| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 191 | 86 | 90 | 101 | 186 | 96 | 23 | 57 | 93 | 93 | 95 | 78 | |
Growth YoY Revenue Growth YoY% | 32.3 | -26.3 | -0.1 | -34.9 | -2.9 | 12.3 | -74.8 | -43.9 | -50.1 | -3.6 | 322.4 | 37.6 |
| 184 | 88 | 97 | 107 | 165 | 100 | 32 | 73 | 67 | 90 | 101 | 93 | |
| 7 | -2 | -8 | -6 | 21 | -3 | -9 | -16 | 26 | 3 | -6 | -15 | |
OPM OPM% | 3.8 | -2.6 | -8.4 | -6.0 | 11.1 | -3.5 | -41.1 | -28.1 | 27.8 | 3.2 | -6.3 | -19.4 |
| 0 | 0 | 0 | 0 | 0 | 2 | 1 | 3 | 0 | 0 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 1 | 1 | 1 | 0 | 1 | 4 | 7 | 9 | 9 | 9 |
Depreciation DepreciationCr | 3 | 2 | 2 | 2 | 3 | 2 | 2 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | 3 | -6 | -11 | -9 | 18 | -4 | -11 | -19 | 16 | -9 | -16 | -25 |
| 0 | 0 | 0 | 0 | 0 | 30 | -3 | -5 | 4 | -2 | -4 | -8 | |
| 3 | -6 | -11 | -9 | 18 | -34 | -8 | -15 | 12 | -6 | -12 | -17 | |
Growth YoY PAT Growth YoY% | -50.0 | 32.9 | 37.8 | -75.3 | 484.1 | -451.6 | 25.2 | -53.8 | -32.1 | 80.7 | -44.9 | -16.9 |
NPM NPM% | 1.6 | -7.1 | -12.6 | -9.3 | 9.5 | -34.9 | -37.4 | -25.6 | 12.9 | -7.0 | -12.8 | -21.8 |
| 5.7 | -11.6 | -21.5 | -18.0 | 33.6 | -64.0 | -16.1 | -27.7 | 22.8 | -12.3 | -23.3 | -32.4 |
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 191 | 86 | 90 | 101 | 186 | 96 | 23 | 57 | 93 | 93 | 95 | 78 | |
Growth YoY Revenue Growth YoY% | 32.3 | -26.3 | -0.1 | -34.9 | -2.9 | 12.3 | -74.8 | -43.9 | -50.1 | -3.6 | 322.4 | 37.6 |
| 184 | 88 | 97 | 107 | 165 | 100 | 32 | 73 | 67 | 90 | 101 | 93 | |
| 7 | -2 | -8 | -6 | 21 | -3 | -9 | -16 | 26 | 3 | -6 | -15 | |
OPM OPM% | 3.8 | -2.6 | -8.4 | -6.0 | 11.1 | -3.5 | -41.1 | -28.1 | 27.8 | 3.2 | -6.3 | -19.4 |
| 0 | 0 | 0 | 0 | 0 | 2 | 1 | 3 | 0 | 0 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 1 | 1 | 1 | 0 | 1 | 4 | 7 | 9 | 9 | 9 |
Depreciation DepreciationCr | 3 | 2 | 2 | 2 | 3 | 2 | 2 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | 3 | -6 | -11 | -9 | 18 | -4 | -11 | -19 | 16 | -9 | -16 | -25 |
| 0 | 0 | 0 | 0 | 0 | 30 | -3 | -5 | 4 | -2 | -4 | -8 | |
| 3 | -6 | -11 | -9 | 18 | -34 | -8 | -15 | 12 | -6 | -12 | -17 | |
Growth YoY PAT Growth YoY% | -50.0 | 32.9 | 37.8 | -75.3 | 484.1 | -451.6 | 25.2 | -53.8 | -32.1 | 80.7 | -44.9 | -16.9 |
NPM NPM% | 1.6 | -7.1 | -12.6 | -9.3 | 9.5 | -34.9 | -37.4 | -25.6 | 12.9 | -7.0 | -12.8 | -21.8 |
| 5.7 | -11.6 | -21.5 | -18.0 | 33.6 | -64.0 | -16.1 | -27.7 | 22.8 | -12.3 | -23.3 | -32.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 400 | 275 | 396 | 391 | 371 | 496 | 549 | 470 | 552 | 462 | 268 | 359 |
Growth Revenue Growth% | -14.5 | -31.2 | 44.2 | -1.5 | -4.9 | 33.6 | 10.6 | -14.4 | 17.5 | -16.3 | -41.9 | -0.6 |
| 443 | 261 | 363 | 393 | 381 | 466 | 546 | 468 | 562 | 457 | 271 | 351 | |
| -44 | 14 | 33 | -3 | -10 | 30 | 3 | 2 | -10 | 5 | -3 | 8 | |
OPM OPM% | -10.9 | 5.0 | 8.4 | -0.7 | -2.7 | 6.0 | 0.5 | 0.4 | -1.8 | 1.0 | -1.1 | 2.1 |
| 19 | 5 | 3 | 1 | 1 | 1 | 2 | 0 | 1 | 0 | 6 | 3 | |
Interest Expense Interest ExpenseCr | 23 | 15 | 16 | 19 | 21 | 21 | 15 | 12 | 9 | 4 | 12 | 33 |
Depreciation DepreciationCr | 3 | 2 | 2 | 4 | 5 | 7 | 6 | 7 | 11 | 10 | 10 | 12 |
PBT PBTCr | -50 | 2 | 18 | -24 | -35 | 3 | -17 | -17 | -30 | -9 | -19 | -34 |
| -19 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 26 | -10 | |
PAT PATCr | -31 | 2 | 18 | -24 | -35 | 3 | -14 | -17 | -30 | -9 | -45 | -24 |
Growth PAT Growth% | 27.3 | 106.5 | 814.4 | -229.6 | -46.8 | 108.2 | -600.2 | -15.6 | -79.3 | 69.0 | -385.5 | 39.0 |
NPM NPM% | -7.7 | 0.7 | 4.6 | -6.1 | -9.4 | 0.6 | -2.6 | -3.5 | -5.4 | -2.0 | -16.6 | -6.6 |
| -58.9 | 38.3 | 35.0 | -45.4 | -66.7 | 5.4 | -27.2 | -31.5 | -56.4 | -17.5 | -85.0 | -45.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 400 | 275 | 396 | 391 | 371 | 496 | 549 | 470 | 552 | 462 | 268 | 359 |
Growth Revenue Growth% | -14.5 | -31.2 | 44.2 | -1.5 | -4.9 | 33.6 | 10.6 | -14.4 | 17.5 | -16.3 | -41.9 | -0.6 |
| 443 | 261 | 363 | 393 | 381 | 466 | 546 | 468 | 562 | 457 | 271 | 351 | |
| -44 | 14 | 33 | -3 | -10 | 30 | 3 | 2 | -10 | 5 | -3 | 8 | |
OPM OPM% | -10.9 | 5.0 | 8.4 | -0.7 | -2.7 | 6.0 | 0.5 | 0.4 | -1.8 | 1.0 | -1.1 | 2.1 |
| 19 | 5 | 3 | 1 | 1 | 1 | 2 | 0 | 1 | 0 | 6 | 3 | |
Interest Expense Interest ExpenseCr | 23 | 15 | 16 | 19 | 21 | 21 | 15 | 12 | 9 | 4 | 12 | 33 |
Depreciation DepreciationCr | 3 | 2 | 2 | 4 | 5 | 7 | 6 | 7 | 11 | 10 | 10 | 12 |
PBT PBTCr | -50 | 2 | 18 | -24 | -35 | 3 | -17 | -17 | -30 | -9 | -19 | -34 |
| -19 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 26 | -10 | |
PAT PATCr | -31 | 2 | 18 | -24 | -35 | 3 | -14 | -17 | -30 | -9 | -45 | -24 |
Growth PAT Growth% | 27.3 | 106.5 | 814.4 | -229.6 | -46.8 | 108.2 | -600.2 | -15.6 | -79.3 | 69.0 | -385.5 | 39.0 |
NPM NPM% | -7.7 | 0.7 | 4.6 | -6.1 | -9.4 | 0.6 | -2.6 | -3.5 | -5.4 | -2.0 | -16.6 | -6.6 |
| -58.9 | 38.3 | 35.0 | -45.4 | -66.7 | 5.4 | -27.2 | -31.5 | -56.4 | -17.5 | -85.0 | -45.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | -58 | -56 | -42 | -70 | -104 | -101 | 331 | 315 | 285 | -170 | -215 | -233 |
| 278 | 344 | 279 | 359 | 387 | 399 | 434 | 429 | 397 | 388 | 296 | 126 | |
| 24 | 19 | 55 | 41 | 93 | 63 | 64 | 64 | 44 | 28 | 230 | 317 | |
| 249 | 312 | 297 | 337 | 381 | 367 | 833 | 814 | 731 | 251 | 316 | 215 | |
| 164 | 227 | 188 | 226 | 246 | 236 | 242 | 200 | 126 | 100 | 187 | 86 | |
| 85 | 85 | 109 | 111 | 134 | 131 | 591 | 614 | 605 | 151 | 128 | 129 | |
| 249 | 312 | 297 | 337 | 381 | 367 | 833 | 814 | 731 | 251 | 316 | 215 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | -58 | -56 | -42 | -70 | -104 | -101 | 331 | 315 | 285 | -170 | -215 | -233 |
| 278 | 344 | 279 | 359 | 387 | 399 | 434 | 429 | 397 | 388 | 296 | 126 | |
| 24 | 19 | 55 | 41 | 93 | 63 | 64 | 64 | 44 | 28 | 230 | 317 | |
| 249 | 312 | 297 | 337 | 381 | 367 | 833 | 814 | 731 | 251 | 316 | 215 | |
| 164 | 227 | 188 | 226 | 246 | 236 | 242 | 200 | 126 | 100 | 187 | 86 | |
| 85 | 85 | 109 | 111 | 134 | 131 | 591 | 614 | 605 | 151 | 128 | 129 | |
| 249 | 312 | 297 | 337 | 381 | 367 | 833 | 814 | 731 | 251 | 316 | 215 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -62 | -2 | -22 | 29 | -15 | 60 | 46 | 50 | 55 | 48 | -253 | |
| 51 | 5 | -21 | -4 | -27 | -6 | -20 | -30 | -2 | -1 | -14 | |
| 7 | -2 | 40 | -25 | 46 | -57 | -23 | -19 | -59 | -45 | 269 | |
Net Cash Flow Net Cash FlowCr | -5 | 0 | -3 | 1 | 5 | -3 | 3 | 0 | -5 | 2 | 1 |
Free Cash Flow Free Cash FlowCr | -9 | -3 | -46 | 28 | -47 | 54 | 27 | 16 | 53 | 46 | -267 |
CFO To PAT CFO To PAT% | 201.7 | -102.4 | -118.9 | -123.7 | 42.1 | 2,105.5 | -321.1 | -301.4 | -186.2 | -524.1 | 567.5 |
CFO To EBITDA CFO To EBITDA% | 143.4 | -14.8 | -65.7 | -1,161.4 | 146.4 | 200.5 | 1,617.6 | 2,439.2 | -551.0 | 1,013.6 | 9,013.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -62 | -2 | -22 | 29 | -15 | 60 | 46 | 50 | 55 | 48 | -253 | |
| 51 | 5 | -21 | -4 | -27 | -6 | -20 | -30 | -2 | -1 | -14 | |
| 7 | -2 | 40 | -25 | 46 | -57 | -23 | -19 | -59 | -45 | 269 | |
Net Cash Flow Net Cash FlowCr | -5 | 0 | -3 | 1 | 5 | -3 | 3 | 0 | -5 | 2 | 1 |
Free Cash Flow Free Cash FlowCr | -9 | -3 | -46 | 28 | -47 | 54 | 27 | 16 | 53 | 46 | -267 |
CFO To PAT CFO To PAT% | 201.7 | -102.4 | -118.9 | -123.7 | 42.1 | 2,105.5 | -321.1 | -301.4 | -186.2 | -524.1 | 567.5 |
CFO To EBITDA CFO To EBITDA% | 143.4 | -14.8 | -65.7 | -1,161.4 | 146.4 | 200.5 | 1,617.6 | 2,439.2 | -551.0 | 1,013.6 | 9,013.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 11 | 22 | 50 | 21 | 21 | 15 | 19 | 90 | 64 | 183 | 137 | 138 |
Price To Earnings Price To Earnings | 10.9 | 2.7 | 5.3 | |||||||||
Price To Sales Price To Sales | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.2 | 0.1 | 0.4 | 0.5 | 0.4 |
Price To Book Price To Book | -0.2 | -0.4 | -1.4 | -0.3 | -0.2 | -0.2 | -0.2 | -0.7 | -0.4 | -1.1 | -0.7 | -0.6 |
EV To EBITDA EV To EBITDA | -2.8 | 9.4 | 5.7 | -52.6 | -18.1 | 4.8 | 51.9 | 97.7 | -13.0 | 48.5 | -164.3 | 64.8 |
GPM GPM% | -0.5 | 17.8 | 19.4 | 11.2 | 9.6 | 15.3 | 10.5 | 9.4 | 6.9 | 10.3 | 13.3 | 13.3 |
OPM OPM% | -10.9 | 5.0 | 8.4 | -0.7 | -2.7 | 6.0 | 0.5 | 0.4 | -1.8 | 1.0 | -1.1 | 2.1 |
NPM NPM% | -7.7 | 0.7 | 4.6 | -6.1 | -9.4 | 0.6 | -2.6 | -3.5 | -5.4 | -2.0 | -16.6 | -6.6 |
ROCE ROCE% | -33.4 | 20.4 | 27.7 | -7.5 | -17.7 | 57.0 | -0.3 | -1.1 | -5.7 | 4.3 | -5.7 | -0.9 |
ROE ROE% | 58.4 | -4.0 | -49.9 | 37.1 | 35.3 | -3.0 | -4.3 | -5.2 | -10.2 | 5.6 | 21.3 | 10.4 |
ROA ROA% | -12.4 | 0.7 | 6.2 | -7.1 | -9.2 | 0.8 | -1.7 | -2.0 | -4.0 | -3.7 | -14.1 | -11.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 11 | 22 | 50 | 21 | 21 | 15 | 19 | 90 | 64 | 183 | 137 | 138 |
Price To Earnings Price To Earnings | 10.9 | 2.7 | 5.3 | |||||||||
Price To Sales Price To Sales | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.2 | 0.1 | 0.4 | 0.5 | 0.4 |
Price To Book Price To Book | -0.2 | -0.4 | -1.4 | -0.3 | -0.2 | -0.2 | -0.2 | -0.7 | -0.4 | -1.1 | -0.7 | -0.6 |
EV To EBITDA EV To EBITDA | -2.8 | 9.4 | 5.7 | -52.6 | -18.1 | 4.8 | 51.9 | 97.7 | -13.0 | 48.5 | -164.3 | 64.8 |
GPM GPM% | -0.5 | 17.8 | 19.4 | 11.2 | 9.6 | 15.3 | 10.5 | 9.4 | 6.9 | 10.3 | 13.3 | 13.3 |
OPM OPM% | -10.9 | 5.0 | 8.4 | -0.7 | -2.7 | 6.0 | 0.5 | 0.4 | -1.8 | 1.0 | -1.1 | 2.1 |
NPM NPM% | -7.7 | 0.7 | 4.6 | -6.1 | -9.4 | 0.6 | -2.6 | -3.5 | -5.4 | -2.0 | -16.6 | -6.6 |
ROCE ROCE% | -33.4 | 20.4 | 27.7 | -7.5 | -17.7 | 57.0 | -0.3 | -1.1 | -5.7 | 4.3 | -5.7 | -0.9 |
ROE ROE% | 58.4 | -4.0 | -49.9 | 37.1 | 35.3 | -3.0 | -4.3 | -5.2 | -10.2 | 5.6 | 21.3 | 10.4 |
ROA ROA% | -12.4 | 0.7 | 6.2 | -7.1 | -9.2 | 0.8 | -1.7 | -2.0 | -4.0 | -3.7 | -14.1 | -11.0 |
Documents — Sir Shadi Lal Enterprises Ltd