| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 120 | 126 | 145 | 133 | 91 | 129 | 138 | 121 | 97 | 118 | 152 | 147 | |
Growth YoY Revenue Growth YoY% | 0.4 | 3.9 | 4.4 | -2.0 | -24.1 | 1.8 | -4.8 | -8.9 | 6.8 | -8.5 | 10.3 | 21.4 |
| 116 | 124 | 138 | 128 | 96 | 118 | 130 | 120 | 93 | 108 | 136 | 140 | |
| 4 | 2 | 7 | 5 | -5 | 10 | 8 | 2 | 5 | 10 | 16 | 7 | |
OPM OPM% | 3.4 | 1.5 | 5.1 | 4.0 | -5.7 | 8.2 | 5.6 | 1.3 | 4.7 | 8.3 | 10.7 | 5.0 |
| 1 | 0 | 2 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 1 |
Depreciation DepreciationCr | 1 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 1 | -1 | 6 | 2 | -9 | 7 | 4 | -2 | 1 | 6 | 13 | 5 |
| 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 1 | 4 | 1 | |
| 1 | -1 | 4 | 1 | -8 | 7 | 3 | -3 | 1 | 5 | 10 | 3 | |
Growth YoY PAT Growth YoY% | 406.7 | -158.7 | 85.1 | -66.0 | -1,181.6 | 816.3 | -34.4 | -271.9 | 109.3 | -25.4 | 227.6 | 229.5 |
NPM NPM% | 0.6 | -0.8 | 3.1 | 1.1 | -9.0 | 5.5 | 2.1 | -2.1 | 0.8 | 4.5 | 6.3 | 2.2 |
| 1.8 | -2.3 | 10.7 | 3.5 | -19.6 | 16.7 | 7.0 | -6.0 | 1.8 | 12.5 | 22.9 | 7.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 120 | 126 | 145 | 133 | 91 | 129 | 138 | 121 | 97 | 118 | 152 | 147 | |
Growth YoY Revenue Growth YoY% | 0.4 | 3.9 | 4.4 | -2.0 | -24.1 | 1.8 | -4.8 | -8.9 | 6.8 | -8.5 | 10.3 | 21.4 |
| 116 | 124 | 138 | 128 | 96 | 118 | 130 | 120 | 93 | 108 | 136 | 140 | |
| 4 | 2 | 7 | 5 | -5 | 10 | 8 | 2 | 5 | 10 | 16 | 7 | |
OPM OPM% | 3.4 | 1.5 | 5.1 | 4.0 | -5.7 | 8.2 | 5.6 | 1.3 | 4.7 | 8.3 | 10.7 | 5.0 |
| 1 | 0 | 2 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 1 |
Depreciation DepreciationCr | 1 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 1 | -1 | 6 | 2 | -9 | 7 | 4 | -2 | 1 | 6 | 13 | 5 |
| 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 1 | 4 | 1 | |
| 1 | -1 | 4 | 1 | -8 | 7 | 3 | -3 | 1 | 5 | 10 | 3 | |
Growth YoY PAT Growth YoY% | 406.7 | -158.7 | 85.1 | -66.0 | -1,181.6 | 816.3 | -34.4 | -271.9 | 109.3 | -25.4 | 227.6 | 229.5 |
NPM NPM% | 0.6 | -0.8 | 3.1 | 1.1 | -9.0 | 5.5 | 2.1 | -2.1 | 0.8 | 4.5 | 6.3 | 2.2 |
| 1.8 | -2.3 | 10.7 | 3.5 | -19.6 | 16.7 | 7.0 | -6.0 | 1.8 | 12.5 | 22.9 | 7.8 |
| 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 | 165 | 214 | 198 | 279 | 264 | 296 | 456 | 516 | 527 | 491 | 489 | 515 |
Growth Revenue Growth% | -15.5 | 29.6 | -7.6 | 41.0 | -5.4 | 12.3 | 54.0 | 13.0 | 2.2 | -6.9 | -0.5 | 7.4 |
| 163 | 215 | 190 | 268 | 254 | 279 | 431 | 498 | 507 | 473 | 456 | 477 | |
| 2 | -1 | 8 | 11 | 10 | 18 | 26 | 17 | 20 | 18 | 32 | 38 | |
OPM OPM% | 1.3 | -0.3 | 3.8 | 4.1 | 3.8 | 5.9 | 5.6 | 3.4 | 3.8 | 3.7 | 6.6 | 7.4 |
| 3 | 3 | 1 | 2 | 2 | 1 | 2 | 3 | 3 | 2 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 4 | 6 | 7 | 7 | 8 | 7 | 8 | 9 | 8 | 7 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 5 | 4 | 4 | 5 | 6 | 6 | 7 | 7 |
PBT PBTCr | -4 | -6 | 1 | 3 | 0 | 7 | 16 | 8 | 9 | 4 | 18 | 25 |
| -2 | -2 | 1 | 2 | 0 | 1 | 4 | 2 | 2 | 1 | 5 | 6 | |
PAT PATCr | -2 | -4 | 0 | 1 | 1 | 6 | 11 | 6 | 7 | 3 | 13 | 19 |
Growth PAT Growth% | -55.1 | -148.8 | 105.9 | 468.8 | -53.3 | 862.2 | 79.8 | -48.4 | 18.4 | -54.0 | 308.6 | 2,551.9 |
NPM NPM% | -1.0 | -2.0 | 0.1 | 0.5 | 0.3 | 2.1 | 2.5 | 1.1 | 1.3 | 0.7 | 2.7 | 3.7 |
| -4.0 | -10.0 | 0.6 | 3.4 | 1.6 | 15.1 | 27.2 | 14.1 | 16.6 | 7.7 | 31.3 | 45.0 |
| 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 | 165 | 214 | 198 | 279 | 264 | 296 | 456 | 516 | 527 | 491 | 489 | 515 |
Growth Revenue Growth% | -15.5 | 29.6 | -7.6 | 41.0 | -5.4 | 12.3 | 54.0 | 13.0 | 2.2 | -6.9 | -0.5 | 7.4 |
| 163 | 215 | 190 | 268 | 254 | 279 | 431 | 498 | 507 | 473 | 456 | 477 | |
| 2 | -1 | 8 | 11 | 10 | 18 | 26 | 17 | 20 | 18 | 32 | 38 | |
OPM OPM% | 1.3 | -0.3 | 3.8 | 4.1 | 3.8 | 5.9 | 5.6 | 3.4 | 3.8 | 3.7 | 6.6 | 7.4 |
| 3 | 3 | 1 | 2 | 2 | 1 | 2 | 3 | 3 | 2 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 4 | 6 | 7 | 7 | 8 | 7 | 8 | 9 | 8 | 7 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 5 | 4 | 4 | 5 | 6 | 6 | 7 | 7 |
PBT PBTCr | -4 | -6 | 1 | 3 | 0 | 7 | 16 | 8 | 9 | 4 | 18 | 25 |
| -2 | -2 | 1 | 2 | 0 | 1 | 4 | 2 | 2 | 1 | 5 | 6 | |
PAT PATCr | -2 | -4 | 0 | 1 | 1 | 6 | 11 | 6 | 7 | 3 | 13 | 19 |
Growth PAT Growth% | -55.1 | -148.8 | 105.9 | 468.8 | -53.3 | 862.2 | 79.8 | -48.4 | 18.4 | -54.0 | 308.6 | 2,551.9 |
NPM NPM% | -1.0 | -2.0 | 0.1 | 0.5 | 0.3 | 2.1 | 2.5 | 1.1 | 1.3 | 0.7 | 2.7 | 3.7 |
| -4.0 | -10.0 | 0.6 | 3.4 | 1.6 | 15.1 | 27.2 | 14.1 | 16.6 | 7.7 | 31.3 | 45.0 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 4 | 9 | 9 | 32 | 34 | 37 | 48 | 54 | 62 | 66 | 78 |
| 60 | 73 | 58 | 72 | 82 | 80 | 83 | 101 | 116 | 116 | 91 | |
| 25 | 20 | 33 | 40 | 37 | 55 | 52 | 45 | 41 | 40 | 41 | |
| 94 | 106 | 104 | 149 | 157 | 175 | 187 | 204 | 224 | 226 | 214 | |
| 48 | 50 | 51 | 58 | 70 | 83 | 81 | 94 | 110 | 99 | 93 | |
| 45 | 55 | 53 | 91 | 87 | 92 | 106 | 110 | 114 | 126 | 121 | |
| 94 | 106 | 104 | 149 | 157 | 175 | 187 | 204 | 224 | 226 | 214 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 4 | 9 | 9 | 32 | 34 | 37 | 48 | 54 | 62 | 66 | 78 |
| 60 | 73 | 58 | 72 | 82 | 80 | 83 | 101 | 116 | 116 | 91 | |
| 25 | 20 | 33 | 40 | 37 | 55 | 52 | 45 | 41 | 40 | 41 | |
| 94 | 106 | 104 | 149 | 157 | 175 | 187 | 204 | 224 | 226 | 214 | |
| 48 | 50 | 51 | 58 | 70 | 83 | 81 | 94 | 110 | 99 | 93 | |
| 45 | 55 | 53 | 91 | 87 | 92 | 106 | 110 | 114 | 126 | 121 | |
| 94 | 106 | 104 | 149 | 157 | 175 | 187 | 204 | 224 | 226 | 214 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -4 | 13 | -8 | 11 | 11 | 11 | 34 | -1 | 19 | 23 | 17 | |
| -2 | -2 | -1 | -18 | -1 | -9 | -18 | -9 | -9 | -18 | -2 | |
| 3 | -11 | 8 | 10 | -11 | 1 | -18 | 14 | -10 | -5 | -17 | |
Net Cash Flow Net Cash FlowCr | -3 | 0 | 0 | 2 | -1 | 3 | -2 | 4 | -1 | 0 | -2 |
Free Cash Flow Free Cash FlowCr | -6 | 11 | -9 | -8 | 10 | 2 | 16 | -9 | 10 | 4 | 15 |
CFO To PAT CFO To PAT% | 240.9 | -318.6 | -3,033.0 | 789.0 | 1,601.2 | 168.2 | 300.9 | -14.7 | 272.1 | 703.1 | 126.3 |
CFO To EBITDA CFO To EBITDA% | -190.0 | -1,962.6 | -100.7 | 97.5 | 106.4 | 61.1 | 134.7 | -5.0 | 94.5 | 123.0 | 51.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -4 | 13 | -8 | 11 | 11 | 11 | 34 | -1 | 19 | 23 | 17 | |
| -2 | -2 | -1 | -18 | -1 | -9 | -18 | -9 | -9 | -18 | -2 | |
| 3 | -11 | 8 | 10 | -11 | 1 | -18 | 14 | -10 | -5 | -17 | |
Net Cash Flow Net Cash FlowCr | -3 | 0 | 0 | 2 | -1 | 3 | -2 | 4 | -1 | 0 | -2 |
Free Cash Flow Free Cash FlowCr | -6 | 11 | -9 | -8 | 10 | 2 | 16 | -9 | 10 | 4 | 15 |
CFO To PAT CFO To PAT% | 240.9 | -318.6 | -3,033.0 | 789.0 | 1,601.2 | 168.2 | 300.9 | -14.7 | 272.1 | 703.1 | 126.3 |
CFO To EBITDA CFO To EBITDA% | -190.0 | -1,962.6 | -100.7 | 97.5 | 106.4 | 61.1 | 134.7 | -5.0 | 94.5 | 123.0 | 51.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 12 | 12 | 20 | 8 | 29 | 58 | 45 | 76 | 65 | 48 | 84 | |
Price To Earnings Price To Earnings | 47.5 | 14.0 | 12.4 | 4.5 | 5.1 | 7.7 | 10.9 | 20.4 | 3.6 | 4.5 | ||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | |
Price To Book Price To Book | 0.9 | 0.9 | 0.5 | 0.2 | 0.7 | 1.1 | 0.8 | 1.1 | 0.9 | 0.6 | 1.0 | |
EV To EBITDA EV To EBITDA | -50.4 | 6.2 | 5.7 | 5.0 | 4.5 | 3.9 | 6.0 | 6.6 | 7.0 | 3.2 | 3.8 | |
GPM GPM% | 11.7 | 7.3 | 11.3 | 11.2 | 11.0 | 15.9 | 15.2 | 12.1 | 12.1 | 12.0 | 16.5 | 16.5 |
OPM OPM% | 1.3 | -0.3 | 3.8 | 4.1 | 3.8 | 5.9 | 5.6 | 3.4 | 3.8 | 3.7 | 6.6 | 7.4 |
NPM NPM% | -1.0 | -2.0 | 0.1 | 0.5 | 0.3 | 2.1 | 2.5 | 1.1 | 1.3 | 0.7 | 2.7 | 3.7 |
ROCE ROCE% | 1.0 | -5.5 | 9.0 | 10.7 | 8.8 | 15.0 | 24.1 | 12.2 | 13.3 | 9.8 | 18.4 | 18.4 |
ROE ROE% | -20.0 | -32.3 | 1.8 | 3.9 | 1.7 | 15.5 | 21.9 | 10.1 | 10.5 | 4.6 | 15.9 | 15.9 |
ROA ROA% | -1.8 | -4.0 | 0.2 | 0.9 | 0.4 | 3.6 | 6.1 | 2.9 | 3.1 | 1.4 | 6.1 | 6.1 |
| 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 | 12 | 12 | 20 | 8 | 29 | 58 | 45 | 76 | 65 | 48 | 84 | |
Price To Earnings Price To Earnings | 47.5 | 14.0 | 12.4 | 4.5 | 5.1 | 7.7 | 10.9 | 20.4 | 3.6 | 4.5 | ||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | |
Price To Book Price To Book | 0.9 | 0.9 | 0.5 | 0.2 | 0.7 | 1.1 | 0.8 | 1.1 | 0.9 | 0.6 | 1.0 | |
EV To EBITDA EV To EBITDA | -50.4 | 6.2 | 5.7 | 5.0 | 4.5 | 3.9 | 6.0 | 6.6 | 7.0 | 3.2 | 3.8 | |
GPM GPM% | 11.7 | 7.3 | 11.3 | 11.2 | 11.0 | 15.9 | 15.2 | 12.1 | 12.1 | 12.0 | 16.5 | 16.5 |
OPM OPM% | 1.3 | -0.3 | 3.8 | 4.1 | 3.8 | 5.9 | 5.6 | 3.4 | 3.8 | 3.7 | 6.6 | 7.4 |
NPM NPM% | -1.0 | -2.0 | 0.1 | 0.5 | 0.3 | 2.1 | 2.5 | 1.1 | 1.3 | 0.7 | 2.7 | 3.7 |
ROCE ROCE% | 1.0 | -5.5 | 9.0 | 10.7 | 8.8 | 15.0 | 24.1 | 12.2 | 13.3 | 9.8 | 18.4 | 18.4 |
ROE ROE% | -20.0 | -32.3 | 1.8 | 3.9 | 1.7 | 15.5 | 21.9 | 10.1 | 10.5 | 4.6 | 15.9 | 15.9 |
ROA ROA% | -1.8 | -4.0 | 0.2 | 0.9 | 0.4 | 3.6 | 6.1 | 2.9 | 3.1 | 1.4 | 6.1 | 6.1 |
Documents — Universal Starch Chem Allied Ltd