| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 2 | 2 | 3 | 3 | 2 | 5 | 2 | 4 | 4 | 3 | 4 | |
Growth YoY Revenue Growth YoY% | -36.8 | -85.2 | -61.4 | 41.9 | -18.2 | 21.6 | 153.7 | -16.2 | 25.1 | 70.2 | -46.0 | 63.4 |
| 2 | 1 | 3 | 1 | 2 | 2 | 3 | 1 | 1 | 3 | 3 | 2 | |
| 2 | 1 | -1 | 1 | 1 | 0 | 2 | 1 | 3 | 1 | 0 | 2 | |
OPM OPM% | 59.8 | 35.1 | -35.6 | 53.5 | 34.9 | 11.5 | 39.8 | 44.5 | 67.6 | 27.1 | 0.0 | 45.8 |
| 9 | 1 | 1 | 1 | 0 | 1 | 0 | 3 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 11 | 1 | 0 | 2 | 1 | 0 | 1 | 2 | 3 | 0 | 0 | 1 |
| 1 | 0 | 0 | 0 | 1 | -2 | 1 | 1 | 1 | 0 | 0 | 1 | |
| 10 | 1 | 0 | 2 | 0 | 1 | 0 | 2 | 2 | 0 | 1 | 0 | |
Growth YoY PAT Growth YoY% | 301.6 | -70.9 | 51.8 | 363.6 | -100.3 | 50.0 | 181.5 | 5.9 | 7,433.3 | -70.2 | 190.9 | -71.6 |
NPM NPM% | 235.3 | 55.0 | -12.5 | 56.5 | -0.9 | 67.8 | 4.0 | 71.4 | 52.0 | 11.9 | 21.6 | 12.4 |
| 8.8 | 0.8 | -0.2 | 1.4 | 0.0 | 1.3 | 0.2 | 1.5 | 2.0 | 0.4 | 0.6 | 0.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 2 | 2 | 3 | 3 | 2 | 5 | 2 | 4 | 4 | 3 | 4 | |
Growth YoY Revenue Growth YoY% | -36.8 | -85.2 | -61.4 | 41.9 | -18.2 | 21.6 | 153.7 | -16.2 | 25.1 | 70.2 | -46.0 | 63.4 |
| 2 | 1 | 3 | 1 | 2 | 2 | 3 | 1 | 1 | 3 | 3 | 2 | |
| 2 | 1 | -1 | 1 | 1 | 0 | 2 | 1 | 3 | 1 | 0 | 2 | |
OPM OPM% | 59.8 | 35.1 | -35.6 | 53.5 | 34.9 | 11.5 | 39.8 | 44.5 | 67.6 | 27.1 | 0.0 | 45.8 |
| 9 | 1 | 1 | 1 | 0 | 1 | 0 | 3 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 11 | 1 | 0 | 2 | 1 | 0 | 1 | 2 | 3 | 0 | 0 | 1 |
| 1 | 0 | 0 | 0 | 1 | -2 | 1 | 1 | 1 | 0 | 0 | 1 | |
| 10 | 1 | 0 | 2 | 0 | 1 | 0 | 2 | 2 | 0 | 1 | 0 | |
Growth YoY PAT Growth YoY% | 301.6 | -70.9 | 51.8 | 363.6 | -100.3 | 50.0 | 181.5 | 5.9 | 7,433.3 | -70.2 | 190.9 | -71.6 |
NPM NPM% | 235.3 | 55.0 | -12.5 | 56.5 | -0.9 | 67.8 | 4.0 | 71.4 | 52.0 | 11.9 | 21.6 | 12.4 |
| 8.8 | 0.8 | -0.2 | 1.4 | 0.0 | 1.3 | 0.2 | 1.5 | 2.0 | 0.4 | 0.6 | 0.4 |
| 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 | 7 | 10 | 12 | 10 | 9 | 8 | 9 | 26 | 10 | 14 | 13 | 14 |
Growth Revenue Growth% | 14.8 | 39.1 | 12.9 | -17.8 | -0.5 | -18.9 | 22.2 | 171.7 | -61.2 | 37.8 | -4.8 | 9.3 |
| 10 | 8 | 10 | 9 | 9 | 4 | 5 | 18 | 8 | 9 | 8 | 9 | |
| -2 | 3 | 2 | 0 | 1 | 4 | 4 | 7 | 2 | 5 | 5 | 6 | |
OPM OPM% | -30.5 | 24.4 | 13.9 | 3.2 | 6.5 | 49.9 | 45.3 | 27.6 | 21.9 | 37.0 | 37.2 | 38.2 |
| 1 | 1 | 1 | 1 | 0 | 3 | 4 | 1 | 11 | 2 | 6 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 3 | 3 |
Depreciation DepreciationCr | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 |
PBT PBTCr | -2 | 3 | 2 | 0 | 0 | 6 | 7 | 7 | 12 | 3 | 6 | 5 |
| 0 | 1 | 1 | 0 | 1 | 1 | 1 | 2 | 1 | 0 | 1 | 1 | |
PAT PATCr | -2 | 2 | 1 | 0 | 0 | 5 | 6 | 5 | 11 | 3 | 5 | 4 |
Growth PAT Growth% | -142.4 | 176.3 | -26.6 | -83.0 | -226.2 | 1,844.3 | 19.6 | -9.4 | 98.5 | -70.7 | 55.5 | 15.5 |
NPM NPM% | -32.1 | 17.6 | 11.4 | 2.4 | -3.0 | 64.8 | 63.4 | 21.1 | 108.2 | 23.0 | 37.5 | 25.8 |
| -2.1 | 1.6 | 1.2 | 0.2 | -0.3 | 4.5 | 5.4 | 4.9 | 9.7 | 2.8 | 4.4 | 3.4 |
| 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 | 7 | 10 | 12 | 10 | 9 | 8 | 9 | 26 | 10 | 14 | 13 | 14 |
Growth Revenue Growth% | 14.8 | 39.1 | 12.9 | -17.8 | -0.5 | -18.9 | 22.2 | 171.7 | -61.2 | 37.8 | -4.8 | 9.3 |
| 10 | 8 | 10 | 9 | 9 | 4 | 5 | 18 | 8 | 9 | 8 | 9 | |
| -2 | 3 | 2 | 0 | 1 | 4 | 4 | 7 | 2 | 5 | 5 | 6 | |
OPM OPM% | -30.5 | 24.4 | 13.9 | 3.2 | 6.5 | 49.9 | 45.3 | 27.6 | 21.9 | 37.0 | 37.2 | 38.2 |
| 1 | 1 | 1 | 1 | 0 | 3 | 4 | 1 | 11 | 2 | 6 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 3 | 3 |
Depreciation DepreciationCr | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 |
PBT PBTCr | -2 | 3 | 2 | 0 | 0 | 6 | 7 | 7 | 12 | 3 | 6 | 5 |
| 0 | 1 | 1 | 0 | 1 | 1 | 1 | 2 | 1 | 0 | 1 | 1 | |
PAT PATCr | -2 | 2 | 1 | 0 | 0 | 5 | 6 | 5 | 11 | 3 | 5 | 4 |
Growth PAT Growth% | -142.4 | 176.3 | -26.6 | -83.0 | -226.2 | 1,844.3 | 19.6 | -9.4 | 98.5 | -70.7 | 55.5 | 15.5 |
NPM NPM% | -32.1 | 17.6 | 11.4 | 2.4 | -3.0 | 64.8 | 63.4 | 21.1 | 108.2 | 23.0 | 37.5 | 25.8 |
| -2.1 | 1.6 | 1.2 | 0.2 | -0.3 | 4.5 | 5.4 | 4.9 | 9.7 | 2.8 | 4.4 | 3.4 |
| 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 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 27 | 28 | 30 | 30 | 30 | 35 | 40 | 46 | 57 | 60 | 65 |
| 3 | 3 | 2 | 5 | 5 | 2 | 9 | 6 | 13 | 17 | 13 | |
| 3 | 3 | 3 | 2 | 2 | 3 | 3 | 3 | 21 | 26 | 30 | |
| 44 | 45 | 47 | 48 | 47 | 51 | 64 | 66 | 101 | 114 | 119 | |
| 13 | 11 | 10 | 9 | 9 | 16 | 20 | 10 | 9 | 12 | 5 | |
| 32 | 34 | 37 | 39 | 38 | 35 | 44 | 56 | 93 | 102 | 113 | |
| 44 | 45 | 47 | 48 | 47 | 51 | 64 | 66 | 101 | 114 | 119 |
| 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 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 27 | 28 | 30 | 30 | 30 | 35 | 40 | 46 | 57 | 60 | 65 |
| 3 | 3 | 2 | 5 | 5 | 2 | 9 | 6 | 13 | 17 | 13 | |
| 3 | 3 | 3 | 2 | 2 | 3 | 3 | 3 | 21 | 26 | 30 | |
| 44 | 45 | 47 | 48 | 47 | 51 | 64 | 66 | 101 | 114 | 119 | |
| 13 | 11 | 10 | 9 | 9 | 16 | 20 | 10 | 9 | 12 | 5 | |
| 32 | 34 | 37 | 39 | 38 | 35 | 44 | 56 | 93 | 102 | 113 | |
| 44 | 45 | 47 | 48 | 47 | 51 | 64 | 66 | 101 | 114 | 119 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 12 | 4 | 1 | 3 | 9 | 13 | 2 | 6 | 12 | |
| -1 | -1 | -12 | -3 | 0 | -2 | -7 | -13 | -26 | -10 | -9 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 26 | 4 | -3 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 2 | -1 | 1 | 0 | -1 |
Free Cash Flow Free Cash FlowCr | 1 | 1 | 1 | 2 | 0 | 1 | 8 | 13 | 0 | -34 | 6 |
CFO To PAT CFO To PAT% | -34.1 | 61.1 | 936.6 | 1,548.5 | -415.6 | 54.8 | 150.9 | 240.8 | 18.9 | 182.0 | 251.8 |
CFO To EBITDA CFO To EBITDA% | -35.9 | 44.1 | 771.9 | 1,164.0 | 192.4 | 71.2 | 211.3 | 184.3 | 93.6 | 113.1 | 254.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 12 | 4 | 1 | 3 | 9 | 13 | 2 | 6 | 12 | |
| -1 | -1 | -12 | -3 | 0 | -2 | -7 | -13 | -26 | -10 | -9 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 26 | 4 | -3 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 2 | -1 | 1 | 0 | -1 |
Free Cash Flow Free Cash FlowCr | 1 | 1 | 1 | 2 | 0 | 1 | 8 | 13 | 0 | -34 | 6 |
CFO To PAT CFO To PAT% | -34.1 | 61.1 | 936.6 | 1,548.5 | -415.6 | 54.8 | 150.9 | 240.8 | 18.9 | 182.0 | 251.8 |
CFO To EBITDA CFO To EBITDA% | -35.9 | 44.1 | 771.9 | 1,164.0 | 192.4 | 71.2 | 211.3 | 184.3 | 93.6 | 113.1 | 254.0 |
| 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 | 11 | 10 | 18 | 14 | 9 | 15 | 39 | 56 | 118 | 67 | 42 | 41 |
Price To Earnings Price To Earnings | 5.4 | 13.8 | 61.3 | 3.0 | 6.6 | 10.5 | 11.1 | 21.6 | 8.7 | 11.0 | ||
Price To Sales Price To Sales | 1.5 | 0.9 | 1.6 | 1.4 | 1.0 | 1.9 | 4.2 | 2.2 | 11.9 | 4.9 | 3.2 | 2.8 |
Price To Book Price To Book | 0.3 | 0.3 | 0.5 | 0.3 | 0.2 | 0.3 | 0.8 | 1.0 | 1.8 | 0.9 | 0.6 | 0.5 |
EV To EBITDA EV To EBITDA | -4.8 | 3.9 | 11.6 | 51.1 | 18.1 | 3.8 | 9.0 | 7.8 | 65.4 | 19.3 | 14.9 | 13.3 |
GPM GPM% | 33.9 | 48.0 | 43.3 | 38.9 | 50.5 | 89.3 | 131.4 | 63.7 | 61.1 | 81.3 | 82.6 | 82.6 |
OPM OPM% | -30.5 | 24.4 | 13.9 | 3.2 | 6.5 | 49.9 | 45.3 | 27.6 | 21.9 | 37.0 | 37.2 | 38.2 |
NPM NPM% | -32.1 | 17.6 | 11.4 | 2.4 | -3.0 | 64.8 | 63.4 | 21.1 | 108.2 | 23.0 | 37.5 | 25.8 |
ROCE ROCE% | -5.5 | 7.1 | 5.2 | 1.1 | 1.7 | 13.4 | 13.9 | 13.2 | 13.2 | 5.5 | 7.8 | 7.8 |
ROE ROE% | -6.2 | 4.6 | 3.3 | 0.6 | -0.7 | 10.9 | 11.5 | 9.5 | 15.8 | 4.4 | 6.4 | 6.4 |
ROA ROA% | -5.3 | 4.0 | 2.9 | 0.5 | -0.6 | 9.8 | 9.3 | 8.2 | 10.6 | 2.8 | 4.1 | 4.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 11 | 10 | 18 | 14 | 9 | 15 | 39 | 56 | 118 | 67 | 42 | 41 |
Price To Earnings Price To Earnings | 5.4 | 13.8 | 61.3 | 3.0 | 6.6 | 10.5 | 11.1 | 21.6 | 8.7 | 11.0 | ||
Price To Sales Price To Sales | 1.5 | 0.9 | 1.6 | 1.4 | 1.0 | 1.9 | 4.2 | 2.2 | 11.9 | 4.9 | 3.2 | 2.8 |
Price To Book Price To Book | 0.3 | 0.3 | 0.5 | 0.3 | 0.2 | 0.3 | 0.8 | 1.0 | 1.8 | 0.9 | 0.6 | 0.5 |
EV To EBITDA EV To EBITDA | -4.8 | 3.9 | 11.6 | 51.1 | 18.1 | 3.8 | 9.0 | 7.8 | 65.4 | 19.3 | 14.9 | 13.3 |
GPM GPM% | 33.9 | 48.0 | 43.3 | 38.9 | 50.5 | 89.3 | 131.4 | 63.7 | 61.1 | 81.3 | 82.6 | 82.6 |
OPM OPM% | -30.5 | 24.4 | 13.9 | 3.2 | 6.5 | 49.9 | 45.3 | 27.6 | 21.9 | 37.0 | 37.2 | 38.2 |
NPM NPM% | -32.1 | 17.6 | 11.4 | 2.4 | -3.0 | 64.8 | 63.4 | 21.1 | 108.2 | 23.0 | 37.5 | 25.8 |
ROCE ROCE% | -5.5 | 7.1 | 5.2 | 1.1 | 1.7 | 13.4 | 13.9 | 13.2 | 13.2 | 5.5 | 7.8 | 7.8 |
ROE ROE% | -6.2 | 4.6 | 3.3 | 0.6 | -0.7 | 10.9 | 11.5 | 9.5 | 15.8 | 4.4 | 6.4 | 6.4 |
ROA ROA% | -5.3 | 4.0 | 2.9 | 0.5 | -0.6 | 9.8 | 9.3 | 8.2 | 10.6 | 2.8 | 4.1 | 4.1 |
Documents — Sam Industries Ltd