| 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 | 5 | 6 | 4 | 14 | 7 | 6 | 9 | 7 | 14 | 5 | 18 | |
Growth YoY Revenue Growth YoY% | -37.4 | -66.0 | -66.6 | -60.1 | 59.0 | 35.8 | -3.1 | 119.8 | -54.4 | 104.1 | -22.6 | 104.5 |
| 8 | 5 | 8 | 4 | 12 | 7 | 2 | 8 | 8 | 10 | 6 | 9 | |
| 1 | 1 | -2 | 0 | 3 | 0 | 4 | 1 | -1 | 5 | -1 | 10 | |
OPM OPM% | 7.3 | 9.8 | -25.9 | -5.9 | 18.8 | -1.4 | 60.4 | 13.9 | -20.5 | 33.6 | -23.4 | 52.2 |
| 0 | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 3 | 1 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
PBT PBTCr | 0 | 0 | -2 | 0 | 3 | 0 | 5 | 1 | 1 | 5 | 0 | 10 |
| 0 | -1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 2 | 0 | |
| 0 | 1 | -2 | 0 | 3 | 0 | 4 | 1 | 1 | 5 | -2 | 10 | |
Growth YoY PAT Growth YoY% | -99.2 | -4.9 | -149.0 | -167.3 | 5,660.0 | -83.1 | 269.0 | 536.4 | -77.1 | 3,784.6 | -155.0 | 597.9 |
NPM NPM% | 0.6 | 14.8 | -35.4 | -8.1 | 20.2 | 1.8 | 61.8 | 16.0 | 10.2 | 35.1 | -43.9 | 54.7 |
| 0.1 | 0.9 | -2.5 | -0.4 | 3.2 | 0.1 | 4.3 | 1.6 | 0.7 | 5.6 | -2.3 | 11.2 |
| 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 | 5 | 6 | 4 | 14 | 7 | 6 | 9 | 7 | 14 | 5 | 18 | |
Growth YoY Revenue Growth YoY% | -37.4 | -66.0 | -66.6 | -60.1 | 59.0 | 35.8 | -3.1 | 119.8 | -54.4 | 104.1 | -22.6 | 104.5 |
| 8 | 5 | 8 | 4 | 12 | 7 | 2 | 8 | 8 | 10 | 6 | 9 | |
| 1 | 1 | -2 | 0 | 3 | 0 | 4 | 1 | -1 | 5 | -1 | 10 | |
OPM OPM% | 7.3 | 9.8 | -25.9 | -5.9 | 18.8 | -1.4 | 60.4 | 13.9 | -20.5 | 33.6 | -23.4 | 52.2 |
| 0 | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 3 | 1 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
PBT PBTCr | 0 | 0 | -2 | 0 | 3 | 0 | 5 | 1 | 1 | 5 | 0 | 10 |
| 0 | -1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 2 | 0 | |
| 0 | 1 | -2 | 0 | 3 | 0 | 4 | 1 | 1 | 5 | -2 | 10 | |
Growth YoY PAT Growth YoY% | -99.2 | -4.9 | -149.0 | -167.3 | 5,660.0 | -83.1 | 269.0 | 536.4 | -77.1 | 3,784.6 | -155.0 | 597.9 |
NPM NPM% | 0.6 | 14.8 | -35.4 | -8.1 | 20.2 | 1.8 | 61.8 | 16.0 | 10.2 | 35.1 | -43.9 | 54.7 |
| 0.1 | 0.9 | -2.5 | -0.4 | 3.2 | 0.1 | 4.3 | 1.6 | 0.7 | 5.6 | -2.3 | 11.2 |
| 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 | 32 | 42 | 28 | 18 | 21 | 28 | 55 | 58 | 31 | 32 | 35 | 44 |
Growth Revenue Growth% | -36.9 | 29.9 | -32.7 | -34.5 | 13.5 | 32.0 | 101.0 | 4.1 | -46.7 | 2.5 | 9.8 | 20.8 |
| 21 | 18 | 25 | 15 | 16 | 17 | 21 | 37 | 30 | 26 | 31 | 32 | |
| 11 | 24 | 3 | 4 | 5 | 10 | 34 | 20 | 1 | 6 | 4 | 12 | |
OPM OPM% | 34.6 | 57.2 | 9.5 | 20.2 | 21.9 | 37.6 | 61.5 | 35.2 | 2.0 | 19.2 | 10.6 | 27.2 |
| 0 | 0 | 4 | 1 | 7 | 4 | 2 | 1 | 1 | 5 | 6 | 6 | |
Interest Expense Interest ExpenseCr | 7 | 5 | 3 | 2 | 2 | 1 | 0 | 0 | 1 | 2 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 4 | 18 | 2 | 1 | 8 | 13 | 35 | 20 | -2 | 8 | 7 | 16 |
| 1 | 4 | 2 | 0 | 1 | 2 | 1 | 4 | -1 | 1 | 2 | 2 | |
PAT PATCr | 2 | 14 | 0 | 1 | 7 | 11 | 34 | 16 | -1 | 6 | 5 | 14 |
Growth PAT Growth% | -75.9 | 506.2 | -97.5 | 221.5 | 560.1 | 54.4 | 197.0 | -52.4 | -105.9 | 782.9 | -21.1 | 65.2 |
NPM NPM% | 7.0 | 32.7 | 1.2 | 6.1 | 35.4 | 41.4 | 61.2 | 28.0 | -3.1 | 20.5 | 14.7 | 31.0 |
| 2.5 | 15.2 | 0.4 | 1.3 | 8.2 | 12.6 | 37.8 | 17.9 | -1.1 | 7.2 | 5.7 | 15.2 |
| 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 | 32 | 42 | 28 | 18 | 21 | 28 | 55 | 58 | 31 | 32 | 35 | 44 |
Growth Revenue Growth% | -36.9 | 29.9 | -32.7 | -34.5 | 13.5 | 32.0 | 101.0 | 4.1 | -46.7 | 2.5 | 9.8 | 20.8 |
| 21 | 18 | 25 | 15 | 16 | 17 | 21 | 37 | 30 | 26 | 31 | 32 | |
| 11 | 24 | 3 | 4 | 5 | 10 | 34 | 20 | 1 | 6 | 4 | 12 | |
OPM OPM% | 34.6 | 57.2 | 9.5 | 20.2 | 21.9 | 37.6 | 61.5 | 35.2 | 2.0 | 19.2 | 10.6 | 27.2 |
| 0 | 0 | 4 | 1 | 7 | 4 | 2 | 1 | 1 | 5 | 6 | 6 | |
Interest Expense Interest ExpenseCr | 7 | 5 | 3 | 2 | 2 | 1 | 0 | 0 | 1 | 2 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 4 | 18 | 2 | 1 | 8 | 13 | 35 | 20 | -2 | 8 | 7 | 16 |
| 1 | 4 | 2 | 0 | 1 | 2 | 1 | 4 | -1 | 1 | 2 | 2 | |
PAT PATCr | 2 | 14 | 0 | 1 | 7 | 11 | 34 | 16 | -1 | 6 | 5 | 14 |
Growth PAT Growth% | -75.9 | 506.2 | -97.5 | 221.5 | 560.1 | 54.4 | 197.0 | -52.4 | -105.9 | 782.9 | -21.1 | 65.2 |
NPM NPM% | 7.0 | 32.7 | 1.2 | 6.1 | 35.4 | 41.4 | 61.2 | 28.0 | -3.1 | 20.5 | 14.7 | 31.0 |
| 2.5 | 15.2 | 0.4 | 1.3 | 8.2 | 12.6 | 37.8 | 17.9 | -1.1 | 7.2 | 5.7 | 15.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
Reserves ReservesCr | 53 | 66 | 67 | 68 | 75 | 86 | 120 | 136 | 135 | 142 | 147 | 157 |
| 50 | 34 | 28 | 22 | 23 | 31 | 21 | 21 | 30 | 20 | 12 | 14 | |
| 117 | 107 | 95 | 90 | 73 | 50 | 70 | 62 | 60 | 47 | 44 | 42 | |
| 228 | 217 | 198 | 188 | 180 | 176 | 220 | 228 | 234 | 218 | 213 | 222 | |
| 121 | 122 | 114 | 112 | 112 | 129 | 128 | 135 | 160 | 118 | 141 | 147 | |
| 107 | 95 | 84 | 76 | 67 | 48 | 92 | 93 | 75 | 100 | 72 | 75 | |
| 228 | 217 | 198 | 188 | 180 | 176 | 220 | 228 | 234 | 218 | 213 | 222 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
Reserves ReservesCr | 53 | 66 | 67 | 68 | 75 | 86 | 120 | 136 | 135 | 142 | 147 | 157 |
| 50 | 34 | 28 | 22 | 23 | 31 | 21 | 21 | 30 | 20 | 12 | 14 | |
| 117 | 107 | 95 | 90 | 73 | 50 | 70 | 62 | 60 | 47 | 44 | 42 | |
| 228 | 217 | 198 | 188 | 180 | 176 | 220 | 228 | 234 | 218 | 213 | 222 | |
| 121 | 122 | 114 | 112 | 112 | 129 | 128 | 135 | 160 | 118 | 141 | 147 | |
| 107 | 95 | 84 | 76 | 67 | 48 | 92 | 93 | 75 | 100 | 72 | 75 | |
| 228 | 217 | 198 | 188 | 180 | 176 | 220 | 228 | 234 | 218 | 213 | 222 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 21 | 27 | -3 | 6 | 1 | 20 | -3 | -10 | 15 | -14 | 2 | |
| 0 | -5 | 1 | -1 | 0 | 5 | -12 | 5 | -22 | 27 | 1 | |
| -17 | -21 | 1 | 0 | -6 | -23 | 12 | 6 | 7 | -14 | -3 | |
Net Cash Flow Net Cash FlowCr | 5 | 1 | -1 | 5 | -5 | 2 | -2 | 1 | 1 | 0 | 1 |
Free Cash Flow Free Cash FlowCr | 21 | 24 | -6 | 5 | 1 | 21 | -6 | -13 | 13 | -16 | 2 |
CFO To PAT CFO To PAT% | 942.5 | 194.1 | -916.3 | 501.7 | 15.0 | 177.7 | -7.8 | -59.0 | -1,626.0 | -215.8 | 48.7 |
CFO To EBITDA CFO To EBITDA% | 191.0 | 111.0 | -119.4 | 151.3 | 24.2 | 195.8 | -7.8 | -46.8 | 2,533.7 | -230.4 | 67.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 21 | 27 | -3 | 6 | 1 | 20 | -3 | -10 | 15 | -14 | 2 | |
| 0 | -5 | 1 | -1 | 0 | 5 | -12 | 5 | -22 | 27 | 1 | |
| -17 | -21 | 1 | 0 | -6 | -23 | 12 | 6 | 7 | -14 | -3 | |
Net Cash Flow Net Cash FlowCr | 5 | 1 | -1 | 5 | -5 | 2 | -2 | 1 | 1 | 0 | 1 |
Free Cash Flow Free Cash FlowCr | 21 | 24 | -6 | 5 | 1 | 21 | -6 | -13 | 13 | -16 | 2 |
CFO To PAT CFO To PAT% | 942.5 | 194.1 | -916.3 | 501.7 | 15.0 | 177.7 | -7.8 | -59.0 | -1,626.0 | -215.8 | 48.7 |
CFO To EBITDA CFO To EBITDA% | 191.0 | 111.0 | -119.4 | 151.3 | 24.2 | 195.8 | -7.8 | -46.8 | 2,533.7 | -230.4 | 67.9 |
| 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 | 93 | 78 | 73 | 61 | 43 | 86 | 89 | 115 | 141 | 153 | 81 | 121 |
Price To Earnings Price To Earnings | 41.4 | 5.7 | 207.3 | 54.5 | 5.8 | 7.5 | 2.6 | 7.1 | 23.6 | 15.8 | 8.9 | |
Price To Sales Price To Sales | 2.9 | 1.9 | 2.6 | 3.3 | 2.1 | 3.1 | 1.6 | 2.0 | 4.6 | 4.8 | 2.3 | 2.8 |
Price To Book Price To Book | 1.5 | 1.0 | 1.0 | 0.8 | 0.5 | 0.9 | 0.7 | 0.8 | 1.0 | 1.0 | 0.5 | 0.7 |
EV To EBITDA EV To EBITDA | 11.1 | 4.1 | 36.5 | 22.6 | 14.5 | 8.1 | 3.0 | 6.5 | 276.9 | 27.9 | 25.0 | 9.2 |
GPM GPM% | 69.7 | 79.6 | 44.2 | 73.9 | 68.2 | 56.8 | 73.4 | 55.0 | 39.5 | 52.8 | ||
OPM OPM% | 34.6 | 57.2 | 9.5 | 20.2 | 21.9 | 37.6 | 61.5 | 35.2 | 2.0 | 19.2 | 10.6 | 27.2 |
NPM NPM% | 7.0 | 32.7 | 1.2 | 6.1 | 35.4 | 41.4 | 61.2 | 28.0 | -3.1 | 20.5 | 14.7 | 31.0 |
ROCE ROCE% | 10.1 | 23.1 | 4.9 | 2.9 | 9.2 | 14.2 | 24.6 | 12.0 | -0.2 | 5.6 | 4.5 | 8.9 |
ROE ROE% | 3.7 | 18.1 | 0.5 | 1.5 | 8.8 | 12.0 | 26.3 | 11.1 | -0.7 | 4.3 | 3.3 | 8.2 |
ROA ROA% | 1.0 | 6.3 | 0.2 | 0.6 | 4.1 | 6.5 | 15.4 | 7.1 | -0.4 | 3.0 | 2.4 | 6.2 |
| 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 | 93 | 78 | 73 | 61 | 43 | 86 | 89 | 115 | 141 | 153 | 81 | 121 |
Price To Earnings Price To Earnings | 41.4 | 5.7 | 207.3 | 54.5 | 5.8 | 7.5 | 2.6 | 7.1 | 23.6 | 15.8 | 8.9 | |
Price To Sales Price To Sales | 2.9 | 1.9 | 2.6 | 3.3 | 2.1 | 3.1 | 1.6 | 2.0 | 4.6 | 4.8 | 2.3 | 2.8 |
Price To Book Price To Book | 1.5 | 1.0 | 1.0 | 0.8 | 0.5 | 0.9 | 0.7 | 0.8 | 1.0 | 1.0 | 0.5 | 0.7 |
EV To EBITDA EV To EBITDA | 11.1 | 4.1 | 36.5 | 22.6 | 14.5 | 8.1 | 3.0 | 6.5 | 276.9 | 27.9 | 25.0 | 9.2 |
GPM GPM% | 69.7 | 79.6 | 44.2 | 73.9 | 68.2 | 56.8 | 73.4 | 55.0 | 39.5 | 52.8 | ||
OPM OPM% | 34.6 | 57.2 | 9.5 | 20.2 | 21.9 | 37.6 | 61.5 | 35.2 | 2.0 | 19.2 | 10.6 | 27.2 |
NPM NPM% | 7.0 | 32.7 | 1.2 | 6.1 | 35.4 | 41.4 | 61.2 | 28.0 | -3.1 | 20.5 | 14.7 | 31.0 |
ROCE ROCE% | 10.1 | 23.1 | 4.9 | 2.9 | 9.2 | 14.2 | 24.6 | 12.0 | -0.2 | 5.6 | 4.5 | 8.9 |
ROE ROE% | 3.7 | 18.1 | 0.5 | 1.5 | 8.8 | 12.0 | 26.3 | 11.1 | -0.7 | 4.3 | 3.3 | 8.2 |
ROA ROA% | 1.0 | 6.3 | 0.2 | 0.6 | 4.1 | 6.5 | 15.4 | 7.1 | -0.4 | 3.0 | 2.4 | 6.2 |
Documents — Thakkers Developers Ltd