| 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 | 23 | 21 | 22 | 20 | 20 | 21 | 23 | 24 | 22 | 20 | 19 | |
Growth YoY Revenue Growth YoY% | -22.6 | -10.0 | 0.2 | -4.5 | -14.5 | -9.8 | -0.5 | 5.3 | 16.1 | 6.7 | -7.0 | -16.1 |
| 22 | 23 | 19 | 19 | 18 | 18 | 18 | 19 | 20 | 18 | 18 | 16 | |
| 1 | -1 | 3 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 2 | 3 | |
OPM OPM% | 5.2 | -2.8 | 12.5 | 10.3 | 11.4 | 13.2 | 14.3 | 14.5 | 16.7 | 16.6 | 9.8 | 15.4 |
| 0 | 3 | 1 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 |
PBT PBTCr | -1 | 0 | 0 | -1 | -1 | 0 | 0 | 1 | 1 | 1 | -1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | |
| -1 | 0 | 0 | -1 | -1 | -1 | 0 | 1 | 1 | 1 | 2 | 0 | |
Growth YoY PAT Growth YoY% | -151.6 | -150.0 | -66.7 | -7.8 | 50.0 | -170.0 | 140.0 | 231.9 | 281.8 | 209.3 | 322.2 | -49.5 |
NPM NPM% | -4.6 | -0.9 | 0.7 | -3.2 | -2.7 | -2.6 | 1.7 | 4.0 | 4.3 | 2.7 | 7.7 | 2.4 |
| -1.1 | -0.2 | 0.1 | -0.7 | -0.5 | -0.5 | 0.3 | 0.9 | 1.0 | 0.6 | 0.6 | 0.5 |
| 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 | 23 | 21 | 22 | 20 | 20 | 21 | 23 | 24 | 22 | 20 | 19 | |
Growth YoY Revenue Growth YoY% | -22.6 | -10.0 | 0.2 | -4.5 | -14.5 | -9.8 | -0.5 | 5.3 | 16.1 | 6.7 | -7.0 | -16.1 |
| 22 | 23 | 19 | 19 | 18 | 18 | 18 | 19 | 20 | 18 | 18 | 16 | |
| 1 | -1 | 3 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 2 | 3 | |
OPM OPM% | 5.2 | -2.8 | 12.5 | 10.3 | 11.4 | 13.2 | 14.3 | 14.5 | 16.7 | 16.6 | 9.8 | 15.4 |
| 0 | 3 | 1 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 |
PBT PBTCr | -1 | 0 | 0 | -1 | -1 | 0 | 0 | 1 | 1 | 1 | -1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | |
| -1 | 0 | 0 | -1 | -1 | -1 | 0 | 1 | 1 | 1 | 2 | 0 | |
Growth YoY PAT Growth YoY% | -151.6 | -150.0 | -66.7 | -7.8 | 50.0 | -170.0 | 140.0 | 231.9 | 281.8 | 209.3 | 322.2 | -49.5 |
NPM NPM% | -4.6 | -0.9 | 0.7 | -3.2 | -2.7 | -2.6 | 1.7 | 4.0 | 4.3 | 2.7 | 7.7 | 2.4 |
| -1.1 | -0.2 | 0.1 | -0.7 | -0.5 | -0.5 | 0.3 | 0.9 | 1.0 | 0.6 | 0.6 | 0.5 |
| Financial Year | Mar 2012 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 43 | 108 | 91 | 81 | 70 | 91 | 119 | 110 | 90 | 83 | 88 | 84 |
Growth Revenue Growth% | -15.8 | -11.4 | -13.4 | 29.4 | 31.5 | -7.3 | -18.4 | -7.5 | 5.2 | -0.6 | ||
| 36 | 93 | 77 | 70 | 75 | 85 | 102 | 94 | 86 | 73 | 75 | 72 | |
| 8 | 15 | 14 | 11 | -5 | 5 | 17 | 16 | 4 | 10 | 13 | 12 | |
OPM OPM% | 17.4 | 13.9 | 15.2 | 14.0 | -6.6 | 5.8 | 14.6 | 14.6 | 4.5 | 12.3 | 14.6 | 14.8 |
| 1 | 1 | 2 | 0 | 15 | 6 | 2 | 5 | 5 | 1 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 4 | 5 | 7 | 7 | 5 | 3 | 4 | 6 | 6 | 6 | 6 |
Depreciation DepreciationCr | 3 | 4 | 5 | 6 | 6 | 6 | 6 | 7 | 6 | 6 | 6 | 6 |
PBT PBTCr | 3 | 8 | 6 | -1 | -3 | -1 | 9 | 9 | -3 | -1 | 2 | 1 |
| 1 | 3 | 2 | 0 | -1 | 0 | 3 | 3 | -1 | 0 | -2 | -2 | |
PAT PATCr | 2 | 5 | 4 | -1 | -2 | -1 | 6 | 7 | -2 | -1 | 4 | 4 |
Growth PAT Growth% | -10.7 | -113.9 | -279.9 | 73.0 | 1,106.5 | 4.1 | -126.8 | 20.8 | 383.1 | 1,883.3 | ||
NPM NPM% | 5.0 | 4.6 | 4.9 | -0.8 | -3.4 | -0.7 | 5.4 | 6.0 | -2.0 | -1.7 | 4.6 | 4.3 |
| 4.9 | 4.4 | -0.7 | -4.8 | -0.6 | 6.3 | 6.5 | -1.7 | -1.4 | 3.9 | 2.6 |
| Financial Year | Mar 2012 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 43 | 108 | 91 | 81 | 70 | 91 | 119 | 110 | 90 | 83 | 88 | 84 |
Growth Revenue Growth% | -15.8 | -11.4 | -13.4 | 29.4 | 31.5 | -7.3 | -18.4 | -7.5 | 5.2 | -0.6 | ||
| 36 | 93 | 77 | 70 | 75 | 85 | 102 | 94 | 86 | 73 | 75 | 72 | |
| 8 | 15 | 14 | 11 | -5 | 5 | 17 | 16 | 4 | 10 | 13 | 12 | |
OPM OPM% | 17.4 | 13.9 | 15.2 | 14.0 | -6.6 | 5.8 | 14.6 | 14.6 | 4.5 | 12.3 | 14.6 | 14.8 |
| 1 | 1 | 2 | 0 | 15 | 6 | 2 | 5 | 5 | 1 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 4 | 5 | 7 | 7 | 5 | 3 | 4 | 6 | 6 | 6 | 6 |
Depreciation DepreciationCr | 3 | 4 | 5 | 6 | 6 | 6 | 6 | 7 | 6 | 6 | 6 | 6 |
PBT PBTCr | 3 | 8 | 6 | -1 | -3 | -1 | 9 | 9 | -3 | -1 | 2 | 1 |
| 1 | 3 | 2 | 0 | -1 | 0 | 3 | 3 | -1 | 0 | -2 | -2 | |
PAT PATCr | 2 | 5 | 4 | -1 | -2 | -1 | 6 | 7 | -2 | -1 | 4 | 4 |
Growth PAT Growth% | -10.7 | -113.9 | -279.9 | 73.0 | 1,106.5 | 4.1 | -126.8 | 20.8 | 383.1 | 1,883.3 | ||
NPM NPM% | 5.0 | 4.6 | 4.9 | -0.8 | -3.4 | -0.7 | 5.4 | 6.0 | -2.0 | -1.7 | 4.6 | 4.3 |
| 4.9 | 4.4 | -0.7 | -4.8 | -0.6 | 6.3 | 6.5 | -1.7 | -1.4 | 3.9 | 2.6 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 33 | 37 | 37 | 34 | 33 | 40 | 46 | 58 | 57 | 59 |
| 56 | 68 | 74 | 66 | 54 | 40 | 45 | 57 | 63 | 66 | |
| 19 | 26 | 17 | 19 | 23 | 20 | 19 | 33 | 32 | 29 | |
| 119 | 142 | 138 | 130 | 121 | 110 | 121 | 159 | 162 | 165 | |
| 57 | 69 | 65 | 59 | 49 | 35 | 48 | 62 | 65 | 74 | |
| 62 | 73 | 72 | 71 | 72 | 75 | 73 | 96 | 97 | 91 | |
| 119 | 142 | 138 | 130 | 121 | 110 | 121 | 159 | 162 | 165 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 33 | 37 | 37 | 34 | 33 | 40 | 46 | 58 | 57 | 59 |
| 56 | 68 | 74 | 66 | 54 | 40 | 45 | 57 | 63 | 66 | |
| 19 | 26 | 17 | 19 | 23 | 20 | 19 | 33 | 32 | 29 | |
| 119 | 142 | 138 | 130 | 121 | 110 | 121 | 159 | 162 | 165 | |
| 57 | 69 | 65 | 59 | 49 | 35 | 48 | 62 | 65 | 74 | |
| 62 | 73 | 72 | 71 | 72 | 75 | 73 | 96 | 97 | 91 | |
| 119 | 142 | 138 | 130 | 121 | 110 | 121 | 159 | 162 | 165 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 11 | 5 | 15 | 4 | 17 | 23 | 7 | -15 | 12 | 22 | |
| -13 | -17 | -3 | -3 | -11 | -4 | -3 | -10 | -8 | -3 | |
| 2 | 11 | -12 | -2 | -6 | -19 | -4 | 25 | -4 | -19 | |
Net Cash Flow Net Cash FlowCr | 0 | -1 | 0 | 0 | -1 | 0 | 0 | -1 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -2 | -10 | 9 | 4 | 10 | 13 | 4 | -26 | 3 | |
CFO To PAT CFO To PAT% | 214.5 | 122.0 | -2,366.1 | -182.3 | -2,662.6 | 350.6 | 111.8 | 860.9 | -813.2 | 552.4 |
CFO To EBITDA CFO To EBITDA% | 71.8 | 39.5 | 130.0 | -93.8 | 321.1 | 129.5 | 46.2 | -376.7 | 112.3 | 173.4 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 11 | 5 | 15 | 4 | 17 | 23 | 7 | -15 | 12 | 22 | |
| -13 | -17 | -3 | -3 | -11 | -4 | -3 | -10 | -8 | -3 | |
| 2 | 11 | -12 | -2 | -6 | -19 | -4 | 25 | -4 | -19 | |
Net Cash Flow Net Cash FlowCr | 0 | -1 | 0 | 0 | -1 | 0 | 0 | -1 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -2 | -10 | 9 | 4 | 10 | 13 | 4 | -26 | 3 | |
CFO To PAT CFO To PAT% | 214.5 | 122.0 | -2,366.1 | -182.3 | -2,662.6 | 350.6 | 111.8 | 860.9 | -813.2 | 552.4 |
CFO To EBITDA CFO To EBITDA% | 71.8 | 39.5 | 130.0 | -93.8 | 321.1 | 129.5 | 46.2 | -376.7 | 112.3 | 173.4 |
| Financial Year | Mar 2012 | 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 | 97 | 70 | 35 | 15 | 23 | 73 | 58 | 63 | 67 | 64 | 74 | |
Price To Earnings Price To Earnings | 19.3 | 15.6 | 11.4 | 8.8 | 15.8 | 28.1 | ||||||
Price To Sales Price To Sales | 0.9 | 0.8 | 0.4 | 0.2 | 0.3 | 0.6 | 0.5 | 0.7 | 0.8 | 0.7 | 0.9 | |
Price To Book Price To Book | 2.3 | 1.5 | 0.8 | 0.3 | 0.6 | 1.6 | 1.1 | 1.2 | 1.3 | 0.9 | 1.4 | |
EV To EBITDA EV To EBITDA | 8.9 | 8.8 | 7.2 | -11.9 | 12.3 | 6.0 | 5.7 | 30.8 | 12.9 | 9.2 | 10.3 | |
GPM GPM% | 34.0 | 42.1 | 44.4 | 35.8 | 34.5 | 42.8 | 41.5 | 30.5 | 40.4 | |||
OPM OPM% | 17.4 | 13.9 | 15.2 | 14.0 | -6.6 | 5.8 | 14.6 | 14.6 | 4.5 | 12.3 | 14.6 | 14.8 |
NPM NPM% | 5.0 | 4.6 | 4.9 | -0.8 | -3.4 | -0.7 | 5.4 | 6.0 | -2.0 | -1.7 | 4.6 | 4.3 |
ROCE ROCE% | 14.5 | 10.9 | 6.0 | 4.4 | 5.1 | 15.1 | 14.7 | 2.4 | 3.9 | 6.7 | 6.7 | |
ROE ROE% | 11.7 | 9.5 | -1.3 | -5.3 | -1.5 | 12.8 | 11.9 | -2.6 | -2.1 | 5.8 | 5.8 | |
ROA ROA% | 4.2 | 3.2 | -0.5 | -1.8 | -0.5 | 5.8 | 5.5 | -1.1 | -0.9 | 2.4 | 2.4 | |
| Financial Year | Mar 2012 | 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 | 97 | 70 | 35 | 15 | 23 | 73 | 58 | 63 | 67 | 64 | 74 | |
Price To Earnings Price To Earnings | 19.3 | 15.6 | 11.4 | 8.8 | 15.8 | 28.1 | ||||||
Price To Sales Price To Sales | 0.9 | 0.8 | 0.4 | 0.2 | 0.3 | 0.6 | 0.5 | 0.7 | 0.8 | 0.7 | 0.9 | |
Price To Book Price To Book | 2.3 | 1.5 | 0.8 | 0.3 | 0.6 | 1.6 | 1.1 | 1.2 | 1.3 | 0.9 | 1.4 | |
EV To EBITDA EV To EBITDA | 8.9 | 8.8 | 7.2 | -11.9 | 12.3 | 6.0 | 5.7 | 30.8 | 12.9 | 9.2 | 10.3 | |
GPM GPM% | 34.0 | 42.1 | 44.4 | 35.8 | 34.5 | 42.8 | 41.5 | 30.5 | 40.4 | |||
OPM OPM% | 17.4 | 13.9 | 15.2 | 14.0 | -6.6 | 5.8 | 14.6 | 14.6 | 4.5 | 12.3 | 14.6 | 14.8 |
NPM NPM% | 5.0 | 4.6 | 4.9 | -0.8 | -3.4 | -0.7 | 5.4 | 6.0 | -2.0 | -1.7 | 4.6 | 4.3 |
ROCE ROCE% | 14.5 | 10.9 | 6.0 | 4.4 | 5.1 | 15.1 | 14.7 | 2.4 | 3.9 | 6.7 | 6.7 | |
ROE ROE% | 11.7 | 9.5 | -1.3 | -5.3 | -1.5 | 12.8 | 11.9 | -2.6 | -2.1 | 5.8 | 5.8 | |
ROA ROA% | 4.2 | 3.2 | -0.5 | -1.8 | -0.5 | 5.8 | 5.5 | -1.1 | -0.9 | 2.4 | 2.4 | |
Documents — Sunil Healthcare Ltd