| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 52 | 44 | 48 | 46 | 50 | 46 | 52 | 47 | 55 | 49 | 59 | 54 | |
Growth YoY Revenue Growth YoY% | -15.9 | -15.1 | -20.3 | -20.9 | -4.7 | 4.5 | 6.9 | 2.4 | 10.1 | 5.8 | 15.4 | 16.7 |
| 49 | 45 | 44 | 42 | 45 | 45 | 45 | 44 | 51 | 49 | 58 | 52 | |
| 4 | 0 | 5 | 4 | 5 | 1 | 7 | 3 | 4 | 0 | 1 | 2 | |
OPM OPM% | 6.8 | -0.2 | 9.8 | 8.5 | 9.3 | 2.4 | 13.3 | 6.5 | 6.5 | 0.8 | 1.6 | 4.2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 2 | 2 | 3 | 4 | 3 |
PBT PBTCr | 2 | -2 | 3 | 1 | 1 | -3 | 3 | 0 | 1 | -4 | -2 | -2 |
| 0 | -1 | 1 | 0 | 0 | -1 | 1 | 0 | 0 | -1 | -1 | 0 | |
| 1 | -2 | 2 | 1 | 1 | -2 | 2 | 1 | 1 | -3 | -2 | -2 | |
Growth YoY PAT Growth YoY% | -44.9 | -143.5 | 15.0 | -70.2 | -16.8 | -32.9 | 36.9 | -35.9 | -35.1 | -50.0 | -164.3 | -336.8 |
NPM NPM% | 2.2 | -3.5 | 3.6 | 2.3 | 1.9 | -4.4 | 4.7 | 1.5 | 1.1 | -6.3 | -2.6 | -3.0 |
| 0.9 | -1.3 | 1.4 | 0.9 | 0.8 | -1.7 | 1.9 | 0.6 | 0.5 | -2.5 | -1.3 | -1.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 52 | 44 | 48 | 46 | 50 | 46 | 52 | 47 | 55 | 49 | 59 | 54 | |
Growth YoY Revenue Growth YoY% | -15.9 | -15.1 | -20.3 | -20.9 | -4.7 | 4.5 | 6.9 | 2.4 | 10.1 | 5.8 | 15.4 | 16.7 |
| 49 | 45 | 44 | 42 | 45 | 45 | 45 | 44 | 51 | 49 | 58 | 52 | |
| 4 | 0 | 5 | 4 | 5 | 1 | 7 | 3 | 4 | 0 | 1 | 2 | |
OPM OPM% | 6.8 | -0.2 | 9.8 | 8.5 | 9.3 | 2.4 | 13.3 | 6.5 | 6.5 | 0.8 | 1.6 | 4.2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 2 | 2 | 3 | 4 | 3 |
PBT PBTCr | 2 | -2 | 3 | 1 | 1 | -3 | 3 | 0 | 1 | -4 | -2 | -2 |
| 0 | -1 | 1 | 0 | 0 | -1 | 1 | 0 | 0 | -1 | -1 | 0 | |
| 1 | -2 | 2 | 1 | 1 | -2 | 2 | 1 | 1 | -3 | -2 | -2 | |
Growth YoY PAT Growth YoY% | -44.9 | -143.5 | 15.0 | -70.2 | -16.8 | -32.9 | 36.9 | -35.9 | -35.1 | -50.0 | -164.3 | -336.8 |
NPM NPM% | 2.2 | -3.5 | 3.6 | 2.3 | 1.9 | -4.4 | 4.7 | 1.5 | 1.1 | -6.3 | -2.6 | -3.0 |
| 0.9 | -1.3 | 1.4 | 0.9 | 0.8 | -1.7 | 1.9 | 0.6 | 0.5 | -2.5 | -1.3 | -1.3 |
| 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 | 74 | 78 | 98 | 121 | 88 | 128 | 162 | 236 | 203 | 193 | 210 | 218 |
Growth Revenue Growth% | 33.4 | 4.8 | 25.4 | 23.7 | -27.0 | 44.6 | 27.2 | 45.4 | -14.3 | -4.5 | 8.7 | 12.1 |
| 69 | 71 | 88 | 106 | 82 | 116 | 157 | 212 | 187 | 177 | 202 | 211 | |
| 6 | 7 | 10 | 15 | 7 | 12 | 6 | 25 | 15 | 16 | 8 | 7 | |
OPM OPM% | 7.5 | 8.9 | 10.5 | 12.3 | 7.7 | 9.3 | 3.4 | 10.4 | 7.5 | 8.5 | 3.8 | 3.3 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 3 | 3 | 3 | 4 | 3 | 3 | 4 | 5 |
Depreciation DepreciationCr | 2 | 2 | 3 | 4 | 8 | 8 | 7 | 7 | 6 | 10 | 12 | 12 |
PBT PBTCr | 3 | 4 | 7 | 11 | -4 | 2 | -4 | 15 | 7 | 3 | -5 | -6 |
| 1 | 1 | 2 | 3 | 0 | 0 | -1 | 4 | 2 | 1 | -1 | -1 | |
PAT PATCr | 2 | 3 | 5 | 8 | -4 | 2 | -3 | 10 | 5 | 2 | -3 | -6 |
Growth PAT Growth% | -14.7 | 61.8 | 51.0 | 67.3 | -152.8 | 150.8 | -232.7 | 483.9 | -53.4 | -51.9 | -242.1 | -386.3 |
NPM NPM% | 2.5 | 3.9 | 4.7 | 6.3 | -4.6 | 1.6 | -1.7 | 4.4 | 2.4 | 1.2 | -1.6 | -2.6 |
| 2.1 | 3.0 | 4.5 | 7.6 | -4.0 | 2.0 | -2.7 | 10.3 | 4.1 | 1.9 | -2.7 | -4.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 74 | 78 | 98 | 121 | 88 | 128 | 162 | 236 | 203 | 193 | 210 | 218 |
Growth Revenue Growth% | 33.4 | 4.8 | 25.4 | 23.7 | -27.0 | 44.6 | 27.2 | 45.4 | -14.3 | -4.5 | 8.7 | 12.1 |
| 69 | 71 | 88 | 106 | 82 | 116 | 157 | 212 | 187 | 177 | 202 | 211 | |
| 6 | 7 | 10 | 15 | 7 | 12 | 6 | 25 | 15 | 16 | 8 | 7 | |
OPM OPM% | 7.5 | 8.9 | 10.5 | 12.3 | 7.7 | 9.3 | 3.4 | 10.4 | 7.5 | 8.5 | 3.8 | 3.3 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 3 | 3 | 3 | 4 | 3 | 3 | 4 | 5 |
Depreciation DepreciationCr | 2 | 2 | 3 | 4 | 8 | 8 | 7 | 7 | 6 | 10 | 12 | 12 |
PBT PBTCr | 3 | 4 | 7 | 11 | -4 | 2 | -4 | 15 | 7 | 3 | -5 | -6 |
| 1 | 1 | 2 | 3 | 0 | 0 | -1 | 4 | 2 | 1 | -1 | -1 | |
PAT PATCr | 2 | 3 | 5 | 8 | -4 | 2 | -3 | 10 | 5 | 2 | -3 | -6 |
Growth PAT Growth% | -14.7 | 61.8 | 51.0 | 67.3 | -152.8 | 150.8 | -232.7 | 483.9 | -53.4 | -51.9 | -242.1 | -386.3 |
NPM NPM% | 2.5 | 3.9 | 4.7 | 6.3 | -4.6 | 1.6 | -1.7 | 4.4 | 2.4 | 1.2 | -1.6 | -2.6 |
| 2.1 | 3.0 | 4.5 | 7.6 | -4.0 | 2.0 | -2.7 | 10.3 | 4.1 | 1.9 | -2.7 | -4.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 8 | 8 | 8 | 8 | 8 | 10 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 3 | 6 | 10 | 18 | 14 | 17 | 12 | 46 | 56 | 58 | 60 |
| 14 | 15 | 19 | 24 | 29 | 45 | 48 | 64 | 36 | 49 | 54 | |
| 6 | 6 | 13 | 29 | 24 | 18 | 19 | 18 | 21 | 16 | 38 | |
| 31 | 34 | 51 | 79 | 75 | 87 | 89 | 140 | 130 | 141 | 164 | |
| 20 | 22 | 29 | 28 | 27 | 44 | 45 | 97 | 57 | 68 | 73 | |
| 12 | 12 | 22 | 51 | 49 | 43 | 44 | 42 | 73 | 74 | 90 | |
| 31 | 34 | 51 | 79 | 75 | 87 | 89 | 140 | 130 | 141 | 164 |
| 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 | 8 | 8 | 8 | 8 | 8 | 8 | 10 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 3 | 6 | 10 | 18 | 14 | 17 | 12 | 46 | 56 | 58 | 60 |
| 14 | 15 | 19 | 24 | 29 | 45 | 48 | 64 | 36 | 49 | 54 | |
| 6 | 6 | 13 | 29 | 24 | 18 | 19 | 18 | 21 | 16 | 38 | |
| 31 | 34 | 51 | 79 | 75 | 87 | 89 | 140 | 130 | 141 | 164 | |
| 20 | 22 | 29 | 28 | 27 | 44 | 45 | 97 | 57 | 68 | 73 | |
| 12 | 12 | 22 | 51 | 49 | 43 | 44 | 42 | 73 | 74 | 90 | |
| 31 | 34 | 51 | 79 | 75 | 87 | 89 | 140 | 130 | 141 | 164 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 5 | 7 | 13 | 9 | 2 | 4 | -3 | 20 | 5 | 8 | |
| -5 | -3 | -13 | -33 | -6 | -2 | -6 | -3 | -36 | -11 | -19 | |
| 2 | -2 | 6 | 20 | -4 | 1 | 2 | 30 | -10 | 6 | 11 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | -26 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 3 | 5 | 7 | 13 | 9 | 2 | -1 | -5 | -16 | -6 | -11 |
CFO To PAT CFO To PAT% | 165.9 | 151.8 | 143.3 | 172.2 | -225.0 | 81.5 | -162.0 | -25.5 | 414.8 | 216.7 | -231.2 |
CFO To EBITDA CFO To EBITDA% | 56.0 | 66.5 | 64.2 | 88.9 | 134.3 | 14.1 | 79.3 | -10.8 | 133.9 | 31.0 | 97.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 5 | 7 | 13 | 9 | 2 | 4 | -3 | 20 | 5 | 8 | |
| -5 | -3 | -13 | -33 | -6 | -2 | -6 | -3 | -36 | -11 | -19 | |
| 2 | -2 | 6 | 20 | -4 | 1 | 2 | 30 | -10 | 6 | 11 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | -26 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 3 | 5 | 7 | 13 | 9 | 2 | -1 | -5 | -16 | -6 | -11 |
CFO To PAT CFO To PAT% | 165.9 | 151.8 | 143.3 | 172.2 | -225.0 | 81.5 | -162.0 | -25.5 | 414.8 | 216.7 | -231.2 |
CFO To EBITDA CFO To EBITDA% | 56.0 | 66.5 | 64.2 | 88.9 | 134.3 | 14.1 | 79.3 | -10.8 | 133.9 | 31.0 | 97.8 |
| 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 | 31 | 37 | 46 | 49 | 31 | 24 | 69 | 194 | 196 | 85 | 55 | 65 |
Price To Earnings Price To Earnings | 16.7 | 12.0 | 10.1 | 6.3 | 11.8 | 18.5 | 40.1 | 36.0 | ||||
Price To Sales Price To Sales | 0.4 | 0.5 | 0.5 | 0.4 | 0.3 | 0.2 | 0.4 | 0.8 | 1.0 | 0.4 | 0.3 | 0.3 |
Price To Book Price To Book | 2.8 | 2.6 | 2.5 | 1.8 | 1.4 | 1.0 | 3.2 | 3.3 | 2.9 | 1.2 | 0.8 | 0.9 |
EV To EBITDA EV To EBITDA | 7.3 | 6.5 | 6.1 | 5.6 | 9.4 | 5.5 | 20.6 | 9.0 | 15.4 | 7.9 | 16.0 | 18.7 |
GPM GPM% | 16.0 | 19.4 | 21.9 | 22.7 | 22.2 | 21.7 | 16.7 | 22.0 | 24.2 | 26.9 | 21.1 | 21.1 |
OPM OPM% | 7.5 | 8.9 | 10.5 | 12.3 | 7.7 | 9.3 | 3.4 | 10.4 | 7.5 | 8.5 | 3.8 | 3.3 |
NPM NPM% | 2.5 | 3.9 | 4.7 | 6.3 | -4.6 | 1.6 | -1.7 | 4.4 | 2.4 | 1.2 | -1.6 | -2.6 |
ROCE ROCE% | 21.3 | 24.4 | 24.5 | 19.9 | -1.4 | 7.0 | -1.2 | 16.6 | 9.1 | 5.6 | -0.1 | -0.1 |
ROE ROE% | 17.1 | 21.7 | 24.6 | 29.0 | -18.1 | 8.3 | -12.5 | 18.1 | 7.2 | 3.3 | -4.7 | -4.7 |
ROA ROA% | 6.0 | 8.8 | 8.9 | 9.7 | -5.4 | 2.4 | -3.1 | 7.5 | 3.8 | 1.7 | -2.0 | -2.0 |
| 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 | 31 | 37 | 46 | 49 | 31 | 24 | 69 | 194 | 196 | 85 | 55 | 65 |
Price To Earnings Price To Earnings | 16.7 | 12.0 | 10.1 | 6.3 | 11.8 | 18.5 | 40.1 | 36.0 | ||||
Price To Sales Price To Sales | 0.4 | 0.5 | 0.5 | 0.4 | 0.3 | 0.2 | 0.4 | 0.8 | 1.0 | 0.4 | 0.3 | 0.3 |
Price To Book Price To Book | 2.8 | 2.6 | 2.5 | 1.8 | 1.4 | 1.0 | 3.2 | 3.3 | 2.9 | 1.2 | 0.8 | 0.9 |
EV To EBITDA EV To EBITDA | 7.3 | 6.5 | 6.1 | 5.6 | 9.4 | 5.5 | 20.6 | 9.0 | 15.4 | 7.9 | 16.0 | 18.7 |
GPM GPM% | 16.0 | 19.4 | 21.9 | 22.7 | 22.2 | 21.7 | 16.7 | 22.0 | 24.2 | 26.9 | 21.1 | 21.1 |
OPM OPM% | 7.5 | 8.9 | 10.5 | 12.3 | 7.7 | 9.3 | 3.4 | 10.4 | 7.5 | 8.5 | 3.8 | 3.3 |
NPM NPM% | 2.5 | 3.9 | 4.7 | 6.3 | -4.6 | 1.6 | -1.7 | 4.4 | 2.4 | 1.2 | -1.6 | -2.6 |
ROCE ROCE% | 21.3 | 24.4 | 24.5 | 19.9 | -1.4 | 7.0 | -1.2 | 16.6 | 9.1 | 5.6 | -0.1 | -0.1 |
ROE ROE% | 17.1 | 21.7 | 24.6 | 29.0 | -18.1 | 8.3 | -12.5 | 18.1 | 7.2 | 3.3 | -4.7 | -4.7 |
ROA ROA% | 6.0 | 8.8 | 8.9 | 9.7 | -5.4 | 2.4 | -3.1 | 7.5 | 3.8 | 1.7 | -2.0 | -2.0 |
Documents — Universal Autofoundry Ltd