| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 598 | 541 | 361 | 401 | 485 | 292 | 252 | 229 | 249 | 211 | 196 | 285 | |
Growth YoY Revenue Growth YoY% | -14.1 | -27.7 | -45.6 | -37.6 | -18.8 | -46.1 | -30.2 | -42.8 | -48.6 | -27.6 | -22.3 | 24.3 |
| 597 | 540 | 363 | 400 | 485 | 293 | 251 | 228 | 247 | 210 | 191 | 283 | |
| 1 | 1 | -2 | 1 | 0 | -1 | 1 | 1 | 2 | 2 | 5 | 2 | |
OPM OPM% | 0.2 | 0.2 | -0.5 | 0.2 | 0.0 | -0.4 | 0.5 | 0.5 | 0.7 | 0.9 | 2.5 | 0.7 |
| 1 | 1 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 2 | -2 | 11 | 0 | -1 | 2 | 1 | 2 | 2 | 5 | 3 |
| 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 2 | 1 | |
| 0 | 2 | -3 | 10 | 0 | -2 | 2 | 1 | 2 | 2 | 4 | 2 | |
Growth YoY PAT Growth YoY% | 11.8 | 1,125.0 | -766.7 | 1,659.3 | -186.8 | -179.6 | 158.7 | -90.2 | 618.2 | 212.2 | 132.7 | 113.7 |
NPM NPM% | 0.1 | 0.4 | -0.8 | 2.6 | -0.1 | -0.5 | 0.7 | 0.4 | 0.7 | 0.8 | 2.0 | 0.8 |
| 0.1 | 0.6 | -0.9 | 3.3 | -0.1 | -0.5 | 0.5 | 0.3 | 0.5 | 0.6 | 1.2 | 0.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 598 | 541 | 361 | 401 | 485 | 292 | 252 | 229 | 249 | 211 | 196 | 285 | |
Growth YoY Revenue Growth YoY% | -14.1 | -27.7 | -45.6 | -37.6 | -18.8 | -46.1 | -30.2 | -42.8 | -48.6 | -27.6 | -22.3 | 24.3 |
| 597 | 540 | 363 | 400 | 485 | 293 | 251 | 228 | 247 | 210 | 191 | 283 | |
| 1 | 1 | -2 | 1 | 0 | -1 | 1 | 1 | 2 | 2 | 5 | 2 | |
OPM OPM% | 0.2 | 0.2 | -0.5 | 0.2 | 0.0 | -0.4 | 0.5 | 0.5 | 0.7 | 0.9 | 2.5 | 0.7 |
| 1 | 1 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 2 | -2 | 11 | 0 | -1 | 2 | 1 | 2 | 2 | 5 | 3 |
| 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 2 | 1 | |
| 0 | 2 | -3 | 10 | 0 | -2 | 2 | 1 | 2 | 2 | 4 | 2 | |
Growth YoY PAT Growth YoY% | 11.8 | 1,125.0 | -766.7 | 1,659.3 | -186.8 | -179.6 | 158.7 | -90.2 | 618.2 | 212.2 | 132.7 | 113.7 |
NPM NPM% | 0.1 | 0.4 | -0.8 | 2.6 | -0.1 | -0.5 | 0.7 | 0.4 | 0.7 | 0.8 | 2.0 | 0.8 |
| 0.1 | 0.6 | -0.9 | 3.3 | -0.1 | -0.5 | 0.5 | 0.3 | 0.5 | 0.6 | 1.2 | 0.7 |
| 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 | 1,206 | 754 | 821 | 1,476 | 2,368 | 917 | 2,316 | 2,886 | 2,143 | 1,430 | 886 | 942 |
Growth Revenue Growth% | 21.4 | -37.5 | 8.9 | 79.7 | 60.5 | -61.3 | 152.5 | 24.6 | -25.8 | -33.3 | -38.1 | -25.2 |
| -8 | -7 | -6 | 1,485 | 2,373 | 922 | 2,318 | 2,883 | 2,141 | 1,429 | 876 | 931 | |
| 1,214 | 761 | 827 | -9 | -6 | -4 | -2 | 2 | 1 | 1 | 10 | 10 | |
OPM OPM% | 100.7 | 100.9 | 100.8 | -0.6 | -0.2 | -0.5 | -0.1 | 0.1 | 0.1 | 0.1 | 1.1 | 1.1 |
| 1 | 3 | 43 | 2 | 1 | 5 | 2 | 4 | 2 | 5 | 5 | 6 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 5 | 4 | 5 | 5 | 3 | 2 | 2 | 3 | 2 | 2 |
Depreciation DepreciationCr | 2 | 2 | 1 | 1 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 |
PBT PBTCr | 3 | 4 | 34 | -13 | -12 | -7 | 10 | 2 | 1 | 12 | 11 | 13 |
| 1 | 2 | 9 | -3 | -2 | -2 | 0 | 2 | 1 | 2 | 3 | 3 | |
PAT PATCr | 2 | 2 | 25 | -10 | -10 | -5 | 10 | 1 | 0 | 10 | 8 | 10 |
Growth PAT Growth% | -22.2 | 17.1 | 1,106.6 | -139.0 | -0.2 | 52.8 | 316.9 | -95.0 | -88.1 | 16,856.0 | -17.5 | 1,079.0 |
NPM NPM% | 0.1 | 0.3 | 3.1 | -0.7 | -0.4 | -0.5 | 0.4 | 0.0 | 0.0 | 0.7 | 0.9 | 1.0 |
| 0.6 | 0.7 | 7.4 | -3.1 | -3.1 | -1.5 | 3.2 | 0.2 | 0.0 | 3.2 | 2.6 | 3.0 |
| 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 | 1,206 | 754 | 821 | 1,476 | 2,368 | 917 | 2,316 | 2,886 | 2,143 | 1,430 | 886 | 942 |
Growth Revenue Growth% | 21.4 | -37.5 | 8.9 | 79.7 | 60.5 | -61.3 | 152.5 | 24.6 | -25.8 | -33.3 | -38.1 | -25.2 |
| -8 | -7 | -6 | 1,485 | 2,373 | 922 | 2,318 | 2,883 | 2,141 | 1,429 | 876 | 931 | |
| 1,214 | 761 | 827 | -9 | -6 | -4 | -2 | 2 | 1 | 1 | 10 | 10 | |
OPM OPM% | 100.7 | 100.9 | 100.8 | -0.6 | -0.2 | -0.5 | -0.1 | 0.1 | 0.1 | 0.1 | 1.1 | 1.1 |
| 1 | 3 | 43 | 2 | 1 | 5 | 2 | 4 | 2 | 5 | 5 | 6 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 5 | 4 | 5 | 5 | 3 | 2 | 2 | 3 | 2 | 2 |
Depreciation DepreciationCr | 2 | 2 | 1 | 1 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 |
PBT PBTCr | 3 | 4 | 34 | -13 | -12 | -7 | 10 | 2 | 1 | 12 | 11 | 13 |
| 1 | 2 | 9 | -3 | -2 | -2 | 0 | 2 | 1 | 2 | 3 | 3 | |
PAT PATCr | 2 | 2 | 25 | -10 | -10 | -5 | 10 | 1 | 0 | 10 | 8 | 10 |
Growth PAT Growth% | -22.2 | 17.1 | 1,106.6 | -139.0 | -0.2 | 52.8 | 316.9 | -95.0 | -88.1 | 16,856.0 | -17.5 | 1,079.0 |
NPM NPM% | 0.1 | 0.3 | 3.1 | -0.7 | -0.4 | -0.5 | 0.4 | 0.0 | 0.0 | 0.7 | 0.9 | 1.0 |
| 0.6 | 0.7 | 7.4 | -3.1 | -3.1 | -1.5 | 3.2 | 0.2 | 0.0 | 3.2 | 2.6 | 3.0 |
| 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 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 39 | 43 | 66 | 54 | 43 | 39 | 50 | 51 | 51 | 59 | 67 |
| 57 | 52 | 60 | 50 | 59 | 66 | 65 | 71 | 74 | 92 | 100 | |
| 11 | 11 | 11 | 5 | 6 | 10 | 9 | 7 | 4 | 2 | 2 | |
| 112 | 111 | 141 | 116 | 114 | 121 | 130 | 135 | 135 | 160 | 175 | |
| 53 | 56 | 73 | 54 | 48 | 52 | 69 | 79 | 82 | 110 | 126 | |
| 59 | 56 | 68 | 62 | 66 | 69 | 61 | 56 | 53 | 49 | 48 | |
| 112 | 111 | 141 | 116 | 114 | 121 | 130 | 135 | 135 | 160 | 175 |
| 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 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 39 | 43 | 66 | 54 | 43 | 39 | 50 | 51 | 51 | 59 | 67 |
| 57 | 52 | 60 | 50 | 59 | 66 | 65 | 71 | 74 | 92 | 100 | |
| 11 | 11 | 11 | 5 | 6 | 10 | 9 | 7 | 4 | 2 | 2 | |
| 112 | 111 | 141 | 116 | 114 | 121 | 130 | 135 | 135 | 160 | 175 | |
| 53 | 56 | 73 | 54 | 48 | 52 | 69 | 79 | 82 | 110 | 126 | |
| 59 | 56 | 68 | 62 | 66 | 69 | 61 | 56 | 53 | 49 | 48 | |
| 112 | 111 | 141 | 116 | 114 | 121 | 130 | 135 | 135 | 160 | 175 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 12 | -6 | -11 | -4 | 9 | 23 | -2 | -10 | 1 | 8 | |
| -6 | 2 | 16 | 10 | 3 | 2 | 20 | 2 | 0 | 3 | -1 | |
| -3 | -11 | -8 | -5 | 4 | -4 | -35 | -11 | 3 | -5 | -8 | |
Net Cash Flow Net Cash FlowCr | -2 | 3 | 2 | -6 | 4 | 7 | 9 | -11 | -7 | -1 | -1 |
Free Cash Flow Free Cash FlowCr | 5 | 17 | -7 | -12 | -7 | 10 | 23 | 2 | -10 | 3 | 6 |
CFO To PAT CFO To PAT% | 394.7 | 579.0 | -23.9 | 115.5 | 40.1 | -187.4 | 231.4 | -417.6 | -16,415.8 | 11.0 | 97.5 |
CFO To EBITDA CFO To EBITDA% | 0.6 | 1.6 | -0.7 | 123.6 | 72.0 | -209.4 | -1,017.1 | -84.8 | -712.7 | 82.8 | 84.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 12 | -6 | -11 | -4 | 9 | 23 | -2 | -10 | 1 | 8 | |
| -6 | 2 | 16 | 10 | 3 | 2 | 20 | 2 | 0 | 3 | -1 | |
| -3 | -11 | -8 | -5 | 4 | -4 | -35 | -11 | 3 | -5 | -8 | |
Net Cash Flow Net Cash FlowCr | -2 | 3 | 2 | -6 | 4 | 7 | 9 | -11 | -7 | -1 | -1 |
Free Cash Flow Free Cash FlowCr | 5 | 17 | -7 | -12 | -7 | 10 | 23 | 2 | -10 | 3 | 6 |
CFO To PAT CFO To PAT% | 394.7 | 579.0 | -23.9 | 115.5 | 40.1 | -187.4 | 231.4 | -417.6 | -16,415.8 | 11.0 | 97.5 |
CFO To EBITDA CFO To EBITDA% | 0.6 | 1.6 | -0.7 | 123.6 | 72.0 | -209.4 | -1,017.1 | -84.8 | -712.7 | 82.8 | 84.7 |
| 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 | 30 | 49 | 81 | 71 | 29 | 29 | 62 | 89 | 116 | 70 | 76 | 81 |
Price To Earnings Price To Earnings | 17.6 | 23.7 | 3.2 | 6.1 | 175.6 | 1,822.5 | 6.9 | 9.0 | 8.5 | |||
Price To Sales Price To Sales | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 |
Price To Book Price To Book | 0.7 | 1.0 | 1.1 | 1.2 | 0.6 | 0.7 | 1.1 | 1.6 | 2.0 | 1.1 | 1.0 | 1.1 |
EV To EBITDA EV To EBITDA | 0.1 | 0.1 | 0.1 | -10.9 | -11.9 | -15.5 | -22.9 | 27.8 | 73.8 | 22.8 | 2.9 | 3.1 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 100.7 | 100.9 | 100.8 | -0.6 | -0.2 | -0.5 | -0.1 | 0.1 | 0.1 | 0.1 | 1.1 | 1.1 |
NPM NPM% | 0.1 | 0.3 | 3.1 | -0.7 | -0.4 | -0.5 | 0.4 | 0.0 | 0.0 | 0.7 | 0.9 | 1.0 |
ROCE ROCE% | 11.0 | 11.7 | 38.0 | -8.8 | -7.4 | -1.8 | 17.1 | 6.3 | 4.3 | 16.7 | 14.9 | 14.9 |
ROE ROE% | 4.1 | 4.3 | 35.5 | -16.3 | -20.1 | -10.4 | 17.9 | 0.9 | 0.1 | 15.5 | 11.5 | 11.5 |
ROA ROA% | 1.6 | 1.9 | 17.9 | -8.5 | -8.7 | -3.9 | 7.8 | 0.4 | 0.0 | 6.4 | 4.8 | 4.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 30 | 49 | 81 | 71 | 29 | 29 | 62 | 89 | 116 | 70 | 76 | 81 |
Price To Earnings Price To Earnings | 17.6 | 23.7 | 3.2 | 6.1 | 175.6 | 1,822.5 | 6.9 | 9.0 | 8.5 | |||
Price To Sales Price To Sales | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 |
Price To Book Price To Book | 0.7 | 1.0 | 1.1 | 1.2 | 0.6 | 0.7 | 1.1 | 1.6 | 2.0 | 1.1 | 1.0 | 1.1 |
EV To EBITDA EV To EBITDA | 0.1 | 0.1 | 0.1 | -10.9 | -11.9 | -15.5 | -22.9 | 27.8 | 73.8 | 22.8 | 2.9 | 3.1 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 100.7 | 100.9 | 100.8 | -0.6 | -0.2 | -0.5 | -0.1 | 0.1 | 0.1 | 0.1 | 1.1 | 1.1 |
NPM NPM% | 0.1 | 0.3 | 3.1 | -0.7 | -0.4 | -0.5 | 0.4 | 0.0 | 0.0 | 0.7 | 0.9 | 1.0 |
ROCE ROCE% | 11.0 | 11.7 | 38.0 | -8.8 | -7.4 | -1.8 | 17.1 | 6.3 | 4.3 | 16.7 | 14.9 | 14.9 |
ROE ROE% | 4.1 | 4.3 | 35.5 | -16.3 | -20.1 | -10.4 | 17.9 | 0.9 | 0.1 | 15.5 | 11.5 | 11.5 |
ROA ROA% | 1.6 | 1.9 | 17.9 | -8.5 | -8.7 | -3.9 | 7.8 | 0.4 | 0.0 | 6.4 | 4.8 | 4.8 |
Documents — Transcorp International Ltd