| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 20 | 46 | 39 | 32 | 30 | 21 | 0 | 0 | 24 | 21 | 40 | |
Growth YoY Revenue Growth YoY% | 220.6 | 18.1 | 211.4 | 1,355.9 | 114.8 | 54.3 | -54.7 | -98.9 | -99.1 | -22.4 | -0.9 | 9,473.8 |
| 24 | 27 | 54 | 47 | 43 | 43 | 32 | 10 | 6 | 27 | 29 | 51 | |
| -9 | -7 | -8 | -8 | -11 | -13 | -11 | -10 | -6 | -3 | -8 | -11 | |
OPM OPM% | -62.0 | -34.9 | -17.6 | -19.4 | -34.0 | -41.3 | -50.9 | -2,269.1 | -2,003.3 | -13.2 | -40.1 | -27.2 |
| 0 | 5 | 5 | 5 | 0 | 0 | 0 | 9 | 2 | 3 | 4 | 44 | |
Interest Expense Interest ExpenseCr | 0 | 6 | 7 | 8 | 3 | 4 | 4 | 26 | 10 | 11 | 11 | 11 |
Depreciation DepreciationCr | 3 | 4 | 5 | 5 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 |
PBT PBTCr | -12 | -12 | -15 | -15 | -18 | -20 | -19 | -32 | -19 | -17 | -20 | 18 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -12 | -12 | -15 | -15 | -18 | -20 | -19 | -32 | -19 | -17 | -20 | 18 | |
Growth YoY PAT Growth YoY% | -483.5 | -0.3 | -12.9 | 52.1 | -45.9 | -68.5 | -27.0 | -104.5 | -4.7 | 17.5 | -4.8 | 155.3 |
NPM NPM% | -83.7 | -60.8 | -32.8 | -39.4 | -56.9 | -66.4 | -91.9 | -7,542.9 | -6,296.7 | -70.6 | -97.3 | 43.5 |
| -15.4 | -14.9 | -18.9 | -19.3 | -22.5 | -25.2 | -24.0 | -39.5 | -23.6 | -20.8 | -25.2 | 21.8 |
| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 20 | 46 | 39 | 32 | 30 | 21 | 0 | 0 | 24 | 21 | 40 | |
Growth YoY Revenue Growth YoY% | 220.6 | 18.1 | 211.4 | 1,355.9 | 114.8 | 54.3 | -54.7 | -98.9 | -99.1 | -22.4 | -0.9 | 9,473.8 |
| 24 | 27 | 54 | 47 | 43 | 43 | 32 | 10 | 6 | 27 | 29 | 51 | |
| -9 | -7 | -8 | -8 | -11 | -13 | -11 | -10 | -6 | -3 | -8 | -11 | |
OPM OPM% | -62.0 | -34.9 | -17.6 | -19.4 | -34.0 | -41.3 | -50.9 | -2,269.1 | -2,003.3 | -13.2 | -40.1 | -27.2 |
| 0 | 5 | 5 | 5 | 0 | 0 | 0 | 9 | 2 | 3 | 4 | 44 | |
Interest Expense Interest ExpenseCr | 0 | 6 | 7 | 8 | 3 | 4 | 4 | 26 | 10 | 11 | 11 | 11 |
Depreciation DepreciationCr | 3 | 4 | 5 | 5 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 |
PBT PBTCr | -12 | -12 | -15 | -15 | -18 | -20 | -19 | -32 | -19 | -17 | -20 | 18 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -12 | -12 | -15 | -15 | -18 | -20 | -19 | -32 | -19 | -17 | -20 | 18 | |
Growth YoY PAT Growth YoY% | -483.5 | -0.3 | -12.9 | 52.1 | -45.9 | -68.5 | -27.0 | -104.5 | -4.7 | 17.5 | -4.8 | 155.3 |
NPM NPM% | -83.7 | -60.8 | -32.8 | -39.4 | -56.9 | -66.4 | -91.9 | -7,542.9 | -6,296.7 | -70.6 | -97.3 | 43.5 |
| -15.4 | -14.9 | -18.9 | -19.3 | -22.5 | -25.2 | -24.0 | -39.5 | -23.6 | -20.8 | -25.2 | 21.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 89 | 213 | 208 | 166 | 69 | 0 | 0 | 0 | 39 | 120 | 84 | 85 |
Growth Revenue Growth% | 86.7 | 138.9 | -2.1 | -20.2 | -58.2 | -100.0 | 209.1 | -30.5 | 1.6 | |||
| 92 | 191 | 191 | 170 | 99 | 22 | 6 | 71 | 65 | 152 | 127 | 113 | |
| -3 | 22 | 17 | -4 | -30 | -22 | -6 | -71 | -26 | -32 | -44 | -28 | |
OPM OPM% | -3.0 | 10.2 | 8.3 | -2.6 | -42.5 | -67.3 | -26.5 | -52.2 | -33.4 | |||
| 5 | 11 | 14 | 16 | 14 | -41 | 2 | 275 | -29 | 14 | 10 | 54 | |
Interest Expense Interest ExpenseCr | 12 | 14 | 24 | 34 | 42 | 88 | 11 | 0 | 0 | 21 | 37 | 43 |
Depreciation DepreciationCr | 6 | 6 | 7 | 9 | 8 | 7 | 5 | 4 | 4 | 16 | 18 | 21 |
PBT PBTCr | -15 | 12 | 1 | -31 | -65 | -158 | -21 | 200 | -60 | -55 | -89 | -38 |
| 0 | 1 | 1 | 0 | 2 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | |
PAT PATCr | -15 | 11 | 0 | -31 | -67 | -158 | -21 | 203 | -60 | -55 | -89 | -38 |
Growth PAT Growth% | -255.9 | 170.5 | -103.0 | -9,636.0 | -114.4 | -134.3 | 86.7 | 1,066.2 | -129.5 | 8.1 | -62.1 | 57.1 |
NPM NPM% | -17.0 | 5.0 | -0.2 | -18.9 | -97.1 | -154.0 | -45.8 | -106.8 | -45.0 | |||
| -9.5 | 6.7 | -0.2 | -18.6 | -40.0 | -93.7 | -12.4 | 5,055.1 | -376.2 | -68.6 | -111.2 | -47.7 |
| 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 | 89 | 213 | 208 | 166 | 69 | 0 | 0 | 0 | 39 | 120 | 84 | 85 |
Growth Revenue Growth% | 86.7 | 138.9 | -2.1 | -20.2 | -58.2 | -100.0 | 209.1 | -30.5 | 1.6 | |||
| 92 | 191 | 191 | 170 | 99 | 22 | 6 | 71 | 65 | 152 | 127 | 113 | |
| -3 | 22 | 17 | -4 | -30 | -22 | -6 | -71 | -26 | -32 | -44 | -28 | |
OPM OPM% | -3.0 | 10.2 | 8.3 | -2.6 | -42.5 | -67.3 | -26.5 | -52.2 | -33.4 | |||
| 5 | 11 | 14 | 16 | 14 | -41 | 2 | 275 | -29 | 14 | 10 | 54 | |
Interest Expense Interest ExpenseCr | 12 | 14 | 24 | 34 | 42 | 88 | 11 | 0 | 0 | 21 | 37 | 43 |
Depreciation DepreciationCr | 6 | 6 | 7 | 9 | 8 | 7 | 5 | 4 | 4 | 16 | 18 | 21 |
PBT PBTCr | -15 | 12 | 1 | -31 | -65 | -158 | -21 | 200 | -60 | -55 | -89 | -38 |
| 0 | 1 | 1 | 0 | 2 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | |
PAT PATCr | -15 | 11 | 0 | -31 | -67 | -158 | -21 | 203 | -60 | -55 | -89 | -38 |
Growth PAT Growth% | -255.9 | 170.5 | -103.0 | -9,636.0 | -114.4 | -134.3 | 86.7 | 1,066.2 | -129.5 | 8.1 | -62.1 | 57.1 |
NPM NPM% | -17.0 | 5.0 | -0.2 | -18.9 | -97.1 | -154.0 | -45.8 | -106.8 | -45.0 | |||
| -9.5 | 6.7 | -0.2 | -18.6 | -40.0 | -93.7 | -12.4 | 5,055.1 | -376.2 | -68.6 | -111.2 | -47.7 |
| 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 | 16 | 16 | 16 | 17 | 17 | 17 | 17 | 0 | 8 | 8 | 8 | 8 |
Reserves ReservesCr | -2 | 9 | -6 | -31 | -98 | -261 | -282 | -62 | -122 | -177 | -235 | -247 |
| 142 | 175 | 171 | 197 | 284 | 519 | 540 | 142 | 264 | 61 | 105 | 99 | |
| 62 | 45 | 113 | 108 | 88 | 4 | 0 | 0 | 0 | 315 | 336 | 356 | |
| 218 | 247 | 301 | 292 | 291 | 279 | 275 | 80 | 151 | 207 | 214 | 216 | |
| 76 | 93 | 88 | 75 | 71 | 55 | 146 | 10 | 33 | 28 | 55 | 77 | |
| 142 | 154 | 213 | 216 | 220 | 224 | 129 | 70 | 117 | 178 | 158 | 139 | |
| 218 | 247 | 301 | 292 | 291 | 279 | 275 | 80 | 151 | 207 | 214 | 216 |
| 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 | 16 | 16 | 16 | 17 | 17 | 17 | 17 | 0 | 8 | 8 | 8 | 8 |
Reserves ReservesCr | -2 | 9 | -6 | -31 | -98 | -261 | -282 | -62 | -122 | -177 | -235 | -247 |
| 142 | 175 | 171 | 197 | 284 | 519 | 540 | 142 | 264 | 61 | 105 | 99 | |
| 62 | 45 | 113 | 108 | 88 | 4 | 0 | 0 | 0 | 315 | 336 | 356 | |
| 218 | 247 | 301 | 292 | 291 | 279 | 275 | 80 | 151 | 207 | 214 | 216 | |
| 76 | 93 | 88 | 75 | 71 | 55 | 146 | 10 | 33 | 28 | 55 | 77 | |
| 142 | 154 | 213 | 216 | 220 | 224 | 129 | 70 | 117 | 178 | 158 | 139 | |
| 218 | 247 | 301 | 292 | 291 | 279 | 275 | 80 | 151 | 207 | 214 | 216 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 35 | 49 | 111 | 6 | 61 | -34 | -38 | -19 | -33 | |
| -8 | 0 | 5 | 0 | -26 | -68 | -75 | 4 | 1 | |
| -27 | -49 | -117 | -7 | -28 | 97 | 111 | 16 | 32 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 7 | -5 | -2 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 26 | 48 | 117 | 6 | 35 | -34 | -38 | -19 | -33 |
CFO To PAT CFO To PAT% | -110.6 | -72.0 | -70.6 | -29.0 | 29.9 | 57.4 | 70.0 | 21.8 | 87.1 |
CFO To EBITDA CFO To EBITDA% | -813.8 | -164.3 | -499.4 | -96.1 | -85.0 | 131.2 | 120.9 | 44.7 | 117.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 35 | 49 | 111 | 6 | 61 | -34 | -38 | -19 | -33 | |
| -8 | 0 | 5 | 0 | -26 | -68 | -75 | 4 | 1 | |
| -27 | -49 | -117 | -7 | -28 | 97 | 111 | 16 | 32 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 7 | -5 | -2 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 26 | 48 | 117 | 6 | 35 | -34 | -38 | -19 | -33 |
CFO To PAT CFO To PAT% | -110.6 | -72.0 | -70.6 | -29.0 | 29.9 | 57.4 | 70.0 | 21.8 | 87.1 |
CFO To EBITDA CFO To EBITDA% | -813.8 | -164.3 | -499.4 | -96.1 | -85.0 | 131.2 | 120.9 | 44.7 | 117.5 |
| 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 | 65 | 105 | 135 | 65 | 15 | 116 | 97 | 83 | 98 | ||||
Price To Earnings Price To Earnings | 9.8 | ||||||||||||
Price To Sales Price To Sales | 0.7 | 0.4 | 0.7 | 0.4 | 0.2 | 0.9 | 1.1 | 0.9 | 1.2 | ||||
Price To Book Price To Book | 4.6 | 4.2 | 12.9 | -4.8 | -0.2 | -0.7 | -0.4 | -0.3 | -0.4 | ||||
EV To EBITDA EV To EBITDA | -53.9 | 7.5 | 14.7 | -40.0 | -3.3 | -14.6 | -10.4 | -16.4 | -17.0 | ||||
GPM GPM% | 21.1 | 31.9 | 33.6 | 22.4 | 1.8 | -12.7 | 2.5 | -15.4 | -1.1 | -1.1 | |||
OPM OPM% | -3.0 | 10.2 | 8.3 | -2.6 | -42.5 | -67.3 | -26.5 | -52.2 | -33.4 | -33.4 | |||
NPM NPM% | -17.0 | 5.0 | -0.2 | -18.9 | -97.1 | -154.0 | -45.8 | -106.8 | -45.0 | -45.0 | |||
ROCE ROCE% | -3.5 | 29.5 | 18.8 | 2.6 | -961.4 | 33.0 | 7.2 | 254.4 | -51.3 | -18.7 | -40.2 | 3.0 | 3.0 |
ROE ROE% | -106.2 | 42.8 | -3.3 | 230.0 | 83.1 | 64.7 | 7.9 | -326.7 | 52.4 | 32.5 | 39.2 | 16.0 | 16.0 |
ROA ROA% | -6.9 | 4.3 | -0.1 | -10.8 | -23.2 | -56.5 | -7.6 | 253.8 | -39.8 | -26.6 | -41.7 | -17.7 | -17.7 |
| 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 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 65 | 105 | 135 | 65 | 15 | 116 | 97 | 83 | 98 | ||||
Price To Earnings Price To Earnings | 9.8 | ||||||||||||
Price To Sales Price To Sales | 0.7 | 0.4 | 0.7 | 0.4 | 0.2 | 0.9 | 1.1 | 0.9 | 1.2 | ||||
Price To Book Price To Book | 4.6 | 4.2 | 12.9 | -4.8 | -0.2 | -0.7 | -0.4 | -0.3 | -0.4 | ||||
EV To EBITDA EV To EBITDA | -53.9 | 7.5 | 14.7 | -40.0 | -3.3 | -14.6 | -10.4 | -16.4 | -17.0 | ||||
GPM GPM% | 21.1 | 31.9 | 33.6 | 22.4 | 1.8 | -12.7 | 2.5 | -15.4 | -1.1 | -1.1 | |||
OPM OPM% | -3.0 | 10.2 | 8.3 | -2.6 | -42.5 | -67.3 | -26.5 | -52.2 | -33.4 | -33.4 | |||
NPM NPM% | -17.0 | 5.0 | -0.2 | -18.9 | -97.1 | -154.0 | -45.8 | -106.8 | -45.0 | -45.0 | |||
ROCE ROCE% | -3.5 | 29.5 | 18.8 | 2.6 | -961.4 | 33.0 | 7.2 | 254.4 | -51.3 | -18.7 | -40.2 | 3.0 | 3.0 |
ROE ROE% | -106.2 | 42.8 | -3.3 | 230.0 | 83.1 | 64.7 | 7.9 | -326.7 | 52.4 | 32.5 | 39.2 | 16.0 | 16.0 |
ROA ROA% | -6.9 | 4.3 | -0.1 | -10.8 | -23.2 | -56.5 | -7.6 | 253.8 | -39.8 | -26.6 | -41.7 | -17.7 | -17.7 |
Documents — Panyam Cements & Mineral Industries Ltd