| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24 | 27 | 33 | 26 | 28 | 45 | 57 | 52 | 51 | 47 | 82 | 41 | |
Growth YoY Revenue Growth YoY% | 55.4 | -14.2 | -28.2 | -27.4 | 17.1 | 64.6 | 72.9 | 98.3 | 85.7 | 5.1 | 43.9 | -20.9 |
| 21 | 24 | 27 | 23 | 25 | 39 | 49 | 45 | 45 | 39 | 73 | 36 | |
| 3 | 3 | 5 | 3 | 3 | 6 | 8 | 8 | 6 | 8 | 8 | 6 | |
OPM OPM% | 12.4 | 12.0 | 16.6 | 12.0 | 9.1 | 13.5 | 14.3 | 14.5 | 12.4 | 17.2 | 10.2 | 13.3 |
| 0 | 0 | 0 | 0 | 2 | 0 | 3 | 0 | 0 | 0 | 3 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 3 | 5 | 3 | 4 | 6 | 11 | 8 | 6 | 8 | 11 | 5 |
| 1 | 1 | 1 | 1 | 2 | 2 | 4 | 2 | 2 | 2 | 5 | 1 | |
| 2 | 2 | 4 | 2 | 2 | 4 | 8 | 6 | 5 | 6 | 6 | 4 | |
Growth YoY PAT Growth YoY% | 137.5 | -27.3 | -12.6 | -34.7 | 1.0 | 69.0 | 92.4 | 155.4 | 122.8 | 65.8 | -25.2 | -27.4 |
NPM NPM% | 8.9 | 7.9 | 12.0 | 8.3 | 7.7 | 8.1 | 13.4 | 10.7 | 9.2 | 12.7 | 7.0 | 9.9 |
| 87.3 | 90.6 | 96.6 | 2.7 | 2.5 | 4.4 | 10.6 | 6.8 | 5.6 | 7.2 | 7.9 | 4.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24 | 27 | 33 | 26 | 28 | 45 | 57 | 52 | 51 | 47 | 82 | 41 | |
Growth YoY Revenue Growth YoY% | 55.4 | -14.2 | -28.2 | -27.4 | 17.1 | 64.6 | 72.9 | 98.3 | 85.7 | 5.1 | 43.9 | -20.9 |
| 21 | 24 | 27 | 23 | 25 | 39 | 49 | 45 | 45 | 39 | 73 | 36 | |
| 3 | 3 | 5 | 3 | 3 | 6 | 8 | 8 | 6 | 8 | 8 | 6 | |
OPM OPM% | 12.4 | 12.0 | 16.6 | 12.0 | 9.1 | 13.5 | 14.3 | 14.5 | 12.4 | 17.2 | 10.2 | 13.3 |
| 0 | 0 | 0 | 0 | 2 | 0 | 3 | 0 | 0 | 0 | 3 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 3 | 5 | 3 | 4 | 6 | 11 | 8 | 6 | 8 | 11 | 5 |
| 1 | 1 | 1 | 1 | 2 | 2 | 4 | 2 | 2 | 2 | 5 | 1 | |
| 2 | 2 | 4 | 2 | 2 | 4 | 8 | 6 | 5 | 6 | 6 | 4 | |
Growth YoY PAT Growth YoY% | 137.5 | -27.3 | -12.6 | -34.7 | 1.0 | 69.0 | 92.4 | 155.4 | 122.8 | 65.8 | -25.2 | -27.4 |
NPM NPM% | 8.9 | 7.9 | 12.0 | 8.3 | 7.7 | 8.1 | 13.4 | 10.7 | 9.2 | 12.7 | 7.0 | 9.9 |
| 87.3 | 90.6 | 96.6 | 2.7 | 2.5 | 4.4 | 10.6 | 6.8 | 5.6 | 7.2 | 7.9 | 4.3 |
| 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 | 0 | 0 | 0 | 0 | 6 | 38 | 67 | 109 | 115 | 157 | 233 | 222 |
Growth Revenue Growth% | 558.5 | 74.3 | 63.5 | 5.9 | 36.5 | 47.8 | 21.9 | |||||
| 0 | 0 | 0 | 0 | 5 | 32 | 58 | 96 | 102 | 135 | 202 | 193 | |
| 0 | 0 | 0 | 0 | 1 | 6 | 9 | 13 | 13 | 22 | 30 | 28 | |
OPM OPM% | 21.7 | 15.1 | 13.5 | 11.5 | 11.4 | 14.2 | 13.1 | 12.8 | ||||
| 0 | 0 | 0 | 0 | 5 | 4 | 5 | 3 | 5 | 3 | 3 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 3 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 6 | 9 | 13 | 14 | 16 | 24 | 33 | 31 |
| 0 | 0 | 0 | 0 | 0 | 1 | 2 | 4 | 4 | 8 | 11 | 10 | |
PAT PATCr | 0 | 0 | 0 | 0 | 6 | 8 | 11 | 11 | 12 | 16 | 22 | 21 |
Growth PAT Growth% | -85.1 | 97.6 | -1,581.3 | -168.7 | 13,598.5 | 34.2 | 38.6 | -2.1 | 8.0 | 34.1 | 41.9 | 8.1 |
NPM NPM% | 101.6 | 20.7 | 16.5 | 9.9 | 10.1 | 9.9 | 9.5 | 9.3 | ||||
| -1.6 | 0.0 | -0.7 | -1.8 | 245.6 | 331.0 | 457.4 | 446.8 | 284.9 | 21.8 | 30.9 | 25.0 |
| 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 | 0 | 0 | 0 | 0 | 6 | 38 | 67 | 109 | 115 | 157 | 233 | 222 |
Growth Revenue Growth% | 558.5 | 74.3 | 63.5 | 5.9 | 36.5 | 47.8 | 21.9 | |||||
| 0 | 0 | 0 | 0 | 5 | 32 | 58 | 96 | 102 | 135 | 202 | 193 | |
| 0 | 0 | 0 | 0 | 1 | 6 | 9 | 13 | 13 | 22 | 30 | 28 | |
OPM OPM% | 21.7 | 15.1 | 13.5 | 11.5 | 11.4 | 14.2 | 13.1 | 12.8 | ||||
| 0 | 0 | 0 | 0 | 5 | 4 | 5 | 3 | 5 | 3 | 3 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 3 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 6 | 9 | 13 | 14 | 16 | 24 | 33 | 31 |
| 0 | 0 | 0 | 0 | 0 | 1 | 2 | 4 | 4 | 8 | 11 | 10 | |
PAT PATCr | 0 | 0 | 0 | 0 | 6 | 8 | 11 | 11 | 12 | 16 | 22 | 21 |
Growth PAT Growth% | -85.1 | 97.6 | -1,581.3 | -168.7 | 13,598.5 | 34.2 | 38.6 | -2.1 | 8.0 | 34.1 | 41.9 | 8.1 |
NPM NPM% | 101.6 | 20.7 | 16.5 | 9.9 | 10.1 | 9.9 | 9.5 | 9.3 | ||||
| -1.6 | 0.0 | -0.7 | -1.8 | 245.6 | 331.0 | 457.4 | 446.8 | 284.9 | 21.8 | 30.9 | 25.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 10 | 10 |
Reserves ReservesCr | 0 | 0 | 0 | 0 | 6 | 14 | 25 | 35 | 47 | 72 | 183 | 209 |
| 0 | 0 | 0 | 0 | 9 | 21 | 26 | 51 | 39 | 93 | 157 | 129 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 15 | 35 | 52 | 88 | 87 | 173 | 350 | 349 | |
| 0 | 0 | 0 | 0 | 4 | 21 | 46 | 85 | 84 | 168 | 346 | 345 | |
| 0 | 0 | 0 | 0 | 11 | 14 | 6 | 2 | 3 | 5 | 4 | 4 | |
| 0 | 0 | 0 | 0 | 15 | 35 | 52 | 88 | 87 | 173 | 350 | 349 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 10 | 10 |
Reserves ReservesCr | 0 | 0 | 0 | 0 | 6 | 14 | 25 | 35 | 47 | 72 | 183 | 209 |
| 0 | 0 | 0 | 0 | 9 | 21 | 26 | 51 | 39 | 93 | 157 | 129 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 15 | 35 | 52 | 88 | 87 | 173 | 350 | 349 | |
| 0 | 0 | 0 | 0 | 4 | 21 | 46 | 85 | 84 | 168 | 346 | 345 | |
| 0 | 0 | 0 | 0 | 11 | 14 | 6 | 2 | 3 | 5 | 4 | 4 | |
| 0 | 0 | 0 | 0 | 15 | 35 | 52 | 88 | 87 | 173 | 350 | 349 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 1 | -1 | -14 | -2 | 4 | -17 | 53 | |
| 0 | 0 | 0 | 0 | -6 | 2 | 13 | 3 | -1 | 0 | -79 | |
| 0 | 0 | 0 | 0 | 5 | 1 | 0 | -1 | -2 | 16 | 88 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 2 | -2 | 0 | 2 | -2 | 62 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | 0 | -2 | -15 | -4 | 4 | -17 | 53 |
CFO To PAT CFO To PAT% | 101.3 | 355.5 | 110.5 | 94.6 | 14.9 | -13.4 | -132.2 | -19.8 | 36.2 | -111.4 | 241.4 |
CFO To EBITDA CFO To EBITDA% | 100.2 | 8.3 | 31.5 | 49.3 | 69.6 | -18.4 | -161.0 | -17.0 | 31.9 | -77.3 | 174.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 1 | -1 | -14 | -2 | 4 | -17 | 53 | |
| 0 | 0 | 0 | 0 | -6 | 2 | 13 | 3 | -1 | 0 | -79 | |
| 0 | 0 | 0 | 0 | 5 | 1 | 0 | -1 | -2 | 16 | 88 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 2 | -2 | 0 | 2 | -2 | 62 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | 0 | -2 | -15 | -4 | 4 | -17 | 53 |
CFO To PAT CFO To PAT% | 101.3 | 355.5 | 110.5 | 94.6 | 14.9 | -13.4 | -132.2 | -19.8 | 36.2 | -111.4 | 241.4 |
CFO To EBITDA CFO To EBITDA% | 100.2 | 8.3 | 31.5 | 49.3 | 69.6 | -18.4 | -161.0 | -17.0 | 31.9 | -77.3 | 174.8 |
| 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 | 1 | 286 | 792 | 1,451 | ||||||||
Price To Earnings Price To Earnings | 0.1 | 18.4 | 35.9 | 55.9 | ||||||||
Price To Sales Price To Sales | 0.0 | 1.8 | 3.4 | 6.5 | ||||||||
Price To Book Price To Book | 0.0 | 3.6 | 4.1 | 5.5 | ||||||||
EV To EBITDA EV To EBITDA | 0.9 | 13.0 | 24.6 | 49.1 | ||||||||
GPM GPM% | 92.7 | 49.7 | 55.1 | 62.8 | 57.6 | 56.3 | ||||||
OPM OPM% | 21.7 | 15.1 | 13.5 | 11.5 | 11.4 | 14.2 | 13.1 | 12.8 | ||||
NPM NPM% | 101.6 | 20.7 | 16.5 | 9.9 | 10.1 | 9.9 | 9.5 | 9.3 | ||||
ROCE ROCE% | -12.9 | -0.4 | -5.8 | -16.7 | 55.9 | 45.7 | 50.3 | 35.9 | 28.7 | 28.7 | 16.5 | 14.3 |
ROE ROE% | -23.5 | -0.8 | -13.5 | -69.9 | 99.3 | 57.0 | 44.1 | 30.1 | 24.5 | 19.4 | 11.4 | 9.4 |
ROA ROA% | -12.9 | -0.4 | -5.8 | -16.5 | 39.9 | 22.6 | 21.1 | 12.2 | 13.3 | 9.0 | 6.3 | 5.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1 | 286 | 792 | 1,451 | ||||||||
Price To Earnings Price To Earnings | 0.1 | 18.4 | 35.9 | 55.9 | ||||||||
Price To Sales Price To Sales | 0.0 | 1.8 | 3.4 | 6.5 | ||||||||
Price To Book Price To Book | 0.0 | 3.6 | 4.1 | 5.5 | ||||||||
EV To EBITDA EV To EBITDA | 0.9 | 13.0 | 24.6 | 49.1 | ||||||||
GPM GPM% | 92.7 | 49.7 | 55.1 | 62.8 | 57.6 | 56.3 | ||||||
OPM OPM% | 21.7 | 15.1 | 13.5 | 11.5 | 11.4 | 14.2 | 13.1 | 12.8 | ||||
NPM NPM% | 101.6 | 20.7 | 16.5 | 9.9 | 10.1 | 9.9 | 9.5 | 9.3 | ||||
ROCE ROCE% | -12.9 | -0.4 | -5.8 | -16.7 | 55.9 | 45.7 | 50.3 | 35.9 | 28.7 | 28.7 | 16.5 | 14.3 |
ROE ROE% | -23.5 | -0.8 | -13.5 | -69.9 | 99.3 | 57.0 | 44.1 | 30.1 | 24.5 | 19.4 | 11.4 | 9.4 |
ROA ROA% | -12.9 | -0.4 | -5.8 | -16.5 | 39.9 | 22.6 | 21.1 | 12.2 | 13.3 | 9.0 | 6.3 | 5.9 |
Documents — Sobhagya Mercantile Ltd