| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 2 | 0 | 6 | 5 | -2 | -1 | 4 | 2 | 6 | 2 | 4 | |
Growth YoY Revenue Growth YoY% | 204.2 | -50.5 | -177.4 | 12.8 | -53.9 | -209.9 | -125.0 | -33.7 | -62.2 | 354.1 | 245.4 | -4.4 |
| 5 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 8 | 1 | 1 | |
| 5 | 1 | -1 | 5 | 4 | -3 | -2 | 3 | 1 | -2 | 0 | 3 | |
OPM OPM% | 45.6 | 71.3 | 227.1 | 89.8 | 83.9 | 130.6 | 183.3 | 77.4 | 54.5 | -39.9 | 24.8 | 74.7 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 3 | 2 | 6 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 5 | 1 | -2 | 4 | 4 | -3 | -3 | 5 | 1 | 3 | -1 | 2 |
| 1 | 0 | 0 | 1 | 1 | -3 | -1 | 1 | 0 | 1 | 0 | 0 | |
| 3 | 1 | -1 | 3 | 3 | -1 | -2 | 4 | 1 | 2 | -1 | 1 | |
Growth YoY PAT Growth YoY% | 80.0 | -68.5 | -87.5 | -4.9 | -20.2 | -192.1 | -57.8 | 37.4 | -62.3 | 427.1 | 55.4 | -69.5 |
NPM NPM% | 33.9 | 37.6 | 281.3 | 49.7 | 58.6 | 31.5 | 197.2 | 103.1 | 58.5 | 40.6 | -60.5 | 32.9 |
| 4.9 | 1.1 | -1.0 | 4.2 | 3.9 | -4.3 | -3.1 | 5.7 | 1.5 | 3.3 | -1.0 | 1.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 2 | 0 | 6 | 5 | -2 | -1 | 4 | 2 | 6 | 2 | 4 | |
Growth YoY Revenue Growth YoY% | 204.2 | -50.5 | -177.4 | 12.8 | -53.9 | -209.9 | -125.0 | -33.7 | -62.2 | 354.1 | 245.4 | -4.4 |
| 5 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 8 | 1 | 1 | |
| 5 | 1 | -1 | 5 | 4 | -3 | -2 | 3 | 1 | -2 | 0 | 3 | |
OPM OPM% | 45.6 | 71.3 | 227.1 | 89.8 | 83.9 | 130.6 | 183.3 | 77.4 | 54.5 | -39.9 | 24.8 | 74.7 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 3 | 2 | 6 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 5 | 1 | -2 | 4 | 4 | -3 | -3 | 5 | 1 | 3 | -1 | 2 |
| 1 | 0 | 0 | 1 | 1 | -3 | -1 | 1 | 0 | 1 | 0 | 0 | |
| 3 | 1 | -1 | 3 | 3 | -1 | -2 | 4 | 1 | 2 | -1 | 1 | |
Growth YoY PAT Growth YoY% | 80.0 | -68.5 | -87.5 | -4.9 | -20.2 | -192.1 | -57.8 | 37.4 | -62.3 | 427.1 | 55.4 | -69.5 |
NPM NPM% | 33.9 | 37.6 | 281.3 | 49.7 | 58.6 | 31.5 | 197.2 | 103.1 | 58.5 | 40.6 | -60.5 | 32.9 |
| 4.9 | 1.1 | -1.0 | 4.2 | 3.9 | -4.3 | -3.1 | 5.7 | 1.5 | 3.3 | -1.0 | 1.7 |
| 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 | 6 | 5 | 10 | 11 | 27 | 38 | 21 | 11 | 17 | 7 | 13 | 13 |
Growth Revenue Growth% | -2.3 | -9.3 | 100.5 | 3.1 | 157.0 | 40.0 | -44.1 | -50.8 | 60.0 | -57.3 | 78.8 | 142.8 |
| 2 | 1 | 15 | 5 | 23 | 26 | 18 | 2 | 7 | 4 | 11 | 11 | |
| 4 | 4 | -5 | 6 | 5 | 12 | 4 | 8 | 10 | 4 | 2 | 2 | |
OPM OPM% | 71.5 | 74.7 | -46.9 | 54.4 | 17.2 | 32.4 | 17.0 | 77.3 | 57.1 | 50.8 | 16.3 | 14.6 |
| 3 | 2 | 15 | 9 | 15 | 15 | 1 | 1 | 1 | 1 | 11 | 8 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 1 | 10 | 9 | 13 | 2 | 2 | 2 | 3 | 5 | 5 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 5 | 4 | 9 | 5 | 10 | 14 | 2 | 7 | 8 | 2 | 8 | 5 |
| 1 | 1 | 1 | 0 | 2 | 1 | 1 | 2 | 2 | 1 | 2 | 1 | |
PAT PATCr | 4 | 3 | 8 | 5 | 9 | 14 | 2 | 5 | 6 | 1 | 6 | 4 |
Growth PAT Growth% | 21.2 | -27.8 | 144.7 | -39.6 | 89.0 | 55.0 | -86.8 | 168.0 | 23.2 | -91.3 | 1,137.5 | -7.5 |
NPM NPM% | 76.3 | 60.7 | 74.1 | 43.4 | 31.9 | 35.4 | 8.3 | 45.4 | 35.0 | 7.1 | 49.4 | 28.3 |
| 6.2 | 4.5 | 11.0 | 6.6 | 12.5 | 19.4 | 2.5 | 6.8 | 8.4 | 0.7 | 9.1 | 5.5 |
| 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 | 6 | 5 | 10 | 11 | 27 | 38 | 21 | 11 | 17 | 7 | 13 | 13 |
Growth Revenue Growth% | -2.3 | -9.3 | 100.5 | 3.1 | 157.0 | 40.0 | -44.1 | -50.8 | 60.0 | -57.3 | 78.8 | 142.8 |
| 2 | 1 | 15 | 5 | 23 | 26 | 18 | 2 | 7 | 4 | 11 | 11 | |
| 4 | 4 | -5 | 6 | 5 | 12 | 4 | 8 | 10 | 4 | 2 | 2 | |
OPM OPM% | 71.5 | 74.7 | -46.9 | 54.4 | 17.2 | 32.4 | 17.0 | 77.3 | 57.1 | 50.8 | 16.3 | 14.6 |
| 3 | 2 | 15 | 9 | 15 | 15 | 1 | 1 | 1 | 1 | 11 | 8 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 1 | 10 | 9 | 13 | 2 | 2 | 2 | 3 | 5 | 5 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 5 | 4 | 9 | 5 | 10 | 14 | 2 | 7 | 8 | 2 | 8 | 5 |
| 1 | 1 | 1 | 0 | 2 | 1 | 1 | 2 | 2 | 1 | 2 | 1 | |
PAT PATCr | 4 | 3 | 8 | 5 | 9 | 14 | 2 | 5 | 6 | 1 | 6 | 4 |
Growth PAT Growth% | 21.2 | -27.8 | 144.7 | -39.6 | 89.0 | 55.0 | -86.8 | 168.0 | 23.2 | -91.3 | 1,137.5 | -7.5 |
NPM NPM% | 76.3 | 60.7 | 74.1 | 43.4 | 31.9 | 35.4 | 8.3 | 45.4 | 35.0 | 7.1 | 49.4 | 28.3 |
| 6.2 | 4.5 | 11.0 | 6.6 | 12.5 | 19.4 | 2.5 | 6.8 | 8.4 | 0.7 | 9.1 | 5.5 |
| 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 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 49 | 52 | 59 | 204 | 109 | 167 | 199 | 197 | 277 | 309 | 336 |
| 40 | 33 | 28 | 1 | 2 | 7 | 2 | 4 | 7 | 11 | 20 | |
| 0 | 0 | 0 | 81 | 109 | 56 | 57 | 60 | 83 | 98 | 117 | |
| 107 | 103 | 105 | 304 | 241 | 255 | 283 | 285 | 392 | 442 | 498 | |
| 61 | 58 | 60 | 178 | 84 | 153 | 177 | 176 | 241 | 253 | 281 | |
| 45 | 45 | 45 | 126 | 157 | 102 | 106 | 109 | 152 | 189 | 217 | |
| 107 | 103 | 105 | 304 | 241 | 255 | 283 | 285 | 392 | 442 | 498 |
| 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 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 49 | 52 | 59 | 204 | 109 | 167 | 199 | 197 | 277 | 309 | 336 |
| 40 | 33 | 28 | 1 | 2 | 7 | 2 | 4 | 7 | 11 | 20 | |
| 0 | 0 | 0 | 81 | 109 | 56 | 57 | 60 | 83 | 98 | 117 | |
| 107 | 103 | 105 | 304 | 241 | 255 | 283 | 285 | 392 | 442 | 498 | |
| 61 | 58 | 60 | 178 | 84 | 153 | 177 | 176 | 241 | 253 | 281 | |
| 45 | 45 | 45 | 126 | 157 | 102 | 106 | 109 | 152 | 189 | 217 | |
| 107 | 103 | 105 | 304 | 241 | 255 | 283 | 285 | 392 | 442 | 498 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 7 | 2 | -34 | -71 | 63 | 4 | 6 | -1 | -6 | -1 | |
| 0 | 0 | 0 | 9 | 15 | 12 | -7 | -8 | 0 | -1 | -2 | |
| -1 | -8 | -3 | 26 | 57 | -68 | -7 | 3 | 0 | 7 | 3 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | 0 | 2 | 2 | 7 | -11 | 1 | 0 | 0 | 1 |
Free Cash Flow Free Cash FlowCr | 1 | 6 | 2 | -34 | -71 | 62 | 4 | 6 | -1 | -7 | -2 |
CFO To PAT CFO To PAT% | 37.8 | 213.7 | 26.7 | -728.9 | -810.4 | 464.9 | 199.8 | 124.5 | -18.5 | -1,255.9 | -12.2 |
CFO To EBITDA CFO To EBITDA% | 40.3 | 173.8 | -42.2 | -581.7 | -1,502.8 | 507.6 | 98.3 | 73.2 | -11.3 | -176.3 | -36.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 7 | 2 | -34 | -71 | 63 | 4 | 6 | -1 | -6 | -1 | |
| 0 | 0 | 0 | 9 | 15 | 12 | -7 | -8 | 0 | -1 | -2 | |
| -1 | -8 | -3 | 26 | 57 | -68 | -7 | 3 | 0 | 7 | 3 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | 0 | 2 | 2 | 7 | -11 | 1 | 0 | 0 | 1 |
Free Cash Flow Free Cash FlowCr | 1 | 6 | 2 | -34 | -71 | 62 | 4 | 6 | -1 | -7 | -2 |
CFO To PAT CFO To PAT% | 37.8 | 213.7 | 26.7 | -728.9 | -810.4 | 464.9 | 199.8 | 124.5 | -18.5 | -1,255.9 | -12.2 |
CFO To EBITDA CFO To EBITDA% | 40.3 | 173.8 | -42.2 | -581.7 | -1,502.8 | 507.6 | 98.3 | 73.2 | -11.3 | -176.3 | -36.9 |
| 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 | 27 | 37 | 70 | 59 | 57 | 105 | 72 | 57 | 87 | 97 | 78 | 91 |
Price To Earnings Price To Earnings | 6.4 | 11.7 | 9.1 | 12.9 | 6.6 | 7.7 | 40.5 | 11.7 | 14.8 | 72.4 | 15.0 | 23.9 |
Price To Sales Price To Sales | 2.9 | 5.3 | 2.8 | 3.0 | 1.3 | 2.0 | 3.2 | 5.0 | 4.9 | 11.8 | 3.3 | 7.2 |
Price To Book Price To Book | 0.5 | 0.6 | 1.1 | 0.3 | 0.5 | 0.6 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 |
EV To EBITDA EV To EBITDA | 8.5 | 9.7 | -14.2 | 14.5 | 29.4 | 9.1 | 23.3 | 9.0 | 11.1 | 35.2 | 55.9 | 71.1 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 71.5 | 74.7 | -46.9 | 54.4 | 17.2 | 32.4 | 17.0 | 77.3 | 57.1 | 50.8 | 16.3 | 14.6 |
NPM NPM% | 76.3 | 60.7 | 74.1 | 43.4 | 31.9 | 35.4 | 8.3 | 45.4 | 35.0 | 7.1 | 49.4 | 28.3 |
ROCE ROCE% | 9.7 | 7.7 | 12.7 | 6.0 | 9.4 | 13.5 | 1.9 | 3.9 | 3.3 | 1.3 | 3.3 | 3.3 |
ROE ROE% | 7.7 | 5.3 | 11.5 | 2.2 | 7.5 | 7.8 | 0.9 | 2.3 | 2.1 | 0.2 | 1.9 | 1.9 |
ROA ROA% | 4.0 | 3.0 | 7.3 | 1.5 | 3.6 | 5.3 | 0.6 | 1.7 | 1.5 | 0.1 | 1.3 | 1.3 |
| 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 | 27 | 37 | 70 | 59 | 57 | 105 | 72 | 57 | 87 | 97 | 78 | 91 |
Price To Earnings Price To Earnings | 6.4 | 11.7 | 9.1 | 12.9 | 6.6 | 7.7 | 40.5 | 11.7 | 14.8 | 72.4 | 15.0 | 23.9 |
Price To Sales Price To Sales | 2.9 | 5.3 | 2.8 | 3.0 | 1.3 | 2.0 | 3.2 | 5.0 | 4.9 | 11.8 | 3.3 | 7.2 |
Price To Book Price To Book | 0.5 | 0.6 | 1.1 | 0.3 | 0.5 | 0.6 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 |
EV To EBITDA EV To EBITDA | 8.5 | 9.7 | -14.2 | 14.5 | 29.4 | 9.1 | 23.3 | 9.0 | 11.1 | 35.2 | 55.9 | 71.1 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 71.5 | 74.7 | -46.9 | 54.4 | 17.2 | 32.4 | 17.0 | 77.3 | 57.1 | 50.8 | 16.3 | 14.6 |
NPM NPM% | 76.3 | 60.7 | 74.1 | 43.4 | 31.9 | 35.4 | 8.3 | 45.4 | 35.0 | 7.1 | 49.4 | 28.3 |
ROCE ROCE% | 9.7 | 7.7 | 12.7 | 6.0 | 9.4 | 13.5 | 1.9 | 3.9 | 3.3 | 1.3 | 3.3 | 3.3 |
ROE ROE% | 7.7 | 5.3 | 11.5 | 2.2 | 7.5 | 7.8 | 0.9 | 2.3 | 2.1 | 0.2 | 1.9 | 1.9 |
ROA ROA% | 4.0 | 3.0 | 7.3 | 1.5 | 3.6 | 5.3 | 0.6 | 1.7 | 1.5 | 0.1 | 1.3 | 1.3 |
Documents — Mukesh Babu Financial Services Ltd