| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 59 | 56 | 62 | 64 | 75 | 84 | 84 | 90 | 83 | 99 | 49 | 24 | |
Growth YoY Revenue Growth YoY% | 164.5 | 720.9 | 135.0 | 67.6 | 27.3 | 49.0 | 35.3 | 41.4 | 9.9 | 18.8 | -41.5 | -73.1 |
| 58 | 53 | 59 | 58 | 72 | 79 | 81 | 84 | 76 | 95 | 51 | 25 | |
| 1 | 3 | 3 | 6 | 3 | 5 | 3 | 6 | 6 | 5 | -2 | -1 | |
OPM OPM% | 2.3 | 5.1 | 4.8 | 9.0 | 4.1 | 5.6 | 3.2 | 6.6 | 7.7 | 4.9 | -4.2 | -5.3 |
| 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 |
PBT PBTCr | -1 | 1 | 1 | 4 | 1 | 4 | 0 | 4 | 4 | 2 | -4 | -3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | 1 | 1 | 3 | 1 | 4 | 0 | 4 | 4 | 2 | -4 | -4 | |
Growth YoY PAT Growth YoY% | 67.9 | 115.0 | 128.0 | 39.2 | 160.5 | 448.7 | -83.6 | 17.8 | 730.8 | -44.1 | -2,171.4 | -187.3 |
NPM NPM% | -1.5 | 1.4 | 2.1 | 5.5 | 0.7 | 5.0 | 0.3 | 4.6 | 5.2 | 2.3 | -8.9 | -14.8 |
| -0.2 | 0.2 | 0.3 | 0.9 | 0.1 | 1.3 | 0.1 | 1.1 | 1.1 | 0.6 | -1.1 | -0.9 |
| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 59 | 56 | 62 | 64 | 75 | 84 | 84 | 90 | 83 | 99 | 49 | 24 | |
Growth YoY Revenue Growth YoY% | 164.5 | 720.9 | 135.0 | 67.6 | 27.3 | 49.0 | 35.3 | 41.4 | 9.9 | 18.8 | -41.5 | -73.1 |
| 58 | 53 | 59 | 58 | 72 | 79 | 81 | 84 | 76 | 95 | 51 | 25 | |
| 1 | 3 | 3 | 6 | 3 | 5 | 3 | 6 | 6 | 5 | -2 | -1 | |
OPM OPM% | 2.3 | 5.1 | 4.8 | 9.0 | 4.1 | 5.6 | 3.2 | 6.6 | 7.7 | 4.9 | -4.2 | -5.3 |
| 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 |
PBT PBTCr | -1 | 1 | 1 | 4 | 1 | 4 | 0 | 4 | 4 | 2 | -4 | -3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | 1 | 1 | 3 | 1 | 4 | 0 | 4 | 4 | 2 | -4 | -4 | |
Growth YoY PAT Growth YoY% | 67.9 | 115.0 | 128.0 | 39.2 | 160.5 | 448.7 | -83.6 | 17.8 | 730.8 | -44.1 | -2,171.4 | -187.3 |
NPM NPM% | -1.5 | 1.4 | 2.1 | 5.5 | 0.7 | 5.0 | 0.3 | 4.6 | 5.2 | 2.3 | -8.9 | -14.8 |
| -0.2 | 0.2 | 0.3 | 0.9 | 0.1 | 1.3 | 0.1 | 1.1 | 1.1 | 0.6 | -1.1 | -0.9 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 174 | 215 | 93 | 241 | 333 | 255 |
Growth Revenue Growth% | 23.7 | -56.6 | 157.6 | 38.1 | -23.3 | |
| 167 | 208 | 98 | 228 | 316 | 247 | |
| 8 | 7 | -4 | 13 | 16 | 8 | |
OPM OPM% | 4.3 | 3.3 | -4.5 | 5.3 | 4.9 | 3.1 |
| 6 | 3 | 3 | 4 | 4 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 3 | 4 | 3 | 2 |
Depreciation DepreciationCr | 4 | 5 | 7 | 8 | 9 | 8 |
PBT PBTCr | 8 | 4 | -11 | 5 | 9 | -1 |
| 2 | 1 | -1 | 0 | 0 | 0 | |
PAT PATCr | 6 | 3 | -10 | 5 | 9 | -1 |
Growth PAT Growth% | -42.3 | -388.9 | 147.3 | 93.2 | -114.2 | |
NPM NPM% | 3.4 | 1.6 | -10.5 | 1.9 | 2.7 | -0.5 |
| 1.5 | 0.9 | -2.5 | 1.2 | 2.3 | -0.3 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 174 | 215 | 93 | 241 | 333 | 255 |
Growth Revenue Growth% | 23.7 | -56.6 | 157.6 | 38.1 | -23.3 | |
| 167 | 208 | 98 | 228 | 316 | 247 | |
| 8 | 7 | -4 | 13 | 16 | 8 | |
OPM OPM% | 4.3 | 3.3 | -4.5 | 5.3 | 4.9 | 3.1 |
| 6 | 3 | 3 | 4 | 4 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 3 | 4 | 3 | 2 |
Depreciation DepreciationCr | 4 | 5 | 7 | 8 | 9 | 8 |
PBT PBTCr | 8 | 4 | -11 | 5 | 9 | -1 |
| 2 | 1 | -1 | 0 | 0 | 0 | |
PAT PATCr | 6 | 3 | -10 | 5 | 9 | -1 |
Growth PAT Growth% | -42.3 | -388.9 | 147.3 | 93.2 | -114.2 | |
NPM NPM% | 3.4 | 1.6 | -10.5 | 1.9 | 2.7 | -0.5 |
| 1.5 | 0.9 | -2.5 | 1.2 | 2.3 | -0.3 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 24 | 27 | 18 | 22 | 31 | 30 |
| 26 | 27 | 46 | 53 | 60 | 54 | |
| 16 | 15 | 31 | 31 | 30 | 31 | |
| 70 | 73 | 99 | 111 | 126 | 119 | |
| 33 | 34 | 34 | 42 | 53 | 51 | |
| 37 | 39 | 65 | 69 | 73 | 68 | |
| 70 | 73 | 99 | 111 | 126 | 119 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 24 | 27 | 18 | 22 | 31 | 30 |
| 26 | 27 | 46 | 53 | 60 | 54 | |
| 16 | 15 | 31 | 31 | 30 | 31 | |
| 70 | 73 | 99 | 111 | 126 | 119 | |
| 33 | 34 | 34 | 42 | 53 | 51 | |
| 37 | 39 | 65 | 69 | 73 | 68 | |
| 70 | 73 | 99 | 111 | 126 | 119 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 5 | 7 | 14 | 16 | 24 | -43 | |
| -6 | -6 | -29 | -11 | -12 | -4 | |
| 1 | -1 | 15 | -5 | -4 | 39 | |
Net Cash Flow Net Cash FlowCr | 0 | -1 | 0 | 0 | 8 | -8 |
Free Cash Flow Free Cash FlowCr | -1 | 0 | -15 | 5 | 10 | |
CFO To PAT CFO To PAT% | 86.2 | 196.9 | -137.5 | 348.5 | 266.4 | 3,366.4 |
CFO To EBITDA CFO To EBITDA% | 67.7 | 95.3 | -319.2 | 125.8 | 146.6 | -540.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 5 | 7 | 14 | 16 | 24 | -43 | |
| -6 | -6 | -29 | -11 | -12 | -4 | |
| 1 | -1 | 15 | -5 | -4 | 39 | |
Net Cash Flow Net Cash FlowCr | 0 | -1 | 0 | 0 | 8 | -8 |
Free Cash Flow Free Cash FlowCr | -1 | 0 | -15 | 5 | 10 | |
CFO To PAT CFO To PAT% | 86.2 | 196.9 | -137.5 | 348.5 | 266.4 | 3,366.4 |
CFO To EBITDA CFO To EBITDA% | 67.7 | 95.3 | -319.2 | 125.8 | 146.6 | -540.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 75 | 790 | 359 | 422 | 446 | 357 | 336 |
Price To Earnings Price To Earnings | 12.7 | 231.8 | 90.0 | 49.4 | -278.5 | ||
Price To Sales Price To Sales | 0.4 | 3.7 | 3.8 | 1.8 | 1.3 | 1.4 | 1.3 |
Price To Book Price To Book | 2.7 | 25.3 | 16.7 | 16.1 | 12.7 | 10.5 | 9.9 |
EV To EBITDA EV To EBITDA | 12.2 | 114.7 | -93.8 | 35.5 | 29.0 | 53.6 | 51.6 |
GPM GPM% | 9.0 | 6.9 | 2.2 | 10.0 | 8.1 | ||
OPM OPM% | 4.3 | 3.3 | -4.5 | 5.3 | 4.9 | 3.1 | 3.1 |
NPM NPM% | 3.4 | 1.6 | -10.5 | 1.9 | 2.7 | -0.5 | -0.5 |
ROCE ROCE% | 19.2 | 10.8 | -13.9 | 14.0 | 16.5 | 1.2 | 1.2 |
ROE ROE% | 21.2 | 10.9 | -45.8 | 17.8 | 25.5 | -3.8 | -3.8 |
ROA ROA% | 8.4 | 4.7 | -10.0 | 4.2 | 7.1 | -1.1 | -1.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 75 | 790 | 359 | 422 | 446 | 357 | 336 |
Price To Earnings Price To Earnings | 12.7 | 231.8 | 90.0 | 49.4 | -278.5 | ||
Price To Sales Price To Sales | 0.4 | 3.7 | 3.8 | 1.8 | 1.3 | 1.4 | 1.3 |
Price To Book Price To Book | 2.7 | 25.3 | 16.7 | 16.1 | 12.7 | 10.5 | 9.9 |
EV To EBITDA EV To EBITDA | 12.2 | 114.7 | -93.8 | 35.5 | 29.0 | 53.6 | 51.6 |
GPM GPM% | 9.0 | 6.9 | 2.2 | 10.0 | 8.1 | ||
OPM OPM% | 4.3 | 3.3 | -4.5 | 5.3 | 4.9 | 3.1 | 3.1 |
NPM NPM% | 3.4 | 1.6 | -10.5 | 1.9 | 2.7 | -0.5 | -0.5 |
ROCE ROCE% | 19.2 | 10.8 | -13.9 | 14.0 | 16.5 | 1.2 | 1.2 |
ROE ROE% | 21.2 | 10.9 | -45.8 | 17.8 | 25.5 | -3.8 | -3.8 |
ROA ROA% | 8.4 | 4.7 | -10.0 | 4.2 | 7.1 | -1.1 | -1.1 |
Documents — Raghuvir Synthetics Ltd