| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 146 | 148 | 136 | 161 | 161 | 179 | 195 | 184 | 196 | 196 | 199 | 240 | |
Growth YoY Revenue Growth YoY% | -3.5 | -0.9 | 8.6 | 23.0 | 10.0 | 20.4 | 43.6 | 14.8 | 21.9 | 9.6 | 2.0 | 30.1 |
| 122 | 125 | 116 | 134 | 134 | 142 | 166 | 153 | 164 | 161 | 173 | 194 | |
| 24 | 23 | 20 | 26 | 27 | 36 | 28 | 32 | 32 | 34 | 26 | 45 | |
OPM OPM% | 16.5 | 15.5 | 14.6 | 16.5 | 16.9 | 20.2 | 14.6 | 17.2 | 16.1 | 17.6 | 13.2 | 18.9 |
| 5 | 2 | 2 | 3 | 4 | 2 | 3 | 3 | 2 | 8 | 1 | 6 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 1 |
Depreciation DepreciationCr | 5 | 6 | 6 | 6 | 6 | 6 | 7 | 6 | 7 | 7 | 7 | 7 |
PBT PBTCr | 22 | 17 | 14 | 22 | 24 | 30 | 23 | 27 | 26 | 34 | 18 | 42 |
| 5 | 4 | 3 | 6 | 6 | 7 | 6 | 6 | 6 | 7 | 4 | 11 | |
| 17 | 13 | 11 | 17 | 19 | 23 | 17 | 20 | 19 | 27 | 14 | 32 | |
Growth YoY PAT Growth YoY% | -20.8 | -33.2 | -0.6 | 0.0 | 8.0 | 76.6 | 56.6 | 22.1 | 3.9 | 18.6 | -16.9 | 56.5 |
NPM NPM% | 11.8 | 8.7 | 8.0 | 10.3 | 11.6 | 12.8 | 8.7 | 10.9 | 9.9 | 13.8 | 7.1 | 13.2 |
| 5.9 | 4.4 | 3.7 | 5.7 | 6.4 | 7.8 | 5.8 | 6.9 | 6.6 | 9.3 | 4.8 | 10.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 146 | 148 | 136 | 161 | 161 | 179 | 195 | 184 | 196 | 196 | 199 | 240 | |
Growth YoY Revenue Growth YoY% | -3.5 | -0.9 | 8.6 | 23.0 | 10.0 | 20.4 | 43.6 | 14.8 | 21.9 | 9.6 | 2.0 | 30.1 |
| 122 | 125 | 116 | 134 | 134 | 142 | 166 | 153 | 164 | 161 | 173 | 194 | |
| 24 | 23 | 20 | 26 | 27 | 36 | 28 | 32 | 32 | 34 | 26 | 45 | |
OPM OPM% | 16.5 | 15.5 | 14.6 | 16.5 | 16.9 | 20.2 | 14.6 | 17.2 | 16.1 | 17.6 | 13.2 | 18.9 |
| 5 | 2 | 2 | 3 | 4 | 2 | 3 | 3 | 2 | 8 | 1 | 6 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 1 |
Depreciation DepreciationCr | 5 | 6 | 6 | 6 | 6 | 6 | 7 | 6 | 7 | 7 | 7 | 7 |
PBT PBTCr | 22 | 17 | 14 | 22 | 24 | 30 | 23 | 27 | 26 | 34 | 18 | 42 |
| 5 | 4 | 3 | 6 | 6 | 7 | 6 | 6 | 6 | 7 | 4 | 11 | |
| 17 | 13 | 11 | 17 | 19 | 23 | 17 | 20 | 19 | 27 | 14 | 32 | |
Growth YoY PAT Growth YoY% | -20.8 | -33.2 | -0.6 | 0.0 | 8.0 | 76.6 | 56.6 | 22.1 | 3.9 | 18.6 | -16.9 | 56.5 |
NPM NPM% | 11.8 | 8.7 | 8.0 | 10.3 | 11.6 | 12.8 | 8.7 | 10.9 | 9.9 | 13.8 | 7.1 | 13.2 |
| 5.9 | 4.4 | 3.7 | 5.7 | 6.4 | 7.8 | 5.8 | 6.9 | 6.6 | 9.3 | 4.8 | 10.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 306 | 308 | 490 | 557 | 561 | 695 | 775 | 830 |
Growth Revenue Growth% | 0.7 | 59.1 | 13.5 | 0.7 | 23.9 | 11.5 | 15.6 | |
| 230 | 233 | 407 | 456 | 467 | 577 | 651 | 693 | |
| 76 | 75 | 83 | 101 | 94 | 118 | 124 | 138 | |
OPM OPM% | 24.8 | 24.4 | 17.0 | 18.1 | 16.8 | 17.0 | 16.0 | 16.6 |
| 12 | 10 | 9 | 11 | 10 | 12 | 14 | 17 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 3 | 5 | 7 | 7 | 6 | 6 |
Depreciation DepreciationCr | 9 | 9 | 12 | 17 | 22 | 24 | 27 | 28 |
PBT PBTCr | 78 | 75 | 78 | 91 | 76 | 100 | 105 | 121 |
| 16 | 19 | 19 | 22 | 18 | 25 | 24 | 28 | |
PAT PATCr | 62 | 56 | 58 | 69 | 58 | 75 | 81 | 92 |
Growth PAT Growth% | -10.0 | 4.5 | 18.7 | -16.8 | 30.3 | 7.6 | 17.2 | |
NPM NPM% | 20.3 | 18.1 | 11.9 | 12.4 | 10.3 | 10.8 | 10.4 | 11.1 |
| 21.2 | 19.1 | 20.0 | 23.7 | 19.7 | 25.7 | 27.7 | 31.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 306 | 308 | 490 | 557 | 561 | 695 | 775 | 830 |
Growth Revenue Growth% | 0.7 | 59.1 | 13.5 | 0.7 | 23.9 | 11.5 | 15.6 | |
| 230 | 233 | 407 | 456 | 467 | 577 | 651 | 693 | |
| 76 | 75 | 83 | 101 | 94 | 118 | 124 | 138 | |
OPM OPM% | 24.8 | 24.4 | 17.0 | 18.1 | 16.8 | 17.0 | 16.0 | 16.6 |
| 12 | 10 | 9 | 11 | 10 | 12 | 14 | 17 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 3 | 5 | 7 | 7 | 6 | 6 |
Depreciation DepreciationCr | 9 | 9 | 12 | 17 | 22 | 24 | 27 | 28 |
PBT PBTCr | 78 | 75 | 78 | 91 | 76 | 100 | 105 | 121 |
| 16 | 19 | 19 | 22 | 18 | 25 | 24 | 28 | |
PAT PATCr | 62 | 56 | 58 | 69 | 58 | 75 | 81 | 92 |
Growth PAT Growth% | -10.0 | 4.5 | 18.7 | -16.8 | 30.3 | 7.6 | 17.2 | |
NPM NPM% | 20.3 | 18.1 | 11.9 | 12.4 | 10.3 | 10.8 | 10.4 | 11.1 |
| 21.2 | 19.1 | 20.0 | 23.7 | 19.7 | 25.7 | 27.7 | 31.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 297 | 455 | 854 | 730 | 894 | 967 | 864 |
| 44 | 54 | 63 | 71 | 92 | 99 | 147 | |
| 35 | 46 | 72 | 75 | 84 | 101 | 77 | |
| 381 | 561 | 995 | 881 | 1,076 | 1,173 | 1,094 | |
| 164 | 218 | 208 | 238 | 269 | 290 | 301 | |
| 217 | 343 | 787 | 643 | 806 | 883 | 792 | |
| 381 | 561 | 995 | 881 | 1,076 | 1,173 | 1,094 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 297 | 455 | 854 | 730 | 894 | 967 | 864 |
| 44 | 54 | 63 | 71 | 92 | 99 | 147 | |
| 35 | 46 | 72 | 75 | 84 | 101 | 77 | |
| 381 | 561 | 995 | 881 | 1,076 | 1,173 | 1,094 | |
| 164 | 218 | 208 | 238 | 269 | 290 | 301 | |
| 217 | 343 | 787 | 643 | 806 | 883 | 792 | |
| 381 | 561 | 995 | 881 | 1,076 | 1,173 | 1,094 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 48 | 58 | 29 | 62 | 78 | 90 | 128 | |
| -39 | -20 | -63 | -55 | -51 | -42 | -148 | |
| -16 | 13 | -7 | -2 | -18 | -33 | -31 | |
Net Cash Flow Net Cash FlowCr | -7 | 51 | -40 | 5 | 9 | 15 | -51 |
Free Cash Flow Free Cash FlowCr | 6 | 15 | -39 | 1 | 15 | 38 | 62 |
CFO To PAT CFO To PAT% | 76.7 | 103.6 | 49.9 | 89.3 | 135.6 | 119.8 | 158.8 |
CFO To EBITDA CFO To EBITDA% | 62.8 | 76.8 | 34.9 | 61.3 | 83.2 | 76.1 | 103.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 48 | 58 | 29 | 62 | 78 | 90 | 128 | |
| -39 | -20 | -63 | -55 | -51 | -42 | -148 | |
| -16 | 13 | -7 | -2 | -18 | -33 | -31 | |
Net Cash Flow Net Cash FlowCr | -7 | 51 | -40 | 5 | 9 | 15 | -51 |
Free Cash Flow Free Cash FlowCr | 6 | 15 | -39 | 1 | 15 | 38 | 62 |
CFO To PAT CFO To PAT% | 76.7 | 103.6 | 49.9 | 89.3 | 135.6 | 119.8 | 158.8 |
CFO To EBITDA CFO To EBITDA% | 62.8 | 76.8 | 34.9 | 61.3 | 83.2 | 76.1 | 103.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 413 | 854 | 949 | 952 | 968 | 1,386 | 1,070 | 1,239 |
Price To Earnings Price To Earnings | 6.7 | 15.3 | 16.3 | 13.8 | 16.8 | 18.5 | 13.3 | 13.4 |
Price To Sales Price To Sales | 1.4 | 2.8 | 1.9 | 1.7 | 1.7 | 2.0 | 1.4 | 1.5 |
Price To Book Price To Book | 1.4 | 1.9 | 1.1 | 1.3 | 1.1 | 1.4 | 1.2 | 1.4 |
EV To EBITDA EV To EBITDA | 5.6 | 10.9 | 11.7 | 9.8 | 10.7 | 12.0 | 8.9 | 9.2 |
GPM GPM% | 48.5 | 45.8 | 35.4 | 39.5 | 36.0 | 34.5 | 33.5 | 33.5 |
OPM OPM% | 24.8 | 24.4 | 17.0 | 18.1 | 16.8 | 17.0 | 16.0 | 16.6 |
NPM NPM% | 20.3 | 18.1 | 11.9 | 12.4 | 10.3 | 10.8 | 10.4 | 11.1 |
ROCE ROCE% | 23.8 | 15.2 | 8.8 | 11.8 | 8.4 | 10.0 | 11.6 | 11.6 |
ROE ROE% | 20.5 | 12.1 | 6.8 | 9.4 | 6.4 | 7.7 | 9.3 | 9.3 |
ROA ROA% | 16.3 | 9.9 | 5.9 | 7.8 | 5.3 | 6.4 | 7.4 | 7.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 413 | 854 | 949 | 952 | 968 | 1,386 | 1,070 | 1,239 |
Price To Earnings Price To Earnings | 6.7 | 15.3 | 16.3 | 13.8 | 16.8 | 18.5 | 13.3 | 13.4 |
Price To Sales Price To Sales | 1.4 | 2.8 | 1.9 | 1.7 | 1.7 | 2.0 | 1.4 | 1.5 |
Price To Book Price To Book | 1.4 | 1.9 | 1.1 | 1.3 | 1.1 | 1.4 | 1.2 | 1.4 |
EV To EBITDA EV To EBITDA | 5.6 | 10.9 | 11.7 | 9.8 | 10.7 | 12.0 | 8.9 | 9.2 |
GPM GPM% | 48.5 | 45.8 | 35.4 | 39.5 | 36.0 | 34.5 | 33.5 | 33.5 |
OPM OPM% | 24.8 | 24.4 | 17.0 | 18.1 | 16.8 | 17.0 | 16.0 | 16.6 |
NPM NPM% | 20.3 | 18.1 | 11.9 | 12.4 | 10.3 | 10.8 | 10.4 | 11.1 |
ROCE ROCE% | 23.8 | 15.2 | 8.8 | 11.8 | 8.4 | 10.0 | 11.6 | 11.6 |
ROE ROE% | 20.5 | 12.1 | 6.8 | 9.4 | 6.4 | 7.7 | 9.3 | 9.3 |
ROA ROA% | 16.3 | 9.9 | 5.9 | 7.8 | 5.3 | 6.4 | 7.4 | 7.4 |
Documents — Ultramarine & Pigments Ltd