| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 68 | 43 | 107 | 118 | 111 | 121 | 155 | 177 | 173 | 177 | 175 | 201 | |
Growth YoY Revenue Growth YoY% | -35.9 | -50.3 | 41.9 | 55.8 | 63.7 | 180.4 | 44.3 | 49.8 | 54.8 | 46.4 | 12.6 | 13.6 |
| 63 | 38 | 102 | 107 | 101 | 108 | 137 | 154 | 152 | 154 | 148 | 165 | |
| 5 | 5 | 5 | 11 | 10 | 13 | 18 | 23 | 21 | 23 | 26 | 36 | |
OPM OPM% | 7.2 | 11.6 | 5.1 | 9.2 | 9.0 | 10.4 | 11.4 | 13.0 | 12.1 | 13.2 | 15.1 | 17.9 |
| 0 | 0 | 6 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 5 | 5 | 5 | 6 | 8 | 8 | 7 | 7 | 12 | 8 |
Depreciation DepreciationCr | 2 | 2 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 |
PBT PBTCr | 2 | 2 | 3 | 3 | 2 | 3 | 7 | 10 | 9 | 11 | 12 | 24 |
| 1 | 1 | 0 | 1 | 0 | 1 | 2 | 3 | 3 | 4 | 3 | 6 | |
| 1 | 2 | 3 | 2 | 1 | 2 | 5 | 7 | 6 | 8 | 10 | 19 | |
Growth YoY PAT Growth YoY% | -51.1 | -89.7 | 578.6 | -18.0 | 21.1 | 17.0 | 59.3 | 222.8 | 323.2 | 304.8 | 111.7 | 162.2 |
NPM NPM% | 1.7 | 3.7 | 2.6 | 1.9 | 1.2 | 1.5 | 2.9 | 4.0 | 3.4 | 4.3 | 5.5 | 9.2 |
| 1.4 | 2.0 | 5.1 | 2.9 | 1.8 | 2.3 | 5.5 | 8.0 | 6.6 | 8.5 | 10.8 | 20.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 68 | 43 | 107 | 118 | 111 | 121 | 155 | 177 | 173 | 177 | 175 | 201 | |
Growth YoY Revenue Growth YoY% | -35.9 | -50.3 | 41.9 | 55.8 | 63.7 | 180.4 | 44.3 | 49.8 | 54.8 | 46.4 | 12.6 | 13.6 |
| 63 | 38 | 102 | 107 | 101 | 108 | 137 | 154 | 152 | 154 | 148 | 165 | |
| 5 | 5 | 5 | 11 | 10 | 13 | 18 | 23 | 21 | 23 | 26 | 36 | |
OPM OPM% | 7.2 | 11.6 | 5.1 | 9.2 | 9.0 | 10.4 | 11.4 | 13.0 | 12.1 | 13.2 | 15.1 | 17.9 |
| 0 | 0 | 6 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 5 | 5 | 5 | 6 | 8 | 8 | 7 | 7 | 12 | 8 |
Depreciation DepreciationCr | 2 | 2 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 |
PBT PBTCr | 2 | 2 | 3 | 3 | 2 | 3 | 7 | 10 | 9 | 11 | 12 | 24 |
| 1 | 1 | 0 | 1 | 0 | 1 | 2 | 3 | 3 | 4 | 3 | 6 | |
| 1 | 2 | 3 | 2 | 1 | 2 | 5 | 7 | 6 | 8 | 10 | 19 | |
Growth YoY PAT Growth YoY% | -51.1 | -89.7 | 578.6 | -18.0 | 21.1 | 17.0 | 59.3 | 222.8 | 323.2 | 304.8 | 111.7 | 162.2 |
NPM NPM% | 1.7 | 3.7 | 2.6 | 1.9 | 1.2 | 1.5 | 2.9 | 4.0 | 3.4 | 4.3 | 5.5 | 9.2 |
| 1.4 | 2.0 | 5.1 | 2.9 | 1.8 | 2.3 | 5.5 | 8.0 | 6.6 | 8.5 | 10.8 | 20.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 237 | 209 | 249 | 270 | 240 | 267 | 418 | 372 | 295 | 506 | 701 | 725 |
Growth Revenue Growth% | 17.0 | -12.1 | 19.5 | 8.2 | -10.9 | 10.9 | 56.9 | -11.1 | -20.8 | 71.7 | 38.7 | 28.5 |
| 209 | 190 | 225 | 225 | 206 | 221 | 372 | 343 | 274 | 454 | 607 | 619 | |
| 28 | 19 | 24 | 44 | 34 | 45 | 46 | 29 | 21 | 51 | 94 | 106 | |
OPM OPM% | 11.8 | 8.9 | 9.8 | 16.5 | 14.3 | 17.0 | 11.0 | 7.8 | 7.1 | 10.1 | 13.3 | 14.7 |
| 0 | 0 | -1 | 1 | 1 | 0 | -2 | 10 | 7 | 2 | 3 | 4 | |
Interest Expense Interest ExpenseCr | 5 | 4 | 6 | 5 | 4 | 4 | 5 | 7 | 7 | 23 | 34 | 34 |
Depreciation DepreciationCr | 5 | 5 | 6 | 7 | 8 | 8 | 7 | 7 | 9 | 16 | 20 | 20 |
PBT PBTCr | 18 | 9 | 11 | 33 | 23 | 34 | 32 | 25 | 11 | 14 | 42 | 56 |
| 6 | 3 | 4 | 10 | 3 | 10 | 10 | 5 | 3 | 5 | 12 | 15 | |
PAT PATCr | 12 | 6 | 8 | 24 | 20 | 24 | 22 | 21 | 8 | 9 | 30 | 42 |
Growth PAT Growth% | 65.8 | -45.4 | 19.2 | 212.2 | -16.8 | 20.4 | -9.9 | -4.3 | -60.1 | 14.2 | 218.9 | 179.6 |
NPM NPM% | 5.0 | 3.1 | 3.1 | 8.9 | 8.3 | 9.0 | 5.2 | 5.6 | 2.8 | 1.9 | 4.3 | 5.7 |
| 14.9 | 8.1 | 9.7 | 30.2 | 25.2 | 30.3 | 27.3 | 26.1 | 14.8 | 11.3 | 33.8 | 46.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 237 | 209 | 249 | 270 | 240 | 267 | 418 | 372 | 295 | 506 | 701 | 725 |
Growth Revenue Growth% | 17.0 | -12.1 | 19.5 | 8.2 | -10.9 | 10.9 | 56.9 | -11.1 | -20.8 | 71.7 | 38.7 | 28.5 |
| 209 | 190 | 225 | 225 | 206 | 221 | 372 | 343 | 274 | 454 | 607 | 619 | |
| 28 | 19 | 24 | 44 | 34 | 45 | 46 | 29 | 21 | 51 | 94 | 106 | |
OPM OPM% | 11.8 | 8.9 | 9.8 | 16.5 | 14.3 | 17.0 | 11.0 | 7.8 | 7.1 | 10.1 | 13.3 | 14.7 |
| 0 | 0 | -1 | 1 | 1 | 0 | -2 | 10 | 7 | 2 | 3 | 4 | |
Interest Expense Interest ExpenseCr | 5 | 4 | 6 | 5 | 4 | 4 | 5 | 7 | 7 | 23 | 34 | 34 |
Depreciation DepreciationCr | 5 | 5 | 6 | 7 | 8 | 8 | 7 | 7 | 9 | 16 | 20 | 20 |
PBT PBTCr | 18 | 9 | 11 | 33 | 23 | 34 | 32 | 25 | 11 | 14 | 42 | 56 |
| 6 | 3 | 4 | 10 | 3 | 10 | 10 | 5 | 3 | 5 | 12 | 15 | |
PAT PATCr | 12 | 6 | 8 | 24 | 20 | 24 | 22 | 21 | 8 | 9 | 30 | 42 |
Growth PAT Growth% | 65.8 | -45.4 | 19.2 | 212.2 | -16.8 | 20.4 | -9.9 | -4.3 | -60.1 | 14.2 | 218.9 | 179.6 |
NPM NPM% | 5.0 | 3.1 | 3.1 | 8.9 | 8.3 | 9.0 | 5.2 | 5.6 | 2.8 | 1.9 | 4.3 | 5.7 |
| 14.9 | 8.1 | 9.7 | 30.2 | 25.2 | 30.3 | 27.3 | 26.1 | 14.8 | 11.3 | 33.8 | 46.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 8 | 9 | 9 |
Reserves ReservesCr | 81 | 88 | 95 | 118 | 138 | 161 | 182 | 203 | 220 | 239 | 269 |
| 41 | 49 | 49 | 36 | 28 | 47 | 69 | 63 | 105 | 140 | 97 | |
| 30 | 31 | 38 | 40 | 39 | 31 | 25 | 158 | 184 | 212 | 241 | |
| 157 | 173 | 187 | 199 | 210 | 245 | 282 | 429 | 516 | 600 | 616 | |
| 62 | 62 | 66 | 59 | 64 | 105 | 133 | 117 | 131 | 186 | 212 | |
| 95 | 111 | 121 | 140 | 147 | 140 | 148 | 312 | 385 | 414 | 404 | |
| 157 | 173 | 187 | 199 | 210 | 245 | 282 | 429 | 516 | 600 | 616 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 8 | 9 | 9 |
Reserves ReservesCr | 81 | 88 | 95 | 118 | 138 | 161 | 182 | 203 | 220 | 239 | 269 |
| 41 | 49 | 49 | 36 | 28 | 47 | 69 | 63 | 105 | 140 | 97 | |
| 30 | 31 | 38 | 40 | 39 | 31 | 25 | 158 | 184 | 212 | 241 | |
| 157 | 173 | 187 | 199 | 210 | 245 | 282 | 429 | 516 | 600 | 616 | |
| 62 | 62 | 66 | 59 | 64 | 105 | 133 | 117 | 131 | 186 | 212 | |
| 95 | 111 | 121 | 140 | 147 | 140 | 148 | 312 | 385 | 414 | 404 | |
| 157 | 173 | 187 | 199 | 210 | 245 | 282 | 429 | 516 | 600 | 616 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 17 | 14 | 18 | 45 | 32 | 25 | -7 | 21 | 19 | 8 | 63 | |
| -4 | -27 | -18 | -24 | -14 | 0 | -15 | -146 | -87 | -46 | -8 | |
| -13 | 13 | 1 | -21 | -10 | -10 | 16 | 110 | 66 | 48 | -63 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 8 | 15 | -7 | -15 | -2 | 10 | -9 |
Free Cash Flow Free Cash FlowCr | 17 | -12 | 0 | 23 | 18 | 25 | -24 | -125 | -76 | -39 | 58 |
CFO To PAT CFO To PAT% | 141.5 | 221.3 | 231.1 | 187.2 | 161.1 | 105.0 | -33.9 | 101.3 | 235.9 | 84.7 | 208.8 |
CFO To EBITDA CFO To EBITDA% | 59.5 | 76.8 | 72.9 | 100.8 | 93.5 | 55.6 | -15.9 | 71.9 | 93.6 | 15.6 | 67.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 17 | 14 | 18 | 45 | 32 | 25 | -7 | 21 | 19 | 8 | 63 | |
| -4 | -27 | -18 | -24 | -14 | 0 | -15 | -146 | -87 | -46 | -8 | |
| -13 | 13 | 1 | -21 | -10 | -10 | 16 | 110 | 66 | 48 | -63 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 8 | 15 | -7 | -15 | -2 | 10 | -9 |
Free Cash Flow Free Cash FlowCr | 17 | -12 | 0 | 23 | 18 | 25 | -24 | -125 | -76 | -39 | 58 |
CFO To PAT CFO To PAT% | 141.5 | 221.3 | 231.1 | 187.2 | 161.1 | 105.0 | -33.9 | 101.3 | 235.9 | 84.7 | 208.8 |
CFO To EBITDA CFO To EBITDA% | 59.5 | 76.8 | 72.9 | 100.8 | 93.5 | 55.6 | -15.9 | 71.9 | 93.6 | 15.6 | 67.1 |
| 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 | 51 | 107 | 92 | 117 | 80 | 129 | 181 | 139 | 156 | 169 | 239 | 248 |
Price To Earnings Price To Earnings | 4.4 | 16.6 | 12.0 | 4.9 | 4.0 | 5.4 | 8.4 | 6.7 | 17.1 | 18.0 | 8.0 | 6.0 |
Price To Sales Price To Sales | 0.2 | 0.5 | 0.4 | 0.4 | 0.3 | 0.5 | 0.4 | 0.4 | 0.5 | 0.3 | 0.3 | 0.3 |
Price To Book Price To Book | 0.6 | 1.1 | 0.9 | 0.9 | 0.6 | 0.8 | 1.0 | 0.7 | 0.6 | 0.7 | 0.9 | 0.9 |
EV To EBITDA EV To EBITDA | 2.7 | 7.7 | 5.5 | 3.2 | 2.8 | 2.8 | 4.5 | 10.5 | 18.3 | 8.6 | 5.3 | 4.7 |
GPM GPM% | 20.7 | 20.4 | 20.9 | 28.7 | 29.4 | 29.6 | 21.7 | 18.1 | 20.4 | 20.7 | 22.9 | 22.9 |
OPM OPM% | 11.8 | 8.9 | 9.8 | 16.5 | 14.3 | 17.0 | 11.0 | 7.8 | 7.1 | 10.1 | 13.3 | 14.7 |
NPM NPM% | 5.0 | 3.1 | 3.1 | 8.9 | 8.3 | 9.0 | 5.2 | 5.6 | 2.8 | 1.9 | 4.3 | 5.7 |
ROCE ROCE% | 20.4 | 10.1 | 11.8 | 25.3 | 16.5 | 19.8 | 15.5 | 8.4 | 4.1 | 6.9 | 14.3 | 14.3 |
ROE ROE% | 13.6 | 6.9 | 7.7 | 19.4 | 13.9 | 14.4 | 11.5 | 9.9 | 3.6 | 3.8 | 10.8 | 10.8 |
ROA ROA% | 7.5 | 3.7 | 4.1 | 12.0 | 9.5 | 9.8 | 7.7 | 4.8 | 1.6 | 1.6 | 4.9 | 4.9 |
| 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 | 51 | 107 | 92 | 117 | 80 | 129 | 181 | 139 | 156 | 169 | 239 | 248 |
Price To Earnings Price To Earnings | 4.4 | 16.6 | 12.0 | 4.9 | 4.0 | 5.4 | 8.4 | 6.7 | 17.1 | 18.0 | 8.0 | 6.0 |
Price To Sales Price To Sales | 0.2 | 0.5 | 0.4 | 0.4 | 0.3 | 0.5 | 0.4 | 0.4 | 0.5 | 0.3 | 0.3 | 0.3 |
Price To Book Price To Book | 0.6 | 1.1 | 0.9 | 0.9 | 0.6 | 0.8 | 1.0 | 0.7 | 0.6 | 0.7 | 0.9 | 0.9 |
EV To EBITDA EV To EBITDA | 2.7 | 7.7 | 5.5 | 3.2 | 2.8 | 2.8 | 4.5 | 10.5 | 18.3 | 8.6 | 5.3 | 4.7 |
GPM GPM% | 20.7 | 20.4 | 20.9 | 28.7 | 29.4 | 29.6 | 21.7 | 18.1 | 20.4 | 20.7 | 22.9 | 22.9 |
OPM OPM% | 11.8 | 8.9 | 9.8 | 16.5 | 14.3 | 17.0 | 11.0 | 7.8 | 7.1 | 10.1 | 13.3 | 14.7 |
NPM NPM% | 5.0 | 3.1 | 3.1 | 8.9 | 8.3 | 9.0 | 5.2 | 5.6 | 2.8 | 1.9 | 4.3 | 5.7 |
ROCE ROCE% | 20.4 | 10.1 | 11.8 | 25.3 | 16.5 | 19.8 | 15.5 | 8.4 | 4.1 | 6.9 | 14.3 | 14.3 |
ROE ROE% | 13.6 | 6.9 | 7.7 | 19.4 | 13.9 | 14.4 | 11.5 | 9.9 | 3.6 | 3.8 | 10.8 | 10.8 |
ROA ROA% | 7.5 | 3.7 | 4.1 | 12.0 | 9.5 | 9.8 | 7.7 | 4.8 | 1.6 | 1.6 | 4.9 | 4.9 |
Documents — Shree Ajit Pulp and Paper Ltd