| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 41 | 45 | 18 | 31 | 35 | 18 | 29 | 15 | 11 | 33 | 6 | |
Growth YoY Revenue Growth YoY% | -58.0 | -26.1 | 1,065.4 | 39.7 | 249.0 | -13.7 | -59.4 | 60.4 | -51.1 | -68.1 | 79.7 | -78.6 |
| 8 | 40 | 47 | 17 | 30 | 34 | 28 | 27 | 18 | 10 | 38 | 4 | |
| 1 | 0 | -2 | 1 | 1 | 1 | -9 | 2 | -2 | 1 | -5 | 2 | |
OPM OPM% | 6.5 | 0.7 | -4.0 | 7.2 | 4.5 | 3.6 | -49.3 | 5.6 | -15.5 | 9.8 | -14.3 | 36.8 |
| 1 | 3 | 2 | 5 | 8 | 0 | 1 | 4 | 0 | 2 | 8 | 5 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 2 | -1 | 5 | 9 | 0 | -9 | 4 | -3 | 2 | 3 | 6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -4 | 0 | |
| 0 | 2 | -1 | 5 | 9 | 0 | -10 | 4 | -3 | 2 | 7 | 6 | |
Growth YoY PAT Growth YoY% | -96.7 | 27.6 | 42.0 | 238.4 | 12,071.4 | -94.1 | -1,560.3 | -13.7 | -140.3 | 1,400.0 | 173.2 | 53.6 |
NPM NPM% | 0.8 | 5.5 | -1.3 | 25.8 | 27.2 | 0.4 | -52.2 | 13.9 | -22.4 | 17.4 | 21.3 | 99.4 |
| 0.6 | 3.7 | 0.4 | 7.3 | 13.1 | 0.6 | -7.2 | 7.3 | -4.2 | 3.3 | 1.1 | 9.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 41 | 45 | 18 | 31 | 35 | 18 | 29 | 15 | 11 | 33 | 6 | |
Growth YoY Revenue Growth YoY% | -58.0 | -26.1 | 1,065.4 | 39.7 | 249.0 | -13.7 | -59.4 | 60.4 | -51.1 | -68.1 | 79.7 | -78.6 |
| 8 | 40 | 47 | 17 | 30 | 34 | 28 | 27 | 18 | 10 | 38 | 4 | |
| 1 | 0 | -2 | 1 | 1 | 1 | -9 | 2 | -2 | 1 | -5 | 2 | |
OPM OPM% | 6.5 | 0.7 | -4.0 | 7.2 | 4.5 | 3.6 | -49.3 | 5.6 | -15.5 | 9.8 | -14.3 | 36.8 |
| 1 | 3 | 2 | 5 | 8 | 0 | 1 | 4 | 0 | 2 | 8 | 5 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 2 | -1 | 5 | 9 | 0 | -9 | 4 | -3 | 2 | 3 | 6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -4 | 0 | |
| 0 | 2 | -1 | 5 | 9 | 0 | -10 | 4 | -3 | 2 | 7 | 6 | |
Growth YoY PAT Growth YoY% | -96.7 | 27.6 | 42.0 | 238.4 | 12,071.4 | -94.1 | -1,560.3 | -13.7 | -140.3 | 1,400.0 | 173.2 | 53.6 |
NPM NPM% | 0.8 | 5.5 | -1.3 | 25.8 | 27.2 | 0.4 | -52.2 | 13.9 | -22.4 | 17.4 | 21.3 | 99.4 |
| 0.6 | 3.7 | 0.4 | 7.3 | 13.1 | 0.6 | -7.2 | 7.3 | -4.2 | 3.3 | 1.1 | 9.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 90 | 129 | 129 | 141 | 119 | 71 | 73 | 93 | 108 | 103 | 89 | 66 |
Growth Revenue Growth% | -25.1 | 44.4 | -0.2 | 9.1 | -15.7 | -39.8 | 2.4 | 27.3 | 16.0 | -4.7 | -13.9 | -42.2 |
| 84 | 123 | 124 | 135 | 124 | 78 | 76 | 93 | 109 | 105 | 93 | 70 | |
| 6 | 6 | 5 | 6 | -5 | -7 | -3 | 1 | -1 | -2 | -4 | -4 | |
OPM OPM% | 6.7 | 4.6 | 4.1 | 4.1 | -4.4 | -9.2 | -3.9 | 0.5 | -0.7 | -1.8 | -5.0 | -5.7 |
| 1 | 2 | 1 | 1 | 12 | 17 | 15 | 5 | 8 | 11 | 14 | 15 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 4 | 4 | 4 | 3 | 1 | 2 | 3 | 4 | 3 | 3 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 2 | 1 | 1 | 1 | 5 | 9 | 1 | 3 | 4 | 5 | 7 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | -4 | -4 | |
PAT PATCr | 1 | 1 | 1 | 1 | 1 | 4 | 9 | 1 | 3 | 4 | 10 | 12 |
Growth PAT Growth% | 81.0 | 30.4 | -37.2 | 48.1 | 7.7 | 202.9 | 119.3 | -86.1 | 136.4 | 19.2 | 160.8 | 285.6 |
NPM NPM% | 1.2 | 1.1 | 0.7 | 0.9 | 1.2 | 6.0 | 12.8 | 1.4 | 2.9 | 3.6 | 10.8 | 17.9 |
| 1.9 | 3.4 | -0.1 | 4.7 | 4.0 | 11.3 | 15.8 | 2.6 | 7.2 | 13.9 | 7.5 | 10.0 |
| 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 | 90 | 129 | 129 | 141 | 119 | 71 | 73 | 93 | 108 | 103 | 89 | 66 |
Growth Revenue Growth% | -25.1 | 44.4 | -0.2 | 9.1 | -15.7 | -39.8 | 2.4 | 27.3 | 16.0 | -4.7 | -13.9 | -42.2 |
| 84 | 123 | 124 | 135 | 124 | 78 | 76 | 93 | 109 | 105 | 93 | 70 | |
| 6 | 6 | 5 | 6 | -5 | -7 | -3 | 1 | -1 | -2 | -4 | -4 | |
OPM OPM% | 6.7 | 4.6 | 4.1 | 4.1 | -4.4 | -9.2 | -3.9 | 0.5 | -0.7 | -1.8 | -5.0 | -5.7 |
| 1 | 2 | 1 | 1 | 12 | 17 | 15 | 5 | 8 | 11 | 14 | 15 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 4 | 4 | 4 | 3 | 1 | 2 | 3 | 4 | 3 | 3 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 2 | 1 | 1 | 1 | 5 | 9 | 1 | 3 | 4 | 5 | 7 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | -4 | -4 | |
PAT PATCr | 1 | 1 | 1 | 1 | 1 | 4 | 9 | 1 | 3 | 4 | 10 | 12 |
Growth PAT Growth% | 81.0 | 30.4 | -37.2 | 48.1 | 7.7 | 202.9 | 119.3 | -86.1 | 136.4 | 19.2 | 160.8 | 285.6 |
NPM NPM% | 1.2 | 1.1 | 0.7 | 0.9 | 1.2 | 6.0 | 12.8 | 1.4 | 2.9 | 3.6 | 10.8 | 17.9 |
| 1.9 | 3.4 | -0.1 | 4.7 | 4.0 | 11.3 | 15.8 | 2.6 | 7.2 | 13.9 | 7.5 | 10.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 34 | 58 | 113 | 116 | 119 | 127 | 137 | 139 | 144 | 154 | 159 |
| 59 | 31 | 37 | 25 | 34 | 22 | 29 | 25 | 19 | 25 | 28 | |
| 25 | 25 | 14 | 28 | 28 | 11 | 18 | 17 | 18 | 49 | 19 | |
| 125 | 121 | 171 | 176 | 187 | 166 | 191 | 189 | 188 | 234 | 213 | |
| 80 | 53 | 49 | 52 | 61 | 41 | 55 | 53 | 57 | 97 | 77 | |
| 45 | 68 | 122 | 124 | 127 | 124 | 136 | 135 | 131 | 137 | 135 | |
| 125 | 121 | 171 | 176 | 187 | 166 | 191 | 189 | 188 | 234 | 213 |
| 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 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 34 | 58 | 113 | 116 | 119 | 127 | 137 | 139 | 144 | 154 | 159 |
| 59 | 31 | 37 | 25 | 34 | 22 | 29 | 25 | 19 | 25 | 28 | |
| 25 | 25 | 14 | 28 | 28 | 11 | 18 | 17 | 18 | 49 | 19 | |
| 125 | 121 | 171 | 176 | 187 | 166 | 191 | 189 | 188 | 234 | 213 | |
| 80 | 53 | 49 | 52 | 61 | 41 | 55 | 53 | 57 | 97 | 77 | |
| 45 | 68 | 122 | 124 | 127 | 124 | 136 | 135 | 131 | 137 | 135 | |
| 125 | 121 | 171 | 176 | 187 | 166 | 191 | 189 | 188 | 234 | 213 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 3 | 0 | 24 | 24 | 24 | 5 | 19 | -5 | |
| 2 | -8 | 2 | -29 | -29 | 1 | -1 | -13 | |
| -6 | 8 | -26 | 5 | 5 | -7 | 32 | -33 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 0 | 0 | 0 | 0 | 51 | -51 |
Free Cash Flow Free Cash FlowCr | 1 | -3 | 27 | 23 | 23 | 1 | 18 | |
CFO To PAT CFO To PAT% | 205.2 | 5.0 | 566.3 | 258.6 | 1,860.4 | 163.2 | 526.7 | -54.0 |
CFO To EBITDA CFO To EBITDA% | 47.1 | -1.3 | -370.9 | -859.5 | 4,798.9 | -669.5 | -1,041.4 | 117.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 3 | 0 | 24 | 24 | 24 | 5 | 19 | -5 | |
| 2 | -8 | 2 | -29 | -29 | 1 | -1 | -13 | |
| -6 | 8 | -26 | 5 | 5 | -7 | 32 | -33 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 0 | 0 | 0 | 0 | 51 | -51 |
Free Cash Flow Free Cash FlowCr | 1 | -3 | 27 | 23 | 23 | 1 | 18 | |
CFO To PAT CFO To PAT% | 205.2 | 5.0 | 566.3 | 258.6 | 1,860.4 | 163.2 | 526.7 | -54.0 |
CFO To EBITDA CFO To EBITDA% | 47.1 | -1.3 | -370.9 | -859.5 | 4,798.9 | -669.5 | -1,041.4 | 117.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 33 | 41 | 28 | 26 | 31 | 24 | 46 | 48 | 55 | 108 | 63 | 83 |
Price To Earnings Price To Earnings | 31.0 | 17.8 | 8.5 | 11.3 | 3.1 | 4.9 | 37.0 | 17.7 | 29.4 | 12.2 | 12.0 | |
Price To Sales Price To Sales | 0.4 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.6 | 0.5 | 0.5 | 1.1 | 0.7 | 1.3 |
Price To Book Price To Book | 0.9 | 0.6 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | 0.4 | 0.7 | 0.4 | 0.5 |
EV To EBITDA EV To EBITDA | 12.0 | 13.2 | 11.6 | 10.3 | -14.4 | -7.4 | -27.2 | 164.7 | -114.2 | -67.1 | -22.9 | -32.9 |
GPM GPM% | 15.2 | 10.9 | 11.2 | 11.3 | 7.4 | 7.5 | 8.0 | 10.6 | 9.1 | 9.4 | ||
OPM OPM% | 6.7 | 4.6 | 4.1 | 4.1 | -4.4 | -9.2 | -3.9 | 0.5 | -0.7 | -1.8 | -5.0 | -5.7 |
NPM NPM% | 1.2 | 1.1 | 0.7 | 0.9 | 1.2 | 6.0 | 12.8 | 1.4 | 2.9 | 3.6 | 10.8 | 17.9 |
ROCE ROCE% | 6.0 | 5.7 | 3.2 | 3.2 | 3.0 | 5.5 | 6.2 | 2.0 | 3.0 | 3.4 | 4.1 | 4.1 |
ROE ROE% | 2.6 | 2.2 | 0.7 | 1.1 | 1.1 | 3.2 | 6.5 | 0.9 | 2.0 | 2.3 | 5.8 | 5.8 |
ROA ROA% | 0.9 | 1.2 | 0.5 | 0.8 | 0.8 | 2.6 | 4.9 | 0.7 | 1.6 | 1.6 | 4.5 | 4.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 33 | 41 | 28 | 26 | 31 | 24 | 46 | 48 | 55 | 108 | 63 | 83 |
Price To Earnings Price To Earnings | 31.0 | 17.8 | 8.5 | 11.3 | 3.1 | 4.9 | 37.0 | 17.7 | 29.4 | 12.2 | 12.0 | |
Price To Sales Price To Sales | 0.4 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.6 | 0.5 | 0.5 | 1.1 | 0.7 | 1.3 |
Price To Book Price To Book | 0.9 | 0.6 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | 0.4 | 0.7 | 0.4 | 0.5 |
EV To EBITDA EV To EBITDA | 12.0 | 13.2 | 11.6 | 10.3 | -14.4 | -7.4 | -27.2 | 164.7 | -114.2 | -67.1 | -22.9 | -32.9 |
GPM GPM% | 15.2 | 10.9 | 11.2 | 11.3 | 7.4 | 7.5 | 8.0 | 10.6 | 9.1 | 9.4 | ||
OPM OPM% | 6.7 | 4.6 | 4.1 | 4.1 | -4.4 | -9.2 | -3.9 | 0.5 | -0.7 | -1.8 | -5.0 | -5.7 |
NPM NPM% | 1.2 | 1.1 | 0.7 | 0.9 | 1.2 | 6.0 | 12.8 | 1.4 | 2.9 | 3.6 | 10.8 | 17.9 |
ROCE ROCE% | 6.0 | 5.7 | 3.2 | 3.2 | 3.0 | 5.5 | 6.2 | 2.0 | 3.0 | 3.4 | 4.1 | 4.1 |
ROE ROE% | 2.6 | 2.2 | 0.7 | 1.1 | 1.1 | 3.2 | 6.5 | 0.9 | 2.0 | 2.3 | 5.8 | 5.8 |
ROA ROA% | 0.9 | 1.2 | 0.5 | 0.8 | 0.8 | 2.6 | 4.9 | 0.7 | 1.6 | 1.6 | 4.5 | 4.5 |
Documents — Terai Tea Co Ltd