| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 22 | 20 | 24 | 25 | 21 | 23 | 25 | 24 | 22 | 22 | 24 | 28 | |
Growth YoY Revenue Growth YoY% | 14.4 | 22.6 | 21.6 | -16.7 | -4.9 | 11.3 | 2.7 | -4.7 | 1.9 | -2.1 | -3.7 | 20.3 |
| 19 | 16 | 21 | 21 | 17 | 19 | 21 | 20 | 18 | 18 | 20 | 24 | |
| 4 | 4 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | |
OPM OPM% | 16.5 | 20.3 | 12.8 | 16.2 | 17.4 | 16.3 | 14.8 | 15.9 | 16.5 | 16.7 | 17.0 | 14.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | |
Growth YoY PAT Growth YoY% | 33.7 | 250.0 | -67.5 | -29.2 | -6.5 | -10.7 | 154.6 | -14.0 | 6.1 | -3.2 | -22.9 | 30.9 |
NPM NPM% | 5.5 | 6.9 | 2.3 | 5.8 | 5.4 | 5.5 | 5.6 | 5.2 | 5.7 | 5.5 | 4.5 | 5.7 |
| 102.9 | 116.3 | 45.5 | 119.3 | 95.8 | 104.0 | 116.9 | 102.3 | 101.9 | 101.0 | 89.9 | 133.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 22 | 20 | 24 | 25 | 21 | 23 | 25 | 24 | 22 | 22 | 24 | 28 | |
Growth YoY Revenue Growth YoY% | 14.4 | 22.6 | 21.6 | -16.7 | -4.9 | 11.3 | 2.7 | -4.7 | 1.9 | -2.1 | -3.7 | 20.3 |
| 19 | 16 | 21 | 21 | 17 | 19 | 21 | 20 | 18 | 18 | 20 | 24 | |
| 4 | 4 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | |
OPM OPM% | 16.5 | 20.3 | 12.8 | 16.2 | 17.4 | 16.3 | 14.8 | 15.9 | 16.5 | 16.7 | 17.0 | 14.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | |
Growth YoY PAT Growth YoY% | 33.7 | 250.0 | -67.5 | -29.2 | -6.5 | -10.7 | 154.6 | -14.0 | 6.1 | -3.2 | -22.9 | 30.9 |
NPM NPM% | 5.5 | 6.9 | 2.3 | 5.8 | 5.4 | 5.5 | 5.6 | 5.2 | 5.7 | 5.5 | 4.5 | 5.7 |
| 102.9 | 116.3 | 45.5 | 119.3 | 95.8 | 104.0 | 116.9 | 102.3 | 101.9 | 101.0 | 89.9 | 133.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 104 | 108 | 106 | 109 | 97 | 89 | 98 | 84 | 96 | 93 | 91 | 96 |
Growth Revenue Growth% | 0.2 | 4.0 | -2.3 | 3.0 | -11.2 | -8.4 | 10.1 | -14.0 | 14.9 | -3.2 | -2.3 | 4.1 |
| 89 | 89 | 87 | 93 | 80 | 73 | 82 | 70 | 81 | 78 | 76 | 81 | |
| 15 | 19 | 18 | 16 | 17 | 16 | 16 | 14 | 16 | 15 | 15 | 15 | |
OPM OPM% | 14.5 | 17.6 | 17.4 | 14.9 | 17.1 | 17.6 | 15.9 | 17.0 | 16.4 | 16.1 | 16.5 | 16.1 |
| 22 | 7 | 10 | 6 | 5 | 4 | 3 | 3 | 1 | 2 | 2 | ||
Interest Expense Interest ExpenseCr | 9 | 7 | 7 | 7 | 7 | 6 | 4 | 6 | 4 | 4 | 4 | 3 |
Depreciation DepreciationCr | 3 | 3 | 4 | 4 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 7 |
PBT PBTCr | 25 | 16 | 18 | 11 | 10 | 9 | 9 | 7 | 7 | 7 | 7 | 7 |
| 9 | 6 | 7 | 1 | 3 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | |
PAT PATCr | 16 | 10 | 11 | 10 | 7 | 9 | 6 | 5 | 5 | 5 | 5 | 5 |
Growth PAT Growth% | 146.7 | -36.1 | 5.7 | -9.0 | -28.5 | 20.2 | -27.0 | -22.5 | 7.6 | 0.7 | -9.4 | 1.8 |
NPM NPM% | 15.5 | 9.5 | 10.3 | 9.1 | 7.3 | 9.6 | 6.4 | 5.8 | 5.4 | 5.6 | 5.2 | 5.3 |
| 1,346.0 | 860.0 | 909.5 | 827.3 | 591.5 | 711.0 | 519.1 | 402.5 | 433.1 | 435.9 | 395.2 | 426.7 |
| 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 | 104 | 108 | 106 | 109 | 97 | 89 | 98 | 84 | 96 | 93 | 91 | 96 |
Growth Revenue Growth% | 0.2 | 4.0 | -2.3 | 3.0 | -11.2 | -8.4 | 10.1 | -14.0 | 14.9 | -3.2 | -2.3 | 4.1 |
| 89 | 89 | 87 | 93 | 80 | 73 | 82 | 70 | 81 | 78 | 76 | 81 | |
| 15 | 19 | 18 | 16 | 17 | 16 | 16 | 14 | 16 | 15 | 15 | 15 | |
OPM OPM% | 14.5 | 17.6 | 17.4 | 14.9 | 17.1 | 17.6 | 15.9 | 17.0 | 16.4 | 16.1 | 16.5 | 16.1 |
| 22 | 7 | 10 | 6 | 5 | 4 | 3 | 3 | 1 | 2 | 2 | ||
Interest Expense Interest ExpenseCr | 9 | 7 | 7 | 7 | 7 | 6 | 4 | 6 | 4 | 4 | 4 | 3 |
Depreciation DepreciationCr | 3 | 3 | 4 | 4 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 7 |
PBT PBTCr | 25 | 16 | 18 | 11 | 10 | 9 | 9 | 7 | 7 | 7 | 7 | 7 |
| 9 | 6 | 7 | 1 | 3 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | |
PAT PATCr | 16 | 10 | 11 | 10 | 7 | 9 | 6 | 5 | 5 | 5 | 5 | 5 |
Growth PAT Growth% | 146.7 | -36.1 | 5.7 | -9.0 | -28.5 | 20.2 | -27.0 | -22.5 | 7.6 | 0.7 | -9.4 | 1.8 |
NPM NPM% | 15.5 | 9.5 | 10.3 | 9.1 | 7.3 | 9.6 | 6.4 | 5.8 | 5.4 | 5.6 | 5.2 | 5.3 |
| 1,346.0 | 860.0 | 909.5 | 827.3 | 591.5 | 711.0 | 519.1 | 402.5 | 433.1 | 435.9 | 395.2 | 426.7 |
| 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reserves ReservesCr | 61 | 69 | 80 | 90 | 96 | 104 | 111 | 116 | 121 | 126 | 131 |
| 41 | 45 | 40 | 40 | 38 | 31 | 52 | 39 | 36 | 27 | 20 | |
| 51 | 50 | 59 | 52 | 50 | 36 | 29 | 26 | 23 | 35 | 38 | |
| 154 | 164 | 180 | 182 | 184 | 172 | 192 | 181 | 180 | 189 | 189 | |
| 48 | 53 | 66 | 65 | 60 | 42 | 53 | 45 | 40 | 36 | 38 | |
| 107 | 111 | 114 | 117 | 124 | 130 | 139 | 136 | 140 | 153 | 151 | |
| 154 | 164 | 180 | 182 | 184 | 172 | 192 | 181 | 180 | 189 | 189 |
| 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reserves ReservesCr | 61 | 69 | 80 | 90 | 96 | 104 | 111 | 116 | 121 | 126 | 131 |
| 41 | 45 | 40 | 40 | 38 | 31 | 52 | 39 | 36 | 27 | 20 | |
| 51 | 50 | 59 | 52 | 50 | 36 | 29 | 26 | 23 | 35 | 38 | |
| 154 | 164 | 180 | 182 | 184 | 172 | 192 | 181 | 180 | 189 | 189 | |
| 48 | 53 | 66 | 65 | 60 | 42 | 53 | 45 | 40 | 36 | 38 | |
| 107 | 111 | 114 | 117 | 124 | 130 | 139 | 136 | 140 | 153 | 151 | |
| 154 | 164 | 180 | 182 | 184 | 172 | 192 | 181 | 180 | 189 | 189 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 35 | 19 | 6 | 11 | 32 | 22 | 2 | 12 | 25 | 17 | 12 | |
| 0 | -9 | -11 | 0 | -22 | 3 | -9 | 0 | -10 | -19 | -5 | |
| -34 | -11 | 5 | -12 | -10 | -25 | 10 | -15 | -15 | 2 | -7 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 0 | 0 | 0 | 1 | 3 | -3 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 30 | 18 | 4 | 4 | 20 | 13 | -12 | 11 | 16 | -3 | 5 |
CFO To PAT CFO To PAT% | 217.2 | 187.4 | 56.2 | 112.3 | 447.0 | 262.7 | 24.7 | 252.0 | 488.3 | 328.8 | 251.6 |
CFO To EBITDA CFO To EBITDA% | 232.4 | 101.4 | 33.3 | 68.8 | 191.5 | 143.3 | 9.9 | 85.3 | 160.5 | 114.6 | 79.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 35 | 19 | 6 | 11 | 32 | 22 | 2 | 12 | 25 | 17 | 12 | |
| 0 | -9 | -11 | 0 | -22 | 3 | -9 | 0 | -10 | -19 | -5 | |
| -34 | -11 | 5 | -12 | -10 | -25 | 10 | -15 | -15 | 2 | -7 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 0 | 0 | 0 | 1 | 3 | -3 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 30 | 18 | 4 | 4 | 20 | 13 | -12 | 11 | 16 | -3 | 5 |
CFO To PAT CFO To PAT% | 217.2 | 187.4 | 56.2 | 112.3 | 447.0 | 262.7 | 24.7 | 252.0 | 488.3 | 328.8 | 251.6 |
CFO To EBITDA CFO To EBITDA% | 232.4 | 101.4 | 33.3 | 68.8 | 191.5 | 143.3 | 9.9 | 85.3 | 160.5 | 114.6 | 79.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 88 | 133 | 181 | 131 | 83 | 110 | 133 | 120 | 152 | 144 | 114 | 132 |
Price To Earnings Price To Earnings | 5.5 | 12.9 | 16.5 | 13.2 | 11.7 | 12.9 | 21.3 | 24.8 | 29.2 | 27.5 | 24.1 | 25.8 |
Price To Sales Price To Sales | 0.8 | 1.2 | 1.7 | 1.2 | 0.9 | 1.2 | 1.4 | 1.4 | 1.6 | 1.5 | 1.3 | 1.4 |
Price To Book Price To Book | 1.4 | 1.9 | 2.2 | 1.4 | 0.9 | 1.1 | 1.2 | 1.0 | 1.3 | 1.1 | 0.9 | 1.0 |
EV To EBITDA EV To EBITDA | 10.2 | 9.8 | 12.7 | 11.5 | 7.5 | 9.3 | 11.8 | 11.6 | 11.7 | 12.1 | 9.8 | 10.8 |
GPM GPM% | 33.3 | 36.1 | 37.7 | 33.6 | 34.6 | 39.4 | 36.2 | 39.3 | 41.9 | 42.5 | ||
OPM OPM% | 14.5 | 17.6 | 17.4 | 14.9 | 17.1 | 17.6 | 15.9 | 17.0 | 16.4 | 16.1 | 16.5 | 16.1 |
NPM NPM% | 15.5 | 9.5 | 10.3 | 9.1 | 7.3 | 9.6 | 6.4 | 5.8 | 5.4 | 5.6 | 5.2 | 5.3 |
ROCE ROCE% | 26.2 | 17.3 | 16.5 | 11.8 | 10.9 | 10.1 | 7.8 | 7.5 | 7.3 | 6.5 | 6.2 | 6.2 |
ROE ROE% | 26.0 | 14.8 | 13.5 | 10.9 | 7.4 | 8.1 | 5.6 | 4.2 | 4.3 | 4.1 | 3.6 | 3.6 |
ROA ROA% | 10.5 | 6.3 | 6.1 | 5.5 | 3.9 | 5.0 | 3.2 | 2.7 | 2.9 | 2.8 | 2.5 | 2.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 88 | 133 | 181 | 131 | 83 | 110 | 133 | 120 | 152 | 144 | 114 | 132 |
Price To Earnings Price To Earnings | 5.5 | 12.9 | 16.5 | 13.2 | 11.7 | 12.9 | 21.3 | 24.8 | 29.2 | 27.5 | 24.1 | 25.8 |
Price To Sales Price To Sales | 0.8 | 1.2 | 1.7 | 1.2 | 0.9 | 1.2 | 1.4 | 1.4 | 1.6 | 1.5 | 1.3 | 1.4 |
Price To Book Price To Book | 1.4 | 1.9 | 2.2 | 1.4 | 0.9 | 1.1 | 1.2 | 1.0 | 1.3 | 1.1 | 0.9 | 1.0 |
EV To EBITDA EV To EBITDA | 10.2 | 9.8 | 12.7 | 11.5 | 7.5 | 9.3 | 11.8 | 11.6 | 11.7 | 12.1 | 9.8 | 10.8 |
GPM GPM% | 33.3 | 36.1 | 37.7 | 33.6 | 34.6 | 39.4 | 36.2 | 39.3 | 41.9 | 42.5 | ||
OPM OPM% | 14.5 | 17.6 | 17.4 | 14.9 | 17.1 | 17.6 | 15.9 | 17.0 | 16.4 | 16.1 | 16.5 | 16.1 |
NPM NPM% | 15.5 | 9.5 | 10.3 | 9.1 | 7.3 | 9.6 | 6.4 | 5.8 | 5.4 | 5.6 | 5.2 | 5.3 |
ROCE ROCE% | 26.2 | 17.3 | 16.5 | 11.8 | 10.9 | 10.1 | 7.8 | 7.5 | 7.3 | 6.5 | 6.2 | 6.2 |
ROE ROE% | 26.0 | 14.8 | 13.5 | 10.9 | 7.4 | 8.1 | 5.6 | 4.2 | 4.3 | 4.1 | 3.6 | 3.6 |
ROA ROA% | 10.5 | 6.3 | 6.1 | 5.5 | 3.9 | 5.0 | 3.2 | 2.7 | 2.9 | 2.8 | 2.5 | 2.5 |
Documents — Polson Ltd