| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 80 | 93 | 110 | 136 | 118 | 123 | 129 | 130 | 120 | 139 | 157 | 156 | |
Growth YoY Revenue Growth YoY% | 21.9 | 23.7 | 51.1 | 69.0 | 47.6 | 31.9 | 17.5 | -4.2 | 1.6 | 13.3 | 21.6 | 19.9 |
| 67 | 78 | 87 | 111 | 98 | 108 | 112 | 109 | 98 | 116 | 128 | 122 | |
| 13 | 16 | 22 | 25 | 19 | 15 | 18 | 21 | 22 | 23 | 29 | 34 | |
OPM OPM% | 16.3 | 16.7 | 20.4 | 18.1 | 16.3 | 12.1 | 13.6 | 16.0 | 18.0 | 16.3 | 18.2 | 21.7 |
| 1 | 1 | 1 | 1 | 2 | 2 | 3 | 1 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 2 | 3 | 3 | 3 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 4 |
PBT PBTCr | 10 | 13 | 20 | 22 | 16 | 11 | 15 | 16 | 16 | 17 | 23 | 28 |
| 3 | 3 | 4 | 5 | 4 | 3 | 4 | 4 | 5 | 4 | 6 | 7 | |
| 8 | 10 | 16 | 16 | 12 | 8 | 12 | 12 | 12 | 13 | 17 | 21 | |
Growth YoY PAT Growth YoY% | 81.4 | 111.9 | 131.7 | 132.5 | 59.2 | -18.1 | -25.4 | -28.4 | -3.0 | 57.0 | 41.5 | 75.2 |
NPM NPM% | 9.6 | 10.7 | 14.3 | 12.1 | 10.3 | 6.7 | 9.1 | 9.0 | 9.8 | 9.2 | 10.5 | 13.2 |
| 4.5 | 5.8 | 9.1 | 9.6 | 7.1 | 4.8 | 6.8 | 6.8 | 6.9 | 7.2 | 9.3 | 11.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 80 | 93 | 110 | 136 | 118 | 123 | 129 | 130 | 120 | 139 | 157 | 156 | |
Growth YoY Revenue Growth YoY% | 21.9 | 23.7 | 51.1 | 69.0 | 47.6 | 31.9 | 17.5 | -4.2 | 1.6 | 13.3 | 21.6 | 19.9 |
| 67 | 78 | 87 | 111 | 98 | 108 | 112 | 109 | 98 | 116 | 128 | 122 | |
| 13 | 16 | 22 | 25 | 19 | 15 | 18 | 21 | 22 | 23 | 29 | 34 | |
OPM OPM% | 16.3 | 16.7 | 20.4 | 18.1 | 16.3 | 12.1 | 13.6 | 16.0 | 18.0 | 16.3 | 18.2 | 21.7 |
| 1 | 1 | 1 | 1 | 2 | 2 | 3 | 1 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 2 | 3 | 3 | 3 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 4 |
PBT PBTCr | 10 | 13 | 20 | 22 | 16 | 11 | 15 | 16 | 16 | 17 | 23 | 28 |
| 3 | 3 | 4 | 5 | 4 | 3 | 4 | 4 | 5 | 4 | 6 | 7 | |
| 8 | 10 | 16 | 16 | 12 | 8 | 12 | 12 | 12 | 13 | 17 | 21 | |
Growth YoY PAT Growth YoY% | 81.4 | 111.9 | 131.7 | 132.5 | 59.2 | -18.1 | -25.4 | -28.4 | -3.0 | 57.0 | 41.5 | 75.2 |
NPM NPM% | 9.6 | 10.7 | 14.3 | 12.1 | 10.3 | 6.7 | 9.1 | 9.0 | 9.8 | 9.2 | 10.5 | 13.2 |
| 4.5 | 5.8 | 9.1 | 9.6 | 7.1 | 4.8 | 6.8 | 6.8 | 6.9 | 7.2 | 9.3 | 11.4 |
| 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 | 530 | 69 | 100 | 130 | 123 | 130 | 229 | 295 | 363 | 505 | 546 | 572 |
Growth Revenue Growth% | 52.0 | -87.0 | 45.6 | 29.4 | -5.2 | 5.7 | 76.3 | 28.9 | 22.9 | 39.2 | 8.0 | 14.4 |
| 509 | 67 | 90 | 114 | 114 | 113 | 192 | 259 | 300 | 429 | 452 | 465 | |
| 21 | 2 | 10 | 15 | 9 | 17 | 37 | 37 | 63 | 76 | 94 | 107 | |
OPM OPM% | 3.9 | 2.3 | 9.9 | 11.8 | 7.3 | 13.4 | 16.1 | 12.4 | 17.3 | 15.1 | 17.1 | 18.6 |
| 4 | 2 | 1 | 3 | 2 | 0 | 3 | 7 | 4 | 8 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 13 | 11 | 10 | 10 | 9 | 10 | 9 | 8 | 7 | 11 | 11 | 11 |
Depreciation DepreciationCr | 7 | 7 | 7 | 7 | 8 | 8 | 9 | 7 | 6 | 10 | 12 | 14 |
PBT PBTCr | 5 | -14 | -6 | 0 | -6 | 0 | 23 | 29 | 53 | 63 | 72 | 84 |
| 3 | -4 | -1 | 1 | -2 | 0 | 6 | 7 | 12 | 15 | 19 | 22 | |
PAT PATCr | 2 | -9 | -5 | 0 | -5 | 0 | 17 | 22 | 40 | 48 | 53 | 62 |
Growth PAT Growth% | -60.9 | -513.6 | 46.7 | 99.3 | -12,922.0 | 97.2 | 12,335.5 | 29.0 | 84.8 | 20.0 | 9.3 | 41.1 |
NPM NPM% | 0.4 | -13.6 | -5.0 | 0.0 | -3.9 | -0.1 | 7.4 | 7.4 | 11.1 | 9.6 | 9.7 | 10.8 |
| 1.4 | -4.9 | -2.9 | 0.0 | -5.7 | -0.1 | 9.8 | 12.7 | 23.5 | 28.2 | 29.7 | 34.8 |
| 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 | 530 | 69 | 100 | 130 | 123 | 130 | 229 | 295 | 363 | 505 | 546 | 572 |
Growth Revenue Growth% | 52.0 | -87.0 | 45.6 | 29.4 | -5.2 | 5.7 | 76.3 | 28.9 | 22.9 | 39.2 | 8.0 | 14.4 |
| 509 | 67 | 90 | 114 | 114 | 113 | 192 | 259 | 300 | 429 | 452 | 465 | |
| 21 | 2 | 10 | 15 | 9 | 17 | 37 | 37 | 63 | 76 | 94 | 107 | |
OPM OPM% | 3.9 | 2.3 | 9.9 | 11.8 | 7.3 | 13.4 | 16.1 | 12.4 | 17.3 | 15.1 | 17.1 | 18.6 |
| 4 | 2 | 1 | 3 | 2 | 0 | 3 | 7 | 4 | 8 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 13 | 11 | 10 | 10 | 9 | 10 | 9 | 8 | 7 | 11 | 11 | 11 |
Depreciation DepreciationCr | 7 | 7 | 7 | 7 | 8 | 8 | 9 | 7 | 6 | 10 | 12 | 14 |
PBT PBTCr | 5 | -14 | -6 | 0 | -6 | 0 | 23 | 29 | 53 | 63 | 72 | 84 |
| 3 | -4 | -1 | 1 | -2 | 0 | 6 | 7 | 12 | 15 | 19 | 22 | |
PAT PATCr | 2 | -9 | -5 | 0 | -5 | 0 | 17 | 22 | 40 | 48 | 53 | 62 |
Growth PAT Growth% | -60.9 | -513.6 | 46.7 | 99.3 | -12,922.0 | 97.2 | 12,335.5 | 29.0 | 84.8 | 20.0 | 9.3 | 41.1 |
NPM NPM% | 0.4 | -13.6 | -5.0 | 0.0 | -3.9 | -0.1 | 7.4 | 7.4 | 11.1 | 9.6 | 9.7 | 10.8 |
| 1.4 | -4.9 | -2.9 | 0.0 | -5.7 | -0.1 | 9.8 | 12.7 | 23.5 | 28.2 | 29.7 | 34.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 17 | 17 | 18 |
Reserves ReservesCr | 73 | 51 | 63 | 63 | 58 | 58 | 69 | 87 | 111 | 161 | 282 |
| 152 | 74 | 74 | 68 | 68 | 74 | 73 | 66 | 85 | 130 | 169 | |
| 56 | 42 | 35 | 36 | 34 | 29 | 38 | 31 | 55 | 77 | 60 | |
| 297 | 176 | 181 | 176 | 168 | 169 | 189 | 193 | 268 | 385 | 529 | |
| 156 | 65 | 66 | 59 | 54 | 60 | 79 | 87 | 93 | 148 | 188 | |
| 141 | 111 | 114 | 116 | 114 | 109 | 110 | 106 | 175 | 237 | 341 | |
| 297 | 176 | 181 | 176 | 168 | 169 | 189 | 193 | 268 | 385 | 529 |
| 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 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 17 | 17 | 18 |
Reserves ReservesCr | 73 | 51 | 63 | 63 | 58 | 58 | 69 | 87 | 111 | 161 | 282 |
| 152 | 74 | 74 | 68 | 68 | 74 | 73 | 66 | 85 | 130 | 169 | |
| 56 | 42 | 35 | 36 | 34 | 29 | 38 | 31 | 55 | 77 | 60 | |
| 297 | 176 | 181 | 176 | 168 | 169 | 189 | 193 | 268 | 385 | 529 | |
| 156 | 65 | 66 | 59 | 54 | 60 | 79 | 87 | 93 | 148 | 188 | |
| 141 | 111 | 114 | 116 | 114 | 109 | 110 | 106 | 175 | 237 | 341 | |
| 297 | 176 | 181 | 176 | 168 | 169 | 189 | 193 | 268 | 385 | 529 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 12 | 7 | 15 | 20 | 17 | 21 | 19 | 32 | 59 | 36 | 57 | |
| -15 | -1 | 4 | -4 | -2 | -5 | -12 | -10 | -70 | -68 | -103 | |
| -5 | -5 | -19 | -16 | -15 | -15 | -6 | -21 | 9 | 33 | 44 | |
Net Cash Flow Net Cash FlowCr | -7 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | -1 | 2 | -1 |
Free Cash Flow Free Cash FlowCr | -2 | 0 | 12 | 15 | 14 | 15 | 9 | 24 | -13 | -31 | -49 |
CFO To PAT CFO To PAT% | 532.7 | -69.7 | -309.3 | -53,745.7 | -352.2 | -14,928.2 | 110.7 | 144.9 | 146.8 | 74.2 | 108.8 |
CFO To EBITDA CFO To EBITDA% | 58.5 | 419.1 | 156.0 | 130.4 | 190.5 | 118.5 | 50.6 | 86.0 | 94.5 | 47.1 | 61.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 12 | 7 | 15 | 20 | 17 | 21 | 19 | 32 | 59 | 36 | 57 | |
| -15 | -1 | 4 | -4 | -2 | -5 | -12 | -10 | -70 | -68 | -103 | |
| -5 | -5 | -19 | -16 | -15 | -15 | -6 | -21 | 9 | 33 | 44 | |
Net Cash Flow Net Cash FlowCr | -7 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | -1 | 2 | -1 |
Free Cash Flow Free Cash FlowCr | -2 | 0 | 12 | 15 | 14 | 15 | 9 | 24 | -13 | -31 | -49 |
CFO To PAT CFO To PAT% | 532.7 | -69.7 | -309.3 | -53,745.7 | -352.2 | -14,928.2 | 110.7 | 144.9 | 146.8 | 74.2 | 108.8 |
CFO To EBITDA CFO To EBITDA% | 58.5 | 419.1 | 156.0 | 130.4 | 190.5 | 118.5 | 50.6 | 86.0 | 94.5 | 47.1 | 61.5 |
| 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 | 37 | 63 | 51 | 36 | 32 | 261 | 297 | 1,198 | 1,595 | 961 | 1,810 | |
Price To Earnings Price To Earnings | 13.9 | 15.5 | 13.6 | 29.7 | 33.0 | 18.2 | 28.9 | |||||
Price To Sales Price To Sales | 0.1 | 0.9 | 0.5 | 0.3 | 0.2 | 1.1 | 1.0 | 3.3 | 3.2 | 1.8 | 3.2 | |
Price To Book Price To Book | 0.5 | 1.1 | 0.7 | 0.5 | 0.5 | 3.4 | 3.1 | 9.4 | 8.9 | 3.2 | 6.0 | |
EV To EBITDA EV To EBITDA | 8.0 | 93.5 | 12.6 | 6.9 | 5.1 | 8.9 | 9.6 | 20.5 | 22.7 | 11.6 | 18.6 | |
GPM GPM% | 13.2 | 35.7 | 37.4 | 38.2 | 37.6 | 40.5 | 36.1 | 29.8 | 35.1 | 35.0 | 37.7 | 37.7 |
OPM OPM% | 3.9 | 2.3 | 9.9 | 11.8 | 7.3 | 13.4 | 16.1 | 12.4 | 17.3 | 15.1 | 17.1 | 18.6 |
NPM NPM% | 0.4 | -13.6 | -5.0 | 0.0 | -3.9 | -0.1 | 7.4 | 7.4 | 11.1 | 9.6 | 9.7 | 10.8 |
ROCE ROCE% | 8.1 | -2.2 | 2.7 | 7.5 | 2.3 | 7.8 | 21.5 | 23.2 | 27.9 | 23.7 | 19.3 | 19.3 |
ROE ROE% | 2.8 | -15.7 | -7.0 | -0.1 | -7.3 | -0.2 | 21.8 | 22.7 | 31.5 | 27.1 | 17.6 | 17.6 |
ROA ROA% | 0.8 | -5.3 | -2.8 | 0.0 | -2.9 | -0.1 | 8.9 | 11.3 | 15.1 | 12.6 | 10.0 | 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 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 37 | 63 | 51 | 36 | 32 | 261 | 297 | 1,198 | 1,595 | 961 | 1,810 | |
Price To Earnings Price To Earnings | 13.9 | 15.5 | 13.6 | 29.7 | 33.0 | 18.2 | 28.9 | |||||
Price To Sales Price To Sales | 0.1 | 0.9 | 0.5 | 0.3 | 0.2 | 1.1 | 1.0 | 3.3 | 3.2 | 1.8 | 3.2 | |
Price To Book Price To Book | 0.5 | 1.1 | 0.7 | 0.5 | 0.5 | 3.4 | 3.1 | 9.4 | 8.9 | 3.2 | 6.0 | |
EV To EBITDA EV To EBITDA | 8.0 | 93.5 | 12.6 | 6.9 | 5.1 | 8.9 | 9.6 | 20.5 | 22.7 | 11.6 | 18.6 | |
GPM GPM% | 13.2 | 35.7 | 37.4 | 38.2 | 37.6 | 40.5 | 36.1 | 29.8 | 35.1 | 35.0 | 37.7 | 37.7 |
OPM OPM% | 3.9 | 2.3 | 9.9 | 11.8 | 7.3 | 13.4 | 16.1 | 12.4 | 17.3 | 15.1 | 17.1 | 18.6 |
NPM NPM% | 0.4 | -13.6 | -5.0 | 0.0 | -3.9 | -0.1 | 7.4 | 7.4 | 11.1 | 9.6 | 9.7 | 10.8 |
ROCE ROCE% | 8.1 | -2.2 | 2.7 | 7.5 | 2.3 | 7.8 | 21.5 | 23.2 | 27.9 | 23.7 | 19.3 | 19.3 |
ROE ROE% | 2.8 | -15.7 | -7.0 | -0.1 | -7.3 | -0.2 | 21.8 | 22.7 | 31.5 | 27.1 | 17.6 | 17.6 |
ROA ROA% | 0.8 | -5.3 | -2.8 | 0.0 | -2.9 | -0.1 | 8.9 | 11.3 | 15.1 | 12.6 | 10.0 | 10.0 |
Documents — Tinna Rubber & Infrastructure Ltd
Concall Transcript Summaries — Tinna Rubber & Infrastructure Ltd