| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 20 | 24 | 23 | 23 | 23 | 35 | 36 | 33 | 30 | 33 | 38 | 35 | |
Growth YoY Revenue Growth YoY% | 14.2 | 68.4 | 24.6 | 31.0 | 10.7 | 44.0 | 52.2 | 43.6 | 31.5 | -4.8 | 7.4 | 7.2 |
| 18 | 22 | 19 | 19 | 21 | 30 | 34 | 30 | 24 | 29 | 38 | 36 | |
| 3 | 2 | 5 | 4 | 1 | 5 | 1 | 3 | 5 | 4 | 0 | 0 | |
OPM OPM% | 13.9 | 7.7 | 20.2 | 16.9 | 6.0 | 14.2 | 3.3 | 8.7 | 17.9 | 12.7 | -0.3 | -0.3 |
| 0 | 1 | 1 | 1 | 3 | -1 | 1 | 2 | 0 | 0 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 0 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
PBT PBTCr | 2 | 2 | 5 | 3 | 2 | 2 | 0 | 3 | 3 | 3 | 0 | -2 |
| 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 2 | 0 | 0 | |
| 2 | 2 | 3 | 3 | 2 | 2 | 0 | 3 | 2 | 1 | 0 | -2 | |
Growth YoY PAT Growth YoY% | -11.7 | 86.6 | 31.3 | 64.8 | 1.1 | 24.2 | -112.8 | -2.7 | 16.9 | -44.7 | 133.3 | -183.9 |
NPM NPM% | 8.9 | 6.3 | 13.1 | 11.4 | 8.1 | 5.4 | -1.1 | 7.7 | 7.2 | 3.1 | 0.3 | -6.0 |
| 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 20 | 24 | 23 | 23 | 23 | 35 | 36 | 33 | 30 | 33 | 38 | 35 | |
Growth YoY Revenue Growth YoY% | 14.2 | 68.4 | 24.6 | 31.0 | 10.7 | 44.0 | 52.2 | 43.6 | 31.5 | -4.8 | 7.4 | 7.2 |
| 18 | 22 | 19 | 19 | 21 | 30 | 34 | 30 | 24 | 29 | 38 | 36 | |
| 3 | 2 | 5 | 4 | 1 | 5 | 1 | 3 | 5 | 4 | 0 | 0 | |
OPM OPM% | 13.9 | 7.7 | 20.2 | 16.9 | 6.0 | 14.2 | 3.3 | 8.7 | 17.9 | 12.7 | -0.3 | -0.3 |
| 0 | 1 | 1 | 1 | 3 | -1 | 1 | 2 | 0 | 0 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 0 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
PBT PBTCr | 2 | 2 | 5 | 3 | 2 | 2 | 0 | 3 | 3 | 3 | 0 | -2 |
| 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 2 | 0 | 0 | |
| 2 | 2 | 3 | 3 | 2 | 2 | 0 | 3 | 2 | 1 | 0 | -2 | |
Growth YoY PAT Growth YoY% | -11.7 | 86.6 | 31.3 | 64.8 | 1.1 | 24.2 | -112.8 | -2.7 | 16.9 | -44.7 | 133.3 | -183.9 |
NPM NPM% | 8.9 | 6.3 | 13.1 | 11.4 | 8.1 | 5.4 | -1.1 | 7.7 | 7.2 | 3.1 | 0.3 | -6.0 |
| 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 28 | 50 | 69 | 86 | 116 | 134 | 137 |
Growth Revenue Growth% | 76.9 | 37.0 | 25.1 | 35.6 | 15.6 | 8.3 | |
| 26 | 46 | 60 | 75 | 105 | 122 | 127 | |
| 2 | 4 | 9 | 11 | 11 | 12 | 9 | |
OPM OPM% | 7.9 | 8.0 | 13.1 | 12.7 | 9.8 | 9.2 | 6.8 |
| 1 | 1 | 2 | 3 | 4 | 6 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 3 | 3 | 3 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 5 | 6 | 7 |
PBT PBTCr | 2 | 3 | 9 | 11 | 8 | 9 | 3 |
| 1 | 1 | 2 | 3 | 2 | 3 | 2 | |
PAT PATCr | 1 | 3 | 7 | 8 | 6 | 6 | 1 |
Growth PAT Growth% | 97.5 | 155.8 | 18.1 | -25.4 | -1.5 | -79.8 | |
NPM NPM% | 4.7 | 5.3 | 9.9 | 9.3 | 5.1 | 4.4 | 0.9 |
| 0.1 | 0.1 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 28 | 50 | 69 | 86 | 116 | 134 | 137 |
Growth Revenue Growth% | 76.9 | 37.0 | 25.1 | 35.6 | 15.6 | 8.3 | |
| 26 | 46 | 60 | 75 | 105 | 122 | 127 | |
| 2 | 4 | 9 | 11 | 11 | 12 | 9 | |
OPM OPM% | 7.9 | 8.0 | 13.1 | 12.7 | 9.8 | 9.2 | 6.8 |
| 1 | 1 | 2 | 3 | 4 | 6 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 3 | 3 | 3 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 5 | 6 | 7 |
PBT PBTCr | 2 | 3 | 9 | 11 | 8 | 9 | 3 |
| 1 | 1 | 2 | 3 | 2 | 3 | 2 | |
PAT PATCr | 1 | 3 | 7 | 8 | 6 | 6 | 1 |
Growth PAT Growth% | 97.5 | 155.8 | 18.1 | -25.4 | -1.5 | -79.8 | |
NPM NPM% | 4.7 | 5.3 | 9.9 | 9.3 | 5.1 | 4.4 | 0.9 |
| 0.1 | 0.1 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 11 | 11 | 35 | 38 | 42 |
Reserves ReservesCr | 2 | 7 | 24 | 25 | 65 | 143 |
| 5 | 10 | 18 | 24 | 34 | 44 | |
| 0 | 1 | 1 | 2 | 14 | 29 | |
| 17 | 28 | 54 | 86 | 150 | 253 | |
| 11 | 21 | 45 | 67 | 74 | 90 | |
| 6 | 7 | 9 | 19 | 76 | 163 | |
| 17 | 28 | 54 | 86 | 150 | 253 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 11 | 11 | 35 | 38 | 42 |
Reserves ReservesCr | 2 | 7 | 24 | 25 | 65 | 143 |
| 5 | 10 | 18 | 24 | 34 | 44 | |
| 0 | 1 | 1 | 2 | 14 | 29 | |
| 17 | 28 | 54 | 86 | 150 | 253 | |
| 11 | 21 | 45 | 67 | 74 | 90 | |
| 6 | 7 | 9 | 19 | 76 | 163 | |
| 17 | 28 | 54 | 86 | 150 | 253 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 2 | -5 | 0 | -13 | -2 | -14 | |
| -2 | -2 | -3 | -18 | -46 | -63 | |
| 0 | 8 | 14 | 20 | 47 | 83 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 11 | -11 | 0 | 5 |
Free Cash Flow Free Cash FlowCr | 0 | -8 | -2 | -24 | -35 | -61 |
CFO To PAT CFO To PAT% | 167.6 | -196.9 | 4.1 | -156.8 | -29.1 | -236.5 |
CFO To EBITDA CFO To EBITDA% | 100.7 | -130.4 | 3.1 | -115.3 | -15.2 | -112.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 2 | -5 | 0 | -13 | -2 | -14 | |
| -2 | -2 | -3 | -18 | -46 | -63 | |
| 0 | 8 | 14 | 20 | 47 | 83 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 11 | -11 | 0 | 5 |
Free Cash Flow Free Cash FlowCr | 0 | -8 | -2 | -24 | -35 | -61 |
CFO To PAT CFO To PAT% | 167.6 | -196.9 | 4.1 | -156.8 | -29.1 | -236.5 |
CFO To EBITDA CFO To EBITDA% | 100.7 | -130.4 | 3.1 | -115.3 | -15.2 | -112.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 35 | 101 | 243 | 417 | 351 | 538 | 551 |
Price To Earnings Price To Earnings | 26.2 | 38.0 | 35.8 | 52.0 | 40.2 | 75.0 | 163.3 |
Price To Sales Price To Sales | 1.2 | 2.0 | 3.5 | 4.9 | 3.0 | 4.0 | 4.0 |
Price To Book Price To Book | 3.0 | 5.8 | 7.0 | 7.0 | 3.4 | 3.3 | 3.4 |
EV To EBITDA EV To EBITDA | 16.0 | 26.6 | 26.8 | 38.9 | 33.5 | 46.8 | 65.1 |
GPM GPM% | 21.0 | 18.4 | 24.7 | 27.6 | 32.2 | ||
OPM OPM% | 7.9 | 8.0 | 13.1 | 12.7 | 9.8 | 9.2 | 6.8 |
NPM NPM% | 4.7 | 5.3 | 9.9 | 9.3 | 5.1 | 4.4 | 0.9 |
ROCE ROCE% | 17.2 | 16.6 | 21.5 | 16.6 | 7.7 | 5.3 | 5.3 |
ROE ROE% | 11.4 | 15.2 | 19.4 | 13.4 | 5.8 | 3.2 | 3.2 |
ROA ROA% | 7.8 | 9.4 | 12.4 | 9.3 | 4.0 | 2.3 | 2.3 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 35 | 101 | 243 | 417 | 351 | 538 | 551 |
Price To Earnings Price To Earnings | 26.2 | 38.0 | 35.8 | 52.0 | 40.2 | 75.0 | 163.3 |
Price To Sales Price To Sales | 1.2 | 2.0 | 3.5 | 4.9 | 3.0 | 4.0 | 4.0 |
Price To Book Price To Book | 3.0 | 5.8 | 7.0 | 7.0 | 3.4 | 3.3 | 3.4 |
EV To EBITDA EV To EBITDA | 16.0 | 26.6 | 26.8 | 38.9 | 33.5 | 46.8 | 65.1 |
GPM GPM% | 21.0 | 18.4 | 24.7 | 27.6 | 32.2 | ||
OPM OPM% | 7.9 | 8.0 | 13.1 | 12.7 | 9.8 | 9.2 | 6.8 |
NPM NPM% | 4.7 | 5.3 | 9.9 | 9.3 | 5.1 | 4.4 | 0.9 |
ROCE ROCE% | 17.2 | 16.6 | 21.5 | 16.6 | 7.7 | 5.3 | 5.3 |
ROE ROE% | 11.4 | 15.2 | 19.4 | 13.4 | 5.8 | 3.2 | 3.2 |
ROA ROA% | 7.8 | 9.4 | 12.4 | 9.3 | 4.0 | 2.3 | 2.3 |
Documents — Shish Industries Ltd