| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 7 | 8 | 6 | 8 | 4 | 7 | 3 | 2 | 4 | 3 | 3 | |
Growth YoY Revenue Growth YoY% | -60.8 | -36.0 | -25.5 | -2.8 | 37.5 | -43.1 | -11.4 | -56.6 | -75.6 | 7.0 | -50.5 | 3.7 |
| 6 | 6 | 8 | 6 | 8 | 6 | 7 | 6 | 5 | 5 | 6 | 5 | |
| 0 | 1 | -1 | 0 | 0 | -2 | 0 | -3 | -3 | -1 | -2 | -2 | |
OPM OPM% | 8.1 | 9.9 | -6.3 | -4.3 | 5.4 | -44.3 | -3.2 | -125.3 | -143.6 | -24.6 | -59.7 | -65.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 2 | 1 | 6 | 0 | |
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 | 0 | 0 | 1 | 0 |
PBT PBTCr | 0 | 0 | -1 | -1 | 0 | -2 | 1 | -3 | -2 | -1 | 3 | -2 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | -1 | -1 | 0 | -2 | 2 | -3 | -2 | -1 | 3 | -2 | |
Growth YoY PAT Growth YoY% | -94.4 | 88.1 | -400.0 | 49.5 | 158.3 | -1,181.3 | 259.3 | -523.2 | -687.1 | 62.4 | 76.7 | 36.1 |
NPM NPM% | 2.0 | -2.3 | -13.7 | -9.0 | 3.7 | -51.0 | 24.7 | -129.7 | -90.1 | -17.9 | 88.1 | -79.9 |
| 0.1 | -0.1 | -0.9 | -0.5 | 0.3 | -1.6 | 1.4 | -2.8 | -1.5 | -0.6 | 2.4 | -1.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 7 | 8 | 6 | 8 | 4 | 7 | 3 | 2 | 4 | 3 | 3 | |
Growth YoY Revenue Growth YoY% | -60.8 | -36.0 | -25.5 | -2.8 | 37.5 | -43.1 | -11.4 | -56.6 | -75.6 | 7.0 | -50.5 | 3.7 |
| 6 | 6 | 8 | 6 | 8 | 6 | 7 | 6 | 5 | 5 | 6 | 5 | |
| 0 | 1 | -1 | 0 | 0 | -2 | 0 | -3 | -3 | -1 | -2 | -2 | |
OPM OPM% | 8.1 | 9.9 | -6.3 | -4.3 | 5.4 | -44.3 | -3.2 | -125.3 | -143.6 | -24.6 | -59.7 | -65.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 2 | 1 | 6 | 0 | |
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 | 0 | 0 | 1 | 0 |
PBT PBTCr | 0 | 0 | -1 | -1 | 0 | -2 | 1 | -3 | -2 | -1 | 3 | -2 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | -1 | -1 | 0 | -2 | 2 | -3 | -2 | -1 | 3 | -2 | |
Growth YoY PAT Growth YoY% | -94.4 | 88.1 | -400.0 | 49.5 | 158.3 | -1,181.3 | 259.3 | -523.2 | -687.1 | 62.4 | 76.7 | 36.1 |
NPM NPM% | 2.0 | -2.3 | -13.7 | -9.0 | 3.7 | -51.0 | 24.7 | -129.7 | -90.1 | -17.9 | 88.1 | -79.9 |
| 0.1 | -0.1 | -0.9 | -0.5 | 0.3 | -1.6 | 1.4 | -2.8 | -1.5 | -0.6 | 2.4 | -1.8 |
| 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 | 43 | 44 | 50 | 52 | 43 | 57 | 70 | 49 | 27 | 25 | 12 | 13 |
Growth Revenue Growth% | 19.0 | 2.5 | 12.8 | 4.2 | -16.9 | 33.4 | 21.7 | -29.3 | -44.6 | -6.8 | -51.1 | -42.8 |
| 40 | 43 | 48 | 47 | 50 | 47 | 60 | 44 | 27 | 27 | 22 | 20 | |
| 3 | 2 | 2 | 5 | -7 | 11 | 10 | 5 | 0 | -2 | -9 | -8 | |
OPM OPM% | 6.0 | 3.5 | 4.2 | 8.9 | -15.9 | 18.9 | 14.3 | 10.3 | -0.1 | -7.2 | -75.6 | -62.5 |
| 1 | 2 | 1 | 3 | 3 | 2 | 2 | 2 | 0 | 3 | 8 | 8 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 1 | 2 | 1 | 6 | -6 | 11 | 10 | 5 | -1 | -1 | -3 | -2 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 1 | 0 | 0 | 0 | |
PAT PATCr | 1 | 1 | 1 | 5 | -6 | 11 | 10 | 2 | -2 | -1 | -3 | -2 |
Growth PAT Growth% | 141.9 | 58.4 | -16.1 | 369.4 | -208.6 | 292.2 | -10.7 | -81.4 | -220.1 | 74.5 | -432.0 | 49.3 |
NPM NPM% | 2.0 | 3.1 | 2.3 | 10.4 | -13.6 | 19.6 | 14.4 | 3.8 | -8.2 | -2.2 | -24.4 | -14.2 |
| 0.7 | 1.1 | 0.9 | 4.3 | -3.7 | 11.0 | 8.1 | 1.4 | -1.8 | -0.5 | -2.4 | -1.4 |
| 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 | 43 | 44 | 50 | 52 | 43 | 57 | 70 | 49 | 27 | 25 | 12 | 13 |
Growth Revenue Growth% | 19.0 | 2.5 | 12.8 | 4.2 | -16.9 | 33.4 | 21.7 | -29.3 | -44.6 | -6.8 | -51.1 | -42.8 |
| 40 | 43 | 48 | 47 | 50 | 47 | 60 | 44 | 27 | 27 | 22 | 20 | |
| 3 | 2 | 2 | 5 | -7 | 11 | 10 | 5 | 0 | -2 | -9 | -8 | |
OPM OPM% | 6.0 | 3.5 | 4.2 | 8.9 | -15.9 | 18.9 | 14.3 | 10.3 | -0.1 | -7.2 | -75.6 | -62.5 |
| 1 | 2 | 1 | 3 | 3 | 2 | 2 | 2 | 0 | 3 | 8 | 8 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 1 | 2 | 1 | 6 | -6 | 11 | 10 | 5 | -1 | -1 | -3 | -2 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 1 | 0 | 0 | 0 | |
PAT PATCr | 1 | 1 | 1 | 5 | -6 | 11 | 10 | 2 | -2 | -1 | -3 | -2 |
Growth PAT Growth% | 141.9 | 58.4 | -16.1 | 369.4 | -208.6 | 292.2 | -10.7 | -81.4 | -220.1 | 74.5 | -432.0 | 49.3 |
NPM NPM% | 2.0 | 3.1 | 2.3 | 10.4 | -13.6 | 19.6 | 14.4 | 3.8 | -8.2 | -2.2 | -24.4 | -14.2 |
| 0.7 | 1.1 | 0.9 | 4.3 | -3.7 | 11.0 | 8.1 | 1.4 | -1.8 | -0.5 | -2.4 | -1.4 |
| 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 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 70 | 77 | 78 | 83 | 78 | 92 | 104 | 106 | 109 | 109 | 99 |
| 9 | 7 | 9 | 9 | 3 | 9 | 13 | 6 | 5 | 3 | 3 | |
| 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 93 | 97 | 101 | 107 | 95 | 115 | 130 | 126 | 127 | 125 | 115 | |
| 32 | 33 | 37 | 42 | 33 | 53 | 67 | 60 | 60 | 53 | 47 | |
| 61 | 64 | 64 | 65 | 62 | 62 | 64 | 66 | 67 | 72 | 68 | |
| 93 | 97 | 101 | 107 | 95 | 115 | 130 | 126 | 127 | 125 | 115 |
| 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 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 70 | 77 | 78 | 83 | 78 | 92 | 104 | 106 | 109 | 109 | 99 |
| 9 | 7 | 9 | 9 | 3 | 9 | 13 | 6 | 5 | 3 | 3 | |
| 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 93 | 97 | 101 | 107 | 95 | 115 | 130 | 126 | 127 | 125 | 115 | |
| 32 | 33 | 37 | 42 | 33 | 53 | 67 | 60 | 60 | 53 | 47 | |
| 61 | 64 | 64 | 65 | 62 | 62 | 64 | 66 | 67 | 72 | 68 | |
| 93 | 97 | 101 | 107 | 95 | 115 | 130 | 126 | 127 | 125 | 115 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 4 | 4 | 6 | 5 | 15 | 7 | -6 | 7 | 5 | -7 | |
| -1 | 3 | -4 | -6 | -6 | -10 | -4 | -3 | -8 | -5 | 7 | |
| -1 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 0 | 0 | -1 | 6 | 3 | -9 | -1 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 2 | 9 | 4 | 5 | 3 | 13 | 4 | -7 | 7 | 5 | -8 |
CFO To PAT CFO To PAT% | 299.6 | 293.8 | 365.9 | 110.7 | -79.1 | 136.2 | 69.9 | -325.8 | -309.6 | -887.7 | 231.2 |
CFO To EBITDA CFO To EBITDA% | 100.5 | 264.9 | 202.4 | 129.3 | -67.4 | 140.9 | 70.5 | -120.1 | -20,111.9 | -277.4 | 74.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 4 | 4 | 6 | 5 | 15 | 7 | -6 | 7 | 5 | -7 | |
| -1 | 3 | -4 | -6 | -6 | -10 | -4 | -3 | -8 | -5 | 7 | |
| -1 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 0 | 0 | -1 | 6 | 3 | -9 | -1 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 2 | 9 | 4 | 5 | 3 | 13 | 4 | -7 | 7 | 5 | -8 |
CFO To PAT CFO To PAT% | 299.6 | 293.8 | 365.9 | 110.7 | -79.1 | 136.2 | 69.9 | -325.8 | -309.6 | -887.7 | 231.2 |
CFO To EBITDA CFO To EBITDA% | 100.5 | 264.9 | 202.4 | 129.3 | -67.4 | 140.9 | 70.5 | -120.1 | -20,111.9 | -277.4 | 74.6 |
| 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 | 26 | 34 | 29 | 21 | 10 | 50 | 62 | 44 | 55 | 52 | 29 | 31 |
Price To Earnings Price To Earnings | 29.6 | 25.1 | 25.1 | 3.8 | 4.5 | 6.1 | 24.8 | |||||
Price To Sales Price To Sales | 0.6 | 0.8 | 0.5 | 0.4 | 0.2 | 0.9 | 0.9 | 0.9 | 2.0 | 2.0 | 2.3 | 2.5 |
Price To Book Price To Book | 0.3 | 0.4 | 0.3 | 0.2 | 0.1 | 0.5 | 0.5 | 0.4 | 0.5 | 0.4 | 0.3 | 0.3 |
EV To EBITDA EV To EBITDA | 9.4 | 21.3 | 12.8 | 4.0 | -1.3 | 4.0 | 5.2 | 8.4 | -1,593.0 | -28.1 | -3.0 | -4.0 |
GPM GPM% | 35.7 | 36.5 | 33.9 | 37.7 | 26.4 | 41.9 | 50.5 | 47.4 | 55.7 | 48.7 | 36.1 | 36.1 |
OPM OPM% | 6.0 | 3.5 | 4.2 | 8.9 | -15.9 | 18.9 | 14.3 | 10.3 | -0.1 | -7.2 | -75.6 | -62.5 |
NPM NPM% | 2.0 | 3.1 | 2.3 | 10.4 | -13.6 | 19.6 | 14.4 | 3.8 | -8.2 | -2.2 | -24.4 | -14.2 |
ROCE ROCE% | 1.8 | 1.9 | 1.5 | 5.8 | -6.4 | 10.7 | 8.7 | 4.2 | -1.0 | -0.7 | -2.7 | -2.7 |
ROE ROE% | 1.1 | 1.5 | 1.3 | 5.6 | -6.4 | 10.7 | 8.6 | 1.6 | -1.9 | -0.5 | -2.7 | -2.7 |
ROA ROA% | 0.9 | 1.4 | 1.1 | 5.0 | -6.2 | 9.8 | 7.7 | 1.5 | -1.8 | -0.5 | -2.6 | -2.6 |
| 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 | 26 | 34 | 29 | 21 | 10 | 50 | 62 | 44 | 55 | 52 | 29 | 31 |
Price To Earnings Price To Earnings | 29.6 | 25.1 | 25.1 | 3.8 | 4.5 | 6.1 | 24.8 | |||||
Price To Sales Price To Sales | 0.6 | 0.8 | 0.5 | 0.4 | 0.2 | 0.9 | 0.9 | 0.9 | 2.0 | 2.0 | 2.3 | 2.5 |
Price To Book Price To Book | 0.3 | 0.4 | 0.3 | 0.2 | 0.1 | 0.5 | 0.5 | 0.4 | 0.5 | 0.4 | 0.3 | 0.3 |
EV To EBITDA EV To EBITDA | 9.4 | 21.3 | 12.8 | 4.0 | -1.3 | 4.0 | 5.2 | 8.4 | -1,593.0 | -28.1 | -3.0 | -4.0 |
GPM GPM% | 35.7 | 36.5 | 33.9 | 37.7 | 26.4 | 41.9 | 50.5 | 47.4 | 55.7 | 48.7 | 36.1 | 36.1 |
OPM OPM% | 6.0 | 3.5 | 4.2 | 8.9 | -15.9 | 18.9 | 14.3 | 10.3 | -0.1 | -7.2 | -75.6 | -62.5 |
NPM NPM% | 2.0 | 3.1 | 2.3 | 10.4 | -13.6 | 19.6 | 14.4 | 3.8 | -8.2 | -2.2 | -24.4 | -14.2 |
ROCE ROCE% | 1.8 | 1.9 | 1.5 | 5.8 | -6.4 | 10.7 | 8.7 | 4.2 | -1.0 | -0.7 | -2.7 | -2.7 |
ROE ROE% | 1.1 | 1.5 | 1.3 | 5.6 | -6.4 | 10.7 | 8.6 | 1.6 | -1.9 | -0.5 | -2.7 | -2.7 |
ROA ROA% | 0.9 | 1.4 | 1.1 | 5.0 | -6.2 | 9.8 | 7.7 | 1.5 | -1.8 | -0.5 | -2.6 | -2.6 |
Documents — Medi Caps Ltd