| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 12 | 12 | 10 | 8 | 9 | 10 | 9 | 8 | 9 | 9 | 10 | |
Growth YoY Revenue Growth YoY% | -31.9 | -17.9 | 0.8 | -17.3 | -15.7 | -21.0 | -15.6 | -2.6 | 0.1 | 2.3 | -5.3 | 7.2 |
| 9 | 11 | 11 | 10 | 8 | 9 | 9 | 9 | 8 | 9 | 9 | 10 | |
| 0 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | |
OPM OPM% | 0.0 | 6.2 | 4.8 | -0.1 | 0.7 | 4.4 | 10.3 | 4.1 | 1.0 | 7.2 | 5.2 | 4.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 56.4 | -5.7 | -63.6 | -217.2 | 36.4 | -63.6 | 325.0 | 147.1 | -3.6 | 116.7 | -83.8 | -162.5 |
NPM NPM% | -4.8 | 2.9 | 1.4 | -3.5 | -3.6 | 1.3 | 6.9 | 1.7 | -3.8 | 2.8 | 1.2 | -1.0 |
| -0.6 | 0.4 | 0.2 | -0.4 | -0.3 | 0.1 | 0.9 | 0.2 | -0.4 | 0.3 | 0.3 | -0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 12 | 12 | 10 | 8 | 9 | 10 | 9 | 8 | 9 | 9 | 10 | |
Growth YoY Revenue Growth YoY% | -31.9 | -17.9 | 0.8 | -17.3 | -15.7 | -21.0 | -15.6 | -2.6 | 0.1 | 2.3 | -5.3 | 7.2 |
| 9 | 11 | 11 | 10 | 8 | 9 | 9 | 9 | 8 | 9 | 9 | 10 | |
| 0 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | |
OPM OPM% | 0.0 | 6.2 | 4.8 | -0.1 | 0.7 | 4.4 | 10.3 | 4.1 | 1.0 | 7.2 | 5.2 | 4.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 56.4 | -5.7 | -63.6 | -217.2 | 36.4 | -63.6 | 325.0 | 147.1 | -3.6 | 116.7 | -83.8 | -162.5 |
NPM NPM% | -4.8 | 2.9 | 1.4 | -3.5 | -3.6 | 1.3 | 6.9 | 1.7 | -3.8 | 2.8 | 1.2 | -1.0 |
| -0.6 | 0.4 | 0.2 | -0.4 | -0.3 | 0.1 | 0.9 | 0.2 | -0.4 | 0.3 | 0.3 | -0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 48 | 55 | 64 | 73 | 66 | 33 | 45 | 55 | 44 | 36 | 36 | 37 |
Growth Revenue Growth% | -0.6 | 13.7 | 15.4 | 15.3 | -9.4 | -50.4 | 36.4 | 22.5 | -20.4 | -17.4 | -0.9 | 1.1 |
| 44 | 52 | 60 | 71 | 66 | 34 | 44 | 53 | 42 | 35 | 34 | 35 | |
| 4 | 3 | 4 | 2 | 0 | -1 | 1 | 2 | 2 | 1 | 2 | 2 | |
OPM OPM% | 8.1 | 4.9 | 5.9 | 3.0 | 0.6 | -3.3 | 1.5 | 3.8 | 3.9 | 3.6 | 4.5 | 4.5 |
| 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 |
Depreciation DepreciationCr | 3 | 3 | 4 | 3 | 4 | 3 | 3 | 2 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 0 | 0 | -1 | -1 | -4 | -2 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 1 | 0 | 0 | -1 | -1 | -4 | -2 | 0 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | 56.9 | -106.8 | 527.4 | -338.5 | -46.0 | -186.3 | 55.5 | 111.0 | 79.2 | -46.5 | 27.5 | -102.9 |
NPM NPM% | 2.7 | -0.2 | 0.6 | -1.3 | -2.0 | -11.7 | -3.8 | 0.3 | 0.8 | 0.5 | 0.6 | -0.1 |
| 1.7 | -0.1 | 0.5 | -1.2 | -1.7 | -4.9 | -2.2 | 0.2 | 0.4 | 0.2 | 0.2 |
| 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 | 48 | 55 | 64 | 73 | 66 | 33 | 45 | 55 | 44 | 36 | 36 | 37 |
Growth Revenue Growth% | -0.6 | 13.7 | 15.4 | 15.3 | -9.4 | -50.4 | 36.4 | 22.5 | -20.4 | -17.4 | -0.9 | 1.1 |
| 44 | 52 | 60 | 71 | 66 | 34 | 44 | 53 | 42 | 35 | 34 | 35 | |
| 4 | 3 | 4 | 2 | 0 | -1 | 1 | 2 | 2 | 1 | 2 | 2 | |
OPM OPM% | 8.1 | 4.9 | 5.9 | 3.0 | 0.6 | -3.3 | 1.5 | 3.8 | 3.9 | 3.6 | 4.5 | 4.5 |
| 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 |
Depreciation DepreciationCr | 3 | 3 | 4 | 3 | 4 | 3 | 3 | 2 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 0 | 0 | -1 | -1 | -4 | -2 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 1 | 0 | 0 | -1 | -1 | -4 | -2 | 0 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | 56.9 | -106.8 | 527.4 | -338.5 | -46.0 | -186.3 | 55.5 | 111.0 | 79.2 | -46.5 | 27.5 | -102.9 |
NPM NPM% | 2.7 | -0.2 | 0.6 | -1.3 | -2.0 | -11.7 | -3.8 | 0.3 | 0.8 | 0.5 | 0.6 | -0.1 |
| 1.7 | -0.1 | 0.5 | -1.2 | -1.7 | -4.9 | -2.2 | 0.2 | 0.4 | 0.2 | 0.2 |
| 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 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
Reserves ReservesCr | -2 | -1 | -1 | -2 | -3 | -7 | -9 | -8 | -8 | -8 | -7 |
| 7 | 8 | 5 | 7 | 10 | 10 | 10 | 10 | 10 | 10 | 8 | |
| 6 | 6 | 6 | 7 | 3 | 6 | 4 | 5 | 3 | 3 | 6 | |
| 19 | 21 | 18 | 20 | 18 | 16 | 14 | 15 | 13 | 13 | 15 | |
| 3 | 3 | 2 | 2 | 4 | 5 | 5 | 7 | 7 | 6 | 6 | |
| 16 | 18 | 16 | 18 | 15 | 11 | 9 | 7 | 6 | 6 | 9 | |
| 19 | 21 | 18 | 20 | 18 | 16 | 14 | 15 | 13 | 13 | 15 |
| 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 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
Reserves ReservesCr | -2 | -1 | -1 | -2 | -3 | -7 | -9 | -8 | -8 | -8 | -7 |
| 7 | 8 | 5 | 7 | 10 | 10 | 10 | 10 | 10 | 10 | 8 | |
| 6 | 6 | 6 | 7 | 3 | 6 | 4 | 5 | 3 | 3 | 6 | |
| 19 | 21 | 18 | 20 | 18 | 16 | 14 | 15 | 13 | 13 | 15 | |
| 3 | 3 | 2 | 2 | 4 | 5 | 5 | 7 | 7 | 6 | 6 | |
| 16 | 18 | 16 | 18 | 15 | 11 | 9 | 7 | 6 | 6 | 9 | |
| 19 | 21 | 18 | 20 | 18 | 16 | 14 | 15 | 13 | 13 | 15 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 5 | 2 | 4 | 2 | -3 | 1 | 1 | 2 | 1 | -1 | |
| -6 | -5 | -2 | -6 | 0 | 0 | 0 | 0 | 0 | -1 | -4 | |
| 1 | 0 | -1 | 2 | -1 | 2 | -1 | 1 | -2 | 0 | 5 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 0 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 1 | -2 | 3 | -3 | 1 | 1 | 2 | -1 | |
CFO To PAT CFO To PAT% | 389.7 | -5,629.3 | 546.4 | -439.6 | -160.7 | 71.1 | -41.4 | 514.8 | 541.4 | 473.6 | -387.0 |
CFO To EBITDA CFO To EBITDA% | 131.2 | 188.1 | 56.4 | 185.7 | 535.7 | 249.1 | 108.1 | 46.8 | 107.3 | 65.9 | -54.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 5 | 2 | 4 | 2 | -3 | 1 | 1 | 2 | 1 | -1 | |
| -6 | -5 | -2 | -6 | 0 | 0 | 0 | 0 | 0 | -1 | -4 | |
| 1 | 0 | -1 | 2 | -1 | 2 | -1 | 1 | -2 | 0 | 5 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 0 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 1 | -2 | 3 | -3 | 1 | 1 | 2 | -1 | |
CFO To PAT CFO To PAT% | 389.7 | -5,629.3 | 546.4 | -439.6 | -160.7 | 71.1 | -41.4 | 514.8 | 541.4 | 473.6 | -387.0 |
CFO To EBITDA CFO To EBITDA% | 131.2 | 188.1 | 56.4 | 185.7 | 535.7 | 249.1 | 108.1 | 46.8 | 107.3 | 65.9 | -54.9 |
| 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 | 3 | 6 | 4 | 2 | 2 | 4 | 6 | 6 | 5 | |||
Price To Earnings Price To Earnings | 2.5 | 9.5 | 23.1 | 18.2 | 31.2 | 34.7 | ||||||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | |||
Price To Book Price To Book | 0.5 | 0.9 | 0.5 | 0.3 | 2.4 | -7.7 | -26.9 | -119.7 | 10.1 | |||
EV To EBITDA EV To EBITDA | 1.9 | 5.4 | 2.6 | 4.8 | -9.3 | 4.7 | 5.6 | 7.1 | 7.0 | |||
GPM GPM% | 30.8 | 27.7 | 24.7 | 22.6 | 23.1 | 13.5 | 18.1 | 23.4 | 27.5 | 27.9 | ||
OPM OPM% | 8.1 | 4.9 | 5.9 | 3.0 | 0.6 | -3.3 | 1.5 | 3.8 | 3.9 | 3.6 | 4.5 | 4.5 |
NPM NPM% | 2.7 | -0.2 | 0.6 | -1.3 | -2.0 | -11.7 | -3.8 | 0.3 | 0.8 | 0.5 | 0.6 | -0.1 |
ROCE ROCE% | 18.2 | 1.6 | 6.0 | -3.4 | -6.7 | -34.8 | -17.3 | 18.6 | 23.6 | 17.2 | 12.1 | 12.1 |
ROE ROE% | 20.9 | -1.4 | 5.5 | -15.2 | -28.4 | -391.4 | 228.4 | -33.4 | -149.2 | -393.6 | 46.9 | 46.9 |
ROA ROA% | 7.0 | -0.4 | 2.1 | -4.5 | -7.3 | -23.8 | -12.5 | 1.3 | 2.6 | 1.4 | 1.6 | 1.6 |
| 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 | 3 | 6 | 4 | 2 | 2 | 4 | 6 | 6 | 5 | |||
Price To Earnings Price To Earnings | 2.5 | 9.5 | 23.1 | 18.2 | 31.2 | 34.7 | ||||||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | |||
Price To Book Price To Book | 0.5 | 0.9 | 0.5 | 0.3 | 2.4 | -7.7 | -26.9 | -119.7 | 10.1 | |||
EV To EBITDA EV To EBITDA | 1.9 | 5.4 | 2.6 | 4.8 | -9.3 | 4.7 | 5.6 | 7.1 | 7.0 | |||
GPM GPM% | 30.8 | 27.7 | 24.7 | 22.6 | 23.1 | 13.5 | 18.1 | 23.4 | 27.5 | 27.9 | ||
OPM OPM% | 8.1 | 4.9 | 5.9 | 3.0 | 0.6 | -3.3 | 1.5 | 3.8 | 3.9 | 3.6 | 4.5 | 4.5 |
NPM NPM% | 2.7 | -0.2 | 0.6 | -1.3 | -2.0 | -11.7 | -3.8 | 0.3 | 0.8 | 0.5 | 0.6 | -0.1 |
ROCE ROCE% | 18.2 | 1.6 | 6.0 | -3.4 | -6.7 | -34.8 | -17.3 | 18.6 | 23.6 | 17.2 | 12.1 | 12.1 |
ROE ROE% | 20.9 | -1.4 | 5.5 | -15.2 | -28.4 | -391.4 | 228.4 | -33.4 | -149.2 | -393.6 | 46.9 | 46.9 |
ROA ROA% | 7.0 | -0.4 | 2.1 | -4.5 | -7.3 | -23.8 | -12.5 | 1.3 | 2.6 | 1.4 | 1.6 | 1.6 |
Documents — Mahasagar Travels Ltd