| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 | 22 | 24 | 24 | 28 | 26 | 38 | 26 | 33 | 16 | 24 | 28 | |
Growth YoY Revenue Growth YoY% | -6.7 | 61.0 | -16.8 | -3.1 | 11.7 | 20.2 | 60.0 | 8.5 | 19.3 | -36.7 | -37.9 | 10.6 |
| 24 | 21 | 23 | 23 | 28 | 22 | 34 | 23 | 32 | 10 | 25 | 24 | |
| 0 | 1 | 1 | 1 | 0 | 4 | 5 | 3 | 2 | 6 | -2 | 4 | |
OPM OPM% | 1.8 | 2.8 | 2.6 | 2.4 | -0.5 | 16.9 | 11.9 | 10.2 | 4.7 | 38.8 | -7.0 | 14.0 |
| 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 2 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -2 | -2 | -2 | -2 | 1 | 2 | 3 | 1 | 1 | 4 | -3 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | |
| -2 | -2 | -2 | -2 | 1 | 2 | 4 | 1 | 1 | 4 | -2 | 1 | |
Growth YoY PAT Growth YoY% | 6.0 | 53.5 | 30.3 | 33.0 | 138.8 | 194.7 | 256.9 | 149.4 | 67.1 | 121.9 | -146.6 | 35.9 |
NPM NPM% | -8.8 | -8.7 | -9.4 | -6.7 | 3.0 | 6.8 | 9.2 | 3.0 | 4.3 | 24.0 | -6.9 | 3.7 |
| -2.6 | -2.3 | -2.7 | -1.9 | 1.0 | 1.4 | 1.1 | 0.6 | 1.1 | 3.0 | -1.2 | 0.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 | 22 | 24 | 24 | 28 | 26 | 38 | 26 | 33 | 16 | 24 | 28 | |
Growth YoY Revenue Growth YoY% | -6.7 | 61.0 | -16.8 | -3.1 | 11.7 | 20.2 | 60.0 | 8.5 | 19.3 | -36.7 | -37.9 | 10.6 |
| 24 | 21 | 23 | 23 | 28 | 22 | 34 | 23 | 32 | 10 | 25 | 24 | |
| 0 | 1 | 1 | 1 | 0 | 4 | 5 | 3 | 2 | 6 | -2 | 4 | |
OPM OPM% | 1.8 | 2.8 | 2.6 | 2.4 | -0.5 | 16.9 | 11.9 | 10.2 | 4.7 | 38.8 | -7.0 | 14.0 |
| 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 2 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -2 | -2 | -2 | -2 | 1 | 2 | 3 | 1 | 1 | 4 | -3 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | |
| -2 | -2 | -2 | -2 | 1 | 2 | 4 | 1 | 1 | 4 | -2 | 1 | |
Growth YoY PAT Growth YoY% | 6.0 | 53.5 | 30.3 | 33.0 | 138.8 | 194.7 | 256.9 | 149.4 | 67.1 | 121.9 | -146.6 | 35.9 |
NPM NPM% | -8.8 | -8.7 | -9.4 | -6.7 | 3.0 | 6.8 | 9.2 | 3.0 | 4.3 | 24.0 | -6.9 | 3.7 |
| -2.6 | -2.3 | -2.7 | -1.9 | 1.0 | 1.4 | 1.1 | 0.6 | 1.1 | 3.0 | -1.2 | 0.8 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 91 | 112 | 95 | 83 | 91 | 100 | 95 | 116 | 99 | 102 |
Growth Revenue Growth% | 23.4 | -15.2 | -13.1 | 9.8 | 9.7 | -4.8 | 21.9 | -14.4 | -13.5 | |
| 86 | 107 | 90 | 78 | 86 | 101 | 93 | 106 | 88 | 92 | |
| 5 | 5 | 5 | 5 | 5 | -2 | 2 | 9 | 11 | 10 | |
OPM OPM% | 5.5 | 4.6 | 5.2 | 5.9 | 5.9 | -1.6 | 2.4 | 8.1 | 10.8 | 10.1 |
| 1 | 0 | 0 | 0 | 1 | 0 | 0 | 5 | 1 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 1 | 1 | 3 | 5 | 6 | 5 | 4 | 5 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 5 | 5 | 6 | 5 | 6 |
PBT PBTCr | 4 | 3 | 3 | 3 | 2 | -11 | -9 | 4 | 3 | 3 |
| 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | -2 | -2 | |
PAT PATCr | 3 | 2 | 2 | 2 | 1 | -11 | -9 | 5 | 5 | 5 |
Growth PAT Growth% | -26.8 | -7.0 | 2.9 | -45.6 | -1,064.1 | 22.5 | 152.6 | -0.9 | -30.5 | |
NPM NPM% | 3.3 | 2.0 | 2.2 | 2.6 | 1.3 | -11.2 | -9.1 | 3.9 | 4.5 | 4.7 |
| 5.8 | 4.3 | 4.0 | 3.3 | 1.8 | -13.4 | -10.4 | 4.6 | 3.6 | 3.6 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 91 | 112 | 95 | 83 | 91 | 100 | 95 | 116 | 99 | 102 |
Growth Revenue Growth% | 23.4 | -15.2 | -13.1 | 9.8 | 9.7 | -4.8 | 21.9 | -14.4 | -13.5 | |
| 86 | 107 | 90 | 78 | 86 | 101 | 93 | 106 | 88 | 92 | |
| 5 | 5 | 5 | 5 | 5 | -2 | 2 | 9 | 11 | 10 | |
OPM OPM% | 5.5 | 4.6 | 5.2 | 5.9 | 5.9 | -1.6 | 2.4 | 8.1 | 10.8 | 10.1 |
| 1 | 0 | 0 | 0 | 1 | 0 | 0 | 5 | 1 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 1 | 1 | 3 | 5 | 6 | 5 | 4 | 5 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 5 | 5 | 6 | 5 | 6 |
PBT PBTCr | 4 | 3 | 3 | 3 | 2 | -11 | -9 | 4 | 3 | 3 |
| 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | -2 | -2 | |
PAT PATCr | 3 | 2 | 2 | 2 | 1 | -11 | -9 | 5 | 5 | 5 |
Growth PAT Growth% | -26.8 | -7.0 | 2.9 | -45.6 | -1,064.1 | 22.5 | 152.6 | -0.9 | -30.5 | |
NPM NPM% | 3.3 | 2.0 | 2.2 | 2.6 | 1.3 | -11.2 | -9.1 | 3.9 | 4.5 | 4.7 |
| 5.8 | 4.3 | 4.0 | 3.3 | 1.8 | -13.4 | -10.4 | 4.6 | 3.6 | 3.6 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 8 | 8 | 8 | 13 | 13 |
Reserves ReservesCr | 9 | 12 | 14 | 16 | 26 | 15 | 6 | 24 | 29 |
| 20 | 29 | 18 | 33 | 40 | 60 | 65 | 48 | 49 | |
| 2 | 1 | 1 | 19 | 31 | 24 | 17 | 15 | 14 | |
| 36 | 47 | 37 | 73 | 105 | 108 | 96 | 102 | 106 | |
| 28 | 37 | 25 | 35 | 43 | 50 | 43 | 52 | 60 | |
| 8 | 10 | 13 | 39 | 61 | 57 | 53 | 50 | 46 | |
| 36 | 47 | 37 | 73 | 105 | 108 | 96 | 102 | 106 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 8 | 8 | 8 | 13 | 13 |
Reserves ReservesCr | 9 | 12 | 14 | 16 | 26 | 15 | 6 | 24 | 29 |
| 20 | 29 | 18 | 33 | 40 | 60 | 65 | 48 | 49 | |
| 2 | 1 | 1 | 19 | 31 | 24 | 17 | 15 | 14 | |
| 36 | 47 | 37 | 73 | 105 | 108 | 96 | 102 | 106 | |
| 28 | 37 | 25 | 35 | 43 | 50 | 43 | 52 | 60 | |
| 8 | 10 | 13 | 39 | 61 | 57 | 53 | 50 | 46 | |
| 36 | 47 | 37 | 73 | 105 | 108 | 96 | 102 | 106 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 2 | 4 | 4 | 20 | 1 | 17 | 15 | -2 | -2 | |
| -2 | -2 | -2 | -22 | -25 | -4 | -1 | -7 | 0 | |
| 0 | -2 | -1 | 1 | 24 | -13 | -15 | 10 | 3 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 1 | -1 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | 2 | 2 | -2 | -24 | 12 | 14 | -9 | -2 |
CFO To PAT CFO To PAT% | 68.0 | 167.8 | 213.2 | 935.5 | 99.6 | -150.9 | -174.6 | -52.3 | -48.3 |
CFO To EBITDA CFO To EBITDA% | 41.0 | 73.0 | 89.3 | 405.8 | 21.4 | -1,064.5 | 678.0 | -25.5 | -20.4 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 2 | 4 | 4 | 20 | 1 | 17 | 15 | -2 | -2 | |
| -2 | -2 | -2 | -22 | -25 | -4 | -1 | -7 | 0 | |
| 0 | -2 | -1 | 1 | 24 | -13 | -15 | 10 | 3 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 1 | -1 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | 2 | 2 | -2 | -24 | 12 | 14 | -9 | -2 |
CFO To PAT CFO To PAT% | 68.0 | 167.8 | 213.2 | 935.5 | 99.6 | -150.9 | -174.6 | -52.3 | -48.3 |
CFO To EBITDA CFO To EBITDA% | 41.0 | 73.0 | 89.3 | 405.8 | 21.4 | -1,064.5 | 678.0 | -25.5 | -20.4 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 11 | 50 | 32 | 35 | 151 | 88 | 91 | |||
Price To Earnings Price To Earnings | 5.2 | 43.2 | 33.1 | 19.6 | 18.1 | |||||
Price To Sales Price To Sales | 0.1 | 0.6 | 0.3 | 0.4 | 1.3 | 0.9 | 0.9 | |||
Price To Book Price To Book | 0.5 | 1.5 | 1.4 | 2.5 | 4.0 | 2.1 | 2.0 | |||
EV To EBITDA EV To EBITDA | 6.8 | 16.5 | -40.5 | 26.4 | 18.1 | 10.6 | 11.3 | |||
GPM GPM% | 16.1 | 15.4 | 20.0 | 17.6 | 15.9 | 9.2 | 15.7 | 19.3 | 28.2 | 28.2 |
OPM OPM% | 5.5 | 4.6 | 5.2 | 5.9 | 5.9 | -1.6 | 2.4 | 8.1 | 10.8 | 10.1 |
NPM NPM% | 3.3 | 2.0 | 2.2 | 2.6 | 1.3 | -11.2 | -9.1 | 3.9 | 4.5 | 4.7 |
ROCE ROCE% | 32.5 | 25.7 | 22.4 | 10.0 | 6.8 | -11.5 | -8.1 | 15.9 | 9.7 | 9.7 |
ROE ROE% | 21.3 | 13.2 | 11.0 | 10.1 | 3.4 | -48.9 | -61.3 | 12.1 | 10.7 | 10.7 |
ROA ROA% | 8.4 | 4.7 | 5.5 | 2.9 | 1.1 | -10.4 | -9.1 | 4.5 | 4.3 | 4.3 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 11 | 50 | 32 | 35 | 151 | 88 | 91 | |||
Price To Earnings Price To Earnings | 5.2 | 43.2 | 33.1 | 19.6 | 18.1 | |||||
Price To Sales Price To Sales | 0.1 | 0.6 | 0.3 | 0.4 | 1.3 | 0.9 | 0.9 | |||
Price To Book Price To Book | 0.5 | 1.5 | 1.4 | 2.5 | 4.0 | 2.1 | 2.0 | |||
EV To EBITDA EV To EBITDA | 6.8 | 16.5 | -40.5 | 26.4 | 18.1 | 10.6 | 11.3 | |||
GPM GPM% | 16.1 | 15.4 | 20.0 | 17.6 | 15.9 | 9.2 | 15.7 | 19.3 | 28.2 | 28.2 |
OPM OPM% | 5.5 | 4.6 | 5.2 | 5.9 | 5.9 | -1.6 | 2.4 | 8.1 | 10.8 | 10.1 |
NPM NPM% | 3.3 | 2.0 | 2.2 | 2.6 | 1.3 | -11.2 | -9.1 | 3.9 | 4.5 | 4.7 |
ROCE ROCE% | 32.5 | 25.7 | 22.4 | 10.0 | 6.8 | -11.5 | -8.1 | 15.9 | 9.7 | 9.7 |
ROE ROE% | 21.3 | 13.2 | 11.0 | 10.1 | 3.4 | -48.9 | -61.3 | 12.1 | 10.7 | 10.7 |
ROA ROA% | 8.4 | 4.7 | 5.5 | 2.9 | 1.1 | -10.4 | -9.1 | 4.5 | 4.3 | 4.3 |
Documents — Texel Industries Ltd