| 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 | 24 | 23 | 27 | 28 | 29 | 30 | 34 | 41 | 42 | 42 | 51 | |
Growth YoY Revenue Growth YoY% | 5.9 | 10.1 | 17.7 | 32.7 | 27.3 | 20.6 | 29.1 | 26.7 | 45.1 | 42.3 | 42.6 | 51.3 |
| 20 | 23 | 21 | 24 | 26 | 28 | 28 | 32 | 38 | 38 | 40 | 48 | |
| 1 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 3 | 4 | 3 | 4 | |
OPM OPM% | 6.7 | 7.7 | 8.8 | 9.1 | 6.6 | 5.2 | 5.0 | 6.7 | 7.4 | 10.2 | 5.9 | 7.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
PBT PBTCr | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 3 | 2 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | |
| 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 2 | 2 | 1 | 2 | |
Growth YoY PAT Growth YoY% | 11.3 | 50.8 | 78.0 | 70.0 | -12.7 | -59.4 | -39.3 | -12.6 | 136.2 | 363.4 | 151.8 | 101.0 |
NPM NPM% | 3.6 | 4.1 | 3.9 | 4.4 | 2.5 | 1.4 | 1.8 | 3.1 | 4.0 | 4.5 | 3.2 | 4.1 |
| 0.8 | 1.0 | 0.9 | 1.1 | 0.7 | 0.4 | 0.5 | 1.0 | 1.6 | 1.8 | 1.3 | 2.0 |
| 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 | 24 | 23 | 27 | 28 | 29 | 30 | 34 | 41 | 42 | 42 | 51 | |
Growth YoY Revenue Growth YoY% | 5.9 | 10.1 | 17.7 | 32.7 | 27.3 | 20.6 | 29.1 | 26.7 | 45.1 | 42.3 | 42.6 | 51.3 |
| 20 | 23 | 21 | 24 | 26 | 28 | 28 | 32 | 38 | 38 | 40 | 48 | |
| 1 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 3 | 4 | 3 | 4 | |
OPM OPM% | 6.7 | 7.7 | 8.8 | 9.1 | 6.6 | 5.2 | 5.0 | 6.7 | 7.4 | 10.2 | 5.9 | 7.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
PBT PBTCr | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 3 | 2 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | |
| 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 2 | 2 | 1 | 2 | |
Growth YoY PAT Growth YoY% | 11.3 | 50.8 | 78.0 | 70.0 | -12.7 | -59.4 | -39.3 | -12.6 | 136.2 | 363.4 | 151.8 | 101.0 |
NPM NPM% | 3.6 | 4.1 | 3.9 | 4.4 | 2.5 | 1.4 | 1.8 | 3.1 | 4.0 | 4.5 | 3.2 | 4.1 |
| 0.8 | 1.0 | 0.9 | 1.1 | 0.7 | 0.4 | 0.5 | 1.0 | 1.6 | 1.8 | 1.3 | 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 | 30 | 33 | 29 | 35 | 43 | 55 | 62 | 82 | 90 | 114 | 159 | 176 |
Growth Revenue Growth% | -27.7 | 8.7 | -10.2 | 20.0 | 22.6 | 27.1 | 12.2 | 32.6 | 9.4 | 27.1 | 39.4 | 45.6 |
| 31 | 33 | 29 | 34 | 42 | 53 | 59 | 77 | 83 | 107 | 147 | 163 | |
| -1 | 0 | 0 | 1 | 1 | 2 | 3 | 5 | 7 | 7 | 12 | 14 | |
OPM OPM% | -1.7 | 0.6 | 1.5 | 4.2 | 3.1 | 3.7 | 4.2 | 5.7 | 7.3 | 6.4 | 7.6 | 7.7 |
| 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 2 |
PBT PBTCr | -2 | -1 | 0 | 0 | 0 | 2 | 2 | 3 | 5 | 4 | 8 | 9 |
| -1 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 2 | 2 | |
PAT PATCr | -1 | -1 | 0 | 0 | 0 | 0 | 1 | 3 | 3 | 3 | 6 | 7 |
Growth PAT Growth% | -380.9 | 45.6 | 89.6 | 212.1 | -49.7 | 734.9 | 377.8 | 73.5 | 33.3 | -16.4 | 109.2 | 160.4 |
NPM NPM% | -3.8 | -1.9 | -0.2 | 0.2 | 0.1 | 0.6 | 2.4 | 3.1 | 3.8 | 2.5 | 3.7 | 4.0 |
| -1.1 | -0.6 | -0.1 | 0.1 | 0.1 | 0.3 | 1.5 | 2.5 | 3.3 | 2.7 | 5.7 | 6.7 |
| 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 | 30 | 33 | 29 | 35 | 43 | 55 | 62 | 82 | 90 | 114 | 159 | 176 |
Growth Revenue Growth% | -27.7 | 8.7 | -10.2 | 20.0 | 22.6 | 27.1 | 12.2 | 32.6 | 9.4 | 27.1 | 39.4 | 45.6 |
| 31 | 33 | 29 | 34 | 42 | 53 | 59 | 77 | 83 | 107 | 147 | 163 | |
| -1 | 0 | 0 | 1 | 1 | 2 | 3 | 5 | 7 | 7 | 12 | 14 | |
OPM OPM% | -1.7 | 0.6 | 1.5 | 4.2 | 3.1 | 3.7 | 4.2 | 5.7 | 7.3 | 6.4 | 7.6 | 7.7 |
| 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 2 |
PBT PBTCr | -2 | -1 | 0 | 0 | 0 | 2 | 2 | 3 | 5 | 4 | 8 | 9 |
| -1 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 2 | 2 | |
PAT PATCr | -1 | -1 | 0 | 0 | 0 | 0 | 1 | 3 | 3 | 3 | 6 | 7 |
Growth PAT Growth% | -380.9 | 45.6 | 89.6 | 212.1 | -49.7 | 734.9 | 377.8 | 73.5 | 33.3 | -16.4 | 109.2 | 160.4 |
NPM NPM% | -3.8 | -1.9 | -0.2 | 0.2 | 0.1 | 0.6 | 2.4 | 3.1 | 3.8 | 2.5 | 3.7 | 4.0 |
| -1.1 | -0.6 | -0.1 | 0.1 | 0.1 | 0.3 | 1.5 | 2.5 | 3.3 | 2.7 | 5.7 | 6.7 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 8 | 7 | 7 | 8 | 8 | 8 | 9 | 12 | 17 | 20 | 26 |
| 8 | 7 | 8 | 10 | 9 | 5 | 10 | 10 | 16 | 18 | 28 | |
| 2 | 2 | 1 | 1 | 2 | 3 | 3 | 4 | 13 | 12 | 12 | |
| 28 | 26 | 26 | 29 | 29 | 26 | 33 | 37 | 57 | 61 | 76 | |
| 19 | 18 | 18 | 21 | 20 | 18 | 23 | 24 | 27 | 32 | 47 | |
| 9 | 8 | 9 | 8 | 8 | 7 | 9 | 13 | 30 | 29 | 29 | |
| 28 | 26 | 26 | 29 | 29 | 26 | 33 | 37 | 57 | 61 | 76 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 8 | 7 | 7 | 8 | 8 | 8 | 9 | 12 | 17 | 20 | 26 |
| 8 | 7 | 8 | 10 | 9 | 5 | 10 | 10 | 16 | 18 | 28 | |
| 2 | 2 | 1 | 1 | 2 | 3 | 3 | 4 | 13 | 12 | 12 | |
| 28 | 26 | 26 | 29 | 29 | 26 | 33 | 37 | 57 | 61 | 76 | |
| 19 | 18 | 18 | 21 | 20 | 18 | 23 | 24 | 27 | 32 | 47 | |
| 9 | 8 | 9 | 8 | 8 | 7 | 9 | 13 | 30 | 29 | 29 | |
| 28 | 26 | 26 | 29 | 29 | 26 | 33 | 37 | 57 | 61 | 76 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2 | 2 | -1 | -2 | 2 | 4 | 0 | -4 | 6 | -3 | 1 | |
| -1 | 0 | 0 | 0 | -1 | 1 | -2 | -2 | -19 | -1 | -1 | |
| 0 | -1 | 1 | 2 | -1 | -3 | 4 | 2 | 12 | 4 | 1 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 0 | 0 | 0 | 2 | 2 | -3 | -1 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -2 | 1 | -1 | -2 | 1 | 5 | -1 | -5 | -13 | -4 | -1 |
CFO To PAT CFO To PAT% | 143.9 | -256.6 | 919.2 | -2,396.7 | 4,404.6 | 1,312.0 | 25.2 | -143.6 | 176.3 | -99.0 | 11.7 |
CFO To EBITDA CFO To EBITDA% | 317.1 | 863.5 | -138.5 | -117.6 | 120.9 | 199.7 | 14.2 | -78.6 | 91.5 | -38.6 | 5.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2 | 2 | -1 | -2 | 2 | 4 | 0 | -4 | 6 | -3 | 1 | |
| -1 | 0 | 0 | 0 | -1 | 1 | -2 | -2 | -19 | -1 | -1 | |
| 0 | -1 | 1 | 2 | -1 | -3 | 4 | 2 | 12 | 4 | 1 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 0 | 0 | 0 | 2 | 2 | -3 | -1 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -2 | 1 | -1 | -2 | 1 | 5 | -1 | -5 | -13 | -4 | -1 |
CFO To PAT CFO To PAT% | 143.9 | -256.6 | 919.2 | -2,396.7 | 4,404.6 | 1,312.0 | 25.2 | -143.6 | 176.3 | -99.0 | 11.7 |
CFO To EBITDA CFO To EBITDA% | 317.1 | 863.5 | -138.5 | -117.6 | 120.9 | 199.7 | 14.2 | -78.6 | 91.5 | -38.6 | 5.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3 | 5 | 19 | 6 | 3 | 7 | 18 | 34 | 75 | 83 | 121 | 180 |
Price To Earnings Price To Earnings | 83.6 | 80.0 | 22.6 | 12.0 | 13.4 | 22.1 | 29.4 | 20.4 | 25.9 | |||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.6 | 0.2 | 0.1 | 0.1 | 0.3 | 0.4 | 0.8 | 0.7 | 0.7 | 1.0 |
Price To Book Price To Book | 0.2 | 0.3 | 1.1 | 0.3 | 0.2 | 0.4 | 0.9 | 1.6 | 2.7 | 2.7 | 3.3 | 5.0 |
EV To EBITDA EV To EBITDA | -18.8 | 56.6 | 59.3 | 9.7 | 8.0 | 4.6 | 8.2 | 9.1 | 14.3 | 14.2 | 11.7 | 15.3 |
GPM GPM% | 25.1 | 26.1 | 31.3 | 30.7 | 27.9 | 24.7 | 26.0 | 25.9 | 29.8 | 29.8 | 35.0 | 35.0 |
OPM OPM% | -1.7 | 0.6 | 1.5 | 4.2 | 3.1 | 3.7 | 4.2 | 5.7 | 7.3 | 6.4 | 7.6 | 7.7 |
NPM NPM% | -3.8 | -1.9 | -0.2 | 0.2 | 0.1 | 0.6 | 2.4 | 3.1 | 3.8 | 2.5 | 3.7 | 4.0 |
ROCE ROCE% | -3.5 | -0.1 | 2.7 | 4.4 | 4.4 | 9.9 | 8.2 | 13.6 | 12.9 | 11.9 | 17.3 | 17.3 |
ROE ROE% | -6.3 | -3.6 | -0.4 | 0.4 | 0.2 | 1.7 | 7.5 | 11.6 | 12.3 | 9.3 | 16.3 | 16.3 |
ROA ROA% | -4.2 | -2.4 | -0.3 | 0.3 | 0.1 | 1.2 | 4.5 | 6.9 | 6.0 | 4.7 | 7.8 | 7.8 |
| 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 | 3 | 5 | 19 | 6 | 3 | 7 | 18 | 34 | 75 | 83 | 121 | 180 |
Price To Earnings Price To Earnings | 83.6 | 80.0 | 22.6 | 12.0 | 13.4 | 22.1 | 29.4 | 20.4 | 25.9 | |||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.6 | 0.2 | 0.1 | 0.1 | 0.3 | 0.4 | 0.8 | 0.7 | 0.7 | 1.0 |
Price To Book Price To Book | 0.2 | 0.3 | 1.1 | 0.3 | 0.2 | 0.4 | 0.9 | 1.6 | 2.7 | 2.7 | 3.3 | 5.0 |
EV To EBITDA EV To EBITDA | -18.8 | 56.6 | 59.3 | 9.7 | 8.0 | 4.6 | 8.2 | 9.1 | 14.3 | 14.2 | 11.7 | 15.3 |
GPM GPM% | 25.1 | 26.1 | 31.3 | 30.7 | 27.9 | 24.7 | 26.0 | 25.9 | 29.8 | 29.8 | 35.0 | 35.0 |
OPM OPM% | -1.7 | 0.6 | 1.5 | 4.2 | 3.1 | 3.7 | 4.2 | 5.7 | 7.3 | 6.4 | 7.6 | 7.7 |
NPM NPM% | -3.8 | -1.9 | -0.2 | 0.2 | 0.1 | 0.6 | 2.4 | 3.1 | 3.8 | 2.5 | 3.7 | 4.0 |
ROCE ROCE% | -3.5 | -0.1 | 2.7 | 4.4 | 4.4 | 9.9 | 8.2 | 13.6 | 12.9 | 11.9 | 17.3 | 17.3 |
ROE ROE% | -6.3 | -3.6 | -0.4 | 0.4 | 0.2 | 1.7 | 7.5 | 11.6 | 12.3 | 9.3 | 16.3 | 16.3 |
ROA ROA% | -4.2 | -2.4 | -0.3 | 0.3 | 0.1 | 1.2 | 4.5 | 6.9 | 6.0 | 4.7 | 7.8 | 7.8 |
Documents — Rama Vision Ltd