| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 26 | 29 | 31 | 27 | 29 | 48 | 67 | 45 | 55 | 48 | 55 | 61 | |
Growth YoY Revenue Growth YoY% | 3.0 | -2.6 | -29.2 | -20.8 | 10.9 | 62.5 | 113.2 | 64.4 | 88.6 | -0.8 | -18.4 | 34.9 |
| 24 | 26 | 28 | 22 | 22 | 38 | 59 | 36 | 46 | 40 | 44 | 49 | |
| 3 | 4 | 4 | 5 | 8 | 10 | 8 | 9 | 10 | 8 | 11 | 12 | |
OPM OPM% | 10.9 | 13.1 | 12.0 | 18.3 | 26.8 | 21.6 | 11.7 | 20.3 | 17.4 | 16.2 | 19.9 | 18.9 |
| 1 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 2 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 1 | 2 | 2 | 5 | 8 | 5 | 6 | 7 | 6 | 8 | 9 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | |
| 0 | 0 | 1 | 2 | 4 | 6 | 4 | 5 | 6 | 5 | 6 | 7 | |
Growth YoY PAT Growth YoY% | -96.3 | 104.3 | 215.6 | 268.2 | 1,633.3 | 1,210.4 | 195.2 | 192.6 | 53.3 | -24.3 | 66.1 | 44.7 |
NPM NPM% | 0.8 | 1.6 | 4.0 | 5.9 | 12.4 | 13.1 | 5.5 | 10.5 | 10.1 | 10.0 | 11.3 | 11.3 |
| 0.1 | 0.2 | 0.4 | 0.5 | 0.9 | 1.8 | 1.0 | 0.3 | 1.5 | 1.3 | 0.3 | 0.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 26 | 29 | 31 | 27 | 29 | 48 | 67 | 45 | 55 | 48 | 55 | 61 | |
Growth YoY Revenue Growth YoY% | 3.0 | -2.6 | -29.2 | -20.8 | 10.9 | 62.5 | 113.2 | 64.4 | 88.6 | -0.8 | -18.4 | 34.9 |
| 24 | 26 | 28 | 22 | 22 | 38 | 59 | 36 | 46 | 40 | 44 | 49 | |
| 3 | 4 | 4 | 5 | 8 | 10 | 8 | 9 | 10 | 8 | 11 | 12 | |
OPM OPM% | 10.9 | 13.1 | 12.0 | 18.3 | 26.8 | 21.6 | 11.7 | 20.3 | 17.4 | 16.2 | 19.9 | 18.9 |
| 1 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 2 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 1 | 2 | 2 | 5 | 8 | 5 | 6 | 7 | 6 | 8 | 9 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | |
| 0 | 0 | 1 | 2 | 4 | 6 | 4 | 5 | 6 | 5 | 6 | 7 | |
Growth YoY PAT Growth YoY% | -96.3 | 104.3 | 215.6 | 268.2 | 1,633.3 | 1,210.4 | 195.2 | 192.6 | 53.3 | -24.3 | 66.1 | 44.7 |
NPM NPM% | 0.8 | 1.6 | 4.0 | 5.9 | 12.4 | 13.1 | 5.5 | 10.5 | 10.1 | 10.0 | 11.3 | 11.3 |
| 0.1 | 0.2 | 0.4 | 0.5 | 0.9 | 1.8 | 1.0 | 0.3 | 1.5 | 1.3 | 0.3 | 0.3 |
| 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 | 208 | 220 | 222 | 107 | 54 | 81 | 92 | 117 | 122 | 172 | 203 | 219 |
Growth Revenue Growth% | 22.6 | 5.6 | 0.8 | -51.7 | -49.2 | 48.0 | 14.0 | 27.0 | 4.7 | 40.7 | 18.1 | 15.3 |
| 188 | 199 | 196 | 104 | 95 | 68 | 76 | 102 | 109 | 141 | 166 | 179 | |
| 21 | 21 | 26 | 3 | -41 | 13 | 16 | 15 | 13 | 31 | 37 | 40 | |
OPM OPM% | 9.9 | 9.6 | 11.7 | 2.5 | -74.6 | 15.8 | 17.0 | 12.6 | 10.8 | 18.1 | 18.4 | 18.2 |
| 3 | 2 | 1 | 2 | 1 | 5 | 1 | -20 | 3 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 12 | 11 | 12 | 9 | 10 | 10 | 9 | 8 | 9 | 9 | 7 | 6 |
Depreciation DepreciationCr | 7 | 8 | 12 | 15 | 7 | 6 | 6 | 5 | 4 | 4 | 4 | 4 |
PBT PBTCr | 5 | 4 | 3 | -19 | -57 | 1 | 2 | -19 | 3 | 20 | 28 | 31 |
| 2 | 1 | 0 | -4 | -11 | 0 | 1 | -2 | 1 | 5 | 7 | 8 | |
PAT PATCr | 4 | 2 | 3 | -15 | -45 | 1 | 2 | -17 | 2 | 15 | 21 | 23 |
Growth PAT Growth% | 198.1 | -37.2 | 50.1 | -532.2 | -212.8 | 102.2 | 50.6 | -1,216.6 | 114.1 | 532.6 | 40.5 | 27.1 |
NPM NPM% | 1.7 | 1.0 | 1.5 | -13.5 | -83.3 | 1.3 | 1.7 | -14.6 | 2.0 | 8.8 | 10.5 | 10.7 |
| 6.0 | 0.8 | 1.1 | -5.2 | -9.3 | 0.3 | 0.5 | -5.5 | 0.8 | 4.3 | 1.1 | 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 208 | 220 | 222 | 107 | 54 | 81 | 92 | 117 | 122 | 172 | 203 | 219 |
Growth Revenue Growth% | 22.6 | 5.6 | 0.8 | -51.7 | -49.2 | 48.0 | 14.0 | 27.0 | 4.7 | 40.7 | 18.1 | 15.3 |
| 188 | 199 | 196 | 104 | 95 | 68 | 76 | 102 | 109 | 141 | 166 | 179 | |
| 21 | 21 | 26 | 3 | -41 | 13 | 16 | 15 | 13 | 31 | 37 | 40 | |
OPM OPM% | 9.9 | 9.6 | 11.7 | 2.5 | -74.6 | 15.8 | 17.0 | 12.6 | 10.8 | 18.1 | 18.4 | 18.2 |
| 3 | 2 | 1 | 2 | 1 | 5 | 1 | -20 | 3 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 12 | 11 | 12 | 9 | 10 | 10 | 9 | 8 | 9 | 9 | 7 | 6 |
Depreciation DepreciationCr | 7 | 8 | 12 | 15 | 7 | 6 | 6 | 5 | 4 | 4 | 4 | 4 |
PBT PBTCr | 5 | 4 | 3 | -19 | -57 | 1 | 2 | -19 | 3 | 20 | 28 | 31 |
| 2 | 1 | 0 | -4 | -11 | 0 | 1 | -2 | 1 | 5 | 7 | 8 | |
PAT PATCr | 4 | 2 | 3 | -15 | -45 | 1 | 2 | -17 | 2 | 15 | 21 | 23 |
Growth PAT Growth% | 198.1 | -37.2 | 50.1 | -532.2 | -212.8 | 102.2 | 50.6 | -1,216.6 | 114.1 | 532.6 | 40.5 | 27.1 |
NPM NPM% | 1.7 | 1.0 | 1.5 | -13.5 | -83.3 | 1.3 | 1.7 | -14.6 | 2.0 | 8.8 | 10.5 | 10.7 |
| 6.0 | 0.8 | 1.1 | -5.2 | -9.3 | 0.3 | 0.5 | -5.5 | 0.8 | 4.3 | 1.1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 8 |
Reserves ReservesCr | 75 | 73 | 75 | 61 | 38 | 39 | 41 | 24 | 27 | 49 | 105 |
| 125 | 115 | 163 | 204 | 94 | 87 | 96 | 86 | 84 | 87 | 63 | |
| 30 | 42 | 46 | 33 | 29 | 40 | 36 | 32 | 30 | 38 | 21 | |
| 237 | 235 | 298 | 312 | 167 | 173 | 180 | 148 | 148 | 182 | 197 | |
| 129 | 135 | 176 | 253 | 91 | 104 | 118 | 93 | 97 | 122 | 124 | |
| 107 | 100 | 122 | 59 | 76 | 68 | 62 | 55 | 51 | 59 | 74 | |
| 237 | 235 | 298 | 312 | 167 | 173 | 180 | 148 | 148 | 182 | 197 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 8 |
Reserves ReservesCr | 75 | 73 | 75 | 61 | 38 | 39 | 41 | 24 | 27 | 49 | 105 |
| 125 | 115 | 163 | 204 | 94 | 87 | 96 | 86 | 84 | 87 | 63 | |
| 30 | 42 | 46 | 33 | 29 | 40 | 36 | 32 | 30 | 38 | 21 | |
| 237 | 235 | 298 | 312 | 167 | 173 | 180 | 148 | 148 | 182 | 197 | |
| 129 | 135 | 176 | 253 | 91 | 104 | 118 | 93 | 97 | 122 | 124 | |
| 107 | 100 | 122 | 59 | 76 | 68 | 62 | 55 | 51 | 59 | 74 | |
| 237 | 235 | 298 | 312 | 167 | 173 | 180 | 148 | 148 | 182 | 197 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | 12 | 34 | -6 | -32 | 0 | 19 | 12 | -3 | 9 | 14 | |
| -5 | -13 | -33 | -1 | 83 | 3 | 0 | -1 | 5 | -12 | -17 | |
| -3 | 0 | 0 | 7 | -50 | -3 | -20 | -10 | -2 | 4 | 1 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 1 | -1 | 0 | 0 | -1 | 1 | 0 | 1 | -2 |
Free Cash Flow Free Cash FlowCr | 3 | 2 | 1 | -7 | -36 | -1 | 18 | 11 | 0 | -5 | -5 |
CFO To PAT CFO To PAT% | 225.2 | 539.9 | 1,020.0 | 44.7 | 71.3 | -35.1 | 1,250.7 | -69.8 | -123.6 | 60.4 | 63.6 |
CFO To EBITDA CFO To EBITDA% | 38.9 | 57.4 | 132.1 | -238.0 | 79.7 | -2.8 | 122.1 | 81.1 | -22.3 | 29.4 | 36.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | 12 | 34 | -6 | -32 | 0 | 19 | 12 | -3 | 9 | 14 | |
| -5 | -13 | -33 | -1 | 83 | 3 | 0 | -1 | 5 | -12 | -17 | |
| -3 | 0 | 0 | 7 | -50 | -3 | -20 | -10 | -2 | 4 | 1 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 1 | -1 | 0 | 0 | -1 | 1 | 0 | 1 | -2 |
Free Cash Flow Free Cash FlowCr | 3 | 2 | 1 | -7 | -36 | -1 | 18 | 11 | 0 | -5 | -5 |
CFO To PAT CFO To PAT% | 225.2 | 539.9 | 1,020.0 | 44.7 | 71.3 | -35.1 | 1,250.7 | -69.8 | -123.6 | 60.4 | 63.6 |
CFO To EBITDA CFO To EBITDA% | 38.9 | 57.4 | 132.1 | -238.0 | 79.7 | -2.8 | 122.1 | 81.1 | -22.3 | 29.4 | 36.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 44 | 67 | 86 | 40 | 14 | 9 | 22 | 25 | 92 | 163 | 410 | 582 |
Price To Earnings Price To Earnings | 12.7 | 30.1 | 25.5 | 9.2 | 14.7 | 38.4 | 10.8 | 19.3 | 41.6 | |||
Price To Sales Price To Sales | 0.2 | 0.3 | 0.4 | 0.4 | 0.3 | 0.1 | 0.2 | 0.2 | 0.8 | 0.9 | 2.0 | 2.7 |
Price To Book Price To Book | 0.6 | 0.8 | 1.1 | 0.6 | 0.3 | 0.2 | 0.5 | 0.8 | 2.8 | 2.9 | 3.6 | 5.1 |
EV To EBITDA EV To EBITDA | 5.5 | 6.9 | 6.3 | 41.3 | -1.9 | 6.2 | 5.4 | 5.9 | 12.1 | 7.6 | 12.3 | 14.4 |
GPM GPM% | 26.8 | 24.9 | 26.8 | 20.6 | 5.1 | 45.7 | 44.0 | 29.2 | 30.2 | 29.6 | 28.6 | 28.6 |
OPM OPM% | 9.9 | 9.6 | 11.7 | 2.5 | -74.6 | 15.8 | 17.0 | 12.6 | 10.8 | 18.1 | 18.4 | 18.2 |
NPM NPM% | 1.7 | 1.0 | 1.5 | -13.5 | -83.3 | 1.3 | 1.7 | -14.6 | 2.0 | 8.8 | 10.5 | 10.7 |
ROCE ROCE% | 11.2 | 9.5 | 9.2 | -6.9 | -42.4 | 9.6 | 9.4 | -10.9 | 11.2 | 21.5 | 21.5 | 21.5 |
ROE ROE% | 4.4 | 2.8 | 4.2 | -21.5 | -103.1 | 2.2 | 3.2 | -55.7 | 7.2 | 26.7 | 18.7 | 18.7 |
ROA ROA% | 1.5 | 0.9 | 1.1 | -4.6 | -27.1 | 0.6 | 0.8 | -11.5 | 1.6 | 8.3 | 10.8 | 10.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 44 | 67 | 86 | 40 | 14 | 9 | 22 | 25 | 92 | 163 | 410 | 582 |
Price To Earnings Price To Earnings | 12.7 | 30.1 | 25.5 | 9.2 | 14.7 | 38.4 | 10.8 | 19.3 | 41.6 | |||
Price To Sales Price To Sales | 0.2 | 0.3 | 0.4 | 0.4 | 0.3 | 0.1 | 0.2 | 0.2 | 0.8 | 0.9 | 2.0 | 2.7 |
Price To Book Price To Book | 0.6 | 0.8 | 1.1 | 0.6 | 0.3 | 0.2 | 0.5 | 0.8 | 2.8 | 2.9 | 3.6 | 5.1 |
EV To EBITDA EV To EBITDA | 5.5 | 6.9 | 6.3 | 41.3 | -1.9 | 6.2 | 5.4 | 5.9 | 12.1 | 7.6 | 12.3 | 14.4 |
GPM GPM% | 26.8 | 24.9 | 26.8 | 20.6 | 5.1 | 45.7 | 44.0 | 29.2 | 30.2 | 29.6 | 28.6 | 28.6 |
OPM OPM% | 9.9 | 9.6 | 11.7 | 2.5 | -74.6 | 15.8 | 17.0 | 12.6 | 10.8 | 18.1 | 18.4 | 18.2 |
NPM NPM% | 1.7 | 1.0 | 1.5 | -13.5 | -83.3 | 1.3 | 1.7 | -14.6 | 2.0 | 8.8 | 10.5 | 10.7 |
ROCE ROCE% | 11.2 | 9.5 | 9.2 | -6.9 | -42.4 | 9.6 | 9.4 | -10.9 | 11.2 | 21.5 | 21.5 | 21.5 |
ROE ROE% | 4.4 | 2.8 | 4.2 | -21.5 | -103.1 | 2.2 | 3.2 | -55.7 | 7.2 | 26.7 | 18.7 | 18.7 |
ROA ROA% | 1.5 | 0.9 | 1.1 | -4.6 | -27.1 | 0.6 | 0.8 | -11.5 | 1.6 | 8.3 | 10.8 | 10.8 |
Documents — Simplex Castings Ltd
Concall Transcript Summaries — Simplex Castings Ltd