| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 60 | 68 | 105 | 128 | 100 | 151 | 112 | 82 | 74 | 72 | 91 | 126 | |
Growth YoY Revenue Growth YoY% | -15.2 | -5.5 | 45.1 | 52.7 | 66.1 | 122.4 | 6.5 | -36.0 | -26.6 | -52.6 | -18.3 | 53.5 |
| 64 | 76 | 109 | 129 | 103 | 142 | 103 | 87 | 78 | 75 | 84 | 122 | |
| -4 | -8 | -4 | -1 | -3 | 9 | 8 | -5 | -4 | -3 | 7 | 3 | |
OPM OPM% | -6.2 | -12.1 | -3.8 | -0.9 | -3.1 | 6.0 | 7.4 | -6.6 | -5.5 | -4.2 | 7.7 | 2.5 |
| 7 | 21 | 9 | 17 | 14 | 5 | -6 | 20 | -2 | 7 | -10 | 18 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 8 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 1 | 2 | 2 | 2 | 1 |
PBT PBTCr | 1 | 10 | 2 | 14 | 8 | 12 | -3 | 12 | -8 | 1 | -12 | 19 |
| 1 | 2 | 0 | 2 | 1 | 1 | 2 | 3 | 0 | 0 | -2 | 4 | |
| 0 | 8 | 3 | 12 | 7 | 11 | -5 | 9 | -8 | 0 | -10 | 14 | |
Growth YoY PAT Growth YoY% | -92.1 | 177.3 | 157.5 | 106.5 | 1,495.3 | 27.6 | -276.9 | -19.1 | -217.1 | -97.9 | -101.5 | 54.2 |
NPM NPM% | 0.7 | 12.2 | 2.6 | 9.0 | 6.8 | 7.0 | -4.3 | 11.4 | -10.9 | 0.3 | -10.7 | 11.4 |
| 0.4 | 7.0 | 2.3 | 9.8 | 5.8 | 9.0 | -4.1 | 7.9 | -6.8 | 0.2 | -8.3 | 12.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 60 | 68 | 105 | 128 | 100 | 151 | 112 | 82 | 74 | 72 | 91 | 126 | |
Growth YoY Revenue Growth YoY% | -15.2 | -5.5 | 45.1 | 52.7 | 66.1 | 122.4 | 6.5 | -36.0 | -26.6 | -52.6 | -18.3 | 53.5 |
| 64 | 76 | 109 | 129 | 103 | 142 | 103 | 87 | 78 | 75 | 84 | 122 | |
| -4 | -8 | -4 | -1 | -3 | 9 | 8 | -5 | -4 | -3 | 7 | 3 | |
OPM OPM% | -6.2 | -12.1 | -3.8 | -0.9 | -3.1 | 6.0 | 7.4 | -6.6 | -5.5 | -4.2 | 7.7 | 2.5 |
| 7 | 21 | 9 | 17 | 14 | 5 | -6 | 20 | -2 | 7 | -10 | 18 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 8 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 1 | 2 | 2 | 2 | 1 |
PBT PBTCr | 1 | 10 | 2 | 14 | 8 | 12 | -3 | 12 | -8 | 1 | -12 | 19 |
| 1 | 2 | 0 | 2 | 1 | 1 | 2 | 3 | 0 | 0 | -2 | 4 | |
| 0 | 8 | 3 | 12 | 7 | 11 | -5 | 9 | -8 | 0 | -10 | 14 | |
Growth YoY PAT Growth YoY% | -92.1 | 177.3 | 157.5 | 106.5 | 1,495.3 | 27.6 | -276.9 | -19.1 | -217.1 | -97.9 | -101.5 | 54.2 |
NPM NPM% | 0.7 | 12.2 | 2.6 | 9.0 | 6.8 | 7.0 | -4.3 | 11.4 | -10.9 | 0.3 | -10.7 | 11.4 |
| 0.4 | 7.0 | 2.3 | 9.8 | 5.8 | 9.0 | -4.1 | 7.9 | -6.8 | 0.2 | -8.3 | 12.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 211 | 237 | 247 | 259 | 217 | 252 | 395 | 337 | 317 | 491 | 319 | 362 |
Growth Revenue Growth% | -15.6 | 12.4 | 4.2 | 4.7 | -16.0 | 15.8 | 56.8 | -14.5 | -6.0 | 54.9 | -35.2 | -18.6 |
| 209 | 226 | 240 | 252 | 204 | 236 | 350 | 345 | 338 | 478 | 324 | 359 | |
| 2 | 11 | 7 | 7 | 13 | 15 | 44 | -7 | -21 | 13 | -5 | 3 | |
OPM OPM% | 1.2 | 4.8 | 3.0 | 2.6 | 6.2 | 6.0 | 11.2 | -2.1 | -6.5 | 2.7 | -1.7 | 0.9 |
| 6 | 22 | 17 | 27 | 15 | 13 | 29 | 37 | 50 | 30 | 14 | ||
Interest Expense Interest ExpenseCr | 2 | 4 | 4 | 9 | 8 | 5 | 6 | 23 | 5 | 5 | 11 | 12 |
Depreciation DepreciationCr | 3 | 3 | 3 | 4 | 5 | 5 | 4 | 4 | 5 | 6 | 6 | 6 |
PBT PBTCr | 14 | 27 | 17 | 21 | 16 | 19 | 63 | 2 | 19 | 32 | -7 | -1 |
| 4 | 7 | 9 | 5 | 1 | 4 | 16 | 2 | 3 | 8 | 1 | 3 | |
PAT PATCr | 10 | 21 | 7 | 16 | 15 | 15 | 47 | 0 | 16 | 24 | -8 | -3 |
Growth PAT Growth% | 109.9 | 112.9 | -64.6 | 121.6 | -7.5 | 2.1 | 204.6 | -99.5 | 7,260.1 | 47.9 | -134.2 | -114.6 |
NPM NPM% | 4.6 | 8.7 | 3.0 | 6.3 | 6.9 | 6.1 | 11.8 | 0.1 | 5.1 | 4.9 | -2.6 | -0.9 |
| 11.2 | 25.4 | 9.0 | 19.9 | 18.5 | 18.9 | 56.9 | 0.2 | 14.6 | 20.4 | -7.0 | -2.7 |
| 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 | 211 | 237 | 247 | 259 | 217 | 252 | 395 | 337 | 317 | 491 | 319 | 362 |
Growth Revenue Growth% | -15.6 | 12.4 | 4.2 | 4.7 | -16.0 | 15.8 | 56.8 | -14.5 | -6.0 | 54.9 | -35.2 | -18.6 |
| 209 | 226 | 240 | 252 | 204 | 236 | 350 | 345 | 338 | 478 | 324 | 359 | |
| 2 | 11 | 7 | 7 | 13 | 15 | 44 | -7 | -21 | 13 | -5 | 3 | |
OPM OPM% | 1.2 | 4.8 | 3.0 | 2.6 | 6.2 | 6.0 | 11.2 | -2.1 | -6.5 | 2.7 | -1.7 | 0.9 |
| 6 | 22 | 17 | 27 | 15 | 13 | 29 | 37 | 50 | 30 | 14 | ||
Interest Expense Interest ExpenseCr | 2 | 4 | 4 | 9 | 8 | 5 | 6 | 23 | 5 | 5 | 11 | 12 |
Depreciation DepreciationCr | 3 | 3 | 3 | 4 | 5 | 5 | 4 | 4 | 5 | 6 | 6 | 6 |
PBT PBTCr | 14 | 27 | 17 | 21 | 16 | 19 | 63 | 2 | 19 | 32 | -7 | -1 |
| 4 | 7 | 9 | 5 | 1 | 4 | 16 | 2 | 3 | 8 | 1 | 3 | |
PAT PATCr | 10 | 21 | 7 | 16 | 15 | 15 | 47 | 0 | 16 | 24 | -8 | -3 |
Growth PAT Growth% | 109.9 | 112.9 | -64.6 | 121.6 | -7.5 | 2.1 | 204.6 | -99.5 | 7,260.1 | 47.9 | -134.2 | -114.6 |
NPM NPM% | 4.6 | 8.7 | 3.0 | 6.3 | 6.9 | 6.1 | 11.8 | 0.1 | 5.1 | 4.9 | -2.6 | -0.9 |
| 11.2 | 25.4 | 9.0 | 19.9 | 18.5 | 18.9 | 56.9 | 0.2 | 14.6 | 20.4 | -7.0 | -2.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 11 | 12 | 12 | 12 |
Reserves ReservesCr | 98 | 119 | 125 | 141 | 156 | 171 | 234 | 268 | 301 | 326 | 318 |
| 153 | 129 | 158 | 127 | 150 | 198 | 282 | 152 | 89 | 77 | 165 | |
| 15 | 4 | 10 | 9 | 4 | 6 | 8 | 8 | 10 | 9 | 9 | |
| 274 | 260 | 300 | 286 | 318 | 383 | 547 | 444 | 413 | 424 | 504 | |
| 212 | 201 | 244 | 227 | 257 | 318 | 485 | 365 | 340 | 346 | 433 | |
| 62 | 59 | 57 | 59 | 61 | 66 | 62 | 79 | 73 | 78 | 71 | |
| 274 | 260 | 300 | 286 | 318 | 383 | 547 | 444 | 413 | 424 | 504 |
| 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 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 11 | 12 | 12 | 12 |
Reserves ReservesCr | 98 | 119 | 125 | 141 | 156 | 171 | 234 | 268 | 301 | 326 | 318 |
| 153 | 129 | 158 | 127 | 150 | 198 | 282 | 152 | 89 | 77 | 165 | |
| 15 | 4 | 10 | 9 | 4 | 6 | 8 | 8 | 10 | 9 | 9 | |
| 274 | 260 | 300 | 286 | 318 | 383 | 547 | 444 | 413 | 424 | 504 | |
| 212 | 201 | 244 | 227 | 257 | 318 | 485 | 365 | 340 | 346 | 433 | |
| 62 | 59 | 57 | 59 | 61 | 66 | 62 | 79 | 73 | 78 | 71 | |
| 274 | 260 | 300 | 286 | 318 | 383 | 547 | 444 | 413 | 424 | 504 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | -7 | -22 | 64 | -1 | -32 | -82 | 77 | 21 | 17 | -110 | |
| -33 | 44 | 5 | -27 | -25 | -13 | 1 | 89 | 42 | 3 | 13 | |
| 18 | -46 | 18 | -39 | 27 | 45 | 81 | -155 | -74 | -8 | 87 | |
Net Cash Flow Net Cash FlowCr | 3 | -9 | 1 | -2 | 0 | 0 | 0 | 11 | -11 | 12 | -10 |
Free Cash Flow Free Cash FlowCr | 16 | -15 | -31 | 60 | -4 | -33 | -83 | 55 | 16 | 1 | |
CFO To PAT CFO To PAT% | 184.4 | -34.6 | -298.9 | 397.7 | -8.9 | -207.2 | -175.5 | 34,885.8 | 126.9 | 71.3 | 1,333.4 |
CFO To EBITDA CFO To EBITDA% | 716.8 | -62.6 | -297.2 | 948.7 | -9.9 | -208.6 | -185.0 | -1,064.9 | -100.6 | 130.3 | 2,012.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | -7 | -22 | 64 | -1 | -32 | -82 | 77 | 21 | 17 | -110 | |
| -33 | 44 | 5 | -27 | -25 | -13 | 1 | 89 | 42 | 3 | 13 | |
| 18 | -46 | 18 | -39 | 27 | 45 | 81 | -155 | -74 | -8 | 87 | |
Net Cash Flow Net Cash FlowCr | 3 | -9 | 1 | -2 | 0 | 0 | 0 | 11 | -11 | 12 | -10 |
Free Cash Flow Free Cash FlowCr | 16 | -15 | -31 | 60 | -4 | -33 | -83 | 55 | 16 | 1 | |
CFO To PAT CFO To PAT% | 184.4 | -34.6 | -298.9 | 397.7 | -8.9 | -207.2 | -175.5 | 34,885.8 | 126.9 | 71.3 | 1,333.4 |
CFO To EBITDA CFO To EBITDA% | 716.8 | -62.6 | -297.2 | 948.7 | -9.9 | -208.6 | -185.0 | -1,064.9 | -100.6 | 130.3 | 2,012.3 |
| 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 | 46 | 86 | 129 | 65 | 39 | 65 | 286 | 146 | 191 | 383 | 237 | 254 |
Price To Earnings Price To Earnings | 4.7 | 4.2 | 17.7 | 4.0 | 2.6 | 4.3 | 6.2 | 671.0 | 11.8 | 15.9 | -28.7 | |
Price To Sales Price To Sales | 0.2 | 0.4 | 0.5 | 0.3 | 0.2 | 0.3 | 0.7 | 0.4 | 0.6 | 0.8 | 0.7 | 0.7 |
Price To Book Price To Book | 0.4 | 0.7 | 1.0 | 0.4 | 0.2 | 0.4 | 1.1 | 0.5 | 0.6 | 1.1 | 0.7 | 0.8 |
EV To EBITDA EV To EBITDA | 46.0 | 16.3 | 33.6 | 22.6 | 12.2 | 15.7 | 12.3 | -35.8 | -12.6 | 31.6 | -68.6 | 125.2 |
GPM GPM% | 11.3 | 13.8 | 17.2 | 11.9 | 14.9 | 14.3 | 18.9 | 8.5 | 4.2 | 9.1 | ||
OPM OPM% | 1.2 | 4.8 | 3.0 | 2.6 | 6.2 | 6.0 | 11.2 | -2.1 | -6.5 | 2.7 | -1.7 | 0.9 |
NPM NPM% | 4.6 | 8.7 | 3.0 | 6.3 | 6.9 | 6.1 | 11.8 | 0.1 | 5.1 | 4.9 | -2.6 | -0.9 |
ROCE ROCE% | 6.2 | 13.6 | 8.2 | 12.3 | 8.3 | 6.8 | 13.6 | 6.3 | 6.3 | 9.4 | 0.8 | 0.8 |
ROE ROE% | 9.1 | 16.3 | 5.5 | 10.8 | 9.1 | 8.5 | 19.1 | 0.1 | 5.2 | 7.1 | -2.5 | -2.5 |
ROA ROA% | 3.5 | 7.9 | 2.4 | 5.7 | 4.7 | 4.0 | 8.5 | 0.1 | 4.0 | 5.7 | -1.6 | -1.6 |
| 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 | 46 | 86 | 129 | 65 | 39 | 65 | 286 | 146 | 191 | 383 | 237 | 254 |
Price To Earnings Price To Earnings | 4.7 | 4.2 | 17.7 | 4.0 | 2.6 | 4.3 | 6.2 | 671.0 | 11.8 | 15.9 | -28.7 | |
Price To Sales Price To Sales | 0.2 | 0.4 | 0.5 | 0.3 | 0.2 | 0.3 | 0.7 | 0.4 | 0.6 | 0.8 | 0.7 | 0.7 |
Price To Book Price To Book | 0.4 | 0.7 | 1.0 | 0.4 | 0.2 | 0.4 | 1.1 | 0.5 | 0.6 | 1.1 | 0.7 | 0.8 |
EV To EBITDA EV To EBITDA | 46.0 | 16.3 | 33.6 | 22.6 | 12.2 | 15.7 | 12.3 | -35.8 | -12.6 | 31.6 | -68.6 | 125.2 |
GPM GPM% | 11.3 | 13.8 | 17.2 | 11.9 | 14.9 | 14.3 | 18.9 | 8.5 | 4.2 | 9.1 | ||
OPM OPM% | 1.2 | 4.8 | 3.0 | 2.6 | 6.2 | 6.0 | 11.2 | -2.1 | -6.5 | 2.7 | -1.7 | 0.9 |
NPM NPM% | 4.6 | 8.7 | 3.0 | 6.3 | 6.9 | 6.1 | 11.8 | 0.1 | 5.1 | 4.9 | -2.6 | -0.9 |
ROCE ROCE% | 6.2 | 13.6 | 8.2 | 12.3 | 8.3 | 6.8 | 13.6 | 6.3 | 6.3 | 9.4 | 0.8 | 0.8 |
ROE ROE% | 9.1 | 16.3 | 5.5 | 10.8 | 9.1 | 8.5 | 19.1 | 0.1 | 5.2 | 7.1 | -2.5 | -2.5 |
ROA ROA% | 3.5 | 7.9 | 2.4 | 5.7 | 4.7 | 4.0 | 8.5 | 0.1 | 4.0 | 5.7 | -1.6 | -1.6 |
Documents — PG Foils Ltd