| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | 11 | 22 | 9 | 14 | 17 | 22 | 15 | 14 | 29 | 12 | 15 | |
Growth YoY Revenue Growth YoY% | -36.0 | 74.4 | 23.4 | 41.6 | 74.9 | 51.3 | 1.0 | 63.1 | 5.3 | 73.1 | -45.2 | 0.3 |
| 8 | 12 | 17 | 12 | 12 | 13 | 17 | 11 | 11 | 26 | 10 | 14 | |
| -1 | -1 | 6 | -3 | 2 | 4 | 5 | 4 | 4 | 3 | 2 | 1 | |
OPM OPM% | -6.8 | -6.9 | 25.3 | -35.1 | 11.6 | 22.9 | 23.9 | 25.1 | 25.1 | 11.3 | 18.5 | 4.5 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | -1 | 5 | -4 | 1 | 4 | 5 | 3 | 3 | 3 | 2 | 0 |
| 0 | 1 | 0 | -1 | 0 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | |
| -1 | -2 | 5 | -3 | 1 | 2 | 4 | 2 | 2 | 2 | 2 | 0 | |
Growth YoY PAT Growth YoY% | 16.9 | -7,500.0 | 288.7 | -875.9 | 210.2 | 200.7 | -22.6 | 180.2 | 238.5 | 28.1 | -50.1 | -101.8 |
NPM NPM% | -7.5 | -13.7 | 21.8 | -31.8 | 4.8 | 9.1 | 16.7 | 15.6 | 15.3 | 6.8 | 15.2 | -0.3 |
| -1.8 | -4.7 | 14.8 | -8.7 | 2.0 | 4.7 | 11.5 | 7.0 | 6.8 | 6.0 | 5.7 | -0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | 11 | 22 | 9 | 14 | 17 | 22 | 15 | 14 | 29 | 12 | 15 | |
Growth YoY Revenue Growth YoY% | -36.0 | 74.4 | 23.4 | 41.6 | 74.9 | 51.3 | 1.0 | 63.1 | 5.3 | 73.1 | -45.2 | 0.3 |
| 8 | 12 | 17 | 12 | 12 | 13 | 17 | 11 | 11 | 26 | 10 | 14 | |
| -1 | -1 | 6 | -3 | 2 | 4 | 5 | 4 | 4 | 3 | 2 | 1 | |
OPM OPM% | -6.8 | -6.9 | 25.3 | -35.1 | 11.6 | 22.9 | 23.9 | 25.1 | 25.1 | 11.3 | 18.5 | 4.5 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | -1 | 5 | -4 | 1 | 4 | 5 | 3 | 3 | 3 | 2 | 0 |
| 0 | 1 | 0 | -1 | 0 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | |
| -1 | -2 | 5 | -3 | 1 | 2 | 4 | 2 | 2 | 2 | 2 | 0 | |
Growth YoY PAT Growth YoY% | 16.9 | -7,500.0 | 288.7 | -875.9 | 210.2 | 200.7 | -22.6 | 180.2 | 238.5 | 28.1 | -50.1 | -101.8 |
NPM NPM% | -7.5 | -13.7 | 21.8 | -31.8 | 4.8 | 9.1 | 16.7 | 15.6 | 15.3 | 6.8 | 15.2 | -0.3 |
| -1.8 | -4.7 | 14.8 | -8.7 | 2.0 | 4.7 | 11.5 | 7.0 | 6.8 | 6.0 | 5.7 | -0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 11 | 49 | 30 | 40 | 38 | 16 | 13 | 42 | 48 | 62 | 70 | 70 |
Growth Revenue Growth% | -49.3 | 368.6 | -40.1 | 34.0 | -4.5 | -57.7 | -19.5 | 226.3 | 13.1 | 29.4 | 14.0 | 4.4 |
| 8 | 47 | 29 | 36 | 36 | 18 | 13 | 40 | 43 | 53 | 58 | 60 | |
| 3 | 2 | 1 | 4 | 2 | -2 | -1 | 2 | 4 | 8 | 13 | 10 | |
OPM OPM% | 27.0 | 4.3 | 2.5 | 9.8 | 4.5 | -14.3 | -4.1 | 4.5 | 9.2 | 13.3 | 18.0 | 13.9 |
| 2 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 2 | 3 | 4 | 2 | 2 | 2 | 3 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 4 | 1 | 1 | 3 | 0 | -4 | -1 | 2 | 3 | 6 | 12 | 9 |
| 2 | 1 | 0 | 1 | 0 | -1 | -1 | 2 | 2 | 2 | 4 | 3 | |
PAT PATCr | 2 | 1 | 0 | 2 | 0 | -3 | -1 | 1 | 1 | 3 | 8 | 6 |
Growth PAT Growth% | 8.9 | -63.2 | -67.2 | 718.9 | -93.6 | -2,125.6 | 76.2 | 233.3 | 48.6 | 160.4 | 141.2 | -26.9 |
NPM NPM% | 20.8 | 1.6 | 0.9 | 5.5 | 0.4 | -17.5 | -5.2 | 2.1 | 2.8 | 5.6 | 11.8 | 8.5 |
| 4.4 | 2.5 | 1.0 | 6.7 | 0.4 | -8.6 | -2.0 | 2.7 | 4.1 | 10.6 | 25.6 | 18.4 |
| 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 | 11 | 49 | 30 | 40 | 38 | 16 | 13 | 42 | 48 | 62 | 70 | 70 |
Growth Revenue Growth% | -49.3 | 368.6 | -40.1 | 34.0 | -4.5 | -57.7 | -19.5 | 226.3 | 13.1 | 29.4 | 14.0 | 4.4 |
| 8 | 47 | 29 | 36 | 36 | 18 | 13 | 40 | 43 | 53 | 58 | 60 | |
| 3 | 2 | 1 | 4 | 2 | -2 | -1 | 2 | 4 | 8 | 13 | 10 | |
OPM OPM% | 27.0 | 4.3 | 2.5 | 9.8 | 4.5 | -14.3 | -4.1 | 4.5 | 9.2 | 13.3 | 18.0 | 13.9 |
| 2 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 2 | 3 | 4 | 2 | 2 | 2 | 3 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 4 | 1 | 1 | 3 | 0 | -4 | -1 | 2 | 3 | 6 | 12 | 9 |
| 2 | 1 | 0 | 1 | 0 | -1 | -1 | 2 | 2 | 2 | 4 | 3 | |
PAT PATCr | 2 | 1 | 0 | 2 | 0 | -3 | -1 | 1 | 1 | 3 | 8 | 6 |
Growth PAT Growth% | 8.9 | -63.2 | -67.2 | 718.9 | -93.6 | -2,125.6 | 76.2 | 233.3 | 48.6 | 160.4 | 141.2 | -26.9 |
NPM NPM% | 20.8 | 1.6 | 0.9 | 5.5 | 0.4 | -17.5 | -5.2 | 2.1 | 2.8 | 5.6 | 11.8 | 8.5 |
| 4.4 | 2.5 | 1.0 | 6.7 | 0.4 | -8.6 | -2.0 | 2.7 | 4.1 | 10.6 | 25.6 | 18.4 |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 6 | 7 | 7 | 9 | 9 | 6 | 6 | 7 | 7 | 11 | 22 |
| 88 | 67 | 71 | 92 | 77 | 76 | 83 | 76 | 102 | 96 | 105 | |
| 6 | 18 | 31 | 30 | 22 | 21 | 27 | 29 | 30 | 51 | 47 | |
| 110 | 96 | 113 | 135 | 116 | 111 | 123 | 120 | 148 | 166 | 179 | |
| 92 | 86 | 103 | 121 | 101 | 102 | 109 | 109 | 137 | 145 | 160 | |
| 19 | 10 | 10 | 14 | 14 | 9 | 15 | 11 | 11 | 21 | 19 | |
| 110 | 96 | 113 | 135 | 116 | 111 | 123 | 120 | 148 | 166 | 179 |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 6 | 7 | 7 | 9 | 9 | 6 | 6 | 7 | 7 | 11 | 22 |
| 88 | 67 | 71 | 92 | 77 | 76 | 83 | 76 | 102 | 96 | 105 | |
| 6 | 18 | 31 | 30 | 22 | 21 | 27 | 29 | 30 | 51 | 47 | |
| 110 | 96 | 113 | 135 | 116 | 111 | 123 | 120 | 148 | 166 | 179 | |
| 92 | 86 | 103 | 121 | 101 | 102 | 109 | 109 | 137 | 145 | 160 | |
| 19 | 10 | 10 | 14 | 14 | 9 | 15 | 11 | 11 | 21 | 19 | |
| 110 | 96 | 113 | 135 | 116 | 111 | 123 | 120 | 148 | 166 | 179 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 7 | -18 | -13 | 26 | 4 | -10 | -2 | 2 | 6 | 1 | |
| 2 | 3 | 2 | 1 | 0 | 1 | 3 | 1 | 0 | -5 | -1 | |
| -17 | -4 | 14 | 12 | -21 | -7 | 5 | 1 | -2 | 2 | 0 | |
Net Cash Flow Net Cash FlowCr | -1 | 6 | -3 | -1 | 5 | -2 | -2 | 0 | 0 | 3 | 1 |
Free Cash Flow Free Cash FlowCr | 15 | 7 | -18 | -13 | 25 | 4 | -10 | -2 | 2 | 3 | |
CFO To PAT CFO To PAT% | 693.0 | 881.9 | -6,883.6 | -589.9 | 18,443.5 | -134.5 | 1,504.5 | -201.8 | 171.7 | 165.1 | 16.3 |
CFO To EBITDA CFO To EBITDA% | 533.7 | 337.3 | -2,491.9 | -327.8 | 1,495.8 | -164.4 | 1,906.6 | -95.4 | 51.9 | 69.6 | 10.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 7 | -18 | -13 | 26 | 4 | -10 | -2 | 2 | 6 | 1 | |
| 2 | 3 | 2 | 1 | 0 | 1 | 3 | 1 | 0 | -5 | -1 | |
| -17 | -4 | 14 | 12 | -21 | -7 | 5 | 1 | -2 | 2 | 0 | |
Net Cash Flow Net Cash FlowCr | -1 | 6 | -3 | -1 | 5 | -2 | -2 | 0 | 0 | 3 | 1 |
Free Cash Flow Free Cash FlowCr | 15 | 7 | -18 | -13 | 25 | 4 | -10 | -2 | 2 | 3 | |
CFO To PAT CFO To PAT% | 693.0 | 881.9 | -6,883.6 | -589.9 | 18,443.5 | -134.5 | 1,504.5 | -201.8 | 171.7 | 165.1 | 16.3 |
CFO To EBITDA CFO To EBITDA% | 533.7 | 337.3 | -2,491.9 | -327.8 | 1,495.8 | -164.4 | 1,906.6 | -95.4 | 51.9 | 69.6 | 10.7 |
| 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 | 54 | 41 | 45 | 41 | 31 | 22 | 24 | 15 | 23 | 59 | 52 | 47 |
Price To Earnings Price To Earnings | 41.7 | 53.9 | 181.9 | 20.0 | 240.0 | 52.6 | 45.5 | 23.4 | 6.3 | 7.9 | ||
Price To Sales Price To Sales | 5.1 | 0.8 | 1.5 | 1.0 | 0.8 | 1.4 | 1.9 | 0.3 | 0.5 | 1.0 | 0.7 | 0.7 |
Price To Book Price To Book | 5.8 | 4.0 | 4.5 | 3.4 | 2.6 | 2.4 | 2.7 | 1.5 | 2.3 | 4.4 | 2.1 | 1.9 |
EV To EBITDA EV To EBITDA | 37.5 | 45.9 | 177.9 | 33.6 | 65.3 | -43.1 | -217.3 | 54.3 | 25.8 | 19.3 | 12.1 | 15.0 |
GPM GPM% | 53.1 | 13.0 | 16.5 | 19.6 | 19.1 | -2.6 | 11.1 | 8.6 | 13.6 | 22.1 | ||
OPM OPM% | 27.0 | 4.3 | 2.5 | 9.8 | 4.5 | -14.3 | -4.1 | 4.5 | 9.2 | 13.3 | 18.0 | 13.9 |
NPM NPM% | 20.8 | 1.6 | 0.9 | 5.5 | 0.4 | -17.5 | -5.2 | 2.1 | 2.8 | 5.6 | 11.8 | 8.5 |
ROCE ROCE% | 6.8 | 4.7 | 2.4 | 4.9 | 3.8 | -0.1 | 0.9 | 4.0 | 5.2 | 7.5 | 10.8 | 10.8 |
ROE ROE% | 22.2 | 7.4 | 2.5 | 17.1 | 1.1 | -28.8 | -7.1 | 8.8 | 12.4 | 24.2 | 33.2 | 33.2 |
ROA ROA% | 2.0 | 0.8 | 0.2 | 1.6 | 0.1 | -2.5 | -0.5 | 0.7 | 0.9 | 2.1 | 4.6 | 4.6 |
| 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 | 54 | 41 | 45 | 41 | 31 | 22 | 24 | 15 | 23 | 59 | 52 | 47 |
Price To Earnings Price To Earnings | 41.7 | 53.9 | 181.9 | 20.0 | 240.0 | 52.6 | 45.5 | 23.4 | 6.3 | 7.9 | ||
Price To Sales Price To Sales | 5.1 | 0.8 | 1.5 | 1.0 | 0.8 | 1.4 | 1.9 | 0.3 | 0.5 | 1.0 | 0.7 | 0.7 |
Price To Book Price To Book | 5.8 | 4.0 | 4.5 | 3.4 | 2.6 | 2.4 | 2.7 | 1.5 | 2.3 | 4.4 | 2.1 | 1.9 |
EV To EBITDA EV To EBITDA | 37.5 | 45.9 | 177.9 | 33.6 | 65.3 | -43.1 | -217.3 | 54.3 | 25.8 | 19.3 | 12.1 | 15.0 |
GPM GPM% | 53.1 | 13.0 | 16.5 | 19.6 | 19.1 | -2.6 | 11.1 | 8.6 | 13.6 | 22.1 | ||
OPM OPM% | 27.0 | 4.3 | 2.5 | 9.8 | 4.5 | -14.3 | -4.1 | 4.5 | 9.2 | 13.3 | 18.0 | 13.9 |
NPM NPM% | 20.8 | 1.6 | 0.9 | 5.5 | 0.4 | -17.5 | -5.2 | 2.1 | 2.8 | 5.6 | 11.8 | 8.5 |
ROCE ROCE% | 6.8 | 4.7 | 2.4 | 4.9 | 3.8 | -0.1 | 0.9 | 4.0 | 5.2 | 7.5 | 10.8 | 10.8 |
ROE ROE% | 22.2 | 7.4 | 2.5 | 17.1 | 1.1 | -28.8 | -7.1 | 8.8 | 12.4 | 24.2 | 33.2 | 33.2 |
ROA ROA% | 2.0 | 0.8 | 0.2 | 1.6 | 0.1 | -2.5 | -0.5 | 0.7 | 0.9 | 2.1 | 4.6 | 4.6 |
Documents — Rodium Realty Ltd