| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 31 | 16 | 23 | 22 | 25 | 29 | 29 | 31 | 22 | 26 | 50 | 22 | |
Growth YoY Revenue Growth YoY% | 29.2 | -11.6 | 15.3 | 32.9 | -19.6 | 86.2 | 26.1 | 39.6 | -13.7 | -10.4 | 71.0 | -28.9 |
| 25 | 13 | 18 | 19 | 21 | 21 | 29 | 27 | 19 | 23 | 47 | 20 | |
| 7 | 2 | 5 | 3 | 4 | 8 | 0 | 4 | 3 | 3 | 2 | 3 | |
OPM OPM% | 21.0 | 15.0 | 21.8 | 14.9 | 17.3 | 28.5 | -1.5 | 13.6 | 13.7 | 11.5 | 4.5 | 11.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 |
Depreciation DepreciationCr | 3 | 1 | 2 | 1 | 1 | 4 | -2 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 4 | 1 | 2 | 3 | 4 | 4 | 1 | 3 | 2 | 2 | 1 | 1 |
| 1 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | |
| 3 | 1 | 2 | 2 | 3 | 3 | 0 | 2 | 1 | 2 | 0 | 1 | |
Growth YoY PAT Growth YoY% | 32.1 | -31.5 | 92.1 | 38.1 | -12.5 | 183.8 | -77.6 | 5.9 | -55.5 | -48.6 | -57.1 | -48.8 |
NPM NPM% | 10.1 | 7.0 | 9.5 | 9.1 | 10.9 | 10.7 | 1.7 | 6.9 | 5.6 | 6.1 | 0.4 | 5.0 |
| 1.4 | 0.5 | 0.9 | 0.9 | 1.2 | 1.4 | 0.2 | 0.9 | 0.5 | 0.7 | 0.1 | 0.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 31 | 16 | 23 | 22 | 25 | 29 | 29 | 31 | 22 | 26 | 50 | 22 | |
Growth YoY Revenue Growth YoY% | 29.2 | -11.6 | 15.3 | 32.9 | -19.6 | 86.2 | 26.1 | 39.6 | -13.7 | -10.4 | 71.0 | -28.9 |
| 25 | 13 | 18 | 19 | 21 | 21 | 29 | 27 | 19 | 23 | 47 | 20 | |
| 7 | 2 | 5 | 3 | 4 | 8 | 0 | 4 | 3 | 3 | 2 | 3 | |
OPM OPM% | 21.0 | 15.0 | 21.8 | 14.9 | 17.3 | 28.5 | -1.5 | 13.6 | 13.7 | 11.5 | 4.5 | 11.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 |
Depreciation DepreciationCr | 3 | 1 | 2 | 1 | 1 | 4 | -2 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 4 | 1 | 2 | 3 | 4 | 4 | 1 | 3 | 2 | 2 | 1 | 1 |
| 1 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | |
| 3 | 1 | 2 | 2 | 3 | 3 | 0 | 2 | 1 | 2 | 0 | 1 | |
Growth YoY PAT Growth YoY% | 32.1 | -31.5 | 92.1 | 38.1 | -12.5 | 183.8 | -77.6 | 5.9 | -55.5 | -48.6 | -57.1 | -48.8 |
NPM NPM% | 10.1 | 7.0 | 9.5 | 9.1 | 10.9 | 10.7 | 1.7 | 6.9 | 5.6 | 6.1 | 0.4 | 5.0 |
| 1.4 | 0.5 | 0.9 | 0.9 | 1.2 | 1.4 | 0.2 | 0.9 | 0.5 | 0.7 | 0.1 | 0.5 |
| 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 | 82 | 100 | 92 | 77 | 76 | 72 | 95 | 85 | 87 | 106 | 129 | 120 |
Growth Revenue Growth% | 22.8 | -8.7 | -15.7 | -1.5 | -5.3 | 32.3 | -10.9 | 2.0 | 22.0 | 21.5 | 4.4 | |
| 70 | 84 | 66 | 61 | 62 | 57 | 78 | 69 | 70 | 90 | 116 | 109 | |
| 12 | 16 | 25 | 17 | 14 | 15 | 17 | 16 | 17 | 16 | 12 | 11 | |
OPM OPM% | 14.5 | 16.2 | 27.5 | 21.3 | 18.3 | 20.7 | 17.9 | 19.2 | 19.3 | 14.8 | 9.6 | 9.0 |
| 2 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 7 | 3 | 4 | 5 | 6 | 6 | 6 | 6 | 7 | 3 | 4 | 4 |
PBT PBTCr | 6 | 14 | 22 | 13 | 8 | 10 | 11 | 10 | 10 | 11 | 7 | 6 |
| 1 | 4 | 7 | 3 | 2 | 3 | 3 | 3 | 2 | 3 | 2 | 2 | |
PAT PATCr | 5 | 10 | 15 | 10 | 6 | 7 | 8 | 8 | 8 | 8 | 5 | 4 |
Growth PAT Growth% | 90.8 | 46.0 | -33.3 | -37.5 | 12.1 | 18.6 | -8.7 | 4.1 | 6.6 | -38.2 | -51.4 | |
NPM NPM% | 6.6 | 10.2 | 16.3 | 12.9 | 8.2 | 9.7 | 8.7 | 8.9 | 9.1 | 8.0 | 4.0 | 3.5 |
| 3.8 | 9.4 | 9.4 | 4.4 | 2.7 | 3.0 | 3.6 | 3.3 | 3.4 | 3.6 | 2.2 | 1.8 |
| 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 | 82 | 100 | 92 | 77 | 76 | 72 | 95 | 85 | 87 | 106 | 129 | 120 |
Growth Revenue Growth% | 22.8 | -8.7 | -15.7 | -1.5 | -5.3 | 32.3 | -10.9 | 2.0 | 22.0 | 21.5 | 4.4 | |
| 70 | 84 | 66 | 61 | 62 | 57 | 78 | 69 | 70 | 90 | 116 | 109 | |
| 12 | 16 | 25 | 17 | 14 | 15 | 17 | 16 | 17 | 16 | 12 | 11 | |
OPM OPM% | 14.5 | 16.2 | 27.5 | 21.3 | 18.3 | 20.7 | 17.9 | 19.2 | 19.3 | 14.8 | 9.6 | 9.0 |
| 2 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 7 | 3 | 4 | 5 | 6 | 6 | 6 | 6 | 7 | 3 | 4 | 4 |
PBT PBTCr | 6 | 14 | 22 | 13 | 8 | 10 | 11 | 10 | 10 | 11 | 7 | 6 |
| 1 | 4 | 7 | 3 | 2 | 3 | 3 | 3 | 2 | 3 | 2 | 2 | |
PAT PATCr | 5 | 10 | 15 | 10 | 6 | 7 | 8 | 8 | 8 | 8 | 5 | 4 |
Growth PAT Growth% | 90.8 | 46.0 | -33.3 | -37.5 | 12.1 | 18.6 | -8.7 | 4.1 | 6.6 | -38.2 | -51.4 | |
NPM NPM% | 6.6 | 10.2 | 16.3 | 12.9 | 8.2 | 9.7 | 8.7 | 8.9 | 9.1 | 8.0 | 4.0 | 3.5 |
| 3.8 | 9.4 | 9.4 | 4.4 | 2.7 | 3.0 | 3.6 | 3.3 | 3.4 | 3.6 | 2.2 | 1.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 14 | 16 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
Reserves ReservesCr | 25 | 34 | 54 | 81 | 85 | 91 | 97 | 103 | 109 | 112 | 116 |
| 35 | 34 | 33 | 13 | 16 | 17 | 18 | 23 | 23 | 19 | 39 | |
| 4 | 4 | 7 | 7 | 7 | 6 | 7 | 7 | 11 | 17 | 8 | |
| 77 | 96 | 118 | 126 | 133 | 138 | 146 | 157 | 167 | 184 | 200 | |
| 64 | 69 | 85 | 88 | 74 | 73 | 97 | 107 | 124 | 139 | 147 | |
| 13 | 27 | 33 | 39 | 59 | 66 | 50 | 50 | 43 | 46 | 53 | |
| 77 | 96 | 118 | 126 | 133 | 138 | 146 | 157 | 167 | 184 | 200 |
| 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 | 14 | 14 | 16 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
Reserves ReservesCr | 25 | 34 | 54 | 81 | 85 | 91 | 97 | 103 | 109 | 112 | 116 |
| 35 | 34 | 33 | 13 | 16 | 17 | 18 | 23 | 23 | 19 | 39 | |
| 4 | 4 | 7 | 7 | 7 | 6 | 7 | 7 | 11 | 17 | 8 | |
| 77 | 96 | 118 | 126 | 133 | 138 | 146 | 157 | 167 | 184 | 200 | |
| 64 | 69 | 85 | 88 | 74 | 73 | 97 | 107 | 124 | 139 | 147 | |
| 13 | 27 | 33 | 39 | 59 | 66 | 50 | 50 | 43 | 46 | 53 | |
| 77 | 96 | 118 | 126 | 133 | 138 | 146 | 157 | 167 | 184 | 200 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 9 | -6 | -8 | 4 | 8 | 3 | 10 | 5 | 0 | 3 | |
| 2 | -16 | -10 | -11 | -11 | -6 | -1 | -7 | 0 | -6 | 0 | |
| 0 | 10 | 10 | 20 | 6 | -2 | -2 | -3 | -4 | 7 | -3 | |
Net Cash Flow Net Cash FlowCr | 3 | 3 | -6 | 1 | -1 | 0 | 0 | 0 | 1 | 1 | -1 |
Free Cash Flow Free Cash FlowCr | 0 | 9 | -6 | -8 | 4 | 3 | 2 | 3 | 5 | -6 | 3 |
CFO To PAT CFO To PAT% | 13.2 | 87.4 | -36.7 | -84.0 | 66.1 | 118.1 | 31.6 | 126.5 | 60.3 | 2.6 | 54.2 |
CFO To EBITDA CFO To EBITDA% | 6.0 | 55.2 | -21.8 | -50.9 | 29.7 | 55.3 | 15.4 | 58.7 | 28.5 | 1.4 | 22.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 9 | -6 | -8 | 4 | 8 | 3 | 10 | 5 | 0 | 3 | |
| 2 | -16 | -10 | -11 | -11 | -6 | -1 | -7 | 0 | -6 | 0 | |
| 0 | 10 | 10 | 20 | 6 | -2 | -2 | -3 | -4 | 7 | -3 | |
Net Cash Flow Net Cash FlowCr | 3 | 3 | -6 | 1 | -1 | 0 | 0 | 0 | 1 | 1 | -1 |
Free Cash Flow Free Cash FlowCr | 0 | 9 | -6 | -8 | 4 | 3 | 2 | 3 | 5 | -6 | 3 |
CFO To PAT CFO To PAT% | 13.2 | 87.4 | -36.7 | -84.0 | 66.1 | 118.1 | 31.6 | 126.5 | 60.3 | 2.6 | 54.2 |
CFO To EBITDA CFO To EBITDA% | 6.0 | 55.2 | -21.8 | -50.9 | 29.7 | 55.3 | 15.4 | 58.7 | 28.5 | 1.4 | 22.9 |
| 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 | 47 | 115 | 73 | 67 | 36 | 63 | 133 | 86 | 108 | 92 | 37 | 49 |
Price To Earnings Price To Earnings | 8.7 | 11.2 | 4.9 | 6.7 | 5.8 | 8.9 | 16.0 | 11.3 | 13.7 | 11.0 | 7.1 | 11.9 |
Price To Sales Price To Sales | 0.6 | 1.1 | 0.8 | 0.9 | 0.5 | 0.9 | 1.4 | 1.0 | 1.3 | 0.9 | 0.3 | 0.4 |
Price To Book Price To Book | 1.2 | 2.0 | 1.1 | 0.6 | 0.3 | 0.6 | 1.1 | 0.7 | 0.8 | 0.7 | 0.3 | 0.3 |
EV To EBITDA EV To EBITDA | 3.5 | 6.6 | 3.0 | 3.9 | 2.8 | 4.3 | 7.9 | 5.3 | 6.3 | 5.8 | 2.8 | 4.5 |
GPM GPM% | 21.2 | 21.3 | 32.9 | 46.3 | 35.6 | 40.8 | 31.3 | 32.4 | 40.1 | 30.9 | 23.4 | 23.4 |
OPM OPM% | 14.5 | 16.2 | 27.5 | 21.3 | 18.3 | 20.7 | 17.9 | 19.2 | 19.3 | 14.8 | 9.6 | 9.0 |
NPM NPM% | 6.6 | 10.2 | 16.3 | 12.9 | 8.2 | 9.7 | 8.7 | 8.9 | 9.1 | 8.0 | 4.0 | 3.5 |
ROCE ROCE% | 16.3 | 29.2 | 28.9 | 12.3 | 7.5 | 8.2 | 9.0 | 7.8 | 7.6 | 9.1 | 6.1 | 6.1 |
ROE ROE% | 13.9 | 21.2 | 21.4 | 9.6 | 5.8 | 6.1 | 6.9 | 6.0 | 6.0 | 6.2 | 3.7 | 3.7 |
ROA ROA% | 7.0 | 10.7 | 12.7 | 7.9 | 4.7 | 5.1 | 5.7 | 4.8 | 4.7 | 4.6 | 2.6 | 2.6 |
| 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 | 47 | 115 | 73 | 67 | 36 | 63 | 133 | 86 | 108 | 92 | 37 | 49 |
Price To Earnings Price To Earnings | 8.7 | 11.2 | 4.9 | 6.7 | 5.8 | 8.9 | 16.0 | 11.3 | 13.7 | 11.0 | 7.1 | 11.9 |
Price To Sales Price To Sales | 0.6 | 1.1 | 0.8 | 0.9 | 0.5 | 0.9 | 1.4 | 1.0 | 1.3 | 0.9 | 0.3 | 0.4 |
Price To Book Price To Book | 1.2 | 2.0 | 1.1 | 0.6 | 0.3 | 0.6 | 1.1 | 0.7 | 0.8 | 0.7 | 0.3 | 0.3 |
EV To EBITDA EV To EBITDA | 3.5 | 6.6 | 3.0 | 3.9 | 2.8 | 4.3 | 7.9 | 5.3 | 6.3 | 5.8 | 2.8 | 4.5 |
GPM GPM% | 21.2 | 21.3 | 32.9 | 46.3 | 35.6 | 40.8 | 31.3 | 32.4 | 40.1 | 30.9 | 23.4 | 23.4 |
OPM OPM% | 14.5 | 16.2 | 27.5 | 21.3 | 18.3 | 20.7 | 17.9 | 19.2 | 19.3 | 14.8 | 9.6 | 9.0 |
NPM NPM% | 6.6 | 10.2 | 16.3 | 12.9 | 8.2 | 9.7 | 8.7 | 8.9 | 9.1 | 8.0 | 4.0 | 3.5 |
ROCE ROCE% | 16.3 | 29.2 | 28.9 | 12.3 | 7.5 | 8.2 | 9.0 | 7.8 | 7.6 | 9.1 | 6.1 | 6.1 |
ROE ROE% | 13.9 | 21.2 | 21.4 | 9.6 | 5.8 | 6.1 | 6.9 | 6.0 | 6.0 | 6.2 | 3.7 | 3.7 |
ROA ROA% | 7.0 | 10.7 | 12.7 | 7.9 | 4.7 | 5.1 | 5.7 | 4.8 | 4.7 | 4.6 | 2.6 | 2.6 |
Documents — Vedavaag Systems Ltd