| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | |
Growth YoY Revenue Growth YoY% | -15.9 | -0.9 | -4.5 | 6.9 | -3.3 | 22.4 | 76.6 | 11.1 | 3.4 | -3.8 | -33.3 | -2.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 2 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | |
OPM OPM% | 92.9 | 86.0 | 84.1 | 85.2 | 93.7 | 80.9 | 92.6 | 85.8 | 92.0 | 85.7 | 86.5 | 88.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
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 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | |
Growth YoY PAT Growth YoY% | -8.4 | -14.3 | -145.7 | 9.1 | -6.9 | 55.6 | 709.5 | -6.3 | 5.7 | 12.5 | -50.0 | 40.0 |
NPM NPM% | 61.8 | 33.6 | -19.6 | 44.4 | 59.5 | 42.8 | 67.7 | 37.5 | 60.9 | 50.0 | 50.8 | 53.9 |
| 40.9 | 47.1 | 55.5 | 47.5 | 57.0 | 34.9 | 53.0 | 58.1 | 41.8 | 35.6 | 40.3 | 56.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | |
Growth YoY Revenue Growth YoY% | -15.9 | -0.9 | -4.5 | 6.9 | -3.3 | 22.4 | 76.6 | 11.1 | 3.4 | -3.8 | -33.3 | -2.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 2 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | |
OPM OPM% | 92.9 | 86.0 | 84.1 | 85.2 | 93.7 | 80.9 | 92.6 | 85.8 | 92.0 | 85.7 | 86.5 | 88.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
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 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | |
Growth YoY PAT Growth YoY% | -8.4 | -14.3 | -145.7 | 9.1 | -6.9 | 55.6 | 709.5 | -6.3 | 5.7 | 12.5 | -50.0 | 40.0 |
NPM NPM% | 61.8 | 33.6 | -19.6 | 44.4 | 59.5 | 42.8 | 67.7 | 37.5 | 60.9 | 50.0 | 50.8 | 53.9 |
| 40.9 | 47.1 | 55.5 | 47.5 | 57.0 | 34.9 | 53.0 | 58.1 | 41.8 | 35.6 | 40.3 | 56.1 |
| 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 | 8 | 4 | 3 | 3 | 5 | 5 | 5 | 3 | 2 | 3 | 2 | 6 |
Growth Revenue Growth% | 34.7 | -44.4 | -30.9 | -13.5 | 80.0 | 13.4 | 1.1 | -45.7 | -23.3 | 36.3 | -23.9 | -9.9 |
| 7 | 4 | 3 | 3 | 3 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | |
| 1 | 1 | 0 | 0 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 5 | |
OPM OPM% | 8.5 | 13.8 | -2.2 | -8.1 | 30.3 | 39.5 | 39.4 | 60.8 | 73.7 | 77.6 | 71.0 | 88.8 |
| 0 | 0 | 4 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 0 | 1 | 0 | 2 | 2 | 4 | 4 | 3 | 4 | 4 | 4 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
PAT PATCr | 0 | 0 | 1 | 0 | 2 | 2 | 3 | 3 | 2 | 4 | 3 | 3 |
Growth PAT Growth% | -156.2 | 76.0 | 2,326.2 | -130.1 | 899.6 | -9.1 | 72.8 | -3.7 | -32.7 | 86.3 | -14.9 | -9.1 |
NPM NPM% | -1.8 | -0.8 | 25.7 | -8.9 | 39.7 | 31.8 | 54.3 | 96.4 | 84.6 | 115.6 | 129.1 | 54.9 |
| -1.3 | -0.4 | 36.5 | 25.7 | 67.5 | 62.1 | 86.1 | 145.0 | 166.2 | 192.4 | 175.8 | 173.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 8 | 4 | 3 | 3 | 5 | 5 | 5 | 3 | 2 | 3 | 2 | 6 |
Growth Revenue Growth% | 34.7 | -44.4 | -30.9 | -13.5 | 80.0 | 13.4 | 1.1 | -45.7 | -23.3 | 36.3 | -23.9 | -9.9 |
| 7 | 4 | 3 | 3 | 3 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | |
| 1 | 1 | 0 | 0 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 5 | |
OPM OPM% | 8.5 | 13.8 | -2.2 | -8.1 | 30.3 | 39.5 | 39.4 | 60.8 | 73.7 | 77.6 | 71.0 | 88.8 |
| 0 | 0 | 4 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 0 | 1 | 0 | 2 | 2 | 4 | 4 | 3 | 4 | 4 | 4 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
PAT PATCr | 0 | 0 | 1 | 0 | 2 | 2 | 3 | 3 | 2 | 4 | 3 | 3 |
Growth PAT Growth% | -156.2 | 76.0 | 2,326.2 | -130.1 | 899.6 | -9.1 | 72.8 | -3.7 | -32.7 | 86.3 | -14.9 | -9.1 |
NPM NPM% | -1.8 | -0.8 | 25.7 | -8.9 | 39.7 | 31.8 | 54.3 | 96.4 | 84.6 | 115.6 | 129.1 | 54.9 |
| -1.3 | -0.4 | 36.5 | 25.7 | 67.5 | 62.1 | 86.1 | 145.0 | 166.2 | 192.4 | 175.8 | 173.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Reserves ReservesCr | 10 | 10 | 78 | 77 | 80 | 89 | 101 | 114 | 137 | 164 | 175 |
| 8 | 3 | 4 | 5 | 3 | 2 | 2 | 1 | 2 | 1 | 1 | |
| 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
| 19 | 15 | 83 | 82 | 83 | 91 | 103 | 115 | 139 | 166 | 177 | |
| 7 | 3 | 3 | 4 | 3 | 5 | 7 | 8 | 11 | 15 | 18 | |
| 13 | 12 | 80 | 79 | 80 | 86 | 95 | 106 | 128 | 152 | 159 | |
| 19 | 15 | 83 | 82 | 83 | 91 | 103 | 115 | 139 | 166 | 177 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Reserves ReservesCr | 10 | 10 | 78 | 77 | 80 | 89 | 101 | 114 | 137 | 164 | 175 |
| 8 | 3 | 4 | 5 | 3 | 2 | 2 | 1 | 2 | 1 | 1 | |
| 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
| 19 | 15 | 83 | 82 | 83 | 91 | 103 | 115 | 139 | 166 | 177 | |
| 7 | 3 | 3 | 4 | 3 | 5 | 7 | 8 | 11 | 15 | 18 | |
| 13 | 12 | 80 | 79 | 80 | 86 | 95 | 106 | 128 | 152 | 159 | |
| 19 | 15 | 83 | 82 | 83 | 91 | 103 | 115 | 139 | 166 | 177 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2 | 4 | -1 | 1 | 0 | 0 | -2 | -4 | -3 | -2 | 0 | |
| 1 | 2 | 1 | 0 | 1 | 1 | 1 | 3 | 3 | 2 | 0 | |
| 1 | -5 | 0 | -1 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 0 | 1 | 0 | 1 | 0 | -2 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -2 | 4 | -1 | 1 | 0 | 0 | -2 | -4 | -3 | -2 | 0 |
CFO To PAT CFO To PAT% | 1,508.5 | -10,275.2 | -100.6 | -401.4 | 18.5 | 0.3 | -52.5 | -156.8 | -180.3 | -61.4 | -12.2 |
CFO To EBITDA CFO To EBITDA% | -327.4 | 593.7 | 1,193.5 | -443.5 | 24.2 | 0.2 | -72.3 | -248.8 | -207.0 | -91.5 | -22.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2 | 4 | -1 | 1 | 0 | 0 | -2 | -4 | -3 | -2 | 0 | |
| 1 | 2 | 1 | 0 | 1 | 1 | 1 | 3 | 3 | 2 | 0 | |
| 1 | -5 | 0 | -1 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 0 | 1 | 0 | 1 | 0 | -2 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -2 | 4 | -1 | 1 | 0 | 0 | -2 | -4 | -3 | -2 | 0 |
CFO To PAT CFO To PAT% | 1,508.5 | -10,275.2 | -100.6 | -401.4 | 18.5 | 0.3 | -52.5 | -156.8 | -180.3 | -61.4 | -12.2 |
CFO To EBITDA CFO To EBITDA% | -327.4 | 593.7 | 1,193.5 | -443.5 | 24.2 | 0.2 | -72.3 | -248.8 | -207.0 | -91.5 | -22.1 |
| 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 | 21 | 18 | 16 | 10 | 23 | 35 | 35 | 76 | 136 | 83 | 117 | |
Price To Earnings Price To Earnings | 4.5 | 5.8 | 1.3 | 3.4 | 3.7 | 2.8 | 4.2 | 6.5 | 4.3 | 6.2 | ||
Price To Sales Price To Sales | 2.6 | 5.9 | 6.1 | 2.0 | 4.3 | 6.5 | 12.1 | 34.0 | 44.4 | 35.6 | 20.1 | |
Price To Book Price To Book | 2.0 | 0.3 | 0.3 | 0.2 | 0.3 | 0.4 | 0.4 | 0.6 | 0.9 | 0.5 | 0.7 | |
EV To EBITDA EV To EBITDA | 41.7 | -247.3 | -66.3 | 5.4 | 9.7 | 15.1 | 19.3 | 45.8 | 57.1 | 49.9 | 21.2 | |
GPM GPM% | 35.0 | 63.7 | 52.7 | 58.0 | 62.2 | 66.5 | 60.2 | 80.8 | 99.2 | 98.7 | 97.5 | 97.5 |
OPM OPM% | 8.5 | 13.8 | -2.2 | -8.1 | 30.3 | 39.5 | 39.4 | 60.8 | 73.7 | 77.6 | 71.0 | 88.8 |
NPM NPM% | -1.8 | -0.8 | 25.7 | -8.9 | 39.7 | 31.8 | 54.3 | 96.4 | 84.6 | 115.6 | 129.1 | 54.9 |
ROCE ROCE% | 2.3 | 5.4 | 1.4 | 0.2 | 2.9 | 2.5 | 3.5 | 3.2 | 2.4 | 2.6 | 2.2 | 2.2 |
ROE ROE% | -1.4 | -0.3 | 1.0 | -0.3 | 2.3 | 1.9 | 2.9 | 2.5 | 1.4 | 2.1 | 1.7 | 1.7 |
ROA ROA% | -0.7 | -0.2 | 0.9 | -0.3 | 2.2 | 1.9 | 2.9 | 2.5 | 1.4 | 2.1 | 1.7 | 1.7 |
| 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 | 21 | 18 | 16 | 10 | 23 | 35 | 35 | 76 | 136 | 83 | 117 | |
Price To Earnings Price To Earnings | 4.5 | 5.8 | 1.3 | 3.4 | 3.7 | 2.8 | 4.2 | 6.5 | 4.3 | 6.2 | ||
Price To Sales Price To Sales | 2.6 | 5.9 | 6.1 | 2.0 | 4.3 | 6.5 | 12.1 | 34.0 | 44.4 | 35.6 | 20.1 | |
Price To Book Price To Book | 2.0 | 0.3 | 0.3 | 0.2 | 0.3 | 0.4 | 0.4 | 0.6 | 0.9 | 0.5 | 0.7 | |
EV To EBITDA EV To EBITDA | 41.7 | -247.3 | -66.3 | 5.4 | 9.7 | 15.1 | 19.3 | 45.8 | 57.1 | 49.9 | 21.2 | |
GPM GPM% | 35.0 | 63.7 | 52.7 | 58.0 | 62.2 | 66.5 | 60.2 | 80.8 | 99.2 | 98.7 | 97.5 | 97.5 |
OPM OPM% | 8.5 | 13.8 | -2.2 | -8.1 | 30.3 | 39.5 | 39.4 | 60.8 | 73.7 | 77.6 | 71.0 | 88.8 |
NPM NPM% | -1.8 | -0.8 | 25.7 | -8.9 | 39.7 | 31.8 | 54.3 | 96.4 | 84.6 | 115.6 | 129.1 | 54.9 |
ROCE ROCE% | 2.3 | 5.4 | 1.4 | 0.2 | 2.9 | 2.5 | 3.5 | 3.2 | 2.4 | 2.6 | 2.2 | 2.2 |
ROE ROE% | -1.4 | -0.3 | 1.0 | -0.3 | 2.3 | 1.9 | 2.9 | 2.5 | 1.4 | 2.1 | 1.7 | 1.7 |
ROA ROA% | -0.7 | -0.2 | 0.9 | -0.3 | 2.2 | 1.9 | 2.9 | 2.5 | 1.4 | 2.1 | 1.7 | 1.7 |
Documents — Thacker & Company Ltd