| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 11 | 10 | 11 | 11 | 11 | 15 | 24 | 16 | 18 | 21 | 25 | 29 | |
Growth YoY Revenue Growth YoY% | 21.5 | 6.5 | 17.6 | 3.7 | -2.6 | 43.5 | 114.8 | 45.1 | 68.7 | 42.0 | 2.8 | 86.1 |
| 10 | 9 | 9 | 9 | 9 | 12 | 21 | 13 | 16 | 17 | 22 | 25 | |
| 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 3 | 4 | |
OPM OPM% | 14.1 | 14.9 | 20.4 | 15.9 | 15.9 | 15.2 | 12.8 | 16.6 | 14.9 | 17.8 | 10.8 | 13.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 1 | 3 |
| 0 | 0 | 1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 5 | 1 | |
| 1 | 1 | 1 | 1 | 1 | 1 | 3 | 1 | 2 | 2 | -3 | 2 | |
Growth YoY PAT Growth YoY% | -0.9 | -13.8 | 25.0 | 54.0 | -8.5 | 9.6 | 397.1 | 50.5 | 78.3 | 83.5 | -192.8 | 34.9 |
NPM NPM% | 9.5 | 9.2 | 6.2 | 8.9 | 8.9 | 7.1 | 14.3 | 9.2 | 9.4 | 9.1 | -12.9 | 6.7 |
| 1.0 | 0.9 | 0.7 | 0.7 | 0.7 | 0.8 | 2.6 | 1.1 | 1.3 | 1.4 | -2.0 | 1.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 11 | 10 | 11 | 11 | 11 | 15 | 24 | 16 | 18 | 21 | 25 | 29 | |
Growth YoY Revenue Growth YoY% | 21.5 | 6.5 | 17.6 | 3.7 | -2.6 | 43.5 | 114.8 | 45.1 | 68.7 | 42.0 | 2.8 | 86.1 |
| 10 | 9 | 9 | 9 | 9 | 12 | 21 | 13 | 16 | 17 | 22 | 25 | |
| 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 3 | 4 | |
OPM OPM% | 14.1 | 14.9 | 20.4 | 15.9 | 15.9 | 15.2 | 12.8 | 16.6 | 14.9 | 17.8 | 10.8 | 13.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 1 | 3 |
| 0 | 0 | 1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 5 | 1 | |
| 1 | 1 | 1 | 1 | 1 | 1 | 3 | 1 | 2 | 2 | -3 | 2 | |
Growth YoY PAT Growth YoY% | -0.9 | -13.8 | 25.0 | 54.0 | -8.5 | 9.6 | 397.1 | 50.5 | 78.3 | 83.5 | -192.8 | 34.9 |
NPM NPM% | 9.5 | 9.2 | 6.2 | 8.9 | 8.9 | 7.1 | 14.3 | 9.2 | 9.4 | 9.1 | -12.9 | 6.7 |
| 1.0 | 0.9 | 0.7 | 0.7 | 0.7 | 0.8 | 2.6 | 1.1 | 1.3 | 1.4 | -2.0 | 1.2 |
| 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 | 2 | 4 | 5 | 5 | 22 | 32 | 35 | 39 | 43 | 62 | 80 | 94 |
Growth Revenue Growth% | 42,531.2 | 146.1 | 4.4 | 3.9 | 354.4 | 45.9 | 9.1 | 11.3 | 12.0 | 44.3 | 28.2 | 42.5 |
| 2 | 5 | 5 | 6 | 20 | 28 | 30 | 33 | 37 | 54 | 68 | 80 | |
| 0 | 0 | 0 | -1 | 2 | 4 | 5 | 6 | 7 | 9 | 12 | 13 | |
OPM OPM% | -17.0 | -2.0 | -9.9 | -16.4 | 6.9 | 12.8 | 14.7 | 14.5 | 15.3 | 13.8 | 14.7 | 14.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 4 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
PBT PBTCr | -1 | -1 | -1 | -2 | 0 | 3 | 4 | 4 | 4 | 5 | 6 | 8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | -1 | 5 | 5 | |
PAT PATCr | -1 | -1 | -1 | -2 | 0 | 2 | 3 | 3 | 3 | 6 | 2 | 2 |
Growth PAT Growth% | 9.1 | 23.0 | -71.7 | -11.7 | 81.9 | 896.0 | 31.0 | 10.5 | 0.0 | 84.2 | -70.5 | -66.0 |
NPM NPM% | -60.0 | -18.8 | -30.9 | -33.2 | -1.3 | 7.2 | 8.7 | 8.6 | 7.7 | 9.8 | 2.3 | 2.5 |
| -2.1 | -1.7 | -2.9 | -3.2 | -0.3 | 2.1 | 2.8 | 3.1 | 3.1 | 4.6 | 1.1 | 2.0 |
| 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 | 2 | 4 | 5 | 5 | 22 | 32 | 35 | 39 | 43 | 62 | 80 | 94 |
Growth Revenue Growth% | 42,531.2 | 146.1 | 4.4 | 3.9 | 354.4 | 45.9 | 9.1 | 11.3 | 12.0 | 44.3 | 28.2 | 42.5 |
| 2 | 5 | 5 | 6 | 20 | 28 | 30 | 33 | 37 | 54 | 68 | 80 | |
| 0 | 0 | 0 | -1 | 2 | 4 | 5 | 6 | 7 | 9 | 12 | 13 | |
OPM OPM% | -17.0 | -2.0 | -9.9 | -16.4 | 6.9 | 12.8 | 14.7 | 14.5 | 15.3 | 13.8 | 14.7 | 14.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 4 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
PBT PBTCr | -1 | -1 | -1 | -2 | 0 | 3 | 4 | 4 | 4 | 5 | 6 | 8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | -1 | 5 | 5 | |
PAT PATCr | -1 | -1 | -1 | -2 | 0 | 2 | 3 | 3 | 3 | 6 | 2 | 2 |
Growth PAT Growth% | 9.1 | 23.0 | -71.7 | -11.7 | 81.9 | 896.0 | 31.0 | 10.5 | 0.0 | 84.2 | -70.5 | -66.0 |
NPM NPM% | -60.0 | -18.8 | -30.9 | -33.2 | -1.3 | 7.2 | 8.7 | 8.6 | 7.7 | 9.8 | 2.3 | 2.5 |
| -2.1 | -1.7 | -2.9 | -3.2 | -0.3 | 2.1 | 2.8 | 3.1 | 3.1 | 4.6 | 1.1 | 2.0 |
| 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 | 5 | 5 | 5 | 5 | 11 | 11 | 11 | 11 | 11 | 13 | 16 |
Reserves ReservesCr | -9 | -10 | -11 | -13 | -12 | -10 | -7 | -3 | 0 | 14 | 30 |
| 2 | 3 | 3 | 3 | 7 | 7 | 10 | 11 | 16 | 28 | 35 | |
| 7 | 8 | 8 | 10 | 8 | 9 | 6 | 7 | 15 | 14 | 39 | |
| 5 | 6 | 5 | 5 | 14 | 17 | 20 | 26 | 41 | 69 | 121 | |
| 2 | 2 | 2 | 2 | 6 | 7 | 10 | 15 | 18 | 30 | 50 | |
| 4 | 4 | 3 | 3 | 7 | 9 | 10 | 11 | 23 | 39 | 71 | |
| 5 | 6 | 5 | 5 | 14 | 17 | 20 | 26 | 41 | 69 | 121 |
| 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 | 5 | 5 | 5 | 5 | 11 | 11 | 11 | 11 | 11 | 13 | 16 |
Reserves ReservesCr | -9 | -10 | -11 | -13 | -12 | -10 | -7 | -3 | 0 | 14 | 30 |
| 2 | 3 | 3 | 3 | 7 | 7 | 10 | 11 | 16 | 28 | 35 | |
| 7 | 8 | 8 | 10 | 8 | 9 | 6 | 7 | 15 | 14 | 39 | |
| 5 | 6 | 5 | 5 | 14 | 17 | 20 | 26 | 41 | 69 | 121 | |
| 2 | 2 | 2 | 2 | 6 | 7 | 10 | 15 | 18 | 30 | 50 | |
| 4 | 4 | 3 | 3 | 7 | 9 | 10 | 11 | 23 | 39 | 71 | |
| 5 | 6 | 5 | 5 | 14 | 17 | 20 | 26 | 41 | 69 | 121 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | -1 | -1 | 2 | 2 | 0 | 4 | 0 | 4 | |
| -1 | -1 | 0 | 0 | 0 | -3 | -1 | -2 | -13 | -16 | -35 | |
| 0 | 1 | 0 | 1 | 1 | 1 | -1 | 1 | 9 | 17 | 44 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 |
Free Cash Flow Free Cash FlowCr | 0 | -1 | 0 | -1 | -1 | -1 | 1 | -2 | -7 | -13 | -12 |
CFO To PAT CFO To PAT% | -13.3 | 27.4 | 0.7 | 86.3 | 355.3 | 96.9 | 81.2 | 5.2 | 128.4 | -1.4 | 202.5 |
CFO To EBITDA CFO To EBITDA% | -46.9 | 252.0 | 2.1 | 174.4 | -68.0 | 54.8 | 48.1 | 3.1 | 64.5 | -1.0 | 31.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | -1 | -1 | 2 | 2 | 0 | 4 | 0 | 4 | |
| -1 | -1 | 0 | 0 | 0 | -3 | -1 | -2 | -13 | -16 | -35 | |
| 0 | 1 | 0 | 1 | 1 | 1 | -1 | 1 | 9 | 17 | 44 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 |
Free Cash Flow Free Cash FlowCr | 0 | -1 | 0 | -1 | -1 | -1 | 1 | -2 | -7 | -13 | -12 |
CFO To PAT CFO To PAT% | -13.3 | 27.4 | 0.7 | 86.3 | 355.3 | 96.9 | 81.2 | 5.2 | 128.4 | -1.4 | 202.5 |
CFO To EBITDA CFO To EBITDA% | -46.9 | 252.0 | 2.1 | 174.4 | -68.0 | 54.8 | 48.1 | 3.1 | 64.5 | -1.0 | 31.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4 | 15 | 43 | 26 | 59 | 97 | 116 | 159 | ||||
Price To Earnings Price To Earnings | 6.5 | 14.2 | 7.7 | 17.7 | 15.8 | 64.4 | 48.5 | |||||
Price To Sales Price To Sales | 2.3 | 0.5 | 1.2 | 0.7 | 1.4 | 1.6 | 1.4 | 1.7 | ||||
Price To Book Price To Book | -1.0 | 14.1 | 10.3 | 3.4 | 5.4 | 3.6 | 2.5 | 3.4 | ||||
EV To EBITDA EV To EBITDA | -38.1 | 6.9 | 11.0 | 7.3 | 12.8 | 15.3 | 14.3 | 16.6 | ||||
GPM GPM% | 35.2 | 17.8 | 12.3 | 10.4 | 21.2 | 24.5 | 27.1 | 25.0 | 26.9 | 23.4 | 25.6 | 25.6 |
OPM OPM% | -17.0 | -2.0 | -9.9 | -16.4 | 6.9 | 12.8 | 14.7 | 14.5 | 15.3 | 13.8 | 14.7 | 14.1 |
NPM NPM% | -60.0 | -18.8 | -30.9 | -33.2 | -1.3 | 7.2 | 8.7 | 8.6 | 7.7 | 9.8 | 2.3 | 2.5 |
ROCE ROCE% | -15.1 | -7.8 | -24.5 | -22.9 | 11.0 | 23.7 | 25.9 | 21.1 | 15.9 | 12.0 | 9.2 | 9.2 |
ROE ROE% | 26.8 | 17.0 | 22.6 | 20.1 | 24.3 | 214.5 | 72.6 | 44.5 | 30.7 | 22.8 | 3.9 | 3.9 |
ROA ROA% | -20.6 | -14.4 | -27.5 | -31.1 | -2.1 | 13.8 | 15.4 | 12.9 | 8.1 | 8.9 | 1.5 | 1.5 |
| 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 | 4 | 15 | 43 | 26 | 59 | 97 | 116 | 159 | ||||
Price To Earnings Price To Earnings | 6.5 | 14.2 | 7.7 | 17.7 | 15.8 | 64.4 | 48.5 | |||||
Price To Sales Price To Sales | 2.3 | 0.5 | 1.2 | 0.7 | 1.4 | 1.6 | 1.4 | 1.7 | ||||
Price To Book Price To Book | -1.0 | 14.1 | 10.3 | 3.4 | 5.4 | 3.6 | 2.5 | 3.4 | ||||
EV To EBITDA EV To EBITDA | -38.1 | 6.9 | 11.0 | 7.3 | 12.8 | 15.3 | 14.3 | 16.6 | ||||
GPM GPM% | 35.2 | 17.8 | 12.3 | 10.4 | 21.2 | 24.5 | 27.1 | 25.0 | 26.9 | 23.4 | 25.6 | 25.6 |
OPM OPM% | -17.0 | -2.0 | -9.9 | -16.4 | 6.9 | 12.8 | 14.7 | 14.5 | 15.3 | 13.8 | 14.7 | 14.1 |
NPM NPM% | -60.0 | -18.8 | -30.9 | -33.2 | -1.3 | 7.2 | 8.7 | 8.6 | 7.7 | 9.8 | 2.3 | 2.5 |
ROCE ROCE% | -15.1 | -7.8 | -24.5 | -22.9 | 11.0 | 23.7 | 25.9 | 21.1 | 15.9 | 12.0 | 9.2 | 9.2 |
ROE ROE% | 26.8 | 17.0 | 22.6 | 20.1 | 24.3 | 214.5 | 72.6 | 44.5 | 30.7 | 22.8 | 3.9 | 3.9 |
ROA ROA% | -20.6 | -14.4 | -27.5 | -31.1 | -2.1 | 13.8 | 15.4 | 12.9 | 8.1 | 8.9 | 1.5 | 1.5 |
Documents — Raaj Medisafe India Ltd