| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 80 | 82 | 61 | 100 | 94 | 95 | 88 | 100 | 108 | 88 | 89 | 116 | |
Growth YoY Revenue Growth YoY% | 6.7 | 6.8 | -34.0 | 18.0 | 17.6 | 16.6 | 45.0 | -0.2 | 14.2 | -7.6 | 0.8 | 15.8 |
| 77 | 79 | 58 | 97 | 91 | 91 | 86 | 98 | 104 | 85 | 87 | 111 | |
| 3 | 3 | 3 | 4 | 3 | 4 | 2 | 2 | 4 | 3 | 2 | 5 | |
OPM OPM% | 4.1 | 3.2 | 4.8 | 3.6 | 3.7 | 3.8 | 2.4 | 2.5 | 3.5 | 3.2 | 2.2 | 3.9 |
| 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 3 | 1 | 1 | 3 |
| 1 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | |
| 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | |
Growth YoY PAT Growth YoY% | 93.5 | 12.5 | -66.2 | -16.9 | 5.4 | 55.6 | 1.1 | -41.9 | 18.5 | -56.4 | -1.1 | 138.4 |
NPM NPM% | 1.9 | 1.1 | 1.5 | 1.5 | 1.7 | 1.5 | 1.1 | 0.9 | 1.7 | 0.7 | 1.1 | 1.8 |
| 3.1 | 1.9 | 1.4 | 3.1 | 3.3 | 2.9 | 1.7 | 1.8 | 3.9 | 1.3 | 2.0 | 4.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 80 | 82 | 61 | 100 | 94 | 95 | 88 | 100 | 108 | 88 | 89 | 116 | |
Growth YoY Revenue Growth YoY% | 6.7 | 6.8 | -34.0 | 18.0 | 17.6 | 16.6 | 45.0 | -0.2 | 14.2 | -7.6 | 0.8 | 15.8 |
| 77 | 79 | 58 | 97 | 91 | 91 | 86 | 98 | 104 | 85 | 87 | 111 | |
| 3 | 3 | 3 | 4 | 3 | 4 | 2 | 2 | 4 | 3 | 2 | 5 | |
OPM OPM% | 4.1 | 3.2 | 4.8 | 3.6 | 3.7 | 3.8 | 2.4 | 2.5 | 3.5 | 3.2 | 2.2 | 3.9 |
| 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 3 | 1 | 1 | 3 |
| 1 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | |
| 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | |
Growth YoY PAT Growth YoY% | 93.5 | 12.5 | -66.2 | -16.9 | 5.4 | 55.6 | 1.1 | -41.9 | 18.5 | -56.4 | -1.1 | 138.4 |
NPM NPM% | 1.9 | 1.1 | 1.5 | 1.5 | 1.7 | 1.5 | 1.1 | 0.9 | 1.7 | 0.7 | 1.1 | 1.8 |
| 3.1 | 1.9 | 1.4 | 3.1 | 3.3 | 2.9 | 1.7 | 1.8 | 3.9 | 1.3 | 2.0 | 4.3 |
| 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 | 96 | 93 | 114 | 131 | 85 | 95 | 151 | 304 | 308 | 378 | 384 | 400 |
Growth Revenue Growth% | 1.9 | -2.8 | 22.3 | 14.9 | -34.6 | 10.6 | 59.3 | 101.7 | 1.2 | 22.8 | 1.8 | 6.0 |
| 93 | 90 | 109 | 125 | 86 | 93 | 152 | 293 | 295 | 365 | 374 | 387 | |
| 3 | 3 | 5 | 6 | -1 | 2 | -1 | 10 | 13 | 13 | 11 | 13 | |
OPM OPM% | 3.2 | 3.4 | 4.5 | 4.4 | -0.7 | 1.6 | -0.8 | 3.4 | 4.1 | 3.4 | 2.9 | 3.2 |
| 1 | 1 | 1 | 1 | 4 | 1 | 2 | 2 | 1 | 2 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 3 | 3 | 2 | 2 | 3 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 4 | 4 | 4 | 4 |
PBT PBTCr | 3 | 3 | 5 | 5 | 2 | 1 | -3 | 6 | 7 | 8 | 6 | 8 |
| 1 | 1 | 2 | 1 | 1 | 0 | -1 | 2 | 2 | 2 | 2 | 2 | |
PAT PATCr | 2 | 2 | 3 | 3 | 1 | 1 | -2 | 5 | 5 | 5 | 4 | 5 |
Growth PAT Growth% | -15.8 | 13.3 | 47.9 | 2.0 | -64.0 | -33.0 | -377.1 | 302.0 | 8.5 | 5.8 | -21.1 | 14.3 |
NPM NPM% | 2.1 | 2.5 | 3.0 | 2.7 | 1.5 | 0.9 | -1.5 | 1.6 | 1.7 | 1.4 | 1.1 | 1.4 |
| 8.5 | 4.8 | 7.3 | 7.2 | 2.7 | 2.0 | -5.0 | 9.6 | 10.1 | 11.0 | 8.9 | 11.4 |
| 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 | 96 | 93 | 114 | 131 | 85 | 95 | 151 | 304 | 308 | 378 | 384 | 400 |
Growth Revenue Growth% | 1.9 | -2.8 | 22.3 | 14.9 | -34.6 | 10.6 | 59.3 | 101.7 | 1.2 | 22.8 | 1.8 | 6.0 |
| 93 | 90 | 109 | 125 | 86 | 93 | 152 | 293 | 295 | 365 | 374 | 387 | |
| 3 | 3 | 5 | 6 | -1 | 2 | -1 | 10 | 13 | 13 | 11 | 13 | |
OPM OPM% | 3.2 | 3.4 | 4.5 | 4.4 | -0.7 | 1.6 | -0.8 | 3.4 | 4.1 | 3.4 | 2.9 | 3.2 |
| 1 | 1 | 1 | 1 | 4 | 1 | 2 | 2 | 1 | 2 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 3 | 3 | 2 | 2 | 3 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 4 | 4 | 4 | 4 |
PBT PBTCr | 3 | 3 | 5 | 5 | 2 | 1 | -3 | 6 | 7 | 8 | 6 | 8 |
| 1 | 1 | 2 | 1 | 1 | 0 | -1 | 2 | 2 | 2 | 2 | 2 | |
PAT PATCr | 2 | 2 | 3 | 3 | 1 | 1 | -2 | 5 | 5 | 5 | 4 | 5 |
Growth PAT Growth% | -15.8 | 13.3 | 47.9 | 2.0 | -64.0 | -33.0 | -377.1 | 302.0 | 8.5 | 5.8 | -21.1 | 14.3 |
NPM NPM% | 2.1 | 2.5 | 3.0 | 2.7 | 1.5 | 0.9 | -1.5 | 1.6 | 1.7 | 1.4 | 1.1 | 1.4 |
| 8.5 | 4.8 | 7.3 | 7.2 | 2.7 | 2.0 | -5.0 | 9.6 | 10.1 | 11.0 | 8.9 | 11.4 |
| 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 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 5 |
Reserves ReservesCr | 24 | 27 | 29 | 31 | 31 | 31 | 28 | 33 | 36 | 41 | 41 |
| 21 | 21 | 35 | 31 | 30 | 39 | 71 | 82 | 70 | 72 | 92 | |
| 2 | 3 | 3 | 2 | 2 | 5 | 4 | 13 | 3 | 8 | 13 | |
| 49 | 53 | 69 | 66 | 65 | 78 | 105 | 130 | 112 | 123 | 151 | |
| 38 | 39 | 50 | 47 | 41 | 50 | 57 | 84 | 72 | 76 | 97 | |
| 11 | 14 | 19 | 19 | 24 | 27 | 48 | 46 | 40 | 47 | 54 | |
| 49 | 53 | 69 | 66 | 65 | 78 | 105 | 130 | 112 | 123 | 151 |
| 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 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 5 |
Reserves ReservesCr | 24 | 27 | 29 | 31 | 31 | 31 | 28 | 33 | 36 | 41 | 41 |
| 21 | 21 | 35 | 31 | 30 | 39 | 71 | 82 | 70 | 72 | 92 | |
| 2 | 3 | 3 | 2 | 2 | 5 | 4 | 13 | 3 | 8 | 13 | |
| 49 | 53 | 69 | 66 | 65 | 78 | 105 | 130 | 112 | 123 | 151 | |
| 38 | 39 | 50 | 47 | 41 | 50 | 57 | 84 | 72 | 76 | 97 | |
| 11 | 14 | 19 | 19 | 24 | 27 | 48 | 46 | 40 | 47 | 54 | |
| 49 | 53 | 69 | 66 | 65 | 78 | 105 | 130 | 112 | 123 | 151 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 0 | -1 | 3 | -7 | -1 | -9 | 17 | 11 | 10 | -4 | |
| 0 | -1 | -3 | -1 | 7 | 0 | -14 | -10 | -3 | -6 | -4 | |
| -1 | -1 | 3 | 0 | -2 | 2 | 16 | 6 | -16 | -7 | 7 | |
Net Cash Flow Net Cash FlowCr | 3 | -2 | -1 | 1 | -1 | 0 | -7 | 13 | -8 | -3 | -2 |
Free Cash Flow Free Cash FlowCr | 3 | -2 | -5 | 1 | 0 | -3 | -24 | 5 | 7 | 3 | -9 |
CFO To PAT CFO To PAT% | 200.3 | -16.8 | -20.3 | 76.8 | -525.2 | -176.3 | 407.5 | 353.5 | 214.4 | 176.4 | -100.0 |
CFO To EBITDA CFO To EBITDA% | 134.1 | -12.2 | -13.7 | 46.7 | 1,054.5 | -97.9 | 744.9 | 159.9 | 86.0 | 74.7 | -39.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 0 | -1 | 3 | -7 | -1 | -9 | 17 | 11 | 10 | -4 | |
| 0 | -1 | -3 | -1 | 7 | 0 | -14 | -10 | -3 | -6 | -4 | |
| -1 | -1 | 3 | 0 | -2 | 2 | 16 | 6 | -16 | -7 | 7 | |
Net Cash Flow Net Cash FlowCr | 3 | -2 | -1 | 1 | -1 | 0 | -7 | 13 | -8 | -3 | -2 |
Free Cash Flow Free Cash FlowCr | 3 | -2 | -5 | 1 | 0 | -3 | -24 | 5 | 7 | 3 | -9 |
CFO To PAT CFO To PAT% | 200.3 | -16.8 | -20.3 | 76.8 | -525.2 | -176.3 | 407.5 | 353.5 | 214.4 | 176.4 | -100.0 |
CFO To EBITDA CFO To EBITDA% | 134.1 | -12.2 | -13.7 | 46.7 | 1,054.5 | -97.9 | 744.9 | 159.9 | 86.0 | 74.7 | -39.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 12 | 30 | 57 | 22 | 40 | 47 | 59 | 110 | 153 | 79 | 90 | |
Price To Earnings Price To Earnings | 5.0 | 8.9 | 16.5 | 17.6 | 47.1 | 12.6 | 21.7 | 28.4 | 18.6 | 16.4 | ||
Price To Sales Price To Sales | 0.1 | 0.3 | 0.4 | 0.3 | 0.4 | 0.3 | 0.2 | 0.4 | 0.4 | 0.2 | 0.2 | |
Price To Book Price To Book | 0.4 | 1.0 | 1.7 | 0.7 | 1.2 | 1.6 | 1.7 | 2.8 | 3.6 | 1.7 | 1.9 | |
EV To EBITDA EV To EBITDA | 1.0 | 5.3 | 9.4 | -31.1 | 27.3 | -58.4 | 8.1 | 10.4 | 13.7 | 10.8 | 9.9 | |
GPM GPM% | 22.6 | 24.9 | 23.1 | 21.9 | 24.6 | 23.4 | 18.6 | 16.6 | 18.9 | 17.4 | 18.7 | 18.7 |
OPM OPM% | 3.2 | 3.4 | 4.5 | 4.4 | -0.7 | 1.6 | -0.8 | 3.4 | 4.1 | 3.4 | 2.9 | 3.2 |
NPM NPM% | 2.1 | 2.5 | 3.0 | 2.7 | 1.5 | 0.9 | -1.5 | 1.6 | 1.7 | 1.4 | 1.1 | 1.4 |
ROCE ROCE% | 11.8 | 11.8 | 14.5 | 13.5 | 5.8 | 3.2 | -3.2 | 12.0 | 14.6 | 15.3 | 9.9 | 9.9 |
ROE ROE% | 7.8 | 8.0 | 10.9 | 10.4 | 3.8 | 2.5 | -7.7 | 13.4 | 13.1 | 12.5 | 9.2 | 9.2 |
ROA ROA% | 4.1 | 4.4 | 4.9 | 5.3 | 1.9 | 1.1 | -2.2 | 3.6 | 4.5 | 4.4 | 2.8 | 2.8 |
| 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 | 12 | 30 | 57 | 22 | 40 | 47 | 59 | 110 | 153 | 79 | 90 | |
Price To Earnings Price To Earnings | 5.0 | 8.9 | 16.5 | 17.6 | 47.1 | 12.6 | 21.7 | 28.4 | 18.6 | 16.4 | ||
Price To Sales Price To Sales | 0.1 | 0.3 | 0.4 | 0.3 | 0.4 | 0.3 | 0.2 | 0.4 | 0.4 | 0.2 | 0.2 | |
Price To Book Price To Book | 0.4 | 1.0 | 1.7 | 0.7 | 1.2 | 1.6 | 1.7 | 2.8 | 3.6 | 1.7 | 1.9 | |
EV To EBITDA EV To EBITDA | 1.0 | 5.3 | 9.4 | -31.1 | 27.3 | -58.4 | 8.1 | 10.4 | 13.7 | 10.8 | 9.9 | |
GPM GPM% | 22.6 | 24.9 | 23.1 | 21.9 | 24.6 | 23.4 | 18.6 | 16.6 | 18.9 | 17.4 | 18.7 | 18.7 |
OPM OPM% | 3.2 | 3.4 | 4.5 | 4.4 | -0.7 | 1.6 | -0.8 | 3.4 | 4.1 | 3.4 | 2.9 | 3.2 |
NPM NPM% | 2.1 | 2.5 | 3.0 | 2.7 | 1.5 | 0.9 | -1.5 | 1.6 | 1.7 | 1.4 | 1.1 | 1.4 |
ROCE ROCE% | 11.8 | 11.8 | 14.5 | 13.5 | 5.8 | 3.2 | -3.2 | 12.0 | 14.6 | 15.3 | 9.9 | 9.9 |
ROE ROE% | 7.8 | 8.0 | 10.9 | 10.4 | 3.8 | 2.5 | -7.7 | 13.4 | 13.1 | 12.5 | 9.2 | 9.2 |
ROA ROA% | 4.1 | 4.4 | 4.9 | 5.3 | 1.9 | 1.1 | -2.2 | 3.6 | 4.5 | 4.4 | 2.8 | 2.8 |
Documents — SAL Automotive Ltd