| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 106 | 115 | 122 | 96 | 80 | 113 | 158 | 74 | 74 | 86 | 179 | 81 | |
Growth YoY Revenue Growth YoY% | 2.3 | -23.6 | -8.8 | 1.7 | -24.0 | -1.5 | 29.9 | -23.3 | -7.9 | -23.8 | 13.2 | 10.3 |
| 100 | 108 | 114 | 90 | 74 | 110 | 150 | 75 | 76 | 80 | 176 | 78 | |
| 6 | 7 | 8 | 6 | 6 | 3 | 8 | -1 | -2 | 6 | 3 | 3 | |
OPM OPM% | 5.5 | 5.8 | 6.2 | 6.1 | 7.4 | 3.0 | 5.3 | -1.4 | -3.1 | 7.5 | 1.9 | 4.3 |
| 3 | 0 | 3 | 0 | 0 | 1 | 1 | 6 | 0 | 0 | 66 | 1 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 3 | 3 | 1 | 3 | 3 | 3 | 4 | 3 | 2 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 |
PBT PBTCr | 3 | 2 | 6 | 1 | 1 | 2 | 4 | -1 | -8 | 1 | 65 | 0 |
| 0 | 0 | 2 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 13 | 0 | |
| 3 | 1 | 4 | 1 | 1 | 1 | 2 | -1 | -8 | 1 | 51 | 0 | |
Growth YoY PAT Growth YoY% | -30.0 | -64.2 | 14.4 | 142.8 | -73.9 | -46.1 | -37.6 | -216.9 | -973.3 | 123.8 | 2,024.4 | 131.9 |
NPM NPM% | 3.3 | 1.0 | 3.2 | 0.6 | 1.1 | 0.6 | 1.5 | -0.9 | -10.6 | 1.6 | 28.7 | 0.3 |
| 1.8 | 0.6 | 1.9 | 0.3 | 0.4 | 0.3 | 1.0 | -0.3 | -3.2 | 0.6 | 21.1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 106 | 115 | 122 | 96 | 80 | 113 | 158 | 74 | 74 | 86 | 179 | 81 | |
Growth YoY Revenue Growth YoY% | 2.3 | -23.6 | -8.8 | 1.7 | -24.0 | -1.5 | 29.9 | -23.3 | -7.9 | -23.8 | 13.2 | 10.3 |
| 100 | 108 | 114 | 90 | 74 | 110 | 150 | 75 | 76 | 80 | 176 | 78 | |
| 6 | 7 | 8 | 6 | 6 | 3 | 8 | -1 | -2 | 6 | 3 | 3 | |
OPM OPM% | 5.5 | 5.8 | 6.2 | 6.1 | 7.4 | 3.0 | 5.3 | -1.4 | -3.1 | 7.5 | 1.9 | 4.3 |
| 3 | 0 | 3 | 0 | 0 | 1 | 1 | 6 | 0 | 0 | 66 | 1 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 3 | 3 | 1 | 3 | 3 | 3 | 4 | 3 | 2 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 |
PBT PBTCr | 3 | 2 | 6 | 1 | 1 | 2 | 4 | -1 | -8 | 1 | 65 | 0 |
| 0 | 0 | 2 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 13 | 0 | |
| 3 | 1 | 4 | 1 | 1 | 1 | 2 | -1 | -8 | 1 | 51 | 0 | |
Growth YoY PAT Growth YoY% | -30.0 | -64.2 | 14.4 | 142.8 | -73.9 | -46.1 | -37.6 | -216.9 | -973.3 | 123.8 | 2,024.4 | 131.9 |
NPM NPM% | 3.3 | 1.0 | 3.2 | 0.6 | 1.1 | 0.6 | 1.5 | -0.9 | -10.6 | 1.6 | 28.7 | 0.3 |
| 1.8 | 0.6 | 1.9 | 0.3 | 0.4 | 0.3 | 1.0 | -0.3 | -3.2 | 0.6 | 21.1 | 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 | 373 | 389 | 491 | 531 | 551 | 368 | 316 | 467 | 437 | 448 | 413 | 420 |
Growth Revenue Growth% | 0.5 | 4.3 | 26.3 | 8.1 | 3.9 | -33.3 | -14.1 | 47.8 | -6.5 | 2.5 | -7.8 | -1.1 |
| 352 | 368 | 465 | 503 | 527 | 348 | 303 | 444 | 417 | 424 | 407 | 410 | |
| 21 | 21 | 26 | 28 | 25 | 20 | 13 | 24 | 20 | 24 | 6 | 11 | |
OPM OPM% | 5.7 | 5.5 | 5.4 | 5.2 | 4.5 | 5.4 | 4.1 | 5.1 | 4.5 | 5.3 | 1.5 | 2.6 |
| 2 | -4 | 0 | 0 | 1 | 0 | 3 | 4 | 9 | 2 | 72 | 67 | |
Interest Expense Interest ExpenseCr | 13 | 12 | 10 | 8 | 8 | 8 | 7 | 10 | 14 | 11 | 14 | 13 |
Depreciation DepreciationCr | 9 | 5 | 6 | 7 | 8 | 9 | 7 | 6 | 7 | 7 | 7 | 7 |
PBT PBTCr | 2 | 0 | 10 | 13 | 9 | 3 | 2 | 11 | 9 | 8 | 57 | 58 |
| 1 | 1 | 2 | 3 | 0 | 1 | -1 | 2 | 2 | 3 | 13 | 13 | |
PAT PATCr | 1 | -1 | 8 | 10 | 8 | 2 | 3 | 10 | 7 | 5 | 44 | 45 |
Growth PAT Growth% | -7.0 | -207.5 | 916.0 | 25.5 | -18.1 | -70.9 | 43.0 | 179.4 | -27.0 | -36.5 | 879.9 | 1,285.9 |
NPM NPM% | 0.3 | -0.3 | 1.7 | 1.9 | 1.5 | 0.7 | 1.1 | 2.1 | 1.6 | 1.0 | 10.7 | 10.7 |
| 0.5 | -0.6 | 4.2 | 5.2 | 4.3 | 1.3 | 1.8 | 5.0 | 3.6 | 1.9 | 18.2 | 18.5 |
| 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 | 373 | 389 | 491 | 531 | 551 | 368 | 316 | 467 | 437 | 448 | 413 | 420 |
Growth Revenue Growth% | 0.5 | 4.3 | 26.3 | 8.1 | 3.9 | -33.3 | -14.1 | 47.8 | -6.5 | 2.5 | -7.8 | -1.1 |
| 352 | 368 | 465 | 503 | 527 | 348 | 303 | 444 | 417 | 424 | 407 | 410 | |
| 21 | 21 | 26 | 28 | 25 | 20 | 13 | 24 | 20 | 24 | 6 | 11 | |
OPM OPM% | 5.7 | 5.5 | 5.4 | 5.2 | 4.5 | 5.4 | 4.1 | 5.1 | 4.5 | 5.3 | 1.5 | 2.6 |
| 2 | -4 | 0 | 0 | 1 | 0 | 3 | 4 | 9 | 2 | 72 | 67 | |
Interest Expense Interest ExpenseCr | 13 | 12 | 10 | 8 | 8 | 8 | 7 | 10 | 14 | 11 | 14 | 13 |
Depreciation DepreciationCr | 9 | 5 | 6 | 7 | 8 | 9 | 7 | 6 | 7 | 7 | 7 | 7 |
PBT PBTCr | 2 | 0 | 10 | 13 | 9 | 3 | 2 | 11 | 9 | 8 | 57 | 58 |
| 1 | 1 | 2 | 3 | 0 | 1 | -1 | 2 | 2 | 3 | 13 | 13 | |
PAT PATCr | 1 | -1 | 8 | 10 | 8 | 2 | 3 | 10 | 7 | 5 | 44 | 45 |
Growth PAT Growth% | -7.0 | -207.5 | 916.0 | 25.5 | -18.1 | -70.9 | 43.0 | 179.4 | -27.0 | -36.5 | 879.9 | 1,285.9 |
NPM NPM% | 0.3 | -0.3 | 1.7 | 1.9 | 1.5 | 0.7 | 1.1 | 2.1 | 1.6 | 1.0 | 10.7 | 10.7 |
| 0.5 | -0.6 | 4.2 | 5.2 | 4.3 | 1.3 | 1.8 | 5.0 | 3.6 | 1.9 | 18.2 | 18.5 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 12 | 12 |
Reserves ReservesCr | 31 | 85 | 93 | 103 | 112 | 114 | 118 | 128 | 169 | 164 | 211 |
| 96 | 94 | 97 | 99 | 98 | 90 | 74 | 96 | 108 | 113 | 121 | |
| 72 | 83 | 64 | 76 | 85 | 101 | 107 | 100 | 89 | 86 | 51 | |
| 204 | 268 | 259 | 283 | 300 | 309 | 304 | 329 | 371 | 375 | 396 | |
| 91 | 97 | 89 | 107 | 101 | 111 | 102 | 126 | 134 | 134 | 204 | |
| 113 | 171 | 170 | 176 | 199 | 198 | 202 | 203 | 237 | 241 | 192 | |
| 204 | 268 | 259 | 283 | 300 | 309 | 304 | 329 | 371 | 375 | 396 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 12 | 12 |
Reserves ReservesCr | 31 | 85 | 93 | 103 | 112 | 114 | 118 | 128 | 169 | 164 | 211 |
| 96 | 94 | 97 | 99 | 98 | 90 | 74 | 96 | 108 | 113 | 121 | |
| 72 | 83 | 64 | 76 | 85 | 101 | 107 | 100 | 89 | 86 | 51 | |
| 204 | 268 | 259 | 283 | 300 | 309 | 304 | 329 | 371 | 375 | 396 | |
| 91 | 97 | 89 | 107 | 101 | 111 | 102 | 126 | 134 | 134 | 204 | |
| 113 | 171 | 170 | 176 | 199 | 198 | 202 | 203 | 237 | 241 | 192 | |
| 204 | 268 | 259 | 283 | 300 | 309 | 304 | 329 | 371 | 375 | 396 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 40 | 27 | 27 | 34 | 20 | 13 | 14 | -30 | 20 | 19 | -105 | |
| -16 | -9 | -5 | -10 | -22 | -8 | -5 | -7 | 1 | -4 | 126 | |
| -25 | -19 | -23 | -20 | 0 | -7 | -8 | 36 | -21 | -15 | -21 | |
Net Cash Flow Net Cash FlowCr | 0 | -1 | 0 | 4 | -2 | -2 | 0 | -1 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 40 | 18 | 23 | 24 | -2 | 6 | 8 | -37 | 21 | 15 | 21 |
CFO To PAT CFO To PAT% | 4,350.5 | -2,659.0 | 334.6 | 331.1 | 234.1 | 546.3 | 406.9 | -307.9 | 285.7 | 425.7 | -237.3 |
CFO To EBITDA CFO To EBITDA% | 190.4 | 125.5 | 103.7 | 122.1 | 79.6 | 67.2 | 109.1 | -126.1 | 103.3 | 81.4 | -1,655.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 40 | 27 | 27 | 34 | 20 | 13 | 14 | -30 | 20 | 19 | -105 | |
| -16 | -9 | -5 | -10 | -22 | -8 | -5 | -7 | 1 | -4 | 126 | |
| -25 | -19 | -23 | -20 | 0 | -7 | -8 | 36 | -21 | -15 | -21 | |
Net Cash Flow Net Cash FlowCr | 0 | -1 | 0 | 4 | -2 | -2 | 0 | -1 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 40 | 18 | 23 | 24 | -2 | 6 | 8 | -37 | 21 | 15 | 21 |
CFO To PAT CFO To PAT% | 4,350.5 | -2,659.0 | 334.6 | 331.1 | 234.1 | 546.3 | 406.9 | -307.9 | 285.7 | 425.7 | -237.3 |
CFO To EBITDA CFO To EBITDA% | 190.4 | 125.5 | 103.7 | 122.1 | 79.6 | 67.2 | 109.1 | -126.1 | 103.3 | 81.4 | -1,655.3 |
| 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 | 76 | 117 | 223 | 145 | 181 | 159 | 182 | 298 | 265 | 155 | 140 | 214 |
Price To Earnings Price To Earnings | 82.3 | 27.3 | 14.1 | 21.6 | 65.1 | 52.2 | 30.5 | 37.3 | 34.3 | 3.1 | 4.5 | |
Price To Sales Price To Sales | 0.2 | 0.3 | 0.5 | 0.3 | 0.3 | 0.4 | 0.6 | 0.6 | 0.6 | 0.3 | 0.3 | 0.5 |
Price To Book Price To Book | 2.1 | 1.3 | 2.3 | 1.3 | 1.6 | 1.3 | 1.5 | 2.2 | 1.5 | 0.9 | 0.6 | 0.9 |
EV To EBITDA EV To EBITDA | 7.3 | 9.0 | 10.8 | 6.9 | 9.8 | 11.6 | 19.5 | 17.6 | 19.3 | 11.5 | 39.2 | 28.8 |
GPM GPM% | 12.6 | 11.7 | 10.9 | 12.1 | 11.1 | 14.6 | 15.6 | 14.2 | 14.7 | 14.1 | 11.0 | 11.0 |
OPM OPM% | 5.7 | 5.5 | 5.4 | 5.2 | 4.5 | 5.4 | 4.1 | 5.1 | 4.5 | 5.3 | 1.5 | 2.6 |
NPM NPM% | 0.3 | -0.3 | 1.7 | 1.9 | 1.5 | 0.7 | 1.1 | 2.1 | 1.6 | 1.0 | 10.7 | 10.7 |
ROCE ROCE% | 12.1 | 7.4 | 12.5 | 13.3 | 9.6 | 6.0 | 4.9 | 8.3 | 7.7 | 6.3 | 21.2 | 21.2 |
ROE ROE% | 2.6 | -1.1 | 8.3 | 9.5 | 7.2 | 2.0 | 2.8 | 7.3 | 4.1 | 2.6 | 19.8 | 19.8 |
ROA ROA% | 0.5 | -0.4 | 3.1 | 3.6 | 2.8 | 0.8 | 1.1 | 3.0 | 1.9 | 1.2 | 11.2 | 11.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 76 | 117 | 223 | 145 | 181 | 159 | 182 | 298 | 265 | 155 | 140 | 214 |
Price To Earnings Price To Earnings | 82.3 | 27.3 | 14.1 | 21.6 | 65.1 | 52.2 | 30.5 | 37.3 | 34.3 | 3.1 | 4.5 | |
Price To Sales Price To Sales | 0.2 | 0.3 | 0.5 | 0.3 | 0.3 | 0.4 | 0.6 | 0.6 | 0.6 | 0.3 | 0.3 | 0.5 |
Price To Book Price To Book | 2.1 | 1.3 | 2.3 | 1.3 | 1.6 | 1.3 | 1.5 | 2.2 | 1.5 | 0.9 | 0.6 | 0.9 |
EV To EBITDA EV To EBITDA | 7.3 | 9.0 | 10.8 | 6.9 | 9.8 | 11.6 | 19.5 | 17.6 | 19.3 | 11.5 | 39.2 | 28.8 |
GPM GPM% | 12.6 | 11.7 | 10.9 | 12.1 | 11.1 | 14.6 | 15.6 | 14.2 | 14.7 | 14.1 | 11.0 | 11.0 |
OPM OPM% | 5.7 | 5.5 | 5.4 | 5.2 | 4.5 | 5.4 | 4.1 | 5.1 | 4.5 | 5.3 | 1.5 | 2.6 |
NPM NPM% | 0.3 | -0.3 | 1.7 | 1.9 | 1.5 | 0.7 | 1.1 | 2.1 | 1.6 | 1.0 | 10.7 | 10.7 |
ROCE ROCE% | 12.1 | 7.4 | 12.5 | 13.3 | 9.6 | 6.0 | 4.9 | 8.3 | 7.7 | 6.3 | 21.2 | 21.2 |
ROE ROE% | 2.6 | -1.1 | 8.3 | 9.5 | 7.2 | 2.0 | 2.8 | 7.3 | 4.1 | 2.6 | 19.8 | 19.8 |
ROA ROA% | 0.5 | -0.4 | 3.1 | 3.6 | 2.8 | 0.8 | 1.1 | 3.0 | 1.9 | 1.2 | 11.2 | 11.2 |
Documents — Milkfood Ltd