| Quarter | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -93.1 | -100.0 | -100.0 | |||||||||
| 3 | 3 | 3 | 2 | 3 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | |
| -3 | -3 | -3 | -2 | -3 | -1 | -1 | 0 | -1 | -1 | 0 | -1 | |
OPM OPM% | -15,750.0 | -119.6 | ||||||||||
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 16 | 73 | 57 | 52 | 54 | 57 | 60 | 63 | 64 | 66 | 69 | 70 |
Depreciation DepreciationCr | 6 | 6 | 6 | 6 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | -25 | -82 | -66 | -59 | -62 | -62 | -65 | -67 | -68 | -70 | -73 | -75 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -25 | -82 | -66 | -59 | -62 | -62 | -65 | -67 | -68 | -70 | -73 | -75 | |
Growth YoY PAT Growth YoY% | 44.8 | -690.3 | -521.3 | 60.4 | -146.5 | 23.7 | 1.6 | -12.8 | -10.6 | -12.2 | -13.1 | -11.7 |
NPM NPM% | -1,25,150.0 | -11,146.4 | ||||||||||
| -6.4 | -20.9 | -16.7 | -15.1 | -15.8 | -15.9 | -16.5 | -17.1 | -17.4 | -17.9 | -18.6 | -19.0 |
| Quarter | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -93.1 | -100.0 | -100.0 | |||||||||
| 3 | 3 | 3 | 2 | 3 | 1 | 1 | 0 | 1 | 1 | 0 | 1 | |
| -3 | -3 | -3 | -2 | -3 | -1 | -1 | 0 | -1 | -1 | 0 | -1 | |
OPM OPM% | -15,750.0 | -119.6 | ||||||||||
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 16 | 73 | 57 | 52 | 54 | 57 | 60 | 63 | 64 | 66 | 69 | 70 |
Depreciation DepreciationCr | 6 | 6 | 6 | 6 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | -25 | -82 | -66 | -59 | -62 | -62 | -65 | -67 | -68 | -70 | -73 | -75 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -25 | -82 | -66 | -59 | -62 | -62 | -65 | -67 | -68 | -70 | -73 | -75 | |
Growth YoY PAT Growth YoY% | 44.8 | -690.3 | -521.3 | 60.4 | -146.5 | 23.7 | 1.6 | -12.8 | -10.6 | -12.2 | -13.1 | -11.7 |
NPM NPM% | -1,25,150.0 | -11,146.4 | ||||||||||
| -6.4 | -20.9 | -16.7 | -15.1 | -15.8 | -15.9 | -16.5 | -17.1 | -17.4 | -17.9 | -18.6 | -19.0 |
| Financial Year | Dec 2013 | Dec 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,426 | 1,513 | 1,909 | 1,122 | 238 | 19 | 11 | 1 | 0 | 0 | 1 | 0 |
Growth Revenue Growth% | 20.4 | 6.1 | -41.2 | -78.8 | -92.2 | -40.5 | -90.0 | -86.4 | -84.0 | 2,466.7 | -100.0 | |
| 1,328 | 1,396 | 1,739 | 1,043 | 746 | 100 | 23 | 15 | 14 | 12 | 5 | 2 | |
| 98 | 118 | 170 | 79 | -507 | -81 | -12 | -14 | -14 | -12 | -4 | -2 | |
OPM OPM% | 6.9 | 7.8 | 8.9 | 7.0 | -212.7 | -434.4 | -111.2 | -1,275.8 | -9,301.3 | -50,029.2 | -694.3 | |
| 3 | 2 | 10 | 4 | 5 | 3 | 1 | 1 | 1 | 1 | 1 | ||
Interest Expense Interest ExpenseCr | 102 | 96 | 120 | 98 | 102 | 123 | 140 | 172 | 172 | 198 | 234 | 269 |
Depreciation DepreciationCr | 85 | 78 | 99 | 72 | 84 | 79 | 60 | 52 | 30 | 22 | 17 | 15 |
PBT PBTCr | -85 | -54 | -39 | -87 | -688 | -281 | -211 | -237 | -216 | -232 | -256 | -286 |
| -12 | -11 | -6 | -27 | -57 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -73 | -44 | -33 | -60 | -631 | -276 | -211 | -237 | -216 | -232 | -256 | -286 |
Growth PAT Growth% | -13.0 | 39.8 | -81.0 | -944.8 | 56.3 | 23.5 | -12.6 | 9.1 | -7.3 | -10.3 | -11.9 | |
NPM NPM% | -5.1 | -2.9 | -1.8 | -5.4 | -264.8 | -1,478.9 | -1,902.0 | -21,482.0 | -1,43,898.0 | -9,65,333.3 | -41,482.8 | |
| -18.6 | -11.2 | -8.5 | -15.1 | -161.2 | -70.4 | -53.8 | -60.6 | -55.1 | -59.1 | -65.2 |
| Financial Year | Dec 2013 | Dec 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,426 | 1,513 | 1,909 | 1,122 | 238 | 19 | 11 | 1 | 0 | 0 | 1 | 0 |
Growth Revenue Growth% | 20.4 | 6.1 | -41.2 | -78.8 | -92.2 | -40.5 | -90.0 | -86.4 | -84.0 | 2,466.7 | -100.0 | |
| 1,328 | 1,396 | 1,739 | 1,043 | 746 | 100 | 23 | 15 | 14 | 12 | 5 | 2 | |
| 98 | 118 | 170 | 79 | -507 | -81 | -12 | -14 | -14 | -12 | -4 | -2 | |
OPM OPM% | 6.9 | 7.8 | 8.9 | 7.0 | -212.7 | -434.4 | -111.2 | -1,275.8 | -9,301.3 | -50,029.2 | -694.3 | |
| 3 | 2 | 10 | 4 | 5 | 3 | 1 | 1 | 1 | 1 | 1 | ||
Interest Expense Interest ExpenseCr | 102 | 96 | 120 | 98 | 102 | 123 | 140 | 172 | 172 | 198 | 234 | 269 |
Depreciation DepreciationCr | 85 | 78 | 99 | 72 | 84 | 79 | 60 | 52 | 30 | 22 | 17 | 15 |
PBT PBTCr | -85 | -54 | -39 | -87 | -688 | -281 | -211 | -237 | -216 | -232 | -256 | -286 |
| -12 | -11 | -6 | -27 | -57 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -73 | -44 | -33 | -60 | -631 | -276 | -211 | -237 | -216 | -232 | -256 | -286 |
Growth PAT Growth% | -13.0 | 39.8 | -81.0 | -944.8 | 56.3 | 23.5 | -12.6 | 9.1 | -7.3 | -10.3 | -11.9 | |
NPM NPM% | -5.1 | -2.9 | -1.8 | -5.4 | -264.8 | -1,478.9 | -1,902.0 | -21,482.0 | -1,43,898.0 | -9,65,333.3 | -41,482.8 | |
| -18.6 | -11.2 | -8.5 | -15.1 | -161.2 | -70.4 | -53.8 | -60.6 | -55.1 | -59.1 | -65.2 |
| Financial Year | Dec 2013 | Dec 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 |
Reserves ReservesCr | 283 | 239 | 206 | 340 | -295 | -571 | -782 | -1,020 | -1,235 | -1,467 | -1,722 | -2,008 |
| 746 | 1,083 | 1,023 | 1,091 | 1,605 | 1,700 | 1,806 | 1,939 | 2,070 | 2,269 | 2,510 | 2,781 | |
| 624 | 282 | 270 | 316 | 51 | 46 | 46 | 46 | 46 | 45 | 44 | 44 | |
| 1,692 | 1,643 | 1,538 | 1,787 | 1,401 | 1,214 | 1,109 | 1,005 | 920 | 886 | 871 | 857 | |
| 924 | 928 | 928 | 891 | 605 | 498 | 453 | 401 | 346 | 334 | 337 | 337 | |
| 769 | 716 | 609 | 896 | 795 | 715 | 656 | 604 | 574 | 551 | 535 | 520 | |
| 1,692 | 1,643 | 1,538 | 1,787 | 1,401 | 1,214 | 1,109 | 1,005 | 920 | 886 | 871 | 857 |
| Financial Year | Dec 2013 | Dec 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 |
Reserves ReservesCr | 283 | 239 | 206 | 340 | -295 | -571 | -782 | -1,020 | -1,235 | -1,467 | -1,722 | -2,008 |
| 746 | 1,083 | 1,023 | 1,091 | 1,605 | 1,700 | 1,806 | 1,939 | 2,070 | 2,269 | 2,510 | 2,781 | |
| 624 | 282 | 270 | 316 | 51 | 46 | 46 | 46 | 46 | 45 | 44 | 44 | |
| 1,692 | 1,643 | 1,538 | 1,787 | 1,401 | 1,214 | 1,109 | 1,005 | 920 | 886 | 871 | 857 | |
| 924 | 928 | 928 | 891 | 605 | 498 | 453 | 401 | 346 | 334 | 337 | 337 | |
| 769 | 716 | 609 | 896 | 795 | 715 | 656 | 604 | 574 | 551 | 535 | 520 | |
| 1,692 | 1,643 | 1,538 | 1,787 | 1,401 | 1,214 | 1,109 | 1,005 | 920 | 886 | 871 | 857 |
| Financial Year | Dec 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 116 | 164 | 118 | -88 | 30 | -2 | 0 | 0 | 0 | 0 | 0 | |
| -26 | 14 | -76 | -2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -91 | -174 | -48 | 91 | -30 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | -1 | 4 | -6 | 1 | 1 | -2 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 103 | 169 | 39 | -105 | 30 | -2 | 0 | 0 | 0 | 0 | |
CFO To PAT CFO To PAT% | -264.8 | -492.6 | -194.6 | 13.9 | -10.8 | 1.1 | 0.0 | 0.2 | 0.0 | 0.2 | -0.1 |
CFO To EBITDA CFO To EBITDA% | 98.6 | 96.5 | 149.3 | 17.3 | -36.8 | 18.3 | -0.6 | 2.5 | -0.2 | 9.9 | -6.0 |
| Financial Year | Dec 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 116 | 164 | 118 | -88 | 30 | -2 | 0 | 0 | 0 | 0 | 0 | |
| -26 | 14 | -76 | -2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -91 | -174 | -48 | 91 | -30 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | -1 | 4 | -6 | 1 | 1 | -2 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 103 | 169 | 39 | -105 | 30 | -2 | 0 | 0 | 0 | 0 | |
CFO To PAT CFO To PAT% | -264.8 | -492.6 | -194.6 | 13.9 | -10.8 | 1.1 | 0.0 | 0.2 | 0.0 | 0.2 | -0.1 |
CFO To EBITDA CFO To EBITDA% | 98.6 | 96.5 | 149.3 | 17.3 | -36.8 | 18.3 | -0.6 | 2.5 | -0.2 | 9.9 | -6.0 |
| Financial Year | Dec 2013 | Dec 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 26 | 39 | 49 | 47 | 19 | 9 | |||||||
Price To Earnings Price To Earnings | |||||||||||||
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | ||||||||
Price To Book Price To Book | 0.1 | 0.1 | 0.2 | 0.1 | -0.1 | 0.0 | |||||||
EV To EBITDA EV To EBITDA | 10.4 | 9.5 | 6.3 | 14.2 | -2.6 | ||||||||
GPM GPM% | 16.2 | 15.9 | 16.3 | 13.1 | -184.9 | -354.6 | 16.3 | -44.4 | -469.3 | -2,854.2 | -99.7 | ||
OPM OPM% | 6.9 | 7.8 | 8.9 | 7.0 | -212.7 | -434.4 | -111.2 | -1,275.8 | -9,301.3 | -50,029.2 | -694.3 | ||
NPM NPM% | -5.1 | -2.9 | -1.8 | -5.4 | -264.8 | -1,478.9 | -1,902.0 | -21,482.0 | -1,43,898.0 | -9,65,333.3 | -41,482.8 | ||
ROCE ROCE% | 1.2 | 3.0 | 6.3 | 0.7 | -56.6 | -18.4 | -9.5 | -10.2 | -7.8 | -7.0 | -5.3 | -2.3 | -2.3 |
ROE ROE% | -22.6 | -15.7 | -13.6 | -15.9 | 247.1 | 51.8 | 28.4 | 24.2 | 18.1 | 16.2 | 15.2 | 14.5 | 14.5 |
ROA ROA% | -4.3 | -2.7 | -2.2 | -3.4 | -45.1 | -22.7 | -19.0 | -23.6 | -23.4 | -26.1 | -29.3 | -33.4 | -33.4 |
| Financial Year | Dec 2013 | Dec 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 26 | 39 | 49 | 47 | 19 | 9 | |||||||
Price To Earnings Price To Earnings | |||||||||||||
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | ||||||||
Price To Book Price To Book | 0.1 | 0.1 | 0.2 | 0.1 | -0.1 | 0.0 | |||||||
EV To EBITDA EV To EBITDA | 10.4 | 9.5 | 6.3 | 14.2 | -2.6 | ||||||||
GPM GPM% | 16.2 | 15.9 | 16.3 | 13.1 | -184.9 | -354.6 | 16.3 | -44.4 | -469.3 | -2,854.2 | -99.7 | ||
OPM OPM% | 6.9 | 7.8 | 8.9 | 7.0 | -212.7 | -434.4 | -111.2 | -1,275.8 | -9,301.3 | -50,029.2 | -694.3 | ||
NPM NPM% | -5.1 | -2.9 | -1.8 | -5.4 | -264.8 | -1,478.9 | -1,902.0 | -21,482.0 | -1,43,898.0 | -9,65,333.3 | -41,482.8 | ||
ROCE ROCE% | 1.2 | 3.0 | 6.3 | 0.7 | -56.6 | -18.4 | -9.5 | -10.2 | -7.8 | -7.0 | -5.3 | -2.3 | -2.3 |
ROE ROE% | -22.6 | -15.7 | -13.6 | -15.9 | 247.1 | 51.8 | 28.4 | 24.2 | 18.1 | 16.2 | 15.2 | 14.5 | 14.5 |
ROA ROA% | -4.3 | -2.7 | -2.2 | -3.4 | -45.1 | -22.7 | -19.0 | -23.6 | -23.4 | -26.1 | -29.3 | -33.4 | -33.4 |
Documents — Value Industries Ltd