| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 70 | 86 | 77 | 99 | 94 | 102 | 107 | 122 | 113 | 91 | 139 | 136 | |
Growth YoY Revenue Growth YoY% | -6.2 | 10.8 | -12.2 | 80.7 | 34.6 | 18.6 | 38.6 | 23.8 | 19.4 | -11.1 | 30.5 | 10.9 |
| 68 | 83 | 74 | 94 | 91 | 98 | 103 | 116 | 109 | 88 | 133 | 123 | |
| 2 | 3 | 3 | 5 | 4 | 4 | 4 | 6 | 4 | 3 | 7 | 13 | |
OPM OPM% | 3.5 | 3.9 | 3.4 | 4.9 | 3.9 | 4.1 | 3.6 | 5.1 | 3.4 | 3.0 | 4.8 | 9.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2 | 3 | 3 | 5 | 3 | 4 | 4 | 6 | 4 | 2 | 7 | 12 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 2 | 3 | |
| 2 | 2 | 2 | 3 | 3 | 3 | 3 | 4 | 2 | 2 | 5 | 9 | |
Growth YoY PAT Growth YoY% | -65.4 | 96.7 | 60.5 | 500.0 | 36.0 | 20.2 | 44.0 | 21.8 | -6.3 | -27.3 | 90.5 | 116.8 |
NPM NPM% | 2.6 | 2.8 | 2.3 | 3.5 | 2.7 | 2.8 | 2.4 | 3.5 | 2.1 | 2.3 | 3.5 | 6.8 |
| 0.3 | 0.4 | 0.3 | 0.5 | 0.4 | 0.5 | 0.4 | 0.7 | 0.4 | 0.3 | 0.8 | 1.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 70 | 86 | 77 | 99 | 94 | 102 | 107 | 122 | 113 | 91 | 139 | 136 | |
Growth YoY Revenue Growth YoY% | -6.2 | 10.8 | -12.2 | 80.7 | 34.6 | 18.6 | 38.6 | 23.8 | 19.4 | -11.1 | 30.5 | 10.9 |
| 68 | 83 | 74 | 94 | 91 | 98 | 103 | 116 | 109 | 88 | 133 | 123 | |
| 2 | 3 | 3 | 5 | 4 | 4 | 4 | 6 | 4 | 3 | 7 | 13 | |
OPM OPM% | 3.5 | 3.9 | 3.4 | 4.9 | 3.9 | 4.1 | 3.6 | 5.1 | 3.4 | 3.0 | 4.8 | 9.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2 | 3 | 3 | 5 | 3 | 4 | 4 | 6 | 4 | 2 | 7 | 12 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 2 | 3 | |
| 2 | 2 | 2 | 3 | 3 | 3 | 3 | 4 | 2 | 2 | 5 | 9 | |
Growth YoY PAT Growth YoY% | -65.4 | 96.7 | 60.5 | 500.0 | 36.0 | 20.2 | 44.0 | 21.8 | -6.3 | -27.3 | 90.5 | 116.8 |
NPM NPM% | 2.6 | 2.8 | 2.3 | 3.5 | 2.7 | 2.8 | 2.4 | 3.5 | 2.1 | 2.3 | 3.5 | 6.8 |
| 0.3 | 0.4 | 0.3 | 0.5 | 0.4 | 0.5 | 0.4 | 0.7 | 0.4 | 0.3 | 0.8 | 1.4 |
| 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 | 26 | 29 | 75 | 176 | 133 | 178 | 303 | 323 | 288 | 402 | 465 | 478 |
Growth Revenue Growth% | 18.5 | 12.3 | 157.5 | 134.0 | -24.6 | 33.9 | 70.8 | 6.7 | -11.0 | 39.6 | 15.7 | 12.4 |
| 26 | 29 | 73 | 172 | 127 | 165 | 266 | 301 | 278 | 385 | 445 | 452 | |
| 0 | 0 | 2 | 4 | 6 | 12 | 37 | 22 | 9 | 16 | 19 | 26 | |
OPM OPM% | 0.9 | 1.4 | 3.1 | 2.3 | 4.2 | 6.8 | 12.3 | 6.8 | 3.3 | 4.1 | 4.2 | 5.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 1 | 2 | 4 | 11 | 36 | 21 | 9 | 15 | 18 | 25 |
| 0 | 0 | 0 | 1 | 1 | 3 | 9 | 5 | 2 | 4 | 5 | 6 | |
PAT PATCr | 0 | 0 | 1 | 2 | 3 | 8 | 27 | 16 | 7 | 11 | 13 | 18 |
Growth PAT Growth% | 58.3 | 12.0 | 766.1 | 55.5 | 79.7 | 183.2 | 254.6 | -41.2 | -59.2 | 75.3 | 18.4 | 51.8 |
NPM NPM% | 0.4 | 0.4 | 1.3 | 0.8 | 2.0 | 4.3 | 8.9 | 4.9 | 2.3 | 2.8 | 2.9 | 3.9 |
| 0.6 | 0.6 | 2.2 | 0.4 | 0.6 | 1.2 | 1.4 | 2.5 | 1.0 | 1.8 | 2.1 | 2.9 |
| 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 | 26 | 29 | 75 | 176 | 133 | 178 | 303 | 323 | 288 | 402 | 465 | 478 |
Growth Revenue Growth% | 18.5 | 12.3 | 157.5 | 134.0 | -24.6 | 33.9 | 70.8 | 6.7 | -11.0 | 39.6 | 15.7 | 12.4 |
| 26 | 29 | 73 | 172 | 127 | 165 | 266 | 301 | 278 | 385 | 445 | 452 | |
| 0 | 0 | 2 | 4 | 6 | 12 | 37 | 22 | 9 | 16 | 19 | 26 | |
OPM OPM% | 0.9 | 1.4 | 3.1 | 2.3 | 4.2 | 6.8 | 12.3 | 6.8 | 3.3 | 4.1 | 4.2 | 5.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 1 | 2 | 4 | 11 | 36 | 21 | 9 | 15 | 18 | 25 |
| 0 | 0 | 0 | 1 | 1 | 3 | 9 | 5 | 2 | 4 | 5 | 6 | |
PAT PATCr | 0 | 0 | 1 | 2 | 3 | 8 | 27 | 16 | 7 | 11 | 13 | 18 |
Growth PAT Growth% | 58.3 | 12.0 | 766.1 | 55.5 | 79.7 | 183.2 | 254.6 | -41.2 | -59.2 | 75.3 | 18.4 | 51.8 |
NPM NPM% | 0.4 | 0.4 | 1.3 | 0.8 | 2.0 | 4.3 | 8.9 | 4.9 | 2.3 | 2.8 | 2.9 | 3.9 |
| 0.6 | 0.6 | 2.2 | 0.4 | 0.6 | 1.2 | 1.4 | 2.5 | 1.0 | 1.8 | 2.1 | 2.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 4 | 6 | 8 | 11 | 21 | 64 | 64 | 64 | 64 |
Reserves ReservesCr | 6 | 6 | 17 | 24 | 34 | 39 | 55 | 28 | 35 | 46 | 59 |
| 2 | 2 | 11 | 27 | 18 | 15 | 28 | 18 | 7 | 19 | 33 | |
| 0 | 1 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
| 10 | 11 | 42 | 56 | 60 | 65 | 105 | 110 | 106 | 129 | 157 | |
| 10 | 10 | 42 | 56 | 59 | 65 | 105 | 109 | 104 | 128 | 153 | |
| 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | |
| 10 | 11 | 42 | 56 | 60 | 65 | 105 | 110 | 106 | 129 | 157 |
| 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 | 2 | 2 | 4 | 6 | 8 | 11 | 21 | 64 | 64 | 64 | 64 |
Reserves ReservesCr | 6 | 6 | 17 | 24 | 34 | 39 | 55 | 28 | 35 | 46 | 59 |
| 2 | 2 | 11 | 27 | 18 | 15 | 28 | 18 | 7 | 19 | 33 | |
| 0 | 1 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
| 10 | 11 | 42 | 56 | 60 | 65 | 105 | 110 | 106 | 129 | 157 | |
| 10 | 10 | 42 | 56 | 59 | 65 | 105 | 109 | 104 | 128 | 153 | |
| 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | |
| 10 | 11 | 42 | 56 | 60 | 65 | 105 | 110 | 106 | 129 | 157 |
| 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 | -20 | -3 | -6 | 10 | -17 | 15 | 6 | -13 | -7 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 1 | 20 | 15 | -1 | -5 | 7 | -6 | -11 | 10 | 6 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 0 | 12 | -7 | 5 | -10 | 8 | -5 | -2 | -1 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | -20 | -3 | -6 | 10 | -17 | 14 | 6 | -13 | -7 |
CFO To PAT CFO To PAT% | 138.9 | 83.1 | -2,042.5 | -204.3 | -204.2 | 132.3 | -62.9 | 91.7 | 90.4 | -110.5 | -52.3 |
CFO To EBITDA CFO To EBITDA% | 57.1 | 22.3 | -831.7 | -74.9 | -99.6 | 83.4 | -45.7 | 66.4 | 62.3 | -76.5 | -36.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | -20 | -3 | -6 | 10 | -17 | 15 | 6 | -13 | -7 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 1 | 20 | 15 | -1 | -5 | 7 | -6 | -11 | 10 | 6 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 0 | 12 | -7 | 5 | -10 | 8 | -5 | -2 | -1 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | -20 | -3 | -6 | 10 | -17 | 14 | 6 | -13 | -7 |
CFO To PAT CFO To PAT% | 138.9 | 83.1 | -2,042.5 | -204.3 | -204.2 | 132.3 | -62.9 | 91.7 | 90.4 | -110.5 | -52.3 |
CFO To EBITDA CFO To EBITDA% | 57.1 | 22.3 | -831.7 | -74.9 | -99.6 | 83.4 | -45.7 | 66.4 | 62.3 | -76.5 | -36.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 25 | 33 | 45 | 354 | 892 | 666 | 353 | 250 | 254 | |||
Price To Earnings Price To Earnings | 17.0 | 12.2 | 5.9 | 13.1 | 56.0 | 102.1 | 31.0 | 18.5 | 13.8 | |||
Price To Sales Price To Sales | 0.1 | 0.3 | 0.3 | 1.2 | 2.8 | 2.3 | 0.8 | 0.5 | 0.5 | |||
Price To Book Price To Book | 0.9 | 0.8 | 0.9 | 4.6 | 9.7 | 6.8 | 3.2 | 2.0 | 2.1 | |||
EV To EBITDA EV To EBITDA | 9.2 | 7.8 | 3.8 | 10.1 | 40.9 | 71.0 | 22.5 | 14.2 | 10.9 | |||
GPM GPM% | 2.3 | 2.8 | 15.1 | 7.2 | 8.1 | 10.0 | 14.5 | 10.5 | 5.7 | 5.7 | 6.0 | 6.0 |
OPM OPM% | 0.9 | 1.4 | 3.1 | 2.3 | 4.2 | 6.8 | 12.3 | 6.8 | 3.3 | 4.1 | 4.2 | 5.4 |
NPM NPM% | 0.4 | 0.4 | 1.3 | 0.8 | 2.0 | 4.3 | 8.9 | 4.9 | 2.3 | 2.8 | 2.9 | 3.9 |
ROCE ROCE% | 2.4 | 3.7 | 6.8 | 7.6 | 9.9 | 19.5 | 38.2 | 20.7 | 9.2 | 12.8 | 13.0 | 13.0 |
ROE ROE% | 1.3 | 1.4 | 4.6 | 5.0 | 6.4 | 15.3 | 35.3 | 17.2 | 6.6 | 10.4 | 11.0 | 11.0 |
ROA ROA% | 1.0 | 1.1 | 2.3 | 2.7 | 4.5 | 11.7 | 25.7 | 14.5 | 6.2 | 8.8 | 8.6 | 8.6 |
| 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 | 33 | 45 | 354 | 892 | 666 | 353 | 250 | 254 | |||
Price To Earnings Price To Earnings | 17.0 | 12.2 | 5.9 | 13.1 | 56.0 | 102.1 | 31.0 | 18.5 | 13.8 | |||
Price To Sales Price To Sales | 0.1 | 0.3 | 0.3 | 1.2 | 2.8 | 2.3 | 0.8 | 0.5 | 0.5 | |||
Price To Book Price To Book | 0.9 | 0.8 | 0.9 | 4.6 | 9.7 | 6.8 | 3.2 | 2.0 | 2.1 | |||
EV To EBITDA EV To EBITDA | 9.2 | 7.8 | 3.8 | 10.1 | 40.9 | 71.0 | 22.5 | 14.2 | 10.9 | |||
GPM GPM% | 2.3 | 2.8 | 15.1 | 7.2 | 8.1 | 10.0 | 14.5 | 10.5 | 5.7 | 5.7 | 6.0 | 6.0 |
OPM OPM% | 0.9 | 1.4 | 3.1 | 2.3 | 4.2 | 6.8 | 12.3 | 6.8 | 3.3 | 4.1 | 4.2 | 5.4 |
NPM NPM% | 0.4 | 0.4 | 1.3 | 0.8 | 2.0 | 4.3 | 8.9 | 4.9 | 2.3 | 2.8 | 2.9 | 3.9 |
ROCE ROCE% | 2.4 | 3.7 | 6.8 | 7.6 | 9.9 | 19.5 | 38.2 | 20.7 | 9.2 | 12.8 | 13.0 | 13.0 |
ROE ROE% | 1.3 | 1.4 | 4.6 | 5.0 | 6.4 | 15.3 | 35.3 | 17.2 | 6.6 | 10.4 | 11.0 | 11.0 |
ROA ROA% | 1.0 | 1.1 | 2.3 | 2.7 | 4.5 | 11.7 | 25.7 | 14.5 | 6.2 | 8.8 | 8.6 | 8.6 |
Documents — Shankar Lal Rampal Dye-Chem Ltd