| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 20 | 8 | 9 | 1 | 1 | 4 | 1 | 2 | 9 | 2 | 3 | |
Growth YoY Revenue Growth YoY% | 47.1 | 182.4 | -54.2 | -40.3 | -93.0 | -94.5 | -40.4 | -84.4 | 71.8 | 700.0 | -48.4 | 72.6 |
| 14 | 19 | -1 | 2 | 1 | 2 | 6 | 1 | 0 | 5 | 7 | 2 | |
| 1 | 1 | 8 | 7 | 0 | 0 | -1 | 1 | 2 | 4 | -5 | 0 | |
OPM OPM% | 4.8 | 4.3 | 108.4 | 75.3 | 33.0 | -36.9 | -27.5 | 64.4 | 84.8 | 41.7 | -219.5 | 5.2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 8 | 7 | 0 | -1 | 0 | 1 | 1 | 4 | -2 | 0 |
| 0 | 0 | 2 | 1 | 0 | 0 | -1 | 0 | 0 | 1 | 0 | 0 | |
| 0 | 1 | 6 | 6 | 0 | 0 | 1 | 1 | 1 | 3 | -2 | 0 | |
Growth YoY PAT Growth YoY% | -28.9 | 195.7 | 992.2 | 271.9 | -50.0 | -170.6 | -84.2 | -83.3 | 793.8 | 739.6 | -362.5 | -62.1 |
NPM NPM% | 2.2 | 3.4 | 74.1 | 60.7 | 15.5 | -43.2 | 19.6 | 65.1 | 80.8 | 34.6 | -100.0 | 14.3 |
| 0.0 | 0.1 | 1.6 | 1.0 | 0.0 | -0.1 | 0.2 | 0.2 | 0.2 | 0.5 | -0.4 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 20 | 8 | 9 | 1 | 1 | 4 | 1 | 2 | 9 | 2 | 3 | |
Growth YoY Revenue Growth YoY% | 47.1 | 182.4 | -54.2 | -40.3 | -93.0 | -94.5 | -40.4 | -84.4 | 71.8 | 700.0 | -48.4 | 72.6 |
| 14 | 19 | -1 | 2 | 1 | 2 | 6 | 1 | 0 | 5 | 7 | 2 | |
| 1 | 1 | 8 | 7 | 0 | 0 | -1 | 1 | 2 | 4 | -5 | 0 | |
OPM OPM% | 4.8 | 4.3 | 108.4 | 75.3 | 33.0 | -36.9 | -27.5 | 64.4 | 84.8 | 41.7 | -219.5 | 5.2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 8 | 7 | 0 | -1 | 0 | 1 | 1 | 4 | -2 | 0 |
| 0 | 0 | 2 | 1 | 0 | 0 | -1 | 0 | 0 | 1 | 0 | 0 | |
| 0 | 1 | 6 | 6 | 0 | 0 | 1 | 1 | 1 | 3 | -2 | 0 | |
Growth YoY PAT Growth YoY% | -28.9 | 195.7 | 992.2 | 271.9 | -50.0 | -170.6 | -84.2 | -83.3 | 793.8 | 739.6 | -362.5 | -62.1 |
NPM NPM% | 2.2 | 3.4 | 74.1 | 60.7 | 15.5 | -43.2 | 19.6 | 65.1 | 80.8 | 34.6 | -100.0 | 14.3 |
| 0.0 | 0.1 | 1.6 | 1.0 | 0.0 | -0.1 | 0.2 | 0.2 | 0.2 | 0.5 | -0.4 | 0.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 34 | 44 | 3 | 25 | 47 | 58 | 16 | 14 | 15 |
Growth Revenue Growth% | 32.0 | -93.3 | 722.3 | 90.1 | 24.6 | -72.5 | -9.8 | 91.6 | |
| 35 | 20 | 2 | 21 | 43 | 46 | 10 | 13 | 15 | |
| -1 | 24 | 1 | 3 | 4 | 12 | 6 | 1 | 0 | |
OPM OPM% | -2.7 | 54.5 | 22.6 | 12.9 | 7.7 | 20.0 | 36.0 | 7.4 | 1.7 |
| 2 | 1 | 0 | 0 | 0 | 0 | 1 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 24 | 1 | 3 | 3 | 11 | 6 | 4 | 3 |
| -1 | -1 | 0 | 0 | 0 | 3 | 0 | 1 | 1 | |
PAT PATCr | 0 | 25 | 1 | 3 | 3 | 8 | 6 | 3 | 3 |
Growth PAT Growth% | 17,776.6 | -97.5 | 350.7 | 2.5 | 182.1 | -22.8 | -49.9 | 68.9 | |
NPM NPM% | 0.4 | 56.9 | 20.8 | 11.4 | 6.2 | 13.9 | 39.1 | 21.7 | 16.5 |
| 0.0 | 7.9 | 0.2 | 0.9 | 0.9 | 1.5 | 1.1 | 0.5 | 0.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 34 | 44 | 3 | 25 | 47 | 58 | 16 | 14 | 15 |
Growth Revenue Growth% | 32.0 | -93.3 | 722.3 | 90.1 | 24.6 | -72.5 | -9.8 | 91.6 | |
| 35 | 20 | 2 | 21 | 43 | 46 | 10 | 13 | 15 | |
| -1 | 24 | 1 | 3 | 4 | 12 | 6 | 1 | 0 | |
OPM OPM% | -2.7 | 54.5 | 22.6 | 12.9 | 7.7 | 20.0 | 36.0 | 7.4 | 1.7 |
| 2 | 1 | 0 | 0 | 0 | 0 | 1 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 24 | 1 | 3 | 3 | 11 | 6 | 4 | 3 |
| -1 | -1 | 0 | 0 | 0 | 3 | 0 | 1 | 1 | |
PAT PATCr | 0 | 25 | 1 | 3 | 3 | 8 | 6 | 3 | 3 |
Growth PAT Growth% | 17,776.6 | -97.5 | 350.7 | 2.5 | 182.1 | -22.8 | -49.9 | 68.9 | |
NPM NPM% | 0.4 | 56.9 | 20.8 | 11.4 | 6.2 | 13.9 | 39.1 | 21.7 | 16.5 |
| 0.0 | 7.9 | 0.2 | 0.9 | 0.9 | 1.5 | 1.1 | 0.5 | 0.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 35 | 55 | 64 |
Reserves ReservesCr | 6 | 31 | 32 | 35 | 38 | 43 | 73 | 84 |
| 60 | 48 | 28 | 41 | 79 | 85 | 50 | 26 | |
| 1 | 0 | 0 | 0 | 0 | 7 | 14 | 43 | |
| 72 | 84 | 64 | 80 | 122 | 170 | 199 | 217 | |
| 69 | 82 | 63 | 79 | 121 | 126 | 173 | 187 | |
| 3 | 2 | 2 | 1 | 1 | 44 | 26 | 31 | |
| 72 | 84 | 64 | 80 | 122 | 170 | 199 | 217 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 35 | 55 | 64 |
Reserves ReservesCr | 6 | 31 | 32 | 35 | 38 | 43 | 73 | 84 |
| 60 | 48 | 28 | 41 | 79 | 85 | 50 | 26 | |
| 1 | 0 | 0 | 0 | 0 | 7 | 14 | 43 | |
| 72 | 84 | 64 | 80 | 122 | 170 | 199 | 217 | |
| 69 | 82 | 63 | 79 | 121 | 126 | 173 | 187 | |
| 3 | 2 | 2 | 1 | 1 | 44 | 26 | 31 | |
| 72 | 84 | 64 | 80 | 122 | 170 | 199 | 217 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 19 | 3 | -3 | -5 | -3 | 0 | -73 | 11 | |
| 1 | 0 | 0 | 0 | 0 | -38 | 0 | 0 | |
| -19 | -5 | 2 | 5 | 3 | 12 | 57 | 11 | |
Net Cash Flow Net Cash FlowCr | 0 | -1 | 0 | 0 | 0 | -26 | -16 | 23 |
Free Cash Flow Free Cash FlowCr | 19 | 3 | -3 | -5 | -3 | -38 | -73 | 11 |
CFO To PAT CFO To PAT% | 13,367.2 | 12.9 | -415.0 | -192.9 | -112.7 | 3.5 | -1,165.8 | 361.6 |
CFO To EBITDA CFO To EBITDA% | -2,052.0 | 13.5 | -381.9 | -170.7 | -89.5 | 2.4 | -1,264.0 | 1,057.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 19 | 3 | -3 | -5 | -3 | 0 | -73 | 11 | |
| 1 | 0 | 0 | 0 | 0 | -38 | 0 | 0 | |
| -19 | -5 | 2 | 5 | 3 | 12 | 57 | 11 | |
Net Cash Flow Net Cash FlowCr | 0 | -1 | 0 | 0 | 0 | -26 | -16 | 23 |
Free Cash Flow Free Cash FlowCr | 19 | 3 | -3 | -5 | -3 | -38 | -73 | 11 |
CFO To PAT CFO To PAT% | 13,367.2 | 12.9 | -415.0 | -192.9 | -112.7 | 3.5 | -1,165.8 | 361.6 |
CFO To EBITDA CFO To EBITDA% | -2,052.0 | 13.5 | -381.9 | -170.7 | -89.5 | 2.4 | -1,264.0 | 1,057.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 10 | 8 | 32 | 82 | 80 | 495 | 591 | 307 | 444 |
Price To Earnings Price To Earnings | 64.2 | 0.3 | 46.4 | 26.4 | 25.4 | 61.2 | 59.9 | 97.1 | 173.8 |
Price To Sales Price To Sales | 0.3 | 0.2 | 10.7 | 3.3 | 1.7 | 8.5 | 36.9 | 21.3 | 28.7 |
Price To Book Price To Book | 0.9 | 0.2 | 0.8 | 1.9 | 1.7 | 6.3 | 3.5 | 2.1 | 3.0 |
EV To EBITDA EV To EBITDA | -14.8 | 0.3 | 51.1 | 28.4 | 25.7 | 44.6 | 104.7 | 279.8 | 1,653.1 |
GPM GPM% | 8.6 | 58.7 | 100.0 | 20.0 | 13.7 | 24.0 | 57.9 | ||
OPM OPM% | -2.7 | 54.5 | 22.6 | 12.9 | 7.7 | 20.0 | 36.0 | 7.4 | 1.7 |
NPM NPM% | 0.4 | 56.9 | 20.8 | 11.4 | 6.2 | 13.9 | 39.1 | 21.7 | 16.5 |
ROCE ROCE% | 7.0 | 68.3 | 1.7 | 6.8 | 6.6 | 11.6 | 4.5 | 2.5 | 2.5 |
ROE ROE% | 1.4 | 70.9 | 1.7 | 7.2 | 6.8 | 10.3 | 4.9 | 2.1 | 2.1 |
ROA ROA% | 0.2 | 29.9 | 1.0 | 3.5 | 2.4 | 4.8 | 3.1 | 1.4 | 1.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 10 | 8 | 32 | 82 | 80 | 495 | 591 | 307 | 444 |
Price To Earnings Price To Earnings | 64.2 | 0.3 | 46.4 | 26.4 | 25.4 | 61.2 | 59.9 | 97.1 | 173.8 |
Price To Sales Price To Sales | 0.3 | 0.2 | 10.7 | 3.3 | 1.7 | 8.5 | 36.9 | 21.3 | 28.7 |
Price To Book Price To Book | 0.9 | 0.2 | 0.8 | 1.9 | 1.7 | 6.3 | 3.5 | 2.1 | 3.0 |
EV To EBITDA EV To EBITDA | -14.8 | 0.3 | 51.1 | 28.4 | 25.7 | 44.6 | 104.7 | 279.8 | 1,653.1 |
GPM GPM% | 8.6 | 58.7 | 100.0 | 20.0 | 13.7 | 24.0 | 57.9 | ||
OPM OPM% | -2.7 | 54.5 | 22.6 | 12.9 | 7.7 | 20.0 | 36.0 | 7.4 | 1.7 |
NPM NPM% | 0.4 | 56.9 | 20.8 | 11.4 | 6.2 | 13.9 | 39.1 | 21.7 | 16.5 |
ROCE ROCE% | 7.0 | 68.3 | 1.7 | 6.8 | 6.6 | 11.6 | 4.5 | 2.5 | 2.5 |
ROE ROE% | 1.4 | 70.9 | 1.7 | 7.2 | 6.8 | 10.3 | 4.9 | 2.1 | 2.1 |
ROA ROA% | 0.2 | 29.9 | 1.0 | 3.5 | 2.4 | 4.8 | 3.1 | 1.4 | 1.4 |
Documents — Vashu Bhagnani Industries Ltd