| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 2 | 3 | 3 | 3 | 3 | 4 | 3 | 2 | 8 | 66 | 28 | |
Growth YoY Revenue Growth YoY% | 61.1 | 2.7 | 22.1 | -19.9 | 9.2 | 45.9 | 22.9 | 10.7 | -50.6 | 143.4 | 1,513.7 | 887.9 |
| 2 | 2 | 3 | 2 | 3 | 3 | 4 | 2 | 1 | 7 | 64 | 27 | |
| 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 2 | 1 | |
OPM OPM% | 23.8 | 27.5 | 3.0 | 17.4 | 15.9 | 18.0 | 13.5 | 20.0 | 28.3 | 16.0 | 2.3 | 3.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | |
Growth YoY PAT Growth YoY% | 287.5 | 130.0 | -248.7 | -91.8 | -83.9 | -87.0 | 92.7 | 0.0 | 200.0 | 1,700.0 | 2,375.0 | 975.0 |
NPM NPM% | 11.0 | 10.0 | -16.6 | 1.6 | 1.6 | 0.9 | -1.0 | 1.4 | 9.9 | 6.6 | 1.4 | 1.6 |
| 0.9 | 0.6 | -1.1 | 0.1 | 0.1 | 0.1 | -0.1 | 0.0 | 0.3 | 1.1 | 1.8 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 2 | 3 | 3 | 3 | 3 | 4 | 3 | 2 | 8 | 66 | 28 | |
Growth YoY Revenue Growth YoY% | 61.1 | 2.7 | 22.1 | -19.9 | 9.2 | 45.9 | 22.9 | 10.7 | -50.6 | 143.4 | 1,513.7 | 887.9 |
| 2 | 2 | 3 | 2 | 3 | 3 | 4 | 2 | 1 | 7 | 64 | 27 | |
| 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 2 | 1 | |
OPM OPM% | 23.8 | 27.5 | 3.0 | 17.4 | 15.9 | 18.0 | 13.5 | 20.0 | 28.3 | 16.0 | 2.3 | 3.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | |
Growth YoY PAT Growth YoY% | 287.5 | 130.0 | -248.7 | -91.8 | -83.9 | -87.0 | 92.7 | 0.0 | 200.0 | 1,700.0 | 2,375.0 | 975.0 |
NPM NPM% | 11.0 | 10.0 | -16.6 | 1.6 | 1.6 | 0.9 | -1.0 | 1.4 | 9.9 | 6.6 | 1.4 | 1.6 |
| 0.9 | 0.6 | -1.1 | 0.1 | 0.1 | 0.1 | -0.1 | 0.0 | 0.3 | 1.1 | 1.8 | 0.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 9 | 9 | 10 | 9 | 11 | 9 | 10 | 8 | 12 | 13 | 78 | 103 |
Growth Revenue Growth% | 17.6 | -1.2 | 4.8 | -2.0 | 20.1 | -21.5 | 12.0 | -16.5 | 39.8 | 12.5 | 501.0 | 675.6 |
| 9 | 9 | 15 | 10 | 10 | 8 | 8 | 6 | 9 | 11 | 75 | 99 | |
| 0 | 0 | -5 | -1 | 1 | 1 | 2 | 2 | 2 | 2 | 4 | 4 | |
OPM OPM% | 3.4 | -2.3 | -53.5 | -11.0 | 11.4 | 15.1 | 20.3 | 27.1 | 19.6 | 15.8 | 4.8 | 4.0 |
| 0 | 0 | 8 | 10 | 1 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -2 | -1 | 1 | 8 | 2 | 4 | 1 | 1 | 0 | 0 | 2 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -2 | -1 | 1 | 8 | 2 | 4 | 1 | 1 | 0 | 0 | 2 | 2 |
Growth PAT Growth% | 18.5 | 29.3 | 209.3 | 485.1 | -78.2 | 121.3 | -85.8 | 15.0 | -23.4 | -86.0 | 2,356.9 | 2,437.5 |
NPM NPM% | -19.0 | -13.6 | 14.2 | 84.7 | 15.3 | 43.2 | 5.5 | 7.5 | 4.1 | 0.5 | 2.1 | 2.0 |
| 0.0 | -3.5 | 3.9 | 22.6 | 4.9 | 10.9 | 1.5 | 1.8 | 0.9 | 0.1 | 3.3 | 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 | 9 | 9 | 10 | 9 | 11 | 9 | 10 | 8 | 12 | 13 | 78 | 103 |
Growth Revenue Growth% | 17.6 | -1.2 | 4.8 | -2.0 | 20.1 | -21.5 | 12.0 | -16.5 | 39.8 | 12.5 | 501.0 | 675.6 |
| 9 | 9 | 15 | 10 | 10 | 8 | 8 | 6 | 9 | 11 | 75 | 99 | |
| 0 | 0 | -5 | -1 | 1 | 1 | 2 | 2 | 2 | 2 | 4 | 4 | |
OPM OPM% | 3.4 | -2.3 | -53.5 | -11.0 | 11.4 | 15.1 | 20.3 | 27.1 | 19.6 | 15.8 | 4.8 | 4.0 |
| 0 | 0 | 8 | 10 | 1 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -2 | -1 | 1 | 8 | 2 | 4 | 1 | 1 | 0 | 0 | 2 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -2 | -1 | 1 | 8 | 2 | 4 | 1 | 1 | 0 | 0 | 2 | 2 |
Growth PAT Growth% | 18.5 | 29.3 | 209.3 | 485.1 | -78.2 | 121.3 | -85.8 | 15.0 | -23.4 | -86.0 | 2,356.9 | 2,437.5 |
NPM NPM% | -19.0 | -13.6 | 14.2 | 84.7 | 15.3 | 43.2 | 5.5 | 7.5 | 4.1 | 0.5 | 2.1 | 2.0 |
| 0.0 | -3.5 | 3.9 | 22.6 | 4.9 | 10.9 | 1.5 | 1.8 | 0.9 | 0.1 | 3.3 | 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 1 | -4 | -2 | 4 | 6 | 10 | 11 | 11 | 12 | 12 | 13 |
| 23 | 4 | 5 | 12 | 9 | 10 | 10 | 10 | 11 | 14 | 19 | |
| 15 | 33 | 25 | 15 | 17 | 7 | 7 | 5 | 6 | 3 | 4 | |
| 46 | 37 | 31 | 36 | 40 | 35 | 34 | 34 | 35 | 35 | 49 | |
| 22 | 7 | 7 | 12 | 16 | 17 | 20 | 22 | 24 | 24 | 39 | |
| 24 | 30 | 24 | 24 | 24 | 18 | 15 | 12 | 11 | 11 | 10 | |
| 46 | 37 | 31 | 36 | 40 | 35 | 34 | 34 | 35 | 35 | 49 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 1 | -4 | -2 | 4 | 6 | 10 | 11 | 11 | 12 | 12 | 13 |
| 23 | 4 | 5 | 12 | 9 | 10 | 10 | 10 | 11 | 14 | 19 | |
| 15 | 33 | 25 | 15 | 17 | 7 | 7 | 5 | 6 | 3 | 4 | |
| 46 | 37 | 31 | 36 | 40 | 35 | 34 | 34 | 35 | 35 | 49 | |
| 22 | 7 | 7 | 12 | 16 | 17 | 20 | 22 | 24 | 24 | 39 | |
| 24 | 30 | 24 | 24 | 24 | 18 | 15 | 12 | 11 | 11 | 10 | |
| 46 | 37 | 31 | 36 | 40 | 35 | 34 | 34 | 35 | 35 | 49 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 7 | 3 | -5 | 4 | -1 | -1 | 0 | 2 | -6 | |
| 0 | 5 | 1 | 6 | 2 | 2 | 0 | -1 | 0 | |
| -8 | -8 | 3 | -1 | -1 | -2 | 0 | -1 | 6 | |
Net Cash Flow Net Cash FlowCr | -1 | -1 | -1 | 10 | 0 | -2 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 7 | 11 | -3 | 10 | -1 | -1 | 0 | 2 | -6 |
CFO To PAT CFO To PAT% | 520.0 | 35.0 | -264.4 | 97.8 | -264.9 | -127.1 | -19.1 | 3,626.6 | -362.4 |
CFO To EBITDA CFO To EBITDA% | -138.0 | -269.7 | -354.4 | 280.4 | -71.3 | -35.4 | -4.0 | 117.7 | -157.4 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 7 | 3 | -5 | 4 | -1 | -1 | 0 | 2 | -6 | |
| 0 | 5 | 1 | 6 | 2 | 2 | 0 | -1 | 0 | |
| -8 | -8 | 3 | -1 | -1 | -2 | 0 | -1 | 6 | |
Net Cash Flow Net Cash FlowCr | -1 | -1 | -1 | 10 | 0 | -2 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 7 | 11 | -3 | 10 | -1 | -1 | 0 | 2 | -6 |
CFO To PAT CFO To PAT% | 520.0 | 35.0 | -264.4 | 97.8 | -264.9 | -127.1 | -19.1 | 3,626.6 | -362.4 |
CFO To EBITDA CFO To EBITDA% | -138.0 | -269.7 | -354.4 | 280.4 | -71.3 | -35.4 | -4.0 | 117.7 | -157.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 12 | 10 | 8 | 25 | ||||||||
Price To Earnings Price To Earnings | 25.1 | 142.1 | 5.1 | 2.8 | ||||||||
Price To Sales Price To Sales | 1.0 | 0.7 | 0.1 | 0.2 | ||||||||
Price To Book Price To Book | 0.8 | 0.6 | 0.5 | 0.4 | ||||||||
EV To EBITDA EV To EBITDA | 10.9 | 10.9 | 5.8 | 9.7 | ||||||||
GPM GPM% | 20.5 | 24.6 | 8.8 | 6.5 | 26.7 | 35.8 | 27.2 | 36.0 | 33.0 | 26.1 | 6.8 | 6.8 |
OPM OPM% | 3.4 | -2.3 | -53.5 | -11.0 | 11.4 | 15.1 | 20.3 | 27.1 | 19.6 | 15.8 | 4.8 | 4.0 |
NPM NPM% | -19.0 | -13.6 | 14.2 | 84.7 | 15.3 | 43.2 | 5.5 | 7.5 | 4.1 | 0.5 | 2.1 | 2.0 |
ROCE ROCE% | -4.0 | -2.4 | 7.1 | 33.4 | 7.6 | 17.8 | 4.7 | 5.0 | 5.1 | 4.3 | 10.3 | 10.3 |
ROE ROE% | -39.7 | 49,341.6 | 94.5 | 109.6 | 17.8 | 28.3 | 3.9 | 4.3 | 3.1 | 0.4 | 9.8 | 9.8 |
ROA ROA% | -3.8 | -3.4 | 4.3 | 21.9 | 4.3 | 11.1 | 1.6 | 1.9 | 1.4 | 0.2 | 3.4 | 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 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 12 | 10 | 8 | 25 | ||||||||
Price To Earnings Price To Earnings | 25.1 | 142.1 | 5.1 | 2.8 | ||||||||
Price To Sales Price To Sales | 1.0 | 0.7 | 0.1 | 0.2 | ||||||||
Price To Book Price To Book | 0.8 | 0.6 | 0.5 | 0.4 | ||||||||
EV To EBITDA EV To EBITDA | 10.9 | 10.9 | 5.8 | 9.7 | ||||||||
GPM GPM% | 20.5 | 24.6 | 8.8 | 6.5 | 26.7 | 35.8 | 27.2 | 36.0 | 33.0 | 26.1 | 6.8 | 6.8 |
OPM OPM% | 3.4 | -2.3 | -53.5 | -11.0 | 11.4 | 15.1 | 20.3 | 27.1 | 19.6 | 15.8 | 4.8 | 4.0 |
NPM NPM% | -19.0 | -13.6 | 14.2 | 84.7 | 15.3 | 43.2 | 5.5 | 7.5 | 4.1 | 0.5 | 2.1 | 2.0 |
ROCE ROCE% | -4.0 | -2.4 | 7.1 | 33.4 | 7.6 | 17.8 | 4.7 | 5.0 | 5.1 | 4.3 | 10.3 | 10.3 |
ROE ROE% | -39.7 | 49,341.6 | 94.5 | 109.6 | 17.8 | 28.3 | 3.9 | 4.3 | 3.1 | 0.4 | 9.8 | 9.8 |
ROA ROA% | -3.8 | -3.4 | 4.3 | 21.9 | 4.3 | 11.1 | 1.6 | 1.9 | 1.4 | 0.2 | 3.4 | 3.4 |
Documents — Shakti Press Ltd