| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 174 | 135 | 117 | 173 | 179 | 212 | 185 | 218 | |
Growth YoY Revenue Growth YoY% | -32.9 | 28.4 | 53.4 | 22.0 | 3.4 | 2.9 | ||
| 171 | 132 | 112 | 169 | 173 | 205 | 179 | 211 | |
| 3 | 4 | 4 | 5 | 6 | 7 | 6 | 7 | |
OPM OPM% | 1.6 | 2.6 | 3.8 | 2.8 | 3.3 | 3.3 | 3.4 | 3.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 2 | 3 | 3 | 4 | 6 | 5 | 6 |
| 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | |
| 0 | 1 | 1 | 2 | 2 | 3 | 3 | 3 | |
Growth YoY PAT Growth YoY% | 117.0 | 140.0 | 98.0 | 53.6 | 24.8 | 18.3 | ||
NPM NPM% | 0.3 | 0.6 | 0.9 | 1.1 | 1.1 | 1.4 | 1.4 | 1.6 |
| 0.0 | 0.0 | 0.0 | 2.5 | 1.9 | 2.7 | 2.3 | 3.2 |
| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 174 | 135 | 117 | 173 | 179 | 212 | 185 | 218 | |
Growth YoY Revenue Growth YoY% | -32.9 | 28.4 | 53.4 | 22.0 | 3.4 | 2.9 | ||
| 171 | 132 | 112 | 169 | 173 | 205 | 179 | 211 | |
| 3 | 4 | 4 | 5 | 6 | 7 | 6 | 7 | |
OPM OPM% | 1.6 | 2.6 | 3.8 | 2.8 | 3.3 | 3.3 | 3.4 | 3.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 2 | 3 | 3 | 4 | 6 | 5 | 6 |
| 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | |
| 0 | 1 | 1 | 2 | 2 | 3 | 3 | 3 | |
Growth YoY PAT Growth YoY% | 117.0 | 140.0 | 98.0 | 53.6 | 24.8 | 18.3 | ||
NPM NPM% | 0.3 | 0.6 | 0.9 | 1.1 | 1.1 | 1.4 | 1.4 | 1.6 |
| 0.0 | 0.0 | 0.0 | 2.5 | 1.9 | 2.7 | 2.3 | 3.2 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 83 | 123 | 133 | 186 | 323 | 309 | 290 | 391 | 403 |
Growth Revenue Growth% | 48.9 | 7.9 | 40.5 | 73.2 | -4.2 | -6.1 | 34.6 | 3.1 | |
| 81 | 121 | 130 | 182 | 318 | 303 | 281 | 378 | 390 | |
| 1 | 2 | 3 | 4 | 4 | 6 | 9 | 13 | 13 | |
OPM OPM% | 1.8 | 1.9 | 2.3 | 2.1 | 1.3 | 2.0 | 3.2 | 3.3 | 3.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 4 | 3 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 2 |
PBT PBTCr | 0 | 1 | 1 | 1 | 1 | 2 | 4 | 7 | 8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | |
PAT PATCr | 0 | 1 | 0 | 1 | 1 | 1 | 3 | 5 | 6 |
Growth PAT Growth% | 149.0 | -29.4 | 68.7 | 11.3 | 59.2 | 138.4 | 63.9 | 21.0 | |
NPM NPM% | 0.3 | 0.5 | 0.3 | 0.4 | 0.3 | 0.4 | 1.1 | 1.3 | 1.5 |
| 12.1 | 30.1 | 21.3 | 35.9 | 40.0 | 3.5 | 3.9 | 4.6 | 5.6 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 83 | 123 | 133 | 186 | 323 | 309 | 290 | 391 | 403 |
Growth Revenue Growth% | 48.9 | 7.9 | 40.5 | 73.2 | -4.2 | -6.1 | 34.6 | 3.1 | |
| 81 | 121 | 130 | 182 | 318 | 303 | 281 | 378 | 390 | |
| 1 | 2 | 3 | 4 | 4 | 6 | 9 | 13 | 13 | |
OPM OPM% | 1.8 | 1.9 | 2.3 | 2.1 | 1.3 | 2.0 | 3.2 | 3.3 | 3.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 4 | 3 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 2 |
PBT PBTCr | 0 | 1 | 1 | 1 | 1 | 2 | 4 | 7 | 8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | |
PAT PATCr | 0 | 1 | 0 | 1 | 1 | 1 | 3 | 5 | 6 |
Growth PAT Growth% | 149.0 | -29.4 | 68.7 | 11.3 | 59.2 | 138.4 | 63.9 | 21.0 | |
NPM NPM% | 0.3 | 0.5 | 0.3 | 0.4 | 0.3 | 0.4 | 1.1 | 1.3 | 1.5 |
| 12.1 | 30.1 | 21.3 | 35.9 | 40.0 | 3.5 | 3.9 | 4.6 | 5.6 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 5 |
Reserves ReservesCr | 1 | 1 | 2 | 2 | 3 | 5 | 22 | 27 | 33 |
| 10 | 11 | 11 | 19 | 23 | 30 | 33 | 35 | 42 | |
| 4 | 6 | 13 | 13 | 16 | 14 | 11 | 6 | 4 | |
| 15 | 18 | 26 | 34 | 42 | 49 | 71 | 72 | 85 | |
| 11 | 12 | 17 | 27 | 32 | 35 | 57 | 51 | 62 | |
| 4 | 6 | 8 | 8 | 10 | 14 | 14 | 21 | 23 | |
| 15 | 18 | 26 | 34 | 42 | 49 | 71 | 72 | 85 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 5 |
Reserves ReservesCr | 1 | 1 | 2 | 2 | 3 | 5 | 22 | 27 | 33 |
| 10 | 11 | 11 | 19 | 23 | 30 | 33 | 35 | 42 | |
| 4 | 6 | 13 | 13 | 16 | 14 | 11 | 6 | 4 | |
| 15 | 18 | 26 | 34 | 42 | 49 | 71 | 72 | 85 | |
| 11 | 12 | 17 | 27 | 32 | 35 | 57 | 51 | 62 | |
| 4 | 6 | 8 | 8 | 10 | 14 | 14 | 21 | 23 | |
| 15 | 18 | 26 | 34 | 42 | 49 | 71 | 72 | 85 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 2 | 2 | 1 | 2 | -3 | 1 | -10 | 11 | 0 | |
| -2 | -3 | -3 | -1 | -3 | -6 | -1 | -9 | -1 | |
| 1 | 1 | 5 | -1 | 4 | 5 | 11 | -3 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 3 | 0 | -2 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | -1 | -2 | 1 | -6 | -5 | -12 | 3 | -1 |
CFO To PAT CFO To PAT% | 618.0 | 260.7 | 186.9 | 228.4 | -326.9 | 114.4 | -328.4 | 226.5 | 5.4 |
CFO To EBITDA CFO To EBITDA% | 101.0 | 68.0 | 26.1 | 41.4 | -60.5 | 23.2 | -106.5 | 87.1 | 2.4 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 2 | 2 | 1 | 2 | -3 | 1 | -10 | 11 | 0 | |
| -2 | -3 | -3 | -1 | -3 | -6 | -1 | -9 | -1 | |
| 1 | 1 | 5 | -1 | 4 | 5 | 11 | -3 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 3 | 0 | -2 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | -1 | -2 | 1 | -6 | -5 | -12 | 3 | -1 |
CFO To PAT CFO To PAT% | 618.0 | 260.7 | 186.9 | 228.4 | -326.9 | 114.4 | -328.4 | 226.5 | 5.4 |
CFO To EBITDA CFO To EBITDA% | 101.0 | 68.0 | 26.1 | 41.4 | -60.5 | 23.2 | -106.5 | 87.1 | 2.4 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 61 | 124 | 78 | 120 | ||||||
Price To Earnings Price To Earnings | 20.1 | 25.0 | 12.9 | 20.0 | ||||||
Price To Sales Price To Sales | 0.2 | 0.3 | 0.2 | 0.3 | ||||||
Price To Book Price To Book | 2.3 | 3.9 | 2.0 | 3.2 | ||||||
EV To EBITDA EV To EBITDA | 10.3 | 12.3 | 8.8 | 11.9 | ||||||
GPM GPM% | 8.0 | 8.3 | 4.6 | 3.9 | 2.9 | 3.8 | 5.0 | 5.1 | 5.2 | 5.2 |
OPM OPM% | 1.8 | 1.9 | 2.3 | 2.1 | 1.3 | 2.0 | 3.2 | 3.3 | 3.3 | 3.3 |
NPM NPM% | 0.3 | 0.5 | 0.3 | 0.4 | 0.3 | 0.4 | 1.1 | 1.3 | 1.5 | 1.5 |
ROCE ROCE% | 10.2 | 13.0 | 10.8 | 10.6 | 10.0 | 11.2 | 12.0 | 15.7 | 14.8 | 14.8 |
ROE ROE% | 26.6 | 39.8 | 22.1 | 27.1 | 23.2 | 26.7 | 11.3 | 15.5 | 15.8 | 15.8 |
ROA ROA% | 1.6 | 3.4 | 1.6 | 2.1 | 1.9 | 2.6 | 4.3 | 6.9 | 7.1 | 7.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 61 | 124 | 78 | 120 | ||||||
Price To Earnings Price To Earnings | 20.1 | 25.0 | 12.9 | 20.0 | ||||||
Price To Sales Price To Sales | 0.2 | 0.3 | 0.2 | 0.3 | ||||||
Price To Book Price To Book | 2.3 | 3.9 | 2.0 | 3.2 | ||||||
EV To EBITDA EV To EBITDA | 10.3 | 12.3 | 8.8 | 11.9 | ||||||
GPM GPM% | 8.0 | 8.3 | 4.6 | 3.9 | 2.9 | 3.8 | 5.0 | 5.1 | 5.2 | 5.2 |
OPM OPM% | 1.8 | 1.9 | 2.3 | 2.1 | 1.3 | 2.0 | 3.2 | 3.3 | 3.3 | 3.3 |
NPM NPM% | 0.3 | 0.5 | 0.3 | 0.4 | 0.3 | 0.4 | 1.1 | 1.3 | 1.5 | 1.5 |
ROCE ROCE% | 10.2 | 13.0 | 10.8 | 10.6 | 10.0 | 11.2 | 12.0 | 15.7 | 14.8 | 14.8 |
ROE ROE% | 26.6 | 39.8 | 22.1 | 27.1 | 23.2 | 26.7 | 11.3 | 15.5 | 15.8 | 15.8 |
ROA ROA% | 1.6 | 3.4 | 1.6 | 2.1 | 1.9 | 2.6 | 4.3 | 6.9 | 7.1 | 7.1 |
Documents — Mayank Cattle Food Ltd