| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 6 | 15 | 14 | 9 | 6 | 7 | 7 | 5 | 18 | 22 | 11 | |
Growth YoY Revenue Growth YoY% | -15.0 | 165.6 | 135.0 | 29.4 | 10.4 | -51.0 | -47.7 | -45.1 | 187.0 | 190.2 | 57.6 | |
| 8 | 7 | 19 | 18 | 11 | 8 | 8 | 8 | 7 | 21 | 24 | 12 | |
| -1 | -1 | -4 | -5 | -1 | -1 | -1 | -1 | -2 | -3 | -2 | 0 | |
OPM OPM% | -9.9 | -15.4 | -24.7 | -32.7 | -16.2 | -18.8 | -8.2 | -9.2 | -31.2 | -15.3 | -10.9 | -2.9 |
| 3 | 1 | 4 | 20 | 8 | -7 | 4 | 1 | 1 | 0 | 6 | 13 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 0 | 0 | 14 | 6 | -8 | 3 | 0 | 0 | -2 | 4 | 13 |
| 0 | 0 | 1 | 5 | 1 | -3 | 1 | 0 | 0 | -1 | 1 | 3 | |
| 2 | 0 | -1 | 9 | -3 | -6 | 2 | 0 | 0 | -2 | 3 | 10 | |
Growth YoY PAT Growth YoY% | -63.6 | -100.8 | -119.9 | 67.3 | -208.2 | -20,600.0 | 437.3 | -104.6 | 104.0 | 69.2 | 33.6 | 2,490.0 |
NPM NPM% | 32.8 | -0.5 | -4.4 | 63.0 | -27.4 | -97.2 | 30.4 | -5.5 | 2.0 | -10.4 | 14.0 | 83.6 |
| 3.5 | -0.1 | -0.1 | 14.4 | -3.8 | -9.4 | 3.4 | -0.6 | 0.1 | -2.9 | 4.6 | 14.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 6 | 15 | 14 | 9 | 6 | 7 | 7 | 5 | 18 | 22 | 11 | |
Growth YoY Revenue Growth YoY% | -15.0 | 165.6 | 135.0 | 29.4 | 10.4 | -51.0 | -47.7 | -45.1 | 187.0 | 190.2 | 57.6 | |
| 8 | 7 | 19 | 18 | 11 | 8 | 8 | 8 | 7 | 21 | 24 | 12 | |
| -1 | -1 | -4 | -5 | -1 | -1 | -1 | -1 | -2 | -3 | -2 | 0 | |
OPM OPM% | -9.9 | -15.4 | -24.7 | -32.7 | -16.2 | -18.8 | -8.2 | -9.2 | -31.2 | -15.3 | -10.9 | -2.9 |
| 3 | 1 | 4 | 20 | 8 | -7 | 4 | 1 | 1 | 0 | 6 | 13 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 0 | 0 | 14 | 6 | -8 | 3 | 0 | 0 | -2 | 4 | 13 |
| 0 | 0 | 1 | 5 | 1 | -3 | 1 | 0 | 0 | -1 | 1 | 3 | |
| 2 | 0 | -1 | 9 | -3 | -6 | 2 | 0 | 0 | -2 | 3 | 10 | |
Growth YoY PAT Growth YoY% | -63.6 | -100.8 | -119.9 | 67.3 | -208.2 | -20,600.0 | 437.3 | -104.6 | 104.0 | 69.2 | 33.6 | 2,490.0 |
NPM NPM% | 32.8 | -0.5 | -4.4 | 63.0 | -27.4 | -97.2 | 30.4 | -5.5 | 2.0 | -10.4 | 14.0 | 83.6 |
| 3.5 | -0.1 | -0.1 | 14.4 | -3.8 | -9.4 | 3.4 | -0.6 | 0.1 | -2.9 | 4.6 | 14.5 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 30 | 6 | 33 | 13 | 23 | 21 | 18 | 26 | 33 | 52 | 56 |
Growth Revenue Growth% | -79.4 | 422.9 | -60.2 | 76.0 | -8.5 | -11.9 | 40.1 | 29.8 | 56.0 | 86.5 | |
| 25 | 10 | 36 | 16 | 25 | 24 | 26 | 30 | 39 | 60 | 63 | |
| 6 | -4 | -3 | -3 | -2 | -3 | -7 | -4 | -6 | -7 | -7 | |
OPM OPM% | 18.8 | -57.1 | -10.3 | -19.6 | -9.4 | -13.2 | -38.8 | -17.3 | -16.7 | -14.2 | -12.5 |
| 14 | 93 | 23 | 9 | 27 | 46 | 35 | 17 | 24 | 9 | 21 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 3 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 16 | 89 | 19 | 5 | 24 | 43 | 27 | 12 | 18 | 1 | 14 |
| 1 | 17 | 1 | 1 | 26 | 10 | 6 | 2 | 4 | 0 | 3 | |
PAT PATCr | 15 | 72 | 18 | 5 | -2 | 33 | 21 | 10 | 14 | 1 | 11 |
Growth PAT Growth% | 388.0 | -75.2 | -72.7 | -146.2 | 1,557.1 | -36.6 | -52.1 | 42.6 | -94.3 | 257.0 | |
NPM NPM% | 48.5 | 1,150.0 | 54.5 | 37.4 | -9.8 | 156.4 | 112.5 | 38.4 | 42.3 | 1.6 | 19.1 |
| 23.0 | 37.5 | 27.0 | 7.4 | -3.4 | 49.7 | 31.5 | 11.3 | 4.6 | 1.2 | 16.4 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 30 | 6 | 33 | 13 | 23 | 21 | 18 | 26 | 33 | 52 | 56 |
Growth Revenue Growth% | -79.4 | 422.9 | -60.2 | 76.0 | -8.5 | -11.9 | 40.1 | 29.8 | 56.0 | 86.5 | |
| 25 | 10 | 36 | 16 | 25 | 24 | 26 | 30 | 39 | 60 | 63 | |
| 6 | -4 | -3 | -3 | -2 | -3 | -7 | -4 | -6 | -7 | -7 | |
OPM OPM% | 18.8 | -57.1 | -10.3 | -19.6 | -9.4 | -13.2 | -38.8 | -17.3 | -16.7 | -14.2 | -12.5 |
| 14 | 93 | 23 | 9 | 27 | 46 | 35 | 17 | 24 | 9 | 21 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 3 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 16 | 89 | 19 | 5 | 24 | 43 | 27 | 12 | 18 | 1 | 14 |
| 1 | 17 | 1 | 1 | 26 | 10 | 6 | 2 | 4 | 0 | 3 | |
PAT PATCr | 15 | 72 | 18 | 5 | -2 | 33 | 21 | 10 | 14 | 1 | 11 |
Growth PAT Growth% | 388.0 | -75.2 | -72.7 | -146.2 | 1,557.1 | -36.6 | -52.1 | 42.6 | -94.3 | 257.0 | |
NPM NPM% | 48.5 | 1,150.0 | 54.5 | 37.4 | -9.8 | 156.4 | 112.5 | 38.4 | 42.3 | 1.6 | 19.1 |
| 23.0 | 37.5 | 27.0 | 7.4 | -3.4 | 49.7 | 31.5 | 11.3 | 4.6 | 1.2 | 16.4 |
| Financial Year | 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 |
Reserves ReservesCr | 70 | 141 | 157 | 160 | 157 | 188 | 207 | 214 | 216 | 218 |
| 8 | 4 | 5 | 4 | 4 | 3 | 3 | 21 | 7 | 27 | |
| 8 | 1 | 1 | 2 | 27 | 37 | 42 | 60 | 45 | 44 | |
| 93 | 152 | 169 | 173 | 194 | 234 | 258 | 304 | 275 | 296 | |
| 5 | 17 | 21 | 21 | 29 | 22 | 38 | 24 | 28 | 44 | |
| 88 | 135 | 149 | 152 | 165 | 212 | 221 | 280 | 246 | 252 | |
| 93 | 152 | 169 | 173 | 194 | 234 | 258 | 304 | 275 | 296 |
| Financial Year | 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 |
Reserves ReservesCr | 70 | 141 | 157 | 160 | 157 | 188 | 207 | 214 | 216 | 218 |
| 8 | 4 | 5 | 4 | 4 | 3 | 3 | 21 | 7 | 27 | |
| 8 | 1 | 1 | 2 | 27 | 37 | 42 | 60 | 45 | 44 | |
| 93 | 152 | 169 | 173 | 194 | 234 | 258 | 304 | 275 | 296 | |
| 5 | 17 | 21 | 21 | 29 | 22 | 38 | 24 | 28 | 44 | |
| 88 | 135 | 149 | 152 | 165 | 212 | 221 | 280 | 246 | 252 | |
| 93 | 152 | 169 | 173 | 194 | 234 | 258 | 304 | 275 | 296 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 5 | -25 | -2 | -2 | -5 | -2 | -10 | -17 | -4 | 9 | |
| -3 | 25 | 6 | 2 | 6 | 2 | 18 | 23 | 7 | -11 | |
| -3 | -1 | -2 | -2 | -1 | -1 | -2 | -8 | -2 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 3 | -1 | -1 | -1 | 6 | -1 | 1 | -4 |
Free Cash Flow Free Cash FlowCr | 3 | -25 | 1 | -2 | -5 | -3 | -11 | -4 | -4 | 9 |
CFO To PAT CFO To PAT% | 35.8 | -34.2 | -8.8 | -41.6 | 221.6 | -5.1 | -50.1 | -167.2 | -30.5 | 1,047.9 |
CFO To EBITDA CFO To EBITDA% | 92.0 | 688.1 | 46.4 | 79.2 | 231.2 | 60.8 | 145.3 | 372.3 | 77.3 | -114.7 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 5 | -25 | -2 | -2 | -5 | -2 | -10 | -17 | -4 | 9 | |
| -3 | 25 | 6 | 2 | 6 | 2 | 18 | 23 | 7 | -11 | |
| -3 | -1 | -2 | -2 | -1 | -1 | -2 | -8 | -2 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 3 | -1 | -1 | -1 | 6 | -1 | 1 | -4 |
Free Cash Flow Free Cash FlowCr | 3 | -25 | 1 | -2 | -5 | -3 | -11 | -4 | -4 | 9 |
CFO To PAT CFO To PAT% | 35.8 | -34.2 | -8.8 | -41.6 | 221.6 | -5.1 | -50.1 | -167.2 | -30.5 | 1,047.9 |
CFO To EBITDA CFO To EBITDA% | 92.0 | 688.1 | 46.4 | 79.2 | 231.2 | 60.8 | 145.3 | 372.3 | 77.3 | -114.7 |
| Financial Year | 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 | 62 | 72 | 48 | 20 | 49 | 68 | 73 | 116 | 82 | 53 | 86 |
Price To Earnings Price To Earnings | 4.3 | 1.0 | 2.7 | 4.1 | 2.1 | 3.5 | 15.5 | 26.9 | 65.1 | 7.9 | |
Price To Sales Price To Sales | 2.1 | 11.5 | 1.5 | 1.6 | 2.2 | 3.3 | 4.0 | 4.5 | 2.4 | 1.0 | 1.5 |
Price To Book Price To Book | 0.8 | 0.5 | 0.3 | 0.1 | 0.3 | 0.3 | 0.3 | 0.5 | 0.4 | 0.2 | 0.4 |
EV To EBITDA EV To EBITDA | 11.8 | -19.9 | -13.0 | -7.0 | -22.2 | -24.5 | -9.2 | -29.2 | -13.5 | -6.8 | -11.7 |
GPM GPM% | 68.4 | 7.1 | 1.4 | 5.5 | 5.4 | 4.6 | 4.0 | 4.1 | 4.5 | 4.1 | 4.1 |
OPM OPM% | 18.8 | -57.1 | -10.3 | -19.6 | -9.4 | -13.2 | -38.8 | -17.3 | -16.7 | -14.2 | -12.5 |
NPM NPM% | 48.5 | 1,150.0 | 54.5 | 37.4 | -9.8 | 156.4 | 112.5 | 38.4 | 42.3 | 1.6 | 19.1 |
ROCE ROCE% | 20.4 | 60.2 | 11.3 | 3.3 | 14.9 | 22.0 | 12.9 | 5.2 | 8.3 | 0.4 | 0.4 |
ROE ROE% | 19.3 | 48.6 | 10.9 | 2.9 | -1.4 | 16.8 | 9.7 | 4.5 | 6.4 | 0.4 | 0.4 |
ROA ROA% | 15.8 | 47.1 | 10.5 | 2.8 | -1.2 | 14.0 | 8.0 | 3.3 | 5.2 | 0.3 | 0.3 |
| Financial Year | 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 | 62 | 72 | 48 | 20 | 49 | 68 | 73 | 116 | 82 | 53 | 86 |
Price To Earnings Price To Earnings | 4.3 | 1.0 | 2.7 | 4.1 | 2.1 | 3.5 | 15.5 | 26.9 | 65.1 | 7.9 | |
Price To Sales Price To Sales | 2.1 | 11.5 | 1.5 | 1.6 | 2.2 | 3.3 | 4.0 | 4.5 | 2.4 | 1.0 | 1.5 |
Price To Book Price To Book | 0.8 | 0.5 | 0.3 | 0.1 | 0.3 | 0.3 | 0.3 | 0.5 | 0.4 | 0.2 | 0.4 |
EV To EBITDA EV To EBITDA | 11.8 | -19.9 | -13.0 | -7.0 | -22.2 | -24.5 | -9.2 | -29.2 | -13.5 | -6.8 | -11.7 |
GPM GPM% | 68.4 | 7.1 | 1.4 | 5.5 | 5.4 | 4.6 | 4.0 | 4.1 | 4.5 | 4.1 | 4.1 |
OPM OPM% | 18.8 | -57.1 | -10.3 | -19.6 | -9.4 | -13.2 | -38.8 | -17.3 | -16.7 | -14.2 | -12.5 |
NPM NPM% | 48.5 | 1,150.0 | 54.5 | 37.4 | -9.8 | 156.4 | 112.5 | 38.4 | 42.3 | 1.6 | 19.1 |
ROCE ROCE% | 20.4 | 60.2 | 11.3 | 3.3 | 14.9 | 22.0 | 12.9 | 5.2 | 8.3 | 0.4 | 0.4 |
ROE ROE% | 19.3 | 48.6 | 10.9 | 2.9 | -1.4 | 16.8 | 9.7 | 4.5 | 6.4 | 0.4 | 0.4 |
ROA ROA% | 15.8 | 47.1 | 10.5 | 2.8 | -1.2 | 14.0 | 8.0 | 3.3 | 5.2 | 0.3 | 0.3 |
Documents — Mysore Petro Chemicals Ltd