| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 12 | 18 | 19 | 5 | 6 | 6 | 5 | 5 | 6 | 8 | 4 | |
Growth YoY Revenue Growth YoY% | -20.4 | -52.7 | -47.3 | -63.7 | -74.0 | -3.8 | -3.6 | 30.8 | -19.4 | |||
| 9 | 10 | 17 | 18 | 2 | 4 | 10 | 4 | 4 | 4 | 6 | 5 | |
| 1 | 2 | 1 | 2 | 3 | 2 | -3 | 1 | 1 | 2 | 3 | -1 | |
OPM OPM% | 10.1 | 14.9 | 7.4 | 8.5 | 63.2 | 35.0 | -46.4 | 12.1 | 23.1 | 38.7 | 29.8 | -16.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 3 | 1 | 2 | 3 | 2 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 1 | 1 | 2 | 2 | 0 | 1 | 3 | 5 | 4 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 0 | |
| 1 | 1 | 1 | 1 | 2 | 1 | 0 | 1 | 3 | 4 | 2 | 3 | |
Growth YoY PAT Growth YoY% | 6.6 | 233.8 | 35.0 | -50.0 | -6.2 | 26.4 | 220.1 | 362.5 | 315.8 | |||
NPM NPM% | 6.5 | 8.5 | 5.4 | 4.2 | 45.9 | 21.8 | 7.4 | 15.1 | 60.3 | 72.4 | 26.1 | 77.8 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 12 | 18 | 19 | 5 | 6 | 6 | 5 | 5 | 6 | 8 | 4 | |
Growth YoY Revenue Growth YoY% | -20.4 | -52.7 | -47.3 | -63.7 | -74.0 | -3.8 | -3.6 | 30.8 | -19.4 | |||
| 9 | 10 | 17 | 18 | 2 | 4 | 10 | 4 | 4 | 4 | 6 | 5 | |
| 1 | 2 | 1 | 2 | 3 | 2 | -3 | 1 | 1 | 2 | 3 | -1 | |
OPM OPM% | 10.1 | 14.9 | 7.4 | 8.5 | 63.2 | 35.0 | -46.4 | 12.1 | 23.1 | 38.7 | 29.8 | -16.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 3 | 1 | 2 | 3 | 2 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 1 | 1 | 2 | 2 | 0 | 1 | 3 | 5 | 4 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 0 | |
| 1 | 1 | 1 | 1 | 2 | 1 | 0 | 1 | 3 | 4 | 2 | 3 | |
Growth YoY PAT Growth YoY% | 6.6 | 233.8 | 35.0 | -50.0 | -6.2 | 26.4 | 220.1 | 362.5 | 315.8 | |||
NPM NPM% | 6.5 | 8.5 | 5.4 | 4.2 | 45.9 | 21.8 | 7.4 | 15.1 | 60.3 | 72.4 | 26.1 | 77.8 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 20 | 52 | 67 | 86 | 65 | 37 | 24 | 23 |
Growth Revenue Growth% | 160.3 | 28.7 | 28.3 | -24.7 | -42.6 | -34.2 | 2.6 | |
| 19 | 51 | 62 | 78 | 58 | 33 | 18 | 18 | |
| 1 | 2 | 5 | 8 | 7 | 4 | 7 | 5 | |
OPM OPM% | 2.9 | 3.0 | 6.9 | 9.5 | 10.9 | 10.7 | 27.1 | 22.8 |
| 0 | 0 | 0 | 1 | 0 | 2 | 9 | 12 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 2 | 2 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 0 | 3 | 7 | 5 | 3 | 13 | 16 |
| 1 | 0 | 1 | 2 | 1 | 0 | 3 | 3 | |
PAT PATCr | -1 | 0 | 2 | 5 | 4 | 3 | 10 | 13 |
Growth PAT Growth% | 123.2 | 1,644.3 | 131.1 | -28.6 | -20.0 | 232.7 | 159.2 | |
NPM NPM% | -2.9 | 0.3 | 3.5 | 6.3 | 6.0 | 8.3 | 42.1 | 54.1 |
| -1.4 | 0.2 | 1.8 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 20 | 52 | 67 | 86 | 65 | 37 | 24 | 23 |
Growth Revenue Growth% | 160.3 | 28.7 | 28.3 | -24.7 | -42.6 | -34.2 | 2.6 | |
| 19 | 51 | 62 | 78 | 58 | 33 | 18 | 18 | |
| 1 | 2 | 5 | 8 | 7 | 4 | 7 | 5 | |
OPM OPM% | 2.9 | 3.0 | 6.9 | 9.5 | 10.9 | 10.7 | 27.1 | 22.8 |
| 0 | 0 | 0 | 1 | 0 | 2 | 9 | 12 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 2 | 2 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 0 | 3 | 7 | 5 | 3 | 13 | 16 |
| 1 | 0 | 1 | 2 | 1 | 0 | 3 | 3 | |
PAT PATCr | -1 | 0 | 2 | 5 | 4 | 3 | 10 | 13 |
Growth PAT Growth% | 123.2 | 1,644.3 | 131.1 | -28.6 | -20.0 | 232.7 | 159.2 | |
NPM NPM% | -2.9 | 0.3 | 3.5 | 6.3 | 6.0 | 8.3 | 42.1 | 54.1 |
| -1.4 | 0.2 | 1.8 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 11 | 13 | 80 | 80 | 80 | 80 |
Reserves ReservesCr | -3 | -3 | 11 | 5 | 9 | 14 | 29 |
| 13 | 16 | 21 | 21 | 23 | 21 | 29 | |
| 16 | 16 | 15 | 6 | 2 | 8 | 27 | |
| 30 | 40 | 59 | 113 | 114 | 124 | 165 | |
| 18 | 27 | 48 | 100 | 91 | 95 | 124 | |
| 12 | 13 | 11 | 12 | 23 | 29 | 41 | |
| 30 | 40 | 59 | 113 | 114 | 124 | 165 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 11 | 13 | 80 | 80 | 80 | 80 |
Reserves ReservesCr | -3 | -3 | 11 | 5 | 9 | 14 | 29 |
| 13 | 16 | 21 | 21 | 23 | 21 | 29 | |
| 16 | 16 | 15 | 6 | 2 | 8 | 27 | |
| 30 | 40 | 59 | 113 | 114 | 124 | 165 | |
| 18 | 27 | 48 | 100 | 91 | 95 | 124 | |
| 12 | 13 | 11 | 12 | 23 | 29 | 41 | |
| 30 | 40 | 59 | 113 | 114 | 124 | 165 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -12 | -7 | -14 | -44 | 15 | 5 | 1 | |
| -2 | 0 | 0 | -1 | -9 | -4 | -9 | |
| 14 | 7 | 14 | 45 | -4 | -2 | 7 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 2 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | -14 | -7 | -15 | -45 | 6 | 3 | -3 |
CFO To PAT CFO To PAT% | 2,053.2 | -5,221.1 | -616.0 | -816.9 | 374.9 | 160.7 | 13.1 |
CFO To EBITDA CFO To EBITDA% | -2,083.3 | -442.1 | -313.6 | -540.6 | 205.9 | 124.9 | 20.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -12 | -7 | -14 | -44 | 15 | 5 | 1 | |
| -2 | 0 | 0 | -1 | -9 | -4 | -9 | |
| 14 | 7 | 14 | 45 | -4 | -2 | 7 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 2 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | -14 | -7 | -15 | -45 | 6 | 3 | -3 |
CFO To PAT CFO To PAT% | 2,053.2 | -5,221.1 | -616.0 | -816.9 | 374.9 | 160.7 | 13.1 |
CFO To EBITDA CFO To EBITDA% | -2,083.3 | -442.1 | -313.6 | -540.6 | 205.9 | 124.9 | 20.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,179 | 665 | 1,358 | 1,931 | 1,410 | |||
Price To Earnings Price To Earnings | 211.4 | 167.0 | 426.0 | 186.4 | 80.4 | |||
Price To Sales Price To Sales | 13.7 | 10.3 | 36.5 | 79.0 | 60.1 | |||
Price To Book Price To Book | 14.0 | 7.5 | 14.6 | 17.8 | 13.0 | |||
EV To EBITDA EV To EBITDA | 146.1 | 96.5 | 346.5 | 297.6 | 299.3 | |||
GPM GPM% | 7.0 | 6.2 | 8.9 | 11.4 | 13.8 | 14.8 | 34.7 | 34.7 |
OPM OPM% | 2.9 | 3.0 | 6.9 | 9.5 | 10.9 | 10.7 | 27.1 | 22.8 |
NPM NPM% | -2.9 | 0.3 | 3.5 | 6.3 | 6.0 | 8.3 | 42.1 | 54.1 |
ROCE ROCE% | 1.6 | 3.4 | 8.3 | 8.3 | 6.5 | 4.3 | 9.7 | 9.7 |
ROE ROE% | -65.7 | 1.6 | 9.9 | 6.4 | 4.3 | 3.3 | 9.5 | 9.5 |
ROA ROA% | -1.9 | 0.3 | 4.0 | 4.8 | 3.4 | 2.5 | 6.2 | 6.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,179 | 665 | 1,358 | 1,931 | 1,410 | |||
Price To Earnings Price To Earnings | 211.4 | 167.0 | 426.0 | 186.4 | 80.4 | |||
Price To Sales Price To Sales | 13.7 | 10.3 | 36.5 | 79.0 | 60.1 | |||
Price To Book Price To Book | 14.0 | 7.5 | 14.6 | 17.8 | 13.0 | |||
EV To EBITDA EV To EBITDA | 146.1 | 96.5 | 346.5 | 297.6 | 299.3 | |||
GPM GPM% | 7.0 | 6.2 | 8.9 | 11.4 | 13.8 | 14.8 | 34.7 | 34.7 |
OPM OPM% | 2.9 | 3.0 | 6.9 | 9.5 | 10.9 | 10.7 | 27.1 | 22.8 |
NPM NPM% | -2.9 | 0.3 | 3.5 | 6.3 | 6.0 | 8.3 | 42.1 | 54.1 |
ROCE ROCE% | 1.6 | 3.4 | 8.3 | 8.3 | 6.5 | 4.3 | 9.7 | 9.7 |
ROE ROE% | -65.7 | 1.6 | 9.9 | 6.4 | 4.3 | 3.3 | 9.5 | 9.5 |
ROA ROA% | -1.9 | 0.3 | 4.0 | 4.8 | 3.4 | 2.5 | 6.2 | 6.2 |
Documents — Rhetan TMT Ltd