| Quarter | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,290 | 1,513 | 1,221 | 1,221 | 1,379 | 1,102 | 789 | 570 | 305 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 3.5 | 12.4 | -4.3 | -10.0 | 6.9 | -27.2 | -35.4 | -53.3 | -77.9 | -100.0 | -100.0 | -100.0 |
| 1,296 | 1,508 | 1,219 | 1,219 | 1,378 | 1,097 | 779 | 571 | 368 | 2 | 1 | 1 | |
| -6 | 6 | 3 | 3 | 1 | 5 | 10 | -1 | -63 | -2 | -1 | -1 | |
OPM OPM% | -0.5 | 0.4 | 0.2 | 0.2 | 0.1 | 0.5 | 1.3 | -0.1 | -20.6 | |||
| 2 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | -2 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 11 | 11 | 12 | 12 | 13 | 13 | 16 | 10 | 16 | 12 | 6 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -16 | -6 | -9 | -9 | -11 | -7 | -6 | -9 | -82 | -15 | -7 | -3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -16 | -6 | -9 | -9 | -11 | -7 | -6 | -9 | -82 | -15 | -7 | -3 | |
Growth YoY PAT Growth YoY% | 73.3 | 81.7 | 74.4 | 20.4 | 29.8 | -28.9 | 40.1 | 1.1 | -616.8 | -97.3 | -17.9 | 66.5 |
NPM NPM% | -1.3 | -0.4 | -0.8 | -0.8 | -0.8 | -0.7 | -0.7 | -1.6 | -26.8 | |||
| -5.6 | -2.0 | -3.2 | 121.5 | -3.9 | -2.6 | -1.9 | -3.2 | -28.1 | -5.1 | -2.3 | -1.1 |
| Quarter | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,290 | 1,513 | 1,221 | 1,221 | 1,379 | 1,102 | 789 | 570 | 305 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 3.5 | 12.4 | -4.3 | -10.0 | 6.9 | -27.2 | -35.4 | -53.3 | -77.9 | -100.0 | -100.0 | -100.0 |
| 1,296 | 1,508 | 1,219 | 1,219 | 1,378 | 1,097 | 779 | 571 | 368 | 2 | 1 | 1 | |
| -6 | 6 | 3 | 3 | 1 | 5 | 10 | -1 | -63 | -2 | -1 | -1 | |
OPM OPM% | -0.5 | 0.4 | 0.2 | 0.2 | 0.1 | 0.5 | 1.3 | -0.1 | -20.6 | |||
| 2 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | -2 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 11 | 11 | 12 | 12 | 13 | 13 | 16 | 10 | 16 | 12 | 6 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -16 | -6 | -9 | -9 | -11 | -7 | -6 | -9 | -82 | -15 | -7 | -3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -16 | -6 | -9 | -9 | -11 | -7 | -6 | -9 | -82 | -15 | -7 | -3 | |
Growth YoY PAT Growth YoY% | 73.3 | 81.7 | 74.4 | 20.4 | 29.8 | -28.9 | 40.1 | 1.1 | -616.8 | -97.3 | -17.9 | 66.5 |
NPM NPM% | -1.3 | -0.4 | -0.8 | -0.8 | -0.8 | -0.7 | -0.7 | -1.6 | -26.8 | |||
| -5.6 | -2.0 | -3.2 | 121.5 | -3.9 | -2.6 | -1.9 | -3.2 | -28.1 | -5.1 | -2.3 | -1.1 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,744 | 3,221 | 3,949 | 4,947 | 5,297 | 4,268 | 3,555 | 4,371 | 5,270 | 5,357 | 2,766 | 305 |
Growth Revenue Growth% | 84.7 | 22.6 | 25.3 | 7.1 | -19.4 | -16.7 | 22.9 | 20.6 | 1.7 | -48.4 | -92.0 | |
| 1,688 | 3,143 | 3,877 | 4,907 | 5,241 | 4,213 | 3,647 | 4,574 | 5,299 | 5,341 | 2,815 | 372 | |
| 57 | 78 | 72 | 40 | 56 | 55 | -91 | -203 | -30 | 17 | -48 | -67 | |
OPM OPM% | 3.3 | 2.4 | 1.8 | 0.8 | 1.1 | 1.3 | -2.6 | -4.7 | -0.6 | 0.3 | -1.7 | -22.0 |
| 0 | 1 | 4 | 9 | 0 | 6 | 11 | 10 | 6 | 5 | 3 | 0 | |
Interest Expense Interest ExpenseCr | 34 | 49 | 58 | 35 | 33 | 32 | 53 | 46 | 45 | 50 | 55 | 35 |
Depreciation DepreciationCr | 16 | 9 | 7 | 8 | 7 | 7 | 7 | 6 | 5 | 4 | 4 | 4 |
PBT PBTCr | 6 | 22 | 12 | 6 | 16 | 23 | -141 | -246 | -96 | -33 | -104 | -106 |
| 1 | 6 | 7 | 3 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 6 | 15 | 5 | 3 | 14 | 21 | -141 | -246 | -96 | -33 | -104 | -106 |
Growth PAT Growth% | 172.0 | -67.0 | -47.7 | 443.1 | 48.8 | -759.2 | -74.8 | 60.9 | 66.1 | -219.5 | -214.9 | |
NPM NPM% | 0.3 | 0.5 | 0.1 | 0.1 | 0.3 | 0.5 | -4.0 | -5.6 | -1.8 | -0.6 | -3.8 | -34.8 |
| 1.9 | 5.3 | 1.7 | 0.9 | 4.9 | 7.3 | -48.2 | -84.3 | -33.0 | -11.2 | -36.5 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,744 | 3,221 | 3,949 | 4,947 | 5,297 | 4,268 | 3,555 | 4,371 | 5,270 | 5,357 | 2,766 | 305 |
Growth Revenue Growth% | 84.7 | 22.6 | 25.3 | 7.1 | -19.4 | -16.7 | 22.9 | 20.6 | 1.7 | -48.4 | -92.0 | |
| 1,688 | 3,143 | 3,877 | 4,907 | 5,241 | 4,213 | 3,647 | 4,574 | 5,299 | 5,341 | 2,815 | 372 | |
| 57 | 78 | 72 | 40 | 56 | 55 | -91 | -203 | -30 | 17 | -48 | -67 | |
OPM OPM% | 3.3 | 2.4 | 1.8 | 0.8 | 1.1 | 1.3 | -2.6 | -4.7 | -0.6 | 0.3 | -1.7 | -22.0 |
| 0 | 1 | 4 | 9 | 0 | 6 | 11 | 10 | 6 | 5 | 3 | 0 | |
Interest Expense Interest ExpenseCr | 34 | 49 | 58 | 35 | 33 | 32 | 53 | 46 | 45 | 50 | 55 | 35 |
Depreciation DepreciationCr | 16 | 9 | 7 | 8 | 7 | 7 | 7 | 6 | 5 | 4 | 4 | 4 |
PBT PBTCr | 6 | 22 | 12 | 6 | 16 | 23 | -141 | -246 | -96 | -33 | -104 | -106 |
| 1 | 6 | 7 | 3 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 6 | 15 | 5 | 3 | 14 | 21 | -141 | -246 | -96 | -33 | -104 | -106 |
Growth PAT Growth% | 172.0 | -67.0 | -47.7 | 443.1 | 48.8 | -759.2 | -74.8 | 60.9 | 66.1 | -219.5 | -214.9 | |
NPM NPM% | 0.3 | 0.5 | 0.1 | 0.1 | 0.3 | 0.5 | -4.0 | -5.6 | -1.8 | -0.6 | -3.8 | -34.8 |
| 1.9 | 5.3 | 1.7 | 0.9 | 4.9 | 7.3 | -48.2 | -84.3 | -33.0 | -11.2 | -36.5 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 |
Reserves ReservesCr | 214 | 231 | 287 | 293 | 308 | 331 | 196 | -52 | -144 | -166 | -268 | -319 |
| 477 | 665 | 662 | 725 | 384 | 509 | 608 | 593 | 618 | 660 | 673 | 692 | |
| 76 | 98 | 53 | 51 | 86 | 115 | 47 | 47 | 47 | 47 | 47 | 47 | |
| 797 | 1,023 | 1,031 | 1,098 | 807 | 985 | 880 | 617 | 550 | 571 | 481 | 449 | |
| 558 | 795 | 803 | 878 | 545 | 727 | 623 | 366 | 325 | 344 | 257 | 228 | |
| 239 | 228 | 229 | 220 | 262 | 258 | 257 | 251 | 225 | 226 | 224 | 222 | |
| 797 | 1,023 | 1,031 | 1,098 | 807 | 985 | 880 | 617 | 550 | 571 | 481 | 449 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 |
Reserves ReservesCr | 214 | 231 | 287 | 293 | 308 | 331 | 196 | -52 | -144 | -166 | -268 | -319 |
| 477 | 665 | 662 | 725 | 384 | 509 | 608 | 593 | 618 | 660 | 673 | 692 | |
| 76 | 98 | 53 | 51 | 86 | 115 | 47 | 47 | 47 | 47 | 47 | 47 | |
| 797 | 1,023 | 1,031 | 1,098 | 807 | 985 | 880 | 617 | 550 | 571 | 481 | 449 | |
| 558 | 795 | 803 | 878 | 545 | 727 | 623 | 366 | 325 | 344 | 257 | 228 | |
| 239 | 228 | 229 | 220 | 262 | 258 | 257 | 251 | 225 | 226 | 224 | 222 | |
| 797 | 1,023 | 1,031 | 1,098 | 807 | 985 | 880 | 617 | 550 | 571 | 481 | 449 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -7 | 76 | -75 | 98 | 253 | -117 | 42 | 70 | 38 | 26 | -99 | |
| 1 | 0 | -10 | -1 | -50 | -1 | 0 | -3 | 2 | -4 | -1 | |
| 17 | -98 | 111 | -101 | -216 | 122 | -63 | -44 | -41 | -18 | 77 | |
Net Cash Flow Net Cash FlowCr | 11 | -22 | 26 | -3 | -13 | 4 | -22 | 23 | 0 | 3 | -23 |
Free Cash Flow Free Cash FlowCr | -9 | 75 | -80 | 98 | 253 | -117 | 42 | 70 | 38 | 26 | |
CFO To PAT CFO To PAT% | -128.3 | 497.7 | -1,480.6 | 3,715.7 | 1,762.8 | -548.7 | -29.7 | -28.4 | -39.8 | -78.5 | 94.9 |
CFO To EBITDA CFO To EBITDA% | -12.7 | 97.1 | -103.0 | 247.8 | 450.3 | -213.7 | -45.6 | -34.3 | -129.5 | 154.7 | 205.0 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -7 | 76 | -75 | 98 | 253 | -117 | 42 | 70 | 38 | 26 | -99 | |
| 1 | 0 | -10 | -1 | -50 | -1 | 0 | -3 | 2 | -4 | -1 | |
| 17 | -98 | 111 | -101 | -216 | 122 | -63 | -44 | -41 | -18 | 77 | |
Net Cash Flow Net Cash FlowCr | 11 | -22 | 26 | -3 | -13 | 4 | -22 | 23 | 0 | 3 | -23 |
Free Cash Flow Free Cash FlowCr | -9 | 75 | -80 | 98 | 253 | -117 | 42 | 70 | 38 | 26 | |
CFO To PAT CFO To PAT% | -128.3 | 497.7 | -1,480.6 | 3,715.7 | 1,762.8 | -548.7 | -29.7 | -28.4 | -39.8 | -78.5 | 94.9 |
CFO To EBITDA CFO To EBITDA% | -12.7 | 97.1 | -103.0 | 247.8 | 450.3 | -213.7 | -45.6 | -34.3 | -129.5 | 154.7 | 205.0 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 154 | 189 | 220 | 292 | 362 | 66 | 17 | 21 | 15 | |||
Price To Earnings Price To Earnings | 27.3 | 12.4 | 43.7 | 110.2 | 25.3 | 3.1 | ||||||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | |||
Price To Book Price To Book | 0.6 | 0.7 | 0.7 | 0.9 | 1.1 | 0.2 | 0.1 | -0.9 | -0.1 | |||
EV To EBITDA EV To EBITDA | 3.3 | 2.5 | 11.0 | 20.4 | 12.6 | 10.3 | -5.7 | -2.5 | ||||
GPM GPM% | 4.5 | 3.1 | 2.5 | 1.2 | 1.3 | 1.5 | 0.6 | 0.3 | 0.5 | 0.5 | ||
OPM OPM% | 3.3 | 2.4 | 1.8 | 0.8 | 1.1 | 1.3 | -2.6 | -4.7 | -0.6 | 0.3 | -1.7 | -22.0 |
NPM NPM% | 0.3 | 0.5 | 0.1 | 0.1 | 0.3 | 0.5 | -4.0 | -5.6 | -1.8 | -0.6 | -3.8 | -34.8 |
ROCE ROCE% | 11.0 | 16.0 | 7.2 | 4.4 | 6.7 | 5.8 | -11.7 | -40.9 | -12.9 | 4.2 | -11.3 | -18.0 |
ROE ROE% | 2.3 | 5.9 | 1.6 | 0.8 | 4.3 | 5.9 | -62.4 | 1,088.1 | 83.8 | 23.9 | 43.6 | 36.7 |
ROA ROA% | 0.7 | 1.5 | 0.5 | 0.2 | 1.8 | 2.2 | -16.0 | -39.8 | -17.5 | -5.7 | -21.6 | -23.6 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 154 | 189 | 220 | 292 | 362 | 66 | 17 | 21 | 15 | |||
Price To Earnings Price To Earnings | 27.3 | 12.4 | 43.7 | 110.2 | 25.3 | 3.1 | ||||||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | |||
Price To Book Price To Book | 0.6 | 0.7 | 0.7 | 0.9 | 1.1 | 0.2 | 0.1 | -0.9 | -0.1 | |||
EV To EBITDA EV To EBITDA | 3.3 | 2.5 | 11.0 | 20.4 | 12.6 | 10.3 | -5.7 | -2.5 | ||||
GPM GPM% | 4.5 | 3.1 | 2.5 | 1.2 | 1.3 | 1.5 | 0.6 | 0.3 | 0.5 | 0.5 | ||
OPM OPM% | 3.3 | 2.4 | 1.8 | 0.8 | 1.1 | 1.3 | -2.6 | -4.7 | -0.6 | 0.3 | -1.7 | -22.0 |
NPM NPM% | 0.3 | 0.5 | 0.1 | 0.1 | 0.3 | 0.5 | -4.0 | -5.6 | -1.8 | -0.6 | -3.8 | -34.8 |
ROCE ROCE% | 11.0 | 16.0 | 7.2 | 4.4 | 6.7 | 5.8 | -11.7 | -40.9 | -12.9 | 4.2 | -11.3 | -18.0 |
ROE ROE% | 2.3 | 5.9 | 1.6 | 0.8 | 4.3 | 5.9 | -62.4 | 1,088.1 | 83.8 | 23.9 | 43.6 | 36.7 |
ROA ROA% | 0.7 | 1.5 | 0.5 | 0.2 | 1.8 | 2.2 | -16.0 | -39.8 | -17.5 | -5.7 | -21.6 | -23.6 |
Documents — Shirpur Gold Refinery Ltd