| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 17 | 14 | 14 | 23 | 24 | 14 | 7 | 37 | 17 | 11 | 46 | 49 | |
Growth YoY Revenue Growth YoY% | 14.5 | 10.7 | 67.8 | 42.0 | -1.2 | -46.7 | 63.2 | -30.9 | -20.1 | 519.8 | 32.3 | |
| 18 | 16 | 16 | 24 | 25 | 15 | 9 | 35 | 18 | 12 | 45 | 46 | |
| -1 | -1 | -2 | -1 | -1 | -1 | -2 | 2 | -2 | 0 | 1 | 3 | |
OPM OPM% | -8.2 | -9.6 | -12.4 | -3.5 | -5.6 | -3.8 | -26.9 | 6.5 | -9.7 | -2.6 | 1.3 | 6.8 |
| 4 | 6 | 5 | 7 | 6 | 5 | -3 | 8 | 3 | 4 | 0 | 8 | |
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 | 3 | 4 | 3 | 6 | 4 | 4 | -5 | 10 | 1 | 3 | 0 | 11 |
| 1 | 2 | 1 | 0 | 0 | -2 | -1 | 1 | 1 | 1 | 0 | 2 | |
| 2 | 3 | 2 | 6 | 4 | 6 | -4 | 9 | 0 | 3 | 0 | 10 | |
Growth YoY PAT Growth YoY% | -7.1 | 58.3 | 291.0 | 103.6 | 120.1 | 132.9 | -309.4 | 54.3 | -93.3 | -58.2 | 89.0 | 11.9 |
NPM NPM% | 10.8 | 17.9 | 13.7 | 24.5 | 16.8 | 42.1 | -53.9 | 23.2 | 1.6 | 22.0 | -1.0 | 19.6 |
| 0.1 | 0.1 | 0.1 | 0.3 | 0.2 | 0.3 | -0.2 | 0.4 | 0.0 | 0.1 | 0.0 | 0.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 17 | 14 | 14 | 23 | 24 | 14 | 7 | 37 | 17 | 11 | 46 | 49 | |
Growth YoY Revenue Growth YoY% | 14.5 | 10.7 | 67.8 | 42.0 | -1.2 | -46.7 | 63.2 | -30.9 | -20.1 | 519.8 | 32.3 | |
| 18 | 16 | 16 | 24 | 25 | 15 | 9 | 35 | 18 | 12 | 45 | 46 | |
| -1 | -1 | -2 | -1 | -1 | -1 | -2 | 2 | -2 | 0 | 1 | 3 | |
OPM OPM% | -8.2 | -9.6 | -12.4 | -3.5 | -5.6 | -3.8 | -26.9 | 6.5 | -9.7 | -2.6 | 1.3 | 6.8 |
| 4 | 6 | 5 | 7 | 6 | 5 | -3 | 8 | 3 | 4 | 0 | 8 | |
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 | 3 | 4 | 3 | 6 | 4 | 4 | -5 | 10 | 1 | 3 | 0 | 11 |
| 1 | 2 | 1 | 0 | 0 | -2 | -1 | 1 | 1 | 1 | 0 | 2 | |
| 2 | 3 | 2 | 6 | 4 | 6 | -4 | 9 | 0 | 3 | 0 | 10 | |
Growth YoY PAT Growth YoY% | -7.1 | 58.3 | 291.0 | 103.6 | 120.1 | 132.9 | -309.4 | 54.3 | -93.3 | -58.2 | 89.0 | 11.9 |
NPM NPM% | 10.8 | 17.9 | 13.7 | 24.5 | 16.8 | 42.1 | -53.9 | 23.2 | 1.6 | 22.0 | -1.0 | 19.6 |
| 0.1 | 0.1 | 0.1 | 0.3 | 0.2 | 0.3 | -0.2 | 0.4 | 0.0 | 0.1 | 0.0 | 0.4 |
| 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 | 132 | 139 | 201 | 216 | 180 | 0 | 0 | 25 | 61 | 69 | 111 | 123 |
Growth Revenue Growth% | 3.7 | 4.8 | 44.5 | 7.9 | -16.6 | -100.0 | 142.5 | 13.3 | 62.2 | 48.5 | ||
| 128 | 126 | 187 | 208 | 173 | 5 | 5 | 30 | 66 | 74 | 110 | 121 | |
| 5 | 13 | 14 | 8 | 7 | -5 | -5 | -5 | -6 | -5 | 1 | 2 | |
OPM OPM% | 3.6 | 9.4 | 6.8 | 3.8 | 4.1 | -21.9 | -9.3 | -7.1 | 0.8 | 1.6 | ||
| 2 | 4 | 3 | 4 | 5 | 5 | 6 | 10 | 19 | 15 | 14 | 14 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | 5 | 15 | 15 | 11 | 11 | 0 | 0 | 4 | 13 | 9 | 14 | 15 |
| -2 | -1 | 7 | -1 | 3 | 0 | -1 | 1 | 4 | -2 | 3 | 3 | |
PAT PATCr | 6 | 17 | 8 | 12 | 8 | 0 | 1 | 3 | 9 | 12 | 11 | 12 |
Growth PAT Growth% | 139.1 | 172.2 | -51.0 | 48.4 | -35.8 | -102.7 | 476.8 | 285.6 | 198.7 | 28.5 | -5.9 | -18.3 |
NPM NPM% | 4.6 | 12.0 | 4.1 | 5.6 | 4.3 | 12.2 | 15.0 | 17.0 | 9.9 | 9.7 | ||
| 0.3 | 0.8 | 0.4 | 0.6 | 0.3 | 0.7 | -0.2 | 2.8 | 0.4 | 0.5 | 0.5 | 0.5 |
| 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 | 132 | 139 | 201 | 216 | 180 | 0 | 0 | 25 | 61 | 69 | 111 | 123 |
Growth Revenue Growth% | 3.7 | 4.8 | 44.5 | 7.9 | -16.6 | -100.0 | 142.5 | 13.3 | 62.2 | 48.5 | ||
| 128 | 126 | 187 | 208 | 173 | 5 | 5 | 30 | 66 | 74 | 110 | 121 | |
| 5 | 13 | 14 | 8 | 7 | -5 | -5 | -5 | -6 | -5 | 1 | 2 | |
OPM OPM% | 3.6 | 9.4 | 6.8 | 3.8 | 4.1 | -21.9 | -9.3 | -7.1 | 0.8 | 1.6 | ||
| 2 | 4 | 3 | 4 | 5 | 5 | 6 | 10 | 19 | 15 | 14 | 14 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | 5 | 15 | 15 | 11 | 11 | 0 | 0 | 4 | 13 | 9 | 14 | 15 |
| -2 | -1 | 7 | -1 | 3 | 0 | -1 | 1 | 4 | -2 | 3 | 3 | |
PAT PATCr | 6 | 17 | 8 | 12 | 8 | 0 | 1 | 3 | 9 | 12 | 11 | 12 |
Growth PAT Growth% | 139.1 | 172.2 | -51.0 | 48.4 | -35.8 | -102.7 | 476.8 | 285.6 | 198.7 | 28.5 | -5.9 | -18.3 |
NPM NPM% | 4.6 | 12.0 | 4.1 | 5.6 | 4.3 | 12.2 | 15.0 | 17.0 | 9.9 | 9.7 | ||
| 0.3 | 0.8 | 0.4 | 0.6 | 0.3 | 0.7 | -0.2 | 2.8 | 0.4 | 0.5 | 0.5 | 0.5 |
| 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 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 |
Reserves ReservesCr | 65 | 82 | 90 | 99 | 103 | 116 | 112 | 174 | 183 | 195 | 206 |
| 14 | 14 | 27 | 21 | 8 | 2 | 5 | 1 | 1 | 1 | 2 | |
| 2 | 1 | 1 | 0 | 2 | 3 | 2 | 2 | 5 | 3 | 3 | |
| 103 | 119 | 140 | 142 | 135 | 143 | 141 | 199 | 212 | 221 | 233 | |
| 81 | 56 | 82 | 91 | 83 | 81 | 60 | 112 | 105 | 89 | 76 | |
| 21 | 64 | 59 | 51 | 52 | 62 | 80 | 86 | 106 | 131 | 156 | |
| 103 | 119 | 140 | 142 | 135 | 143 | 141 | 199 | 212 | 221 | 233 |
| 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 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 |
Reserves ReservesCr | 65 | 82 | 90 | 99 | 103 | 116 | 112 | 174 | 183 | 195 | 206 |
| 14 | 14 | 27 | 21 | 8 | 2 | 5 | 1 | 1 | 1 | 2 | |
| 2 | 1 | 1 | 0 | 2 | 3 | 2 | 2 | 5 | 3 | 3 | |
| 103 | 119 | 140 | 142 | 135 | 143 | 141 | 199 | 212 | 221 | 233 | |
| 81 | 56 | 82 | 91 | 83 | 81 | 60 | 112 | 105 | 89 | 76 | |
| 21 | 64 | 59 | 51 | 52 | 62 | 80 | 86 | 106 | 131 | 156 | |
| 103 | 119 | 140 | 142 | 135 | 143 | 141 | 199 | 212 | 221 | 233 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 20 | 0 | 27 | 5 | -1 | -10 | -8 | -6 | -23 | -9 | 18 | |
| -21 | 2 | -12 | -17 | 29 | -30 | -11 | -55 | 24 | 9 | -9 | |
| 1 | -1 | 0 | 2 | -14 | 0 | 1 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 16 | -11 | 14 | -40 | -18 | -61 | 0 | 0 | 8 |
Free Cash Flow Free Cash FlowCr | 23 | 0 | 27 | 5 | -1 | -11 | -8 | -6 | -23 | -10 | 16 |
CFO To PAT CFO To PAT% | 329.4 | -0.9 | 325.0 | 42.6 | -17.3 | 5,016.3 | -966.0 | -204.4 | -255.6 | -74.8 | 160.7 |
CFO To EBITDA CFO To EBITDA% | 428.0 | -1.1 | 196.4 | 63.8 | -18.2 | 224.5 | 140.5 | 113.7 | 413.1 | 179.3 | 1,892.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 20 | 0 | 27 | 5 | -1 | -10 | -8 | -6 | -23 | -9 | 18 | |
| -21 | 2 | -12 | -17 | 29 | -30 | -11 | -55 | 24 | 9 | -9 | |
| 1 | -1 | 0 | 2 | -14 | 0 | 1 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 16 | -11 | 14 | -40 | -18 | -61 | 0 | 0 | 8 |
Free Cash Flow Free Cash FlowCr | 23 | 0 | 27 | 5 | -1 | -11 | -8 | -6 | -23 | -10 | 16 |
CFO To PAT CFO To PAT% | 329.4 | -0.9 | 325.0 | 42.6 | -17.3 | 5,016.3 | -966.0 | -204.4 | -255.6 | -74.8 | 160.7 |
CFO To EBITDA CFO To EBITDA% | 428.0 | -1.1 | 196.4 | 63.8 | -18.2 | 224.5 | 140.5 | 113.7 | 413.1 | 179.3 | 1,892.6 |
| 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 | 53 | 89 | 88 | 64 | 22 | 76 | 356 | 167 | 212 | 135 | 72 | 105 |
Price To Earnings Price To Earnings | 8.6 | 5.3 | 10.7 | 5.3 | 2.9 | 5.3 | 2.7 | 23.3 | 11.5 | 6.6 | 8.7 | |
Price To Sales Price To Sales | 0.4 | 0.6 | 0.4 | 0.3 | 0.1 | 6.7 | 3.5 | 2.0 | 0.6 | 0.8 | ||
Price To Book Price To Book | 0.6 | 0.9 | 0.8 | 0.5 | 0.2 | 0.6 | 2.7 | 0.8 | 1.0 | 0.6 | 0.3 | 0.5 |
EV To EBITDA EV To EBITDA | 11.4 | 6.8 | 5.4 | 7.2 | -1.5 | -14.5 | -65.5 | -30.4 | -37.6 | -27.7 | 67.1 | 47.7 |
GPM GPM% | 12.0 | 14.5 | 7.8 | 11.1 | 8.4 | 99.0 | 99.4 | 99.3 | 100.0 | 100.0 | ||
OPM OPM% | 3.6 | 9.4 | 6.8 | 3.8 | 4.1 | -21.9 | -9.3 | -7.1 | 0.8 | 1.6 | ||
NPM NPM% | 4.6 | 12.0 | 4.1 | 5.6 | 4.3 | 12.2 | 15.0 | 17.0 | 9.9 | 9.7 | ||
ROCE ROCE% | 6.1 | 15.1 | 14.0 | 9.8 | 9.3 | -0.2 | 0.2 | 1.9 | 6.6 | 4.4 | 6.2 | 6.2 |
ROE ROE% | 7.1 | 16.1 | 7.3 | 10.1 | 6.3 | -0.1 | 0.6 | 1.6 | 4.4 | 5.4 | 4.8 | 4.8 |
ROA ROA% | 6.0 | 14.0 | 5.8 | 8.6 | 5.8 | -0.1 | 0.6 | 1.5 | 4.3 | 5.3 | 4.7 | 4.7 |
| 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 | 53 | 89 | 88 | 64 | 22 | 76 | 356 | 167 | 212 | 135 | 72 | 105 |
Price To Earnings Price To Earnings | 8.6 | 5.3 | 10.7 | 5.3 | 2.9 | 5.3 | 2.7 | 23.3 | 11.5 | 6.6 | 8.7 | |
Price To Sales Price To Sales | 0.4 | 0.6 | 0.4 | 0.3 | 0.1 | 6.7 | 3.5 | 2.0 | 0.6 | 0.8 | ||
Price To Book Price To Book | 0.6 | 0.9 | 0.8 | 0.5 | 0.2 | 0.6 | 2.7 | 0.8 | 1.0 | 0.6 | 0.3 | 0.5 |
EV To EBITDA EV To EBITDA | 11.4 | 6.8 | 5.4 | 7.2 | -1.5 | -14.5 | -65.5 | -30.4 | -37.6 | -27.7 | 67.1 | 47.7 |
GPM GPM% | 12.0 | 14.5 | 7.8 | 11.1 | 8.4 | 99.0 | 99.4 | 99.3 | 100.0 | 100.0 | ||
OPM OPM% | 3.6 | 9.4 | 6.8 | 3.8 | 4.1 | -21.9 | -9.3 | -7.1 | 0.8 | 1.6 | ||
NPM NPM% | 4.6 | 12.0 | 4.1 | 5.6 | 4.3 | 12.2 | 15.0 | 17.0 | 9.9 | 9.7 | ||
ROCE ROCE% | 6.1 | 15.1 | 14.0 | 9.8 | 9.3 | -0.2 | 0.2 | 1.9 | 6.6 | 4.4 | 6.2 | 6.2 |
ROE ROE% | 7.1 | 16.1 | 7.3 | 10.1 | 6.3 | -0.1 | 0.6 | 1.6 | 4.4 | 5.4 | 4.8 | 4.8 |
ROA ROA% | 6.0 | 14.0 | 5.8 | 8.6 | 5.8 | -0.1 | 0.6 | 1.5 | 4.3 | 5.3 | 4.7 | 4.7 |
Documents — Surat Trade & Merchantile Ltd