| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 35 | 31 | 35 | 37 | 39 | 37 | 38 | 41 | 43 | 36 | 41 | 42 | |
Growth YoY Revenue Growth YoY% | 4.3 | -13.0 | 2.5 | -4.5 | 10.3 | 17.6 | 9.2 | 10.9 | 9.9 | -1.5 | 7.9 | 3.0 |
| 32 | 29 | 32 | 34 | 36 | 34 | 34 | 37 | 39 | 34 | 38 | 40 | |
| 3 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 3 | 2 | 3 | |
OPM OPM% | 8.7 | 7.9 | 8.5 | 7.8 | 8.9 | 8.8 | 9.2 | 8.7 | 9.7 | 7.5 | 5.6 | 6.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 |
PBT PBTCr | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 0 | 0 | 1 |
| 0 | 0 | -1 | 0 | 0 | 1 | -1 | 1 | 1 | 0 | 0 | 0 | |
| 2 | 1 | 4 | 2 | 2 | 1 | 3 | 2 | 2 | 0 | 0 | 1 | |
Growth YoY PAT Growth YoY% | 151.9 | -35.4 | 90.2 | -23.5 | 6.7 | 18.3 | -8.6 | 8.6 | 1.9 | -96.3 | -108.1 | -71.8 |
NPM NPM% | 5.5 | 3.7 | 10.1 | 4.4 | 5.3 | 3.7 | 8.5 | 4.3 | 4.9 | 0.1 | -0.6 | 1.2 |
| 2.1 | 1.3 | 3.8 | 1.8 | 2.3 | 1.5 | 3.5 | 1.9 | 2.3 | 0.5 | -0.1 | 0.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 35 | 31 | 35 | 37 | 39 | 37 | 38 | 41 | 43 | 36 | 41 | 42 | |
Growth YoY Revenue Growth YoY% | 4.3 | -13.0 | 2.5 | -4.5 | 10.3 | 17.6 | 9.2 | 10.9 | 9.9 | -1.5 | 7.9 | 3.0 |
| 32 | 29 | 32 | 34 | 36 | 34 | 34 | 37 | 39 | 34 | 38 | 40 | |
| 3 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 3 | 2 | 3 | |
OPM OPM% | 8.7 | 7.9 | 8.5 | 7.8 | 8.9 | 8.8 | 9.2 | 8.7 | 9.7 | 7.5 | 5.6 | 6.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 |
PBT PBTCr | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 0 | 0 | 1 |
| 0 | 0 | -1 | 0 | 0 | 1 | -1 | 1 | 1 | 0 | 0 | 0 | |
| 2 | 1 | 4 | 2 | 2 | 1 | 3 | 2 | 2 | 0 | 0 | 1 | |
Growth YoY PAT Growth YoY% | 151.9 | -35.4 | 90.2 | -23.5 | 6.7 | 18.3 | -8.6 | 8.6 | 1.9 | -96.3 | -108.1 | -71.8 |
NPM NPM% | 5.5 | 3.7 | 10.1 | 4.4 | 5.3 | 3.7 | 8.5 | 4.3 | 4.9 | 0.1 | -0.6 | 1.2 |
| 2.1 | 1.3 | 3.8 | 1.8 | 2.3 | 1.5 | 3.5 | 1.9 | 2.3 | 0.5 | -0.1 | 0.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 90 | 96 | 120 | 141 | 91 | 74 | 117 | 134 | 140 | 151 | 161 | 162 |
Growth Revenue Growth% | 1.7 | 6.2 | 25.3 | 17.0 | -35.2 | -18.4 | 57.0 | 14.8 | 4.5 | 7.6 | 6.8 | 4.8 |
| 87 | 91 | 115 | 134 | 94 | 73 | 112 | 125 | 128 | 138 | 148 | 150 | |
| 3 | 5 | 5 | 7 | -3 | 2 | 5 | 9 | 12 | 13 | 13 | 12 | |
OPM OPM% | 3.4 | 5.3 | 4.1 | 4.8 | -3.3 | 2.2 | 4.2 | 6.5 | 8.4 | 8.7 | 7.9 | 7.4 |
| 6 | 5 | 3 | 3 | 7 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 6 | 5 | 4 | 4 | 3 | 2 | 3 | 3 | 2 | 3 | 4 | 4 |
Depreciation DepreciationCr | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 2 | 3 | 4 | 5 |
PBT PBTCr | -8 | 1 | -1 | 2 | -3 | -2 | 0 | 5 | 8 | 8 | 5 | 3 |
| 0 | 0 | -1 | -2 | 0 | 0 | 0 | 0 | -1 | 0 | 1 | 1 | |
PAT PATCr | -8 | 1 | 0 | 3 | -3 | -2 | 0 | 5 | 9 | 8 | 4 | 2 |
Growth PAT Growth% | 38.5 | 113.3 | -117.9 | 1,919.2 | -176.2 | 15.4 | 109.1 | 2,334.4 | 77.8 | -5.4 | -55.5 | -71.4 |
NPM NPM% | -8.8 | 1.1 | -0.2 | 2.4 | -2.9 | -3.0 | 0.2 | 3.7 | 6.2 | 5.5 | 2.3 | 1.5 |
| -8.7 | 1.1 | -0.2 | 3.7 | -2.9 | -2.4 | 0.2 | 5.3 | 9.5 | 9.0 | 4.6 | 3.2 |
| 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 | 90 | 96 | 120 | 141 | 91 | 74 | 117 | 134 | 140 | 151 | 161 | 162 |
Growth Revenue Growth% | 1.7 | 6.2 | 25.3 | 17.0 | -35.2 | -18.4 | 57.0 | 14.8 | 4.5 | 7.6 | 6.8 | 4.8 |
| 87 | 91 | 115 | 134 | 94 | 73 | 112 | 125 | 128 | 138 | 148 | 150 | |
| 3 | 5 | 5 | 7 | -3 | 2 | 5 | 9 | 12 | 13 | 13 | 12 | |
OPM OPM% | 3.4 | 5.3 | 4.1 | 4.8 | -3.3 | 2.2 | 4.2 | 6.5 | 8.4 | 8.7 | 7.9 | 7.4 |
| 6 | 5 | 3 | 3 | 7 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 6 | 5 | 4 | 4 | 3 | 2 | 3 | 3 | 2 | 3 | 4 | 4 |
Depreciation DepreciationCr | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 2 | 3 | 4 | 5 |
PBT PBTCr | -8 | 1 | -1 | 2 | -3 | -2 | 0 | 5 | 8 | 8 | 5 | 3 |
| 0 | 0 | -1 | -2 | 0 | 0 | 0 | 0 | -1 | 0 | 1 | 1 | |
PAT PATCr | -8 | 1 | 0 | 3 | -3 | -2 | 0 | 5 | 9 | 8 | 4 | 2 |
Growth PAT Growth% | 38.5 | 113.3 | -117.9 | 1,919.2 | -176.2 | 15.4 | 109.1 | 2,334.4 | 77.8 | -5.4 | -55.5 | -71.4 |
NPM NPM% | -8.8 | 1.1 | -0.2 | 2.4 | -2.9 | -3.0 | 0.2 | 3.7 | 6.2 | 5.5 | 2.3 | 1.5 |
| -8.7 | 1.1 | -0.2 | 3.7 | -2.9 | -2.4 | 0.2 | 5.3 | 9.5 | 9.0 | 4.6 | 3.2 |
| 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 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
Reserves ReservesCr | 10 | 26 | 26 | 28 | 25 | 23 | 31 | 35 | 45 | 59 | 62 |
| 36 | 38 | 45 | 54 | 42 | 41 | 41 | 35 | 31 | 30 | 44 | |
| 30 | 31 | 24 | 14 | 13 | 12 | 13 | 5 | 11 | 18 | 30 | |
| 85 | 104 | 104 | 105 | 89 | 86 | 93 | 84 | 97 | 120 | 149 | |
| 40 | 40 | 42 | 46 | 32 | 34 | 35 | 27 | 36 | 40 | 50 | |
| 44 | 64 | 63 | 59 | 57 | 52 | 58 | 57 | 60 | 80 | 99 | |
| 85 | 104 | 104 | 105 | 89 | 86 | 93 | 84 | 97 | 120 | 149 |
| 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 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
Reserves ReservesCr | 10 | 26 | 26 | 28 | 25 | 23 | 31 | 35 | 45 | 59 | 62 |
| 36 | 38 | 45 | 54 | 42 | 41 | 41 | 35 | 31 | 30 | 44 | |
| 30 | 31 | 24 | 14 | 13 | 12 | 13 | 5 | 11 | 18 | 30 | |
| 85 | 104 | 104 | 105 | 89 | 86 | 93 | 84 | 97 | 120 | 149 | |
| 40 | 40 | 42 | 46 | 32 | 34 | 35 | 27 | 36 | 40 | 50 | |
| 44 | 64 | 63 | 59 | 57 | 52 | 58 | 57 | 60 | 80 | 99 | |
| 85 | 104 | 104 | 105 | 89 | 86 | 93 | 84 | 97 | 120 | 149 |
| 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 | 8 | 12 | 5 | 4 | 1 | 8 | 5 | 11 | 9 | 8 | |
| 1 | -3 | -1 | 0 | 1 | 3 | -7 | 6 | -8 | -17 | -7 | |
| -2 | -7 | -9 | -7 | -4 | -2 | -4 | -10 | 0 | 5 | 0 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | 2 | -2 | 1 | 2 | -3 | 1 | 3 | -4 | 2 |
Free Cash Flow Free Cash FlowCr | 3 | 8 | 9 | 4 | 6 | 4 | 4 | 7 | 7 | -5 | -4 |
CFO To PAT CFO To PAT% | -28.4 | 803.1 | -6,125.7 | 142.4 | -166.4 | -26.8 | 3,782.8 | 92.1 | 125.4 | 107.2 | 221.1 |
CFO To EBITDA CFO To EBITDA% | 74.2 | 166.6 | 236.7 | 72.2 | -146.6 | 36.8 | 156.0 | 51.4 | 92.4 | 67.7 | 63.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 8 | 12 | 5 | 4 | 1 | 8 | 5 | 11 | 9 | 8 | |
| 1 | -3 | -1 | 0 | 1 | 3 | -7 | 6 | -8 | -17 | -7 | |
| -2 | -7 | -9 | -7 | -4 | -2 | -4 | -10 | 0 | 5 | 0 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | 2 | -2 | 1 | 2 | -3 | 1 | 3 | -4 | 2 |
Free Cash Flow Free Cash FlowCr | 3 | 8 | 9 | 4 | 6 | 4 | 4 | 7 | 7 | -5 | -4 |
CFO To PAT CFO To PAT% | -28.4 | 803.1 | -6,125.7 | 142.4 | -166.4 | -26.8 | 3,782.8 | 92.1 | 125.4 | 107.2 | 221.1 |
CFO To EBITDA CFO To EBITDA% | 74.2 | 166.6 | 236.7 | 72.2 | -146.6 | 36.8 | 156.0 | 51.4 | 92.4 | 67.7 | 63.5 |
| 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 | 18 | 25 | 22 | 19 | 5 | 10 | 15 | 22 | 83 | 137 | 91 | 139 |
Price To Earnings Price To Earnings | 23.5 | 5.6 | 76.4 | 4.4 | 9.6 | 16.5 | 24.9 | 43.7 | ||||
Price To Sales Price To Sales | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.6 | 0.9 | 0.6 | 0.9 |
Price To Book Price To Book | 1.0 | 0.7 | 1.7 | 1.3 | 0.4 | 1.0 | 1.5 | 1.4 | 3.4 | 4.2 | 2.6 | 3.8 |
EV To EBITDA EV To EBITDA | 16.0 | 9.8 | 7.8 | 4.3 | -4.3 | 8.8 | 6.3 | 3.3 | 7.5 | 11.7 | 9.7 | 14.7 |
GPM GPM% | 28.4 | 29.7 | 27.0 | 26.8 | 26.4 | 24.0 | 22.6 | 24.0 | 28.1 | 30.2 | 32.3 | 32.3 |
OPM OPM% | 3.4 | 5.3 | 4.1 | 4.8 | -3.3 | 2.2 | 4.2 | 6.5 | 8.4 | 8.7 | 7.9 | 7.4 |
NPM NPM% | -8.8 | 1.1 | -0.2 | 2.4 | -2.9 | -3.0 | 0.2 | 3.7 | 6.2 | 5.5 | 2.3 | 1.5 |
ROCE ROCE% | -3.2 | 9.7 | 6.9 | 12.0 | 0.2 | 0.8 | 6.7 | 14.4 | 15.6 | 12.4 | 8.5 | 8.5 |
ROE ROE% | -41.9 | 3.0 | -0.5 | 9.2 | -7.7 | -6.9 | 0.5 | 11.0 | 16.2 | 12.1 | 5.1 | 5.1 |
ROA ROA% | -9.4 | 1.0 | -0.2 | 3.3 | -2.9 | -2.6 | 0.2 | 5.8 | 9.0 | 6.9 | 2.5 | 2.5 |
| 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 | 18 | 25 | 22 | 19 | 5 | 10 | 15 | 22 | 83 | 137 | 91 | 139 |
Price To Earnings Price To Earnings | 23.5 | 5.6 | 76.4 | 4.4 | 9.6 | 16.5 | 24.9 | 43.7 | ||||
Price To Sales Price To Sales | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.6 | 0.9 | 0.6 | 0.9 |
Price To Book Price To Book | 1.0 | 0.7 | 1.7 | 1.3 | 0.4 | 1.0 | 1.5 | 1.4 | 3.4 | 4.2 | 2.6 | 3.8 |
EV To EBITDA EV To EBITDA | 16.0 | 9.8 | 7.8 | 4.3 | -4.3 | 8.8 | 6.3 | 3.3 | 7.5 | 11.7 | 9.7 | 14.7 |
GPM GPM% | 28.4 | 29.7 | 27.0 | 26.8 | 26.4 | 24.0 | 22.6 | 24.0 | 28.1 | 30.2 | 32.3 | 32.3 |
OPM OPM% | 3.4 | 5.3 | 4.1 | 4.8 | -3.3 | 2.2 | 4.2 | 6.5 | 8.4 | 8.7 | 7.9 | 7.4 |
NPM NPM% | -8.8 | 1.1 | -0.2 | 2.4 | -2.9 | -3.0 | 0.2 | 3.7 | 6.2 | 5.5 | 2.3 | 1.5 |
ROCE ROCE% | -3.2 | 9.7 | 6.9 | 12.0 | 0.2 | 0.8 | 6.7 | 14.4 | 15.6 | 12.4 | 8.5 | 8.5 |
ROE ROE% | -41.9 | 3.0 | -0.5 | 9.2 | -7.7 | -6.9 | 0.5 | 11.0 | 16.2 | 12.1 | 5.1 | 5.1 |
ROA ROA% | -9.4 | 1.0 | -0.2 | 3.3 | -2.9 | -2.6 | 0.2 | 5.8 | 9.0 | 6.9 | 2.5 | 2.5 |
Documents — Rishi Laser Ltd
Concall Transcript Summaries — Rishi Laser Ltd