0 | -1 | 0 | 1 | 13 | 18 | 13 | 17 | 14 | 21 | 16 | 24 |
| 0 | 0 | 0 | 0 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 4 | |
| 0 | -1 | 0 | 1 | 10 | 15 | 11 | 13 | 11 | 17 | 13 | 19 | |
Growth YoY PAT Growth YoY% | -104.6 | -112.1 | 2.8 | 220.0 | 2,937.1 | 1,576.7 | 8.7 | -11.7 | 1.8 | 24.8 | 14.8 | 15.0 |
NPM NPM% | ||||||||||||
| -0.9 | -1.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | 18.0 | -96.3 | -100.0 | |||||||||
| 0 | 0 | 1 | 1 | 4 | 4 | 1 | 7 | 4 | 5 | 4 | 5 | |
| 0 | 1 | 1 | -1 | -4 | -4 | -1 | -7 | -4 | -5 | -4 | -5 | |
OPM OPM% | 76.7 | 48.3 | -782.2 | |||||||||
| 7 | 6 | 0 | 1 | 17 | 21 | 0 | 8 | 35 | 36 | 40 | 44 | |
Interest Expense Interest ExpenseCr | 9 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
PBT PBTCr | -2 | 5 | 1 | 0 | 13 | 17 | -1 | 1 | 31 | 30 | 34 | 39 |
| 0 | 0 | 0 | 0 | 2 | 3 | 0 | 0 | 6 | 6 | 7 | 7 | |
PAT PATCr | -2 | 5 | 1 | 0 | 11 | 14 | -1 | 1 | 25 | 24 | 28 | 32 |
Growth PAT Growth% | 42.6 | 432.0 | -88.6 | -99.4 | 2,96,292.0 | 28.2 | -107.9 | 150.5 | 4,380.0 | -3.5 | 14.5 | 15.0 |
NPM NPM% | 330.7 | 32.1 | 5.3 | |||||||||
| -4.0 | 13.3 | 1.5 | 0.0 | 26.2 | 33.6 | -2.7 | 1.3 | 60.1 | 58.0 | 66.4 | 76.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | 18.0 | -96.3 | -100.0 | |||||||||
| 0 | 0 | 1 | 1 | 4 | 4 | 1 | 7 | 4 | 5 | 4 | 5 | |
| 0 | 1 | 1 | -1 | -4 | -4 | -1 | -7 | -4 | -5 | -4 | -5 | |
OPM OPM% | 76.7 | 48.3 | -782.2 | |||||||||
| 7 | 6 | 0 | 1 | 17 | 21 | 0 | 8 | 35 | 36 | 40 | 44 | |
Interest Expense Interest ExpenseCr | 9 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
PBT PBTCr | -2 | 5 | 1 | 0 | 13 | 17 | -1 | 1 | 31 | 30 | 34 | 39 |
| 0 | 0 | 0 | 0 | 2 | 3 | 0 | 0 | 6 | 6 | 7 | 7 | |
PAT PATCr | -2 | 5 | 1 | 0 | 11 | 14 | -1 | 1 | 25 | 24 | 28 | 32 |
Growth PAT Growth% | 42.6 | 432.0 | -88.6 | -99.4 | 2,96,292.0 | 28.2 | -107.9 | 150.5 | 4,380.0 | -3.5 | 14.5 | 15.0 |
NPM NPM% | 330.7 | 32.1 | 5.3 | |||||||||
| -4.0 | 13.3 | 1.5 | 0.0 | 26.2 | 33.6 | -2.7 | 1.3 | 60.1 | 58.0 | 66.4 | 76.3 |
| Financial Year | Mar 2015 | 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | -6 | 0 | 6 | 6 | 17 | 31 | 29 | 30 | 55 | 79 | 107 | 139 |
| 25 | 53 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 8 | 8 | |
| 58 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 21 | 21 | 22 | |
| 81 | 78 | 38 | 39 | 50 | 62 | 61 | 62 | 87 | 110 | 140 | 172 | |
| 42 | 45 | 5 | 2 | 6 | 1 | 2 | 9 | 27 | 56 | 74 | 109 | |
| 39 | 34 | 34 | 36 | 44 | 61 | 59 | 53 | 60 | 54 | 66 | 63 | |
| 81 | 78 | 38 | 39 | 50 | 62 | 61 | 62 | 87 | 110 | 140 | 172 |
| Financial Year | Mar 2015 | 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | -6 | 0 | 6 | 6 | 17 | 31 | 29 | 30 | 55 | 79 | 107 | 139 |
| 25 | 53 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 8 | 8 | |
| 58 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 21 | 21 | 22 | |
| 81 | 78 | 38 | 39 | 50 | 62 | 61 | 62 | 87 | 110 | 140 | 172 | |
| 42 | 45 | 5 | 2 | 6 | 1 | 2 | 9 | 27 | 56 | 74 | 109 | |
| 39 | 34 | 34 | 36 | 44 | 61 | 59 | 53 | 60 | 54 | 66 | 63 | |
| 81 | 78 | 38 | 39 | 50 | 62 | 61 | 62 | 87 | 110 | 140 | 172 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | -10 | -1 | -1 | 10 | 12 | 0 | 1 | 26 | 22 | 28 | 23 | |
| 13 | 3 | 43 | -2 | -7 | -15 | 0 | 7 | -8 | 3 | -4 | 9 | |
| -21 | 7 | -39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 3 | -3 | 3 | -3 | 0 | 8 | 18 | 24 | 24 | 32 |
Free Cash Flow Free Cash FlowCr | 8 | -10 | -1 | -1 | 10 | 12 | 0 | 1 | 26 | 18 | 28 | 23 |
CFO To PAT CFO To PAT% | -475.3 | -184.3 | -170.4 | -24,633.1 | 93.2 | 86.5 | 11.3 | 180.6 | 104.0 | 89.3 | 100.8 | 71.3 |
CFO To EBITDA CFO To EBITDA% | -16,799.1 | -794.3 | -113.2 | 165.5 | -279.8 | -306.0 | 10.9 | -14.1 | -618.7 | -410.8 | -633.9 | -492.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | -10 | -1 | -1 | 10 | 12 | 0 | 1 | 26 | 22 | 28 | 23 | |
| 13 | 3 | 43 | -2 | -7 | -15 | 0 | 7 | -8 | 3 | -4 | 9 | |
| -21 | 7 | -39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 3 | -3 | 3 | -3 | 0 | 8 | 18 | 24 | 24 | 32 |
Free Cash Flow Free Cash FlowCr | 8 | -10 | -1 | -1 | 10 | 12 | 0 | 1 | 26 | 18 | 28 | 23 |
CFO To PAT CFO To PAT% | -475.3 | -184.3 | -170.4 | -24,633.1 | 93.2 | 86.5 | 11.3 | 180.6 | 104.0 | 89.3 | 100.8 | 71.3 |
CFO To EBITDA CFO To EBITDA% | -16,799.1 | -794.3 | -113.2 | 165.5 | -279.8 | -306.0 | 10.9 | -14.1 | -618.7 | -410.8 | -633.9 | -492.9 |
| Financial Year | Mar 2015 | 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 | 150 | 150 | 213 | 183 | 162 | ||||||||
Price To Earnings Price To Earnings | 245.0 | 36,000.0 | 15.3 | ||||||||||
Price To Sales Price To Sales | 78.5 | 2,139.4 | |||||||||||
Price To Book Price To Book | 15.2 | 15.2 | 6.2 | 5.5 | 1.1 | ||||||||
EV To EBITDA EV To EBITDA | 160.4 | -274.8 | -54.1 | -161.0 | |||||||||
GPM GPM% | 100.0 | 100.0 | 99.0 | ||||||||||
OPM OPM% | 76.7 | 48.3 | -782.2 | ||||||||||
NPM NPM% | 330.7 | 32.1 | 5.3 | ||||||||||
ROCE ROCE% | 19.9 | 14.9 | 10.0 | 0.1 | 61.0 | 48.2 | -2.8 | 1.5 | 51.8 | 35.9 | 30.9 | 27.2 | 27.2 |
ROE ROE% | 105.8 | 139.8 | 6.2 | 0.0 | 52.6 | 40.3 | -3.3 | 1.6 | 42.2 | 29.0 | 24.9 | 22.3 | 22.3 |
ROA ROA% | -2.0 | 6.8 | 1.6 | 0.0 | 21.9 | 22.5 | -1.8 | 0.9 | 28.8 | 21.8 | 19.8 | 18.5 | 18.5 |
| Financial Year | Mar 2015 | 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 | 150 | 150 | 213 | 183 | 162 | ||||||||
Price To Earnings Price To Earnings | 245.0 | 36,000.0 | 15.3 | ||||||||||
Price To Sales Price To Sales | 78.5 | 2,139.4 | |||||||||||
Price To Book Price To Book | 15.2 | 15.2 | 6.2 | 5.5 | 1.1 | ||||||||
EV To EBITDA EV To EBITDA | 160.4 | -274.8 | -54.1 | -161.0 | |||||||||
GPM GPM% | 100.0 | 100.0 | 99.0 | ||||||||||
OPM OPM% | 76.7 | 48.3 | -782.2 | ||||||||||
NPM NPM% | 330.7 | 32.1 | 5.3 | ||||||||||
ROCE ROCE% | 19.9 | 14.9 | 10.0 | 0.1 | 61.0 | 48.2 | -2.8 | 1.5 | 51.8 | 35.9 | 30.9 | 27.2 | 27.2 |
ROE ROE% | 105.8 | 139.8 | 6.2 | 0.0 | 52.6 | 40.3 | -3.3 | 1.6 | 42.2 | 29.0 | 24.9 | 22.3 | 22.3 |
ROA ROA% | -2.0 | 6.8 | 1.6 | 0.0 | 21.9 | 22.5 | -1.8 | 0.9 | 28.8 | 21.8 | 19.8 | 18.5 | 18.5 |
Documents — Manas Properties Ltd