| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 14 | 11 | 13 | 11 | 14 | 14 | 13 | 16 | 14 | 11 | 10 | 13 | |
Growth YoY Revenue Growth YoY% | 42.8 | 0.8 | 24.1 | 7.4 | 0.3 | 25.9 | -2.5 | 37.9 | -1.5 | -20.2 | -19.8 | -18.7 |
| 14 | 11 | 13 | 11 | 14 | 14 | 13 | 15 | 14 | 11 | 10 | 12 | |
| 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
OPM OPM% | 4.1 | 4.6 | 0.7 | 1.4 | -0.6 | -0.8 | 2.2 | 0.5 | -2.1 | 4.8 | 7.8 | 5.0 |
| 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -45.1 | -20.0 | 120.0 | 0.0 | -57.1 | -5.0 | 22.7 | 11.8 | 8.3 | 15.8 | 77.8 | 21.1 |
NPM NPM% | 2.0 | 1.8 | 1.6 | 1.5 | 0.8 | 1.4 | 2.1 | 1.2 | 0.9 | 2.0 | 4.6 | 1.8 |
| 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.4 | 0.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 14 | 11 | 13 | 11 | 14 | 14 | 13 | 16 | 14 | 11 | 10 | 13 | |
Growth YoY Revenue Growth YoY% | 42.8 | 0.8 | 24.1 | 7.4 | 0.3 | 25.9 | -2.5 | 37.9 | -1.5 | -20.2 | -19.8 | -18.7 |
| 14 | 11 | 13 | 11 | 14 | 14 | 13 | 15 | 14 | 11 | 10 | 12 | |
| 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
OPM OPM% | 4.1 | 4.6 | 0.7 | 1.4 | -0.6 | -0.8 | 2.2 | 0.5 | -2.1 | 4.8 | 7.8 | 5.0 |
| 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -45.1 | -20.0 | 120.0 | 0.0 | -57.1 | -5.0 | 22.7 | 11.8 | 8.3 | 15.8 | 77.8 | 21.1 |
NPM NPM% | 2.0 | 1.8 | 1.6 | 1.5 | 0.8 | 1.4 | 2.1 | 1.2 | 0.9 | 2.0 | 4.6 | 1.8 |
| 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.4 | 0.2 |
| 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 | 15 | 18 | 27 | 37 | 33 | 39 | 53 | 45 | 49 | 53 | 51 | 48 |
Growth Revenue Growth% | 15.8 | 13.9 | 53.5 | 36.9 | -9.6 | 15.8 | 37.4 | -15.7 | 10.2 | 6.8 | -2.5 | -15.0 |
| 14 | 16 | 24 | 34 | 31 | 36 | 52 | 43 | 48 | 52 | 49 | 47 | |
| 2 | 2 | 3 | 3 | 2 | 2 | 1 | 1 | 2 | 0 | 2 | 2 | |
OPM OPM% | 9.7 | 10.8 | 9.8 | 7.3 | 7.5 | 6.2 | 2.2 | 2.9 | 3.2 | 0.5 | 3.6 | 3.5 |
| 0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 2 | 2 | ||
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 0 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Growth PAT Growth% | 25.0 | -18.0 | 523.3 | -42.1 | -48.8 | 89.3 | -5.7 | 23.5 | 3.6 | -19.2 | 46.9 | 37.7 |
NPM NPM% | 1.6 | 1.2 | 4.8 | 2.0 | 1.1 | 1.9 | 1.3 | 1.9 | 1.8 | 1.3 | 2.0 | 2.2 |
| 0.6 | 3.2 | 0.7 | 0.3 | 0.6 | 0.6 | 0.7 | 0.7 | 0.6 | 0.9 | 0.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 15 | 18 | 27 | 37 | 33 | 39 | 53 | 45 | 49 | 53 | 51 | 48 |
Growth Revenue Growth% | 15.8 | 13.9 | 53.5 | 36.9 | -9.6 | 15.8 | 37.4 | -15.7 | 10.2 | 6.8 | -2.5 | -15.0 |
| 14 | 16 | 24 | 34 | 31 | 36 | 52 | 43 | 48 | 52 | 49 | 47 | |
| 2 | 2 | 3 | 3 | 2 | 2 | 1 | 1 | 2 | 0 | 2 | 2 | |
OPM OPM% | 9.7 | 10.8 | 9.8 | 7.3 | 7.5 | 6.2 | 2.2 | 2.9 | 3.2 | 0.5 | 3.6 | 3.5 |
| 0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 2 | 2 | ||
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 0 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Growth PAT Growth% | 25.0 | -18.0 | 523.3 | -42.1 | -48.8 | 89.3 | -5.7 | 23.5 | 3.6 | -19.2 | 46.9 | 37.7 |
NPM NPM% | 1.6 | 1.2 | 4.8 | 2.0 | 1.1 | 1.9 | 1.3 | 1.9 | 1.8 | 1.3 | 2.0 | 2.2 |
| 0.6 | 3.2 | 0.7 | 0.3 | 0.6 | 0.6 | 0.7 | 0.7 | 0.6 | 0.9 | 0.9 |
| Financial Year | 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 | 6 | 6 | 11 | 11 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 1 | 2 | 7 | 8 | 2 | 3 | 2 | 3 | 4 | 5 |
| 10 | 6 | 12 | 11 | 9 | 13 | 8 | 9 | 7 | 8 | |
| 6 | 5 | 4 | 3 | 2 | 4 | 5 | 4 | 4 | 4 | |
| 20 | 18 | 29 | 27 | 25 | 31 | 28 | 28 | 27 | 29 | |
| 10 | 8 | 15 | 14 | 11 | 13 | 11 | 12 | 11 | 12 | |
| 11 | 10 | 14 | 14 | 13 | 18 | 17 | 16 | 16 | 17 | |
| 20 | 18 | 29 | 27 | 25 | 31 | 28 | 28 | 27 | 29 |
| Financial Year | 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 | 6 | 6 | 11 | 11 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 1 | 2 | 7 | 8 | 2 | 3 | 2 | 3 | 4 | 5 |
| 10 | 6 | 12 | 11 | 9 | 13 | 8 | 9 | 7 | 8 | |
| 6 | 5 | 4 | 3 | 2 | 4 | 5 | 4 | 4 | 4 | |
| 20 | 18 | 29 | 27 | 25 | 31 | 28 | 28 | 27 | 29 | |
| 10 | 8 | 15 | 14 | 11 | 13 | 11 | 12 | 11 | 12 | |
| 11 | 10 | 14 | 14 | 13 | 18 | 17 | 16 | 16 | 17 | |
| 20 | 18 | 29 | 27 | 25 | 31 | 28 | 28 | 27 | 29 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 2 | 3 | 3 | 3 | 4 | 3 | 5 | 2 | 2 | |
| -4 | 0 | -6 | -1 | -1 | -5 | 0 | -1 | -1 | -2 | |
| 1 | -2 | 4 | -2 | -2 | 2 | -4 | -2 | -1 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | -1 |
Free Cash Flow Free Cash FlowCr | 0 | 1 | -2 | 2 | 2 | -2 | 3 | 4 | 1 | -1 |
CFO To PAT CFO To PAT% | 1,482.7 | 121.5 | 353.5 | 727.4 | 356.0 | 599.7 | 418.8 | 581.8 | 322.5 | 157.8 |
CFO To EBITDA CFO To EBITDA% | 160.3 | 59.0 | 98.0 | 110.5 | 106.2 | 353.6 | 272.2 | 317.6 | 940.5 | 86.6 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 2 | 3 | 3 | 3 | 4 | 3 | 5 | 2 | 2 | |
| -4 | 0 | -6 | -1 | -1 | -5 | 0 | -1 | -1 | -2 | |
| 1 | -2 | 4 | -2 | -2 | 2 | -4 | -2 | -1 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | -1 |
Free Cash Flow Free Cash FlowCr | 0 | 1 | -2 | 2 | 2 | -2 | 3 | 4 | 1 | -1 |
CFO To PAT CFO To PAT% | 1,482.7 | 121.5 | 353.5 | 727.4 | 356.0 | 599.7 | 418.8 | 581.8 | 322.5 | 157.8 |
CFO To EBITDA CFO To EBITDA% | 160.3 | 59.0 | 98.0 | 110.5 | 106.2 | 353.6 | 272.2 | 317.6 | 940.5 | 86.6 |
| 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 | 25 | 40 | 69 | 182 | 21 | 22 | 22 | 64 | 40 | |||
Price To Earnings Price To Earnings | 33.2 | 104.3 | 96.5 | 270.3 | 25.3 | 26.0 | 31.1 | 62.6 | 37.5 | |||
Price To Sales Price To Sales | 0.7 | 1.2 | 1.8 | 3.4 | 0.5 | 0.5 | 0.4 | 1.3 | 0.8 | |||
Price To Book Price To Book | 1.9 | 3.0 | 5.3 | 13.3 | 1.5 | 1.5 | 1.4 | 3.8 | 2.4 | |||
EV To EBITDA EV To EBITDA | 13.3 | 19.6 | 33.0 | 169.7 | 24.6 | 18.5 | 117.4 | 38.7 | 29.4 | |||
GPM GPM% | 17.3 | 17.3 | 13.4 | 15.4 | 15.6 | 9.3 | 12.7 | 12.9 | 11.1 | 14.4 | 14.4 | |
OPM OPM% | 9.7 | 10.8 | 9.8 | 7.3 | 7.5 | 6.2 | 2.2 | 2.9 | 3.2 | 0.5 | 3.6 | 3.5 |
NPM NPM% | 1.6 | 1.2 | 4.8 | 2.0 | 1.1 | 1.9 | 1.3 | 1.9 | 1.8 | 1.3 | 2.0 | 2.2 |
ROCE ROCE% | 7.5 | 18.6 | 8.4 | 7.0 | 8.1 | 8.8 | 9.2 | 8.6 | 6.8 | 8.7 | 8.7 | |
ROE ROE% | 4.4 | 21.4 | 5.8 | 2.9 | 5.5 | 5.0 | 5.8 | 5.6 | 4.4 | 6.0 | 6.0 | |
ROA ROA% | 1.0 | 7.2 | 2.5 | 1.4 | 2.9 | 2.1 | 3.0 | 3.1 | 2.6 | 3.6 | 3.6 | |
| 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 | 25 | 40 | 69 | 182 | 21 | 22 | 22 | 64 | 40 | |||
Price To Earnings Price To Earnings | 33.2 | 104.3 | 96.5 | 270.3 | 25.3 | 26.0 | 31.1 | 62.6 | 37.5 | |||
Price To Sales Price To Sales | 0.7 | 1.2 | 1.8 | 3.4 | 0.5 | 0.5 | 0.4 | 1.3 | 0.8 | |||
Price To Book Price To Book | 1.9 | 3.0 | 5.3 | 13.3 | 1.5 | 1.5 | 1.4 | 3.8 | 2.4 | |||
EV To EBITDA EV To EBITDA | 13.3 | 19.6 | 33.0 | 169.7 | 24.6 | 18.5 | 117.4 | 38.7 | 29.4 | |||
GPM GPM% | 17.3 | 17.3 | 13.4 | 15.4 | 15.6 | 9.3 | 12.7 | 12.9 | 11.1 | 14.4 | 14.4 | |
OPM OPM% | 9.7 | 10.8 | 9.8 | 7.3 | 7.5 | 6.2 | 2.2 | 2.9 | 3.2 | 0.5 | 3.6 | 3.5 |
NPM NPM% | 1.6 | 1.2 | 4.8 | 2.0 | 1.1 | 1.9 | 1.3 | 1.9 | 1.8 | 1.3 | 2.0 | 2.2 |
ROCE ROCE% | 7.5 | 18.6 | 8.4 | 7.0 | 8.1 | 8.8 | 9.2 | 8.6 | 6.8 | 8.7 | 8.7 | |
ROE ROE% | 4.4 | 21.4 | 5.8 | 2.9 | 5.5 | 5.0 | 5.8 | 5.6 | 4.4 | 6.0 | 6.0 | |
ROA ROA% | 1.0 | 7.2 | 2.5 | 1.4 | 2.9 | 2.1 | 3.0 | 3.1 | 2.6 | 3.6 | 3.6 | |
Documents — Shubham Polyspin Ltd