| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24 | 22 | 27 | 27 | 26 | 28 | 28 | 30 | 26 | 17 | 21 | 20 | |
Growth YoY Revenue Growth YoY% | 52.9 | -12.8 | 5.4 | 10.4 | 8.2 | 28.0 | 3.4 | 9.1 | -1.0 | -39.6 | -24.4 | -33.7 |
| 21 | 19 | 23 | 23 | 23 | 24 | 24 | 24 | 23 | 17 | 21 | 19 | |
| 3 | 3 | 5 | 4 | 3 | 4 | 5 | 6 | 3 | 0 | 0 | 0 | |
OPM OPM% | 13.9 | 11.9 | 17.3 | 15.2 | 11.2 | 13.2 | 16.8 | 19.9 | 11.4 | 0.8 | 1.7 | 1.8 |
| 1 | 2 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 5 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 1 |
PBT PBTCr | 3 | 2 | 4 | 4 | 2 | 2 | 3 | 5 | 1 | 3 | -2 | 0 |
| 1 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | -1 | 0 | |
| 2 | 2 | 3 | 3 | 2 | 2 | 3 | 4 | 2 | 2 | -1 | 0 | |
Growth YoY PAT Growth YoY% | 60.1 | -55.6 | 84.3 | -2.3 | -16.0 | -8.1 | -4.8 | 21.1 | -4.5 | -12.4 | -137.6 | -99.5 |
NPM NPM% | 8.9 | 9.7 | 10.7 | 11.0 | 6.9 | 6.9 | 9.8 | 12.2 | 6.7 | 10.1 | -4.9 | 0.1 |
| 6.4 | 6.4 | 8.9 | 9.0 | 5.4 | 5.9 | 8.4 | 10.9 | 5.2 | 5.2 | -3.2 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24 | 22 | 27 | 27 | 26 | 28 | 28 | 30 | 26 | 17 | 21 | 20 | |
Growth YoY Revenue Growth YoY% | 52.9 | -12.8 | 5.4 | 10.4 | 8.2 | 28.0 | 3.4 | 9.1 | -1.0 | -39.6 | -24.4 | -33.7 |
| 21 | 19 | 23 | 23 | 23 | 24 | 24 | 24 | 23 | 17 | 21 | 19 | |
| 3 | 3 | 5 | 4 | 3 | 4 | 5 | 6 | 3 | 0 | 0 | 0 | |
OPM OPM% | 13.9 | 11.9 | 17.3 | 15.2 | 11.2 | 13.2 | 16.8 | 19.9 | 11.4 | 0.8 | 1.7 | 1.8 |
| 1 | 2 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 5 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | 1 |
PBT PBTCr | 3 | 2 | 4 | 4 | 2 | 2 | 3 | 5 | 1 | 3 | -2 | 0 |
| 1 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | -1 | 0 | |
| 2 | 2 | 3 | 3 | 2 | 2 | 3 | 4 | 2 | 2 | -1 | 0 | |
Growth YoY PAT Growth YoY% | 60.1 | -55.6 | 84.3 | -2.3 | -16.0 | -8.1 | -4.8 | 21.1 | -4.5 | -12.4 | -137.6 | -99.5 |
NPM NPM% | 8.9 | 9.7 | 10.7 | 11.0 | 6.9 | 6.9 | 9.8 | 12.2 | 6.7 | 10.1 | -4.9 | 0.1 |
| 6.4 | 6.4 | 8.9 | 9.0 | 5.4 | 5.9 | 8.4 | 10.9 | 5.2 | 5.2 | -3.2 | 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 | 74 | 74 | 78 | 70 | 76 | 100 | 128 | 93 | 98 | 109 | 94 | 84 |
Growth Revenue Growth% | 1.1 | 5.5 | -10.6 | 8.9 | 30.4 | 28.8 | -27.2 | 4.9 | 11.8 | -14.4 | -25.3 | |
| 53 | 57 | 70 | 64 | 68 | 77 | 102 | 79 | 83 | 94 | 84 | 80 | |
| 20 | 17 | 8 | 6 | 8 | 22 | 26 | 14 | 15 | 16 | 9 | 4 | |
OPM OPM% | 27.3 | 23.0 | 10.1 | 8.5 | 10.8 | 22.4 | 20.5 | 14.9 | 15.1 | 14.2 | 10.0 | 4.5 |
| 3 | 3 | 3 | 1 | 4 | 2 | 4 | 5 | 6 | 4 | 6 | 6 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 2 | 3 | 3 | 3 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 |
PBT PBTCr | 19 | 16 | 7 | 3 | 5 | 18 | 23 | 11 | 13 | 11 | 7 | 2 |
| 7 | 6 | 2 | 0 | -1 | 2 | 6 | 2 | 3 | 1 | 1 | 0 | |
PAT PATCr | 13 | 10 | 5 | 3 | 6 | 16 | 18 | 9 | 10 | 10 | 6 | 2 |
Growth PAT Growth% | -20.9 | -45.8 | -42.8 | 83.2 | 177.4 | 12.9 | -46.9 | 8.4 | -7.1 | -37.0 | -76.5 | |
NPM NPM% | 17.2 | 13.4 | 6.9 | 4.4 | 7.4 | 15.8 | 13.8 | 10.1 | 10.5 | 8.7 | 6.4 | 2.8 |
| 38.2 | 30.9 | 16.0 | 10.3 | 11.2 | 42.1 | 50.1 | 28.5 | 31.0 | 28.8 | 18.1 | 7.2 |
| 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 | 74 | 74 | 78 | 70 | 76 | 100 | 128 | 93 | 98 | 109 | 94 | 84 |
Growth Revenue Growth% | 1.1 | 5.5 | -10.6 | 8.9 | 30.4 | 28.8 | -27.2 | 4.9 | 11.8 | -14.4 | -25.3 | |
| 53 | 57 | 70 | 64 | 68 | 77 | 102 | 79 | 83 | 94 | 84 | 80 | |
| 20 | 17 | 8 | 6 | 8 | 22 | 26 | 14 | 15 | 16 | 9 | 4 | |
OPM OPM% | 27.3 | 23.0 | 10.1 | 8.5 | 10.8 | 22.4 | 20.5 | 14.9 | 15.1 | 14.2 | 10.0 | 4.5 |
| 3 | 3 | 3 | 1 | 4 | 2 | 4 | 5 | 6 | 4 | 6 | 6 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 2 | 3 | 3 | 3 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 |
PBT PBTCr | 19 | 16 | 7 | 3 | 5 | 18 | 23 | 11 | 13 | 11 | 7 | 2 |
| 7 | 6 | 2 | 0 | -1 | 2 | 6 | 2 | 3 | 1 | 1 | 0 | |
PAT PATCr | 13 | 10 | 5 | 3 | 6 | 16 | 18 | 9 | 10 | 10 | 6 | 2 |
Growth PAT Growth% | -20.9 | -45.8 | -42.8 | 83.2 | 177.4 | 12.9 | -46.9 | 8.4 | -7.1 | -37.0 | -76.5 | |
NPM NPM% | 17.2 | 13.4 | 6.9 | 4.4 | 7.4 | 15.8 | 13.8 | 10.1 | 10.5 | 8.7 | 6.4 | 2.8 |
| 38.2 | 30.9 | 16.0 | 10.3 | 11.2 | 42.1 | 50.1 | 28.5 | 31.0 | 28.8 | 18.1 | 7.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 47 | 58 | 62 | 65 | 69 | 82 | 94 | 105 | 110 | 104 | 97 |
| 9 | 18 | 11 | 7 | 16 | 17 | 15 | 16 | 11 | 15 | 14 | |
| 3 | 5 | 4 | 4 | 9 | 9 | 7 | 5 | 6 | 7 | 15 | |
| 63 | 85 | 81 | 81 | 99 | 114 | 124 | 130 | 129 | 129 | 130 | |
| 29 | 42 | 42 | 51 | 52 | 64 | 77 | 72 | 76 | 68 | 69 | |
| 34 | 43 | 39 | 30 | 48 | 50 | 48 | 58 | 54 | 61 | 61 | |
| 63 | 85 | 81 | 81 | 99 | 114 | 124 | 130 | 129 | 129 | 130 |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 47 | 58 | 62 | 65 | 69 | 82 | 94 | 105 | 110 | 104 | 97 |
| 9 | 18 | 11 | 7 | 16 | 17 | 15 | 16 | 11 | 15 | 14 | |
| 3 | 5 | 4 | 4 | 9 | 9 | 7 | 5 | 6 | 7 | 15 | |
| 63 | 85 | 81 | 81 | 99 | 114 | 124 | 130 | 129 | 129 | 130 | |
| 29 | 42 | 42 | 51 | 52 | 64 | 77 | 72 | 76 | 68 | 69 | |
| 34 | 43 | 39 | 30 | 48 | 50 | 48 | 58 | 54 | 61 | 61 | |
| 63 | 85 | 81 | 81 | 99 | 114 | 124 | 130 | 129 | 129 | 130 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 16 | 4 | 3 | -2 | 32 | 6 | 25 | 19 | 11 | 5 | 18 | |
| -14 | -7 | 3 | 7 | -21 | -4 | -1 | -13 | 7 | 1 | 6 | |
| -1 | 5 | -10 | -3 | 1 | -2 | -12 | -5 | -12 | -19 | -21 | |
Net Cash Flow Net Cash FlowCr | 1 | 2 | -3 | 2 | 13 | 0 | 12 | 1 | 5 | -12 | 4 |
Free Cash Flow Free Cash FlowCr | 10 | 5 | 3 | -2 | 32 | 4 | 19 | 7 | 4 | 2 | 21 |
CFO To PAT CFO To PAT% | 123.8 | 40.4 | 57.7 | -68.9 | 563.9 | 40.7 | 138.4 | 197.8 | 105.6 | 55.4 | 308.5 |
CFO To EBITDA CFO To EBITDA% | 77.8 | 23.6 | 39.3 | -35.6 | 389.6 | 28.8 | 93.6 | 134.5 | 73.2 | 33.9 | 197.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 16 | 4 | 3 | -2 | 32 | 6 | 25 | 19 | 11 | 5 | 18 | |
| -14 | -7 | 3 | 7 | -21 | -4 | -1 | -13 | 7 | 1 | 6 | |
| -1 | 5 | -10 | -3 | 1 | -2 | -12 | -5 | -12 | -19 | -21 | |
Net Cash Flow Net Cash FlowCr | 1 | 2 | -3 | 2 | 13 | 0 | 12 | 1 | 5 | -12 | 4 |
Free Cash Flow Free Cash FlowCr | 10 | 5 | 3 | -2 | 32 | 4 | 19 | 7 | 4 | 2 | 21 |
CFO To PAT CFO To PAT% | 123.8 | 40.4 | 57.7 | -68.9 | 563.9 | 40.7 | 138.4 | 197.8 | 105.6 | 55.4 | 308.5 |
CFO To EBITDA CFO To EBITDA% | 77.8 | 23.6 | 39.3 | -35.6 | 389.6 | 28.8 | 93.6 | 134.5 | 73.2 | 33.9 | 197.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 191 | 157 | 106 | 47 | 16 | 110 | 115 | 107 | 132 | 140 | 137 | 132 |
Price To Earnings Price To Earnings | 15.3 | 15.3 | 20.1 | 17.9 | 3.4 | 7.9 | 6.9 | 11.3 | 12.9 | 14.8 | 22.9 | 55.3 |
Price To Sales Price To Sales | 2.6 | 2.1 | 1.4 | 0.7 | 0.2 | 1.1 | 0.9 | 1.1 | 1.4 | 1.3 | 1.5 | 1.6 |
Price To Book Price To Book | 3.8 | 2.6 | 1.6 | 0.7 | 0.2 | 1.3 | 1.2 | 1.0 | 1.2 | 1.3 | 1.4 | 1.3 |
EV To EBITDA EV To EBITDA | 9.6 | 9.6 | 13.7 | 7.7 | 0.8 | 4.9 | 3.7 | 6.5 | 7.1 | 8.3 | 13.8 | 32.5 |
GPM GPM% | 47.3 | 49.5 | 38.6 | 42.8 | 42.7 | 47.5 | 44.1 | 46.4 | 47.2 | 44.5 | 45.8 | 45.8 |
OPM OPM% | 27.3 | 23.0 | 10.1 | 8.5 | 10.8 | 22.4 | 20.5 | 14.9 | 15.1 | 14.2 | 10.0 | 4.5 |
NPM NPM% | 17.2 | 13.4 | 6.9 | 4.4 | 7.4 | 15.8 | 13.8 | 10.1 | 10.5 | 8.7 | 6.4 | 2.8 |
ROCE ROCE% | 37.5 | 24.1 | 11.9 | 6.0 | 9.3 | 19.8 | 24.0 | 10.7 | 12.7 | 11.4 | 8.2 | 8.2 |
ROE ROE% | 24.9 | 16.4 | 8.3 | 4.5 | 7.8 | 18.5 | 18.3 | 8.7 | 9.1 | 8.9 | 6.0 | 6.0 |
ROA ROA% | 19.9 | 11.8 | 6.7 | 3.8 | 5.7 | 13.8 | 14.3 | 7.3 | 7.9 | 7.4 | 4.6 | 4.6 |
| 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 | 191 | 157 | 106 | 47 | 16 | 110 | 115 | 107 | 132 | 140 | 137 | 132 |
Price To Earnings Price To Earnings | 15.3 | 15.3 | 20.1 | 17.9 | 3.4 | 7.9 | 6.9 | 11.3 | 12.9 | 14.8 | 22.9 | 55.3 |
Price To Sales Price To Sales | 2.6 | 2.1 | 1.4 | 0.7 | 0.2 | 1.1 | 0.9 | 1.1 | 1.4 | 1.3 | 1.5 | 1.6 |
Price To Book Price To Book | 3.8 | 2.6 | 1.6 | 0.7 | 0.2 | 1.3 | 1.2 | 1.0 | 1.2 | 1.3 | 1.4 | 1.3 |
EV To EBITDA EV To EBITDA | 9.6 | 9.6 | 13.7 | 7.7 | 0.8 | 4.9 | 3.7 | 6.5 | 7.1 | 8.3 | 13.8 | 32.5 |
GPM GPM% | 47.3 | 49.5 | 38.6 | 42.8 | 42.7 | 47.5 | 44.1 | 46.4 | 47.2 | 44.5 | 45.8 | 45.8 |
OPM OPM% | 27.3 | 23.0 | 10.1 | 8.5 | 10.8 | 22.4 | 20.5 | 14.9 | 15.1 | 14.2 | 10.0 | 4.5 |
NPM NPM% | 17.2 | 13.4 | 6.9 | 4.4 | 7.4 | 15.8 | 13.8 | 10.1 | 10.5 | 8.7 | 6.4 | 2.8 |
ROCE ROCE% | 37.5 | 24.1 | 11.9 | 6.0 | 9.3 | 19.8 | 24.0 | 10.7 | 12.7 | 11.4 | 8.2 | 8.2 |
ROE ROE% | 24.9 | 16.4 | 8.3 | 4.5 | 7.8 | 18.5 | 18.3 | 8.7 | 9.1 | 8.9 | 6.0 | 6.0 |
ROA ROA% | 19.9 | 11.8 | 6.7 | 3.8 | 5.7 | 13.8 | 14.3 | 7.3 | 7.9 | 7.4 | 4.6 | 4.6 |
Documents — Premco Global Ltd