| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 0 | 3 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | |
Growth YoY Revenue Growth YoY% | -62.4 | -82.6 | -73.4 | -83.9 | 112.1 | 27.7 | -91.8 | -100.0 | -100.0 | -37.2 | 1,114.3 | |
| 2 | 2 | 1 | 1 | 3 | 3 | 1 | 0 | 0 | 1 | 2 | 0 | |
| -1 | -1 | 0 | 0 | -1 | -2 | -1 | 0 | 0 | 0 | -2 | 0 | |
OPM OPM% | -86.3 | -132.7 | -45.9 | -114.3 | -23.9 | -158.1 | -828.6 | -37.0 | -182.3 | |||
| 1 | 0 | 3 | 0 | 0 | 3 | 1 | 1 | 3 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 |
PBT PBTCr | -1 | -2 | 2 | -1 | -1 | 0 | 0 | 0 | 2 | 0 | -2 | 0 |
| 0 | -1 | 1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | -1 | 1 | -1 | -1 | 1 | 0 | 0 | 2 | 0 | -1 | 0 | |
Growth YoY PAT Growth YoY% | 34.5 | -97.1 | 351.5 | -1.7 | -57.9 | 152.9 | -80.7 | 83.3 | 235.0 | -74.0 | -956.3 | 450.0 |
NPM NPM% | -61.3 | -136.6 | 97.7 | -214.3 | -45.6 | 56.6 | 228.6 | 23.5 | -161.2 | |||
| -0.3 | -0.6 | 0.4 | -0.3 | -0.5 | 0.3 | 0.1 | 0.0 | 0.7 | 0.1 | -0.6 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 0 | 3 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | |
Growth YoY Revenue Growth YoY% | -62.4 | -82.6 | -73.4 | -83.9 | 112.1 | 27.7 | -91.8 | -100.0 | -100.0 | -37.2 | 1,114.3 | |
| 2 | 2 | 1 | 1 | 3 | 3 | 1 | 0 | 0 | 1 | 2 | 0 | |
| -1 | -1 | 0 | 0 | -1 | -2 | -1 | 0 | 0 | 0 | -2 | 0 | |
OPM OPM% | -86.3 | -132.7 | -45.9 | -114.3 | -23.9 | -158.1 | -828.6 | -37.0 | -182.3 | |||
| 1 | 0 | 3 | 0 | 0 | 3 | 1 | 1 | 3 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 |
PBT PBTCr | -1 | -2 | 2 | -1 | -1 | 0 | 0 | 0 | 2 | 0 | -2 | 0 |
| 0 | -1 | 1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | -1 | 1 | -1 | -1 | 1 | 0 | 0 | 2 | 0 | -1 | 0 | |
Growth YoY PAT Growth YoY% | 34.5 | -97.1 | 351.5 | -1.7 | -57.9 | 152.9 | -80.7 | 83.3 | 235.0 | -74.0 | -956.3 | 450.0 |
NPM NPM% | -61.3 | -136.6 | 97.7 | -214.3 | -45.6 | 56.6 | 228.6 | 23.5 | -161.2 | |||
| -0.3 | -0.6 | 0.4 | -0.3 | -0.5 | 0.3 | 0.1 | 0.0 | 0.7 | 0.1 | -0.6 | 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 | 11 | 8 | 7 | 33 | 39 | 24 | 30 | 17 | 5 | 4 | 2 | 2 |
Growth Revenue Growth% | -13.4 | -25.4 | -5.3 | 342.5 | 17.8 | -38.9 | 24.7 | -41.1 | -72.3 | -11.8 | -61.0 | -58.4 |
| 9 | 8 | 10 | 30 | 39 | 25 | 28 | 21 | 8 | 8 | 4 | 4 | |
| 1 | 0 | -2 | 3 | 0 | -1 | 1 | -4 | -3 | -4 | -2 | -2 | |
OPM OPM% | 12.7 | 3.1 | -29.9 | 8.2 | 0.5 | -4.4 | 5.0 | -21.1 | -64.7 | -83.7 | -147.3 | -142.2 |
| 1 | 3 | 5 | 2 | 4 | 6 | 2 | 4 | 4 | 4 | 5 | 5 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 3 | 3 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 2 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -2 | -2 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -1 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -2 | -2 | -1 | 0 | 1 |
Growth PAT Growth% | 108.6 | 316.4 | -231.0 | 369.4 | -94.3 | 4,734.3 | -98.7 | -16,963.4 | 8.4 | 52.3 | 137.0 | 292.7 |
NPM NPM% | 0.2 | 1.2 | -1.6 | 1.0 | 0.1 | 3.8 | 0.0 | -11.9 | -39.3 | -21.3 | 20.2 | 47.6 |
| 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.4 | 0.0 | -0.9 | -0.8 | -0.4 | 0.1 | 0.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 11 | 8 | 7 | 33 | 39 | 24 | 30 | 17 | 5 | 4 | 2 | 2 |
Growth Revenue Growth% | -13.4 | -25.4 | -5.3 | 342.5 | 17.8 | -38.9 | 24.7 | -41.1 | -72.3 | -11.8 | -61.0 | -58.4 |
| 9 | 8 | 10 | 30 | 39 | 25 | 28 | 21 | 8 | 8 | 4 | 4 | |
| 1 | 0 | -2 | 3 | 0 | -1 | 1 | -4 | -3 | -4 | -2 | -2 | |
OPM OPM% | 12.7 | 3.1 | -29.9 | 8.2 | 0.5 | -4.4 | 5.0 | -21.1 | -64.7 | -83.7 | -147.3 | -142.2 |
| 1 | 3 | 5 | 2 | 4 | 6 | 2 | 4 | 4 | 4 | 5 | 5 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 3 | 3 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 2 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -2 | -2 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -1 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -2 | -2 | -1 | 0 | 1 |
Growth PAT Growth% | 108.6 | 316.4 | -231.0 | 369.4 | -94.3 | 4,734.3 | -98.7 | -16,963.4 | 8.4 | 52.3 | 137.0 | 292.7 |
NPM NPM% | 0.2 | 1.2 | -1.6 | 1.0 | 0.1 | 3.8 | 0.0 | -11.9 | -39.3 | -21.3 | 20.2 | 47.6 |
| 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.4 | 0.0 | -0.9 | -0.8 | -0.4 | 0.1 | 0.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
Reserves ReservesCr | -8 | -8 | -8 | -8 | -8 | -7 | -7 | -9 | -11 | -12 | -9 |
| 24 | 27 | 30 | 38 | 32 | 30 | 29 | 38 | 42 | 63 | 79 | |
| 4 | 0 | 4 | 5 | 4 | 4 | 2 | 2 | 15 | 21 | 26 | |
| 43 | 42 | 50 | 59 | 52 | 50 | 48 | 53 | 69 | 95 | 119 | |
| 7 | 5 | 7 | 14 | 11 | 13 | 12 | 16 | 14 | 14 | 28 | |
| 36 | 38 | 42 | 45 | 41 | 37 | 36 | 37 | 55 | 81 | 92 | |
| 43 | 42 | 50 | 59 | 52 | 50 | 48 | 53 | 69 | 95 | 119 |
| 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 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
Reserves ReservesCr | -8 | -8 | -8 | -8 | -8 | -7 | -7 | -9 | -11 | -12 | -9 |
| 24 | 27 | 30 | 38 | 32 | 30 | 29 | 38 | 42 | 63 | 79 | |
| 4 | 0 | 4 | 5 | 4 | 4 | 2 | 2 | 15 | 21 | 26 | |
| 43 | 42 | 50 | 59 | 52 | 50 | 48 | 53 | 69 | 95 | 119 | |
| 7 | 5 | 7 | 14 | 11 | 13 | 12 | 16 | 14 | 14 | 28 | |
| 36 | 38 | 42 | 45 | 41 | 37 | 36 | 37 | 55 | 81 | 92 | |
| 43 | 42 | 50 | 59 | 52 | 50 | 48 | 53 | 69 | 95 | 119 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 8 | 1 | 7 | -2 | 0 | 4 | 4 | 4 | 20 | 8 | |
| -1 | -4 | -4 | -7 | 3 | 0 | -1 | -3 | -18 | -26 | -13 | |
| 0 | -4 | 4 | 0 | -2 | 0 | -2 | -1 | 13 | 6 | 5 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 1 | 0 | -1 | 1 | 0 | 0 | -1 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 4 | -2 | -1 | 1 | 1 | 2 | 1 | -14 | -6 | -5 |
CFO To PAT CFO To PAT% | 6,518.4 | 8,485.2 | -1,214.6 | 1,986.4 | -11,135.8 | 34.4 | 29,479.7 | -190.9 | -210.3 | -2,197.8 | 2,268.9 |
CFO To EBITDA CFO To EBITDA% | 109.5 | 3,270.0 | -66.8 | 242.8 | -1,015.6 | -30.3 | 247.4 | -107.4 | -127.6 | -558.3 | -310.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 8 | 1 | 7 | -2 | 0 | 4 | 4 | 4 | 20 | 8 | |
| -1 | -4 | -4 | -7 | 3 | 0 | -1 | -3 | -18 | -26 | -13 | |
| 0 | -4 | 4 | 0 | -2 | 0 | -2 | -1 | 13 | 6 | 5 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 1 | 0 | -1 | 1 | 0 | 0 | -1 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 4 | -2 | -1 | 1 | 1 | 2 | 1 | -14 | -6 | -5 |
CFO To PAT CFO To PAT% | 6,518.4 | 8,485.2 | -1,214.6 | 1,986.4 | -11,135.8 | 34.4 | 29,479.7 | -190.9 | -210.3 | -2,197.8 | 2,268.9 |
CFO To EBITDA CFO To EBITDA% | 109.5 | 3,270.0 | -66.8 | 242.8 | -1,015.6 | -30.3 | 247.4 | -107.4 | -127.6 | -558.3 | -310.6 |
| 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 | 9 | 19 | 15 | 14 | 8 | 12 | 37 | 39 | 117 | 123 | 72 | 84 |
Price To Earnings Price To Earnings | 400.0 | 201.8 | 43.9 | 360.0 | 12.8 | 1,588.0 | 222.3 | 109.1 | ||||
Price To Sales Price To Sales | 0.9 | 2.4 | 1.9 | 0.4 | 0.2 | 0.5 | 1.3 | 2.3 | 24.3 | 28.7 | 43.6 | 50.4 |
Price To Book Price To Book | 0.6 | 1.2 | 1.0 | 0.9 | 0.6 | 0.7 | 2.3 | 2.8 | 9.6 | 10.9 | 5.1 | 5.9 |
EV To EBITDA EV To EBITDA | 13.0 | 77.1 | -7.7 | 6.7 | 58.2 | -14.7 | 26.9 | -11.1 | -42.3 | -40.7 | -40.8 | -43.0 |
GPM GPM% | 40.0 | 32.8 | 28.8 | 23.2 | 22.8 | 22.8 | 28.1 | 9.6 | 0.7 | -8.8 | 31.7 | 31.7 |
OPM OPM% | 12.7 | 3.1 | -29.9 | 8.2 | 0.5 | -4.4 | 5.0 | -21.1 | -64.7 | -83.7 | -147.3 | -142.2 |
NPM NPM% | 0.2 | 1.2 | -1.6 | 1.0 | 0.1 | 3.8 | 0.0 | -11.9 | -39.3 | -21.3 | 20.2 | 47.6 |
ROCE ROCE% | 1.3 | 2.4 | 1.0 | 5.3 | 4.4 | 4.6 | 2.2 | -15.3 | -7.4 | -5.6 | 1.2 | 1.2 |
ROE ROE% | 0.1 | 0.6 | -0.8 | 2.2 | 0.1 | 5.6 | 0.1 | -14.7 | -15.6 | -8.0 | 2.4 | 2.4 |
ROA ROA% | 0.1 | 0.2 | -0.3 | 0.6 | 0.0 | 1.8 | 0.0 | -3.9 | -2.8 | -0.9 | 0.3 | 0.3 |
| 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 | 9 | 19 | 15 | 14 | 8 | 12 | 37 | 39 | 117 | 123 | 72 | 84 |
Price To Earnings Price To Earnings | 400.0 | 201.8 | 43.9 | 360.0 | 12.8 | 1,588.0 | 222.3 | 109.1 | ||||
Price To Sales Price To Sales | 0.9 | 2.4 | 1.9 | 0.4 | 0.2 | 0.5 | 1.3 | 2.3 | 24.3 | 28.7 | 43.6 | 50.4 |
Price To Book Price To Book | 0.6 | 1.2 | 1.0 | 0.9 | 0.6 | 0.7 | 2.3 | 2.8 | 9.6 | 10.9 | 5.1 | 5.9 |
EV To EBITDA EV To EBITDA | 13.0 | 77.1 | -7.7 | 6.7 | 58.2 | -14.7 | 26.9 | -11.1 | -42.3 | -40.7 | -40.8 | -43.0 |
GPM GPM% | 40.0 | 32.8 | 28.8 | 23.2 | 22.8 | 22.8 | 28.1 | 9.6 | 0.7 | -8.8 | 31.7 | 31.7 |
OPM OPM% | 12.7 | 3.1 | -29.9 | 8.2 | 0.5 | -4.4 | 5.0 | -21.1 | -64.7 | -83.7 | -147.3 | -142.2 |
NPM NPM% | 0.2 | 1.2 | -1.6 | 1.0 | 0.1 | 3.8 | 0.0 | -11.9 | -39.3 | -21.3 | 20.2 | 47.6 |
ROCE ROCE% | 1.3 | 2.4 | 1.0 | 5.3 | 4.4 | 4.6 | 2.2 | -15.3 | -7.4 | -5.6 | 1.2 | 1.2 |
ROE ROE% | 0.1 | 0.6 | -0.8 | 2.2 | 0.1 | 5.6 | 0.1 | -14.7 | -15.6 | -8.0 | 2.4 | 2.4 |
ROA ROA% | 0.1 | 0.2 | -0.3 | 0.6 | 0.0 | 1.8 | 0.0 | -3.9 | -2.8 | -0.9 | 0.3 | 0.3 |
Documents — Piccadily Sugar & Allied Inds Ltd