| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 60 | 50 | 52 | 65 | 58 | 52 | 55 | 69 | 60 | 56 | 61 | 86 | |
Growth YoY Revenue Growth YoY% | 1.9 | -7.8 | -6.4 | -18.0 | -2.7 | 3.6 | 5.8 | 6.5 | 4.3 | 7.4 | 12.5 | 25.6 |
| 54 | 44 | 47 | 59 | 53 | 48 | 51 | 64 | 57 | 52 | 56 | 81 | |
| 5 | 6 | 5 | 5 | 5 | 4 | 4 | 5 | 4 | 4 | 5 | 6 | |
OPM OPM% | 9.2 | 12.2 | 9.1 | 8.4 | 8.1 | 7.8 | 7.3 | 7.4 | 6.4 | 6.9 | 8.8 | 6.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 2 |
PBT PBTCr | 2 | 3 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 3 |
| 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | |
| 2 | 2 | 1 | 2 | 1 | 0 | 0 | 2 | 1 | 0 | 1 | 2 | |
Growth YoY PAT Growth YoY% | -4.7 | 22.2 | -1.8 | -24.3 | -32.5 | -88.6 | -77.7 | 5.9 | -4.5 | 85.0 | 284.0 | 16.7 |
NPM NPM% | 2.7 | 3.5 | 2.2 | 2.4 | 1.9 | 0.4 | 0.5 | 2.4 | 1.7 | 0.7 | 1.6 | 2.2 |
| 1.9 | 2.0 | 1.2 | 1.7 | 1.2 | 0.2 | 0.3 | 1.8 | 1.2 | 0.4 | 1.1 | 2.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 60 | 50 | 52 | 65 | 58 | 52 | 55 | 69 | 60 | 56 | 61 | 86 | |
Growth YoY Revenue Growth YoY% | 1.9 | -7.8 | -6.4 | -18.0 | -2.7 | 3.6 | 5.8 | 6.5 | 4.3 | 7.4 | 12.5 | 25.6 |
| 54 | 44 | 47 | 59 | 53 | 48 | 51 | 64 | 57 | 52 | 56 | 81 | |
| 5 | 6 | 5 | 5 | 5 | 4 | 4 | 5 | 4 | 4 | 5 | 6 | |
OPM OPM% | 9.2 | 12.2 | 9.1 | 8.4 | 8.1 | 7.8 | 7.3 | 7.4 | 6.4 | 6.9 | 8.8 | 6.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 2 |
PBT PBTCr | 2 | 3 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 3 |
| 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | |
| 2 | 2 | 1 | 2 | 1 | 0 | 0 | 2 | 1 | 0 | 1 | 2 | |
Growth YoY PAT Growth YoY% | -4.7 | 22.2 | -1.8 | -24.3 | -32.5 | -88.6 | -77.7 | 5.9 | -4.5 | 85.0 | 284.0 | 16.7 |
NPM NPM% | 2.7 | 3.5 | 2.2 | 2.4 | 1.9 | 0.4 | 0.5 | 2.4 | 1.7 | 0.7 | 1.6 | 2.2 |
| 1.9 | 2.0 | 1.2 | 1.7 | 1.2 | 0.2 | 0.3 | 1.8 | 1.2 | 0.4 | 1.1 | 2.1 |
| 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 | 158 | 149 | 168 | 165 | 162 | 171 | 226 | 245 | 240 | 229 | 246 | 264 |
Growth Revenue Growth% | -2.0 | -5.7 | 13.1 | -2.1 | -1.4 | 5.0 | 32.4 | 8.3 | -1.9 | -4.6 | 7.6 | 13.2 |
| 132 | 126 | 147 | 146 | 145 | 158 | 204 | 221 | 217 | 211 | 228 | 245 | |
| 25 | 23 | 21 | 19 | 17 | 12 | 22 | 23 | 23 | 18 | 18 | 19 | |
OPM OPM% | 16.1 | 15.6 | 12.4 | 11.4 | 10.5 | 7.2 | 9.6 | 9.5 | 9.7 | 8.0 | 7.4 | 7.1 |
| 1 | 1 | 1 | 2 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 16 | 14 | 12 | 11 | 12 | 10 | 11 | 10 | 9 | 8 | 7 | 7 |
Depreciation DepreciationCr | 8 | 8 | 7 | 6 | 6 | 5 | 6 | 5 | 6 | 6 | 6 | 6 |
PBT PBTCr | 2 | 3 | 3 | 3 | 1 | -2 | 7 | 9 | 9 | 5 | 6 | 7 |
| 1 | 1 | 1 | 1 | 0 | 0 | 2 | 3 | 3 | 2 | 2 | 2 | |
PAT PATCr | 2 | 2 | 2 | 2 | 1 | -2 | 5 | 6 | 7 | 3 | 4 | 4 |
Growth PAT Growth% | 102.7 | 24.0 | -2.1 | 20.9 | -60.0 | -325.0 | 358.6 | 17.2 | 8.8 | -52.8 | 29.9 | 34.7 |
NPM NPM% | 0.9 | 1.3 | 1.1 | 1.3 | 0.5 | -1.2 | 2.3 | 2.5 | 2.7 | 1.4 | 1.6 | 1.6 |
| 1.7 | 1.9 | 1.8 | 2.2 | 0.8 | -2.4 | 5.5 | 6.7 | 7.3 | 3.4 | 4.4 | 4.8 |
| 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 | 158 | 149 | 168 | 165 | 162 | 171 | 226 | 245 | 240 | 229 | 246 | 264 |
Growth Revenue Growth% | -2.0 | -5.7 | 13.1 | -2.1 | -1.4 | 5.0 | 32.4 | 8.3 | -1.9 | -4.6 | 7.6 | 13.2 |
| 132 | 126 | 147 | 146 | 145 | 158 | 204 | 221 | 217 | 211 | 228 | 245 | |
| 25 | 23 | 21 | 19 | 17 | 12 | 22 | 23 | 23 | 18 | 18 | 19 | |
OPM OPM% | 16.1 | 15.6 | 12.4 | 11.4 | 10.5 | 7.2 | 9.6 | 9.5 | 9.7 | 8.0 | 7.4 | 7.1 |
| 1 | 1 | 1 | 2 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 16 | 14 | 12 | 11 | 12 | 10 | 11 | 10 | 9 | 8 | 7 | 7 |
Depreciation DepreciationCr | 8 | 8 | 7 | 6 | 6 | 5 | 6 | 5 | 6 | 6 | 6 | 6 |
PBT PBTCr | 2 | 3 | 3 | 3 | 1 | -2 | 7 | 9 | 9 | 5 | 6 | 7 |
| 1 | 1 | 1 | 1 | 0 | 0 | 2 | 3 | 3 | 2 | 2 | 2 | |
PAT PATCr | 2 | 2 | 2 | 2 | 1 | -2 | 5 | 6 | 7 | 3 | 4 | 4 |
Growth PAT Growth% | 102.7 | 24.0 | -2.1 | 20.9 | -60.0 | -325.0 | 358.6 | 17.2 | 8.8 | -52.8 | 29.9 | 34.7 |
NPM NPM% | 0.9 | 1.3 | 1.1 | 1.3 | 0.5 | -1.2 | 2.3 | 2.5 | 2.7 | 1.4 | 1.6 | 1.6 |
| 1.7 | 1.9 | 1.8 | 2.2 | 0.8 | -2.4 | 5.5 | 6.7 | 7.3 | 3.4 | 4.4 | 4.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
Reserves ReservesCr | 33 | 28 | 30 | 32 | 33 | 31 | 36 | 41 | 47 | 50 | 53 |
| 74 | 83 | 94 | 73 | 73 | 71 | 77 | 68 | 73 | 79 | 85 | |
| 57 | 45 | 27 | 41 | 35 | 36 | 31 | 32 | 28 | 14 | 11 | |
| 172 | 165 | 159 | 155 | 150 | 147 | 153 | 150 | 157 | 151 | 157 | |
| 85 | 103 | 102 | 102 | 102 | 100 | 110 | 101 | 107 | 101 | 105 | |
| 87 | 61 | 57 | 53 | 48 | 47 | 44 | 50 | 50 | 50 | 53 | |
| 172 | 165 | 159 | 155 | 150 | 147 | 153 | 150 | 157 | 151 | 157 |
| 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 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
Reserves ReservesCr | 33 | 28 | 30 | 32 | 33 | 31 | 36 | 41 | 47 | 50 | 53 |
| 74 | 83 | 94 | 73 | 73 | 71 | 77 | 68 | 73 | 79 | 85 | |
| 57 | 45 | 27 | 41 | 35 | 36 | 31 | 32 | 28 | 14 | 11 | |
| 172 | 165 | 159 | 155 | 150 | 147 | 153 | 150 | 157 | 151 | 157 | |
| 85 | 103 | 102 | 102 | 102 | 100 | 110 | 101 | 107 | 101 | 105 | |
| 87 | 61 | 57 | 53 | 48 | 47 | 44 | 50 | 50 | 50 | 53 | |
| 172 | 165 | 159 | 155 | 150 | 147 | 153 | 150 | 157 | 151 | 157 |
| 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 | 16 | 11 | -13 | 2 | 0 | 7 | 11 | 12 | 22 | 13 | |
| -4 | -4 | 1 | -1 | -1 | -2 | -3 | -11 | -7 | -7 | -9 | |
| -11 | -11 | -19 | 14 | -2 | 2 | -5 | 1 | -5 | -15 | -4 | |
Net Cash Flow Net Cash FlowCr | 3 | 2 | -6 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 16 | 13 | 13 | -14 | 4 | -2 | 4 | 0 | 5 | 15 | 4 |
CFO To PAT CFO To PAT% | 1,160.0 | 880.1 | 628.6 | -572.7 | 269.3 | 6.6 | 132.2 | 183.7 | 178.6 | 710.4 | 331.5 |
CFO To EBITDA CFO To EBITDA% | 68.3 | 70.5 | 55.0 | -67.0 | 13.9 | -1.1 | 31.3 | 47.6 | 50.1 | 119.4 | 72.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 17 | 16 | 11 | -13 | 2 | 0 | 7 | 11 | 12 | 22 | 13 | |
| -4 | -4 | 1 | -1 | -1 | -2 | -3 | -11 | -7 | -7 | -9 | |
| -11 | -11 | -19 | 14 | -2 | 2 | -5 | 1 | -5 | -15 | -4 | |
Net Cash Flow Net Cash FlowCr | 3 | 2 | -6 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 16 | 13 | 13 | -14 | 4 | -2 | 4 | 0 | 5 | 15 | 4 |
CFO To PAT CFO To PAT% | 1,160.0 | 880.1 | 628.6 | -572.7 | 269.3 | 6.6 | 132.2 | 183.7 | 178.6 | 710.4 | 331.5 |
CFO To EBITDA CFO To EBITDA% | 68.3 | 70.5 | 55.0 | -67.0 | 13.9 | -1.1 | 31.3 | 47.6 | 50.1 | 119.4 | 72.7 |
| 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 | 29 | 39 | 49 | 28 | 13 | 18 | 41 | 48 | 92 | 119 | 82 | 91 |
Price To Earnings Price To Earnings | 19.0 | 20.8 | 27.1 | 12.6 | 14.8 | 8.1 | 8.0 | 14.1 | 38.8 | 20.6 | 21.2 | |
Price To Sales Price To Sales | 0.2 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.4 | 0.5 | 0.3 | 0.3 |
Price To Book Price To Book | 0.7 | 1.0 | 1.3 | 0.7 | 0.3 | 0.5 | 0.9 | 0.9 | 1.6 | 2.0 | 1.3 | 1.5 |
EV To EBITDA EV To EBITDA | 4.2 | 4.3 | 4.8 | 5.0 | 4.6 | 6.5 | 4.5 | 4.6 | 6.3 | 8.5 | 6.3 | 6.6 |
GPM GPM% | 29.7 | 30.1 | 25.7 | 25.1 | 25.5 | 22.4 | 22.1 | 22.4 | 23.3 | 24.1 | 21.9 | 21.9 |
OPM OPM% | 16.1 | 15.6 | 12.4 | 11.4 | 10.5 | 7.2 | 9.6 | 9.5 | 9.7 | 8.0 | 7.4 | 7.1 |
NPM NPM% | 0.9 | 1.3 | 1.1 | 1.3 | 0.5 | -1.2 | 2.3 | 2.5 | 2.7 | 1.4 | 1.6 | 1.6 |
ROCE ROCE% | 14.5 | 14.9 | 15.4 | 13.0 | 11.5 | 7.6 | 16.8 | 16.3 | 15.4 | 12.9 | 13.3 | 13.3 |
ROE ROE% | 3.6 | 5.0 | 4.7 | 5.4 | 2.1 | -5.0 | 11.4 | 11.9 | 11.6 | 5.3 | 6.5 | 6.5 |
ROA ROA% | 0.9 | 1.1 | 1.1 | 1.4 | 0.6 | -1.4 | 3.3 | 4.0 | 4.2 | 2.0 | 2.5 | 2.5 |
| 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 | 29 | 39 | 49 | 28 | 13 | 18 | 41 | 48 | 92 | 119 | 82 | 91 |
Price To Earnings Price To Earnings | 19.0 | 20.8 | 27.1 | 12.6 | 14.8 | 8.1 | 8.0 | 14.1 | 38.8 | 20.6 | 21.2 | |
Price To Sales Price To Sales | 0.2 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.4 | 0.5 | 0.3 | 0.3 |
Price To Book Price To Book | 0.7 | 1.0 | 1.3 | 0.7 | 0.3 | 0.5 | 0.9 | 0.9 | 1.6 | 2.0 | 1.3 | 1.5 |
EV To EBITDA EV To EBITDA | 4.2 | 4.3 | 4.8 | 5.0 | 4.6 | 6.5 | 4.5 | 4.6 | 6.3 | 8.5 | 6.3 | 6.6 |
GPM GPM% | 29.7 | 30.1 | 25.7 | 25.1 | 25.5 | 22.4 | 22.1 | 22.4 | 23.3 | 24.1 | 21.9 | 21.9 |
OPM OPM% | 16.1 | 15.6 | 12.4 | 11.4 | 10.5 | 7.2 | 9.6 | 9.5 | 9.7 | 8.0 | 7.4 | 7.1 |
NPM NPM% | 0.9 | 1.3 | 1.1 | 1.3 | 0.5 | -1.2 | 2.3 | 2.5 | 2.7 | 1.4 | 1.6 | 1.6 |
ROCE ROCE% | 14.5 | 14.9 | 15.4 | 13.0 | 11.5 | 7.6 | 16.8 | 16.3 | 15.4 | 12.9 | 13.3 | 13.3 |
ROE ROE% | 3.6 | 5.0 | 4.7 | 5.4 | 2.1 | -5.0 | 11.4 | 11.9 | 11.6 | 5.3 | 6.5 | 6.5 |
ROA ROA% | 0.9 | 1.1 | 1.1 | 1.4 | 0.6 | -1.4 | 3.3 | 4.0 | 4.2 | 2.0 | 2.5 | 2.5 |
Documents — Shetron Ltd