| Quarter | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 9 | 3 | 9 | 8 | 8 | 18 | 20 | 6 | 13 | 18 | 20 | |
Growth YoY Revenue Growth YoY% | 31.5 | -11.0 | 480.3 | 129.7 | -14.9 | 70.3 | 2.0 | -0.6 | ||||
| 6 | 9 | 4 | 8 | 7 | 8 | 16 | 18 | 6 | 12 | 14 | 15 | |
| 0 | 0 | -1 | 0 | 0 | 0 | 1 | 2 | 0 | 2 | 4 | 5 | |
OPM OPM% | 3.1 | 1.8 | -16.4 | 4.9 | 3.2 | 0.1 | 7.4 | 11.2 | 7.3 | 12.7 | 24.5 | 25.1 |
| 0 | 0 | 1 | 0 | 0 | -1 | 0 | 1 | 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 | -1 | 1 | 3 | 0 | 1 | 4 | 5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 3 | |
| 0 | 0 | 0 | 0 | 0 | -1 | 1 | 2 | 0 | 1 | 4 | 2 | |
Growth YoY PAT Growth YoY% | 90.9 | -626.3 | 1,366.7 | 2,766.7 | -81.0 | 240.0 | 222.7 | 34.9 | ||||
NPM NPM% | 1.9 | 2.1 | 3.0 | 0.7 | 2.8 | -12.6 | 7.5 | 8.7 | 0.6 | 10.4 | 23.6 | 11.8 |
| 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | -0.3 | 0.4 | 0.5 | 0.1 | 0.5 | 1.3 | 0.7 |
| Quarter | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 9 | 3 | 9 | 8 | 8 | 18 | 20 | 6 | 13 | 18 | 20 | |
Growth YoY Revenue Growth YoY% | 31.5 | -11.0 | 480.3 | 129.7 | -14.9 | 70.3 | 2.0 | -0.6 | ||||
| 6 | 9 | 4 | 8 | 7 | 8 | 16 | 18 | 6 | 12 | 14 | 15 | |
| 0 | 0 | -1 | 0 | 0 | 0 | 1 | 2 | 0 | 2 | 4 | 5 | |
OPM OPM% | 3.1 | 1.8 | -16.4 | 4.9 | 3.2 | 0.1 | 7.4 | 11.2 | 7.3 | 12.7 | 24.5 | 25.1 |
| 0 | 0 | 1 | 0 | 0 | -1 | 0 | 1 | 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 | -1 | 1 | 3 | 0 | 1 | 4 | 5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 3 | |
| 0 | 0 | 0 | 0 | 0 | -1 | 1 | 2 | 0 | 1 | 4 | 2 | |
Growth YoY PAT Growth YoY% | 90.9 | -626.3 | 1,366.7 | 2,766.7 | -81.0 | 240.0 | 222.7 | 34.9 | ||||
NPM NPM% | 1.9 | 2.1 | 3.0 | 0.7 | 2.8 | -12.6 | 7.5 | 8.7 | 0.6 | 10.4 | 23.6 | 11.8 |
| 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | -0.3 | 0.4 | 0.5 | 0.1 | 0.5 | 1.3 | 0.7 |
| 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 | 51 | 39 | 29 | 22 | 27 | 53 | 58 | 73 | 104 | 92 | 93 | 97 |
Growth Revenue Growth% | -22.9 | -26.1 | -23.9 | 23.9 | 94.1 | 8.8 | 27.2 | 41.6 | -10.9 | 0.3 | 5.0 | |
| 50 | 37 | 29 | 21 | 27 | 50 | 46 | 56 | 84 | 73 | 70 | 72 | |
| 1 | 3 | 0 | 1 | 0 | 3 | 11 | 17 | 19 | 20 | 23 | 25 | |
OPM OPM% | 1.8 | 6.6 | 0.9 | 5.5 | 1.6 | 5.1 | 20.0 | 23.8 | 18.6 | 21.1 | 24.9 | 25.8 |
| 0 | 0 | 3 | 1 | 2 | 2 | 1 | 1 | 3 | 2 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | 1 | 1 | 1 | 1 | 1 | 4 | 11 | 18 | 22 | 21 | 25 | 27 |
| 0 | 0 | 0 | 0 | 0 | 1 | 3 | 5 | 6 | 5 | 7 | 7 | |
PAT PATCr | 1 | 0 | 1 | 0 | 1 | 2 | 8 | 13 | 16 | 15 | 18 | 20 |
Growth PAT Growth% | -12.7 | 103.9 | -55.9 | 26.8 | 343.1 | 257.9 | 65.0 | 23.5 | -6.4 | 17.4 | 11.3 | |
NPM NPM% | 1.0 | 1.1 | 3.1 | 1.8 | 1.9 | 4.2 | 13.9 | 18.1 | 15.8 | 16.6 | 19.4 | 20.6 |
| 0.2 | 0.1 | 0.3 | 0.1 | 0.1 | 0.7 | 2.3 | 5.0 | 6.2 | 3.8 | 4.4 | 4.7 |
| 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 | 51 | 39 | 29 | 22 | 27 | 53 | 58 | 73 | 104 | 92 | 93 | 97 |
Growth Revenue Growth% | -22.9 | -26.1 | -23.9 | 23.9 | 94.1 | 8.8 | 27.2 | 41.6 | -10.9 | 0.3 | 5.0 | |
| 50 | 37 | 29 | 21 | 27 | 50 | 46 | 56 | 84 | 73 | 70 | 72 | |
| 1 | 3 | 0 | 1 | 0 | 3 | 11 | 17 | 19 | 20 | 23 | 25 | |
OPM OPM% | 1.8 | 6.6 | 0.9 | 5.5 | 1.6 | 5.1 | 20.0 | 23.8 | 18.6 | 21.1 | 24.9 | 25.8 |
| 0 | 0 | 3 | 1 | 2 | 2 | 1 | 1 | 3 | 2 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | 1 | 1 | 1 | 1 | 1 | 4 | 11 | 18 | 22 | 21 | 25 | 27 |
| 0 | 0 | 0 | 0 | 0 | 1 | 3 | 5 | 6 | 5 | 7 | 7 | |
PAT PATCr | 1 | 0 | 1 | 0 | 1 | 2 | 8 | 13 | 16 | 15 | 18 | 20 |
Growth PAT Growth% | -12.7 | 103.9 | -55.9 | 26.8 | 343.1 | 257.9 | 65.0 | 23.5 | -6.4 | 17.4 | 11.3 | |
NPM NPM% | 1.0 | 1.1 | 3.1 | 1.8 | 1.9 | 4.2 | 13.9 | 18.1 | 15.8 | 16.6 | 19.4 | 20.6 |
| 0.2 | 0.1 | 0.3 | 0.1 | 0.1 | 0.7 | 2.3 | 5.0 | 6.2 | 3.8 | 4.4 | 4.7 |
| 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 | 7 | 7 | 7 | 7 | 7 | 7 | 9 | 27 | 27 | 40 | 40 | 40 |
Reserves ReservesCr | 15 | 16 | 16 | 17 | 17 | 20 | 30 | 26 | 42 | 44 | 60 | 79 |
| 34 | 39 | 26 | 7 | 5 | 10 | 5 | 7 | 11 | 2 | 3 | 5 | |
| 0 | 3 | 1 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 2 | |
| 56 | 65 | 52 | 32 | 30 | 43 | 45 | 60 | 80 | 87 | 104 | 126 | |
| 53 | 57 | 44 | 26 | 25 | 31 | 39 | 50 | 68 | 72 | 89 | 110 | |
| 3 | 8 | 7 | 6 | 5 | 12 | 6 | 9 | 11 | 14 | 14 | 16 | |
| 56 | 65 | 52 | 32 | 30 | 43 | 45 | 60 | 80 | 87 | 104 | 126 |
| 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 | 7 | 7 | 7 | 7 | 7 | 7 | 9 | 27 | 27 | 40 | 40 | 40 |
Reserves ReservesCr | 15 | 16 | 16 | 17 | 17 | 20 | 30 | 26 | 42 | 44 | 60 | 79 |
| 34 | 39 | 26 | 7 | 5 | 10 | 5 | 7 | 11 | 2 | 3 | 5 | |
| 0 | 3 | 1 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 2 | |
| 56 | 65 | 52 | 32 | 30 | 43 | 45 | 60 | 80 | 87 | 104 | 126 | |
| 53 | 57 | 44 | 26 | 25 | 31 | 39 | 50 | 68 | 72 | 89 | 110 | |
| 3 | 8 | 7 | 6 | 5 | 12 | 6 | 9 | 11 | 14 | 14 | 16 | |
| 56 | 65 | 52 | 32 | 30 | 43 | 45 | 60 | 80 | 87 | 104 | 126 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 0 | 2 | 0 | 1 | 4 | 3 | 4 | 6 | 19 | -2 | 7 | |
| -1 | 0 | -1 | 0 | 0 | -7 | 5 | -4 | -2 | -24 | 6 | -11 | |
| 0 | 0 | -2 | 0 | -1 | 3 | -1 | 1 | -2 | -2 | -2 | 1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 1 | 2 | -7 | 2 | -3 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 2 | 0 | 0 | -1 | 8 | 0 | 4 | 15 | -2 | 4 |
CFO To PAT CFO To PAT% | 107.0 | 0.0 | 233.3 | 80.2 | 159.2 | 174.6 | 32.2 | 29.7 | 35.6 | 122.6 | -8.7 | 36.2 |
CFO To EBITDA CFO To EBITDA% | 60.0 | 0.0 | 841.7 | 26.6 | 179.6 | 144.1 | 22.5 | 22.6 | 30.1 | 96.3 | -6.8 | 28.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 0 | 2 | 0 | 1 | 4 | 3 | 4 | 6 | 19 | -2 | 7 | |
| -1 | 0 | -1 | 0 | 0 | -7 | 5 | -4 | -2 | -24 | 6 | -11 | |
| 0 | 0 | -2 | 0 | -1 | 3 | -1 | 1 | -2 | -2 | -2 | 1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 1 | 2 | -7 | 2 | -3 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 2 | 0 | 0 | -1 | 8 | 0 | 4 | 15 | -2 | 4 |
CFO To PAT CFO To PAT% | 107.0 | 0.0 | 233.3 | 80.2 | 159.2 | 174.6 | 32.2 | 29.7 | 35.6 | 122.6 | -8.7 | 36.2 |
CFO To EBITDA CFO To EBITDA% | 60.0 | 0.0 | 841.7 | 26.6 | 179.6 | 144.1 | 22.5 | 22.6 | 30.1 | 96.3 | -6.8 | 28.8 |
| 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 | 6 | 9 | 5 | 6 | 10 | 15 | 29 | 246 | 216 | 301 | 290 | 163 | 279 |
Price To Earnings Price To Earnings | 14.7 | 25.6 | 6.4 | 15.1 | 20.5 | 6.9 | 3.6 | 18.5 | 13.0 | 19.5 | 16.3 | 8.7 | 28.3 |
Price To Sales Price To Sales | 0.1 | 0.2 | 0.2 | 0.3 | 0.4 | 0.3 | 0.5 | 3.4 | 2.1 | 3.3 | 3.1 | 1.7 | 2.9 |
Price To Book Price To Book | 0.3 | 0.4 | 0.2 | 0.2 | 0.4 | 0.6 | 0.7 | 4.7 | 3.1 | 3.6 | 2.9 | 1.4 | 2.3 |
EV To EBITDA EV To EBITDA | 8.4 | 5.8 | 39.1 | 8.4 | 30.1 | 8.0 | 2.2 | 13.9 | 10.8 | 14.3 | 11.7 | 5.5 | 9.6 |
GPM GPM% | 4.8 | 12.3 | 8.2 | 18.3 | 14.0 | 27.4 | 36.2 | 40.6 | 34.3 | 37.8 | 45.7 | 49.1 | 49.1 |
OPM OPM% | 1.8 | 6.6 | 0.9 | 5.5 | 1.6 | 5.1 | 20.0 | 23.8 | 18.6 | 21.1 | 24.9 | 25.8 | 25.8 |
NPM NPM% | 1.0 | 1.1 | 3.1 | 1.8 | 1.9 | 4.2 | 13.9 | 18.1 | 15.8 | 16.6 | 19.4 | 20.6 | 20.6 |
ROCE ROCE% | 3.8 | 5.5 | 7.6 | 4.7 | 4.6 | 11.9 | 27.0 | 32.2 | 31.3 | 24.5 | 24.5 | 22.5 | 22.5 |
ROE ROE% | 2.3 | 2.0 | 3.9 | 1.7 | 2.1 | 8.1 | 20.5 | 25.2 | 23.7 | 18.1 | 17.9 | 16.8 | 16.8 |
ROA ROA% | 0.9 | 0.7 | 1.8 | 1.3 | 1.7 | 5.3 | 18.0 | 22.3 | 20.5 | 17.7 | 17.4 | 15.9 | 15.9 |
| 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 | 6 | 9 | 5 | 6 | 10 | 15 | 29 | 246 | 216 | 301 | 290 | 163 | 279 |
Price To Earnings Price To Earnings | 14.7 | 25.6 | 6.4 | 15.1 | 20.5 | 6.9 | 3.6 | 18.5 | 13.0 | 19.5 | 16.3 | 8.7 | 28.3 |
Price To Sales Price To Sales | 0.1 | 0.2 | 0.2 | 0.3 | 0.4 | 0.3 | 0.5 | 3.4 | 2.1 | 3.3 | 3.1 | 1.7 | 2.9 |
Price To Book Price To Book | 0.3 | 0.4 | 0.2 | 0.2 | 0.4 | 0.6 | 0.7 | 4.7 | 3.1 | 3.6 | 2.9 | 1.4 | 2.3 |
EV To EBITDA EV To EBITDA | 8.4 | 5.8 | 39.1 | 8.4 | 30.1 | 8.0 | 2.2 | 13.9 | 10.8 | 14.3 | 11.7 | 5.5 | 9.6 |
GPM GPM% | 4.8 | 12.3 | 8.2 | 18.3 | 14.0 | 27.4 | 36.2 | 40.6 | 34.3 | 37.8 | 45.7 | 49.1 | 49.1 |
OPM OPM% | 1.8 | 6.6 | 0.9 | 5.5 | 1.6 | 5.1 | 20.0 | 23.8 | 18.6 | 21.1 | 24.9 | 25.8 | 25.8 |
NPM NPM% | 1.0 | 1.1 | 3.1 | 1.8 | 1.9 | 4.2 | 13.9 | 18.1 | 15.8 | 16.6 | 19.4 | 20.6 | 20.6 |
ROCE ROCE% | 3.8 | 5.5 | 7.6 | 4.7 | 4.6 | 11.9 | 27.0 | 32.2 | 31.3 | 24.5 | 24.5 | 22.5 | 22.5 |
ROE ROE% | 2.3 | 2.0 | 3.9 | 1.7 | 2.1 | 8.1 | 20.5 | 25.2 | 23.7 | 18.1 | 17.9 | 16.8 | 16.8 |
ROA ROA% | 0.9 | 0.7 | 1.8 | 1.3 | 1.7 | 5.3 | 18.0 | 22.3 | 20.5 | 17.7 | 17.4 | 15.9 | 15.9 |
Documents — M K Exim (India) Ltd