| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 476 | 513 | 405 | 378 | 432 | 544 | 476 | 460 | 615 | 605 | 685 | 623 | |
Growth YoY Revenue Growth YoY% | -18.8 | -9.4 | -34.8 | -13.1 | -9.2 | 6.0 | 17.6 | 21.7 | 42.5 | 11.2 | 43.9 | 35.2 |
| 475 | 518 | 398 | 377 | 426 | 533 | 468 | 458 | 607 | 597 | 672 | 614 | |
| 1 | -5 | 7 | 1 | 6 | 11 | 8 | 3 | 9 | 8 | 14 | 9 | |
OPM OPM% | 0.1 | -1.0 | 1.8 | 0.3 | 1.3 | 2.1 | 1.7 | 0.6 | 1.4 | 1.3 | 2.0 | 1.4 |
| 1 | 0 | 1 | 2 | 1 | 0 | -1 | 0 | 3 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 3 | 1 | 3 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | -6 | 8 | 2 | 6 | 10 | 4 | 1 | 8 | 7 | 10 | 8 |
| 0 | 0 | 1 | 0 | 0 | 3 | 2 | 0 | 2 | 2 | 3 | 2 | |
| 0 | -6 | 7 | 2 | 6 | 7 | 3 | 1 | 6 | 5 | 7 | 6 | |
Growth YoY PAT Growth YoY% | -96.9 | -515.7 | 145.0 | 17.0 | 2,388.0 | 228.3 | -59.2 | -45.1 | -2.1 | -28.1 | 142.1 | 426.4 |
NPM NPM% | 0.1 | -1.1 | 1.7 | 0.5 | 1.4 | 1.4 | 0.6 | 0.2 | 1.0 | 0.9 | 1.0 | 0.9 |
| 0.8 | -18.2 | 21.4 | 6.0 | 19.4 | 23.4 | 8.8 | 3.3 | 19.0 | 16.8 | 21.2 | 17.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 476 | 513 | 405 | 378 | 432 | 544 | 476 | 460 | 615 | 605 | 685 | 623 | |
Growth YoY Revenue Growth YoY% | -18.8 | -9.4 | -34.8 | -13.1 | -9.2 | 6.0 | 17.6 | 21.7 | 42.5 | 11.2 | 43.9 | 35.2 |
| 475 | 518 | 398 | 377 | 426 | 533 | 468 | 458 | 607 | 597 | 672 | 614 | |
| 1 | -5 | 7 | 1 | 6 | 11 | 8 | 3 | 9 | 8 | 14 | 9 | |
OPM OPM% | 0.1 | -1.0 | 1.8 | 0.3 | 1.3 | 2.1 | 1.7 | 0.6 | 1.4 | 1.3 | 2.0 | 1.4 |
| 1 | 0 | 1 | 2 | 1 | 0 | -1 | 0 | 3 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 3 | 1 | 3 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | -6 | 8 | 2 | 6 | 10 | 4 | 1 | 8 | 7 | 10 | 8 |
| 0 | 0 | 1 | 0 | 0 | 3 | 2 | 0 | 2 | 2 | 3 | 2 | |
| 0 | -6 | 7 | 2 | 6 | 7 | 3 | 1 | 6 | 5 | 7 | 6 | |
Growth YoY PAT Growth YoY% | -96.9 | -515.7 | 145.0 | 17.0 | 2,388.0 | 228.3 | -59.2 | -45.1 | -2.1 | -28.1 | 142.1 | 426.4 |
NPM NPM% | 0.1 | -1.1 | 1.7 | 0.5 | 1.4 | 1.4 | 0.6 | 0.2 | 1.0 | 0.9 | 1.0 | 0.9 |
| 0.8 | -18.2 | 21.4 | 6.0 | 19.4 | 23.4 | 8.8 | 3.3 | 19.0 | 16.8 | 21.2 | 17.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 663 | 687 | 879 | 1,226 | 1,448 | 2,070 | 2,716 | 2,430 | 1,829 | 1,831 | 2,366 | 2,528 |
Growth Revenue Growth% | -13.7 | 3.7 | 27.9 | 39.5 | 18.1 | 43.0 | 31.2 | -10.5 | -24.7 | 0.1 | 29.3 | 32.2 |
| 648 | 671 | 859 | 1,200 | 1,412 | 1,991 | 2,644 | 2,409 | 1,825 | 1,804 | 2,333 | 2,489 | |
| 14 | 16 | 20 | 26 | 36 | 78 | 72 | 21 | 4 | 27 | 33 | 39 | |
OPM OPM% | 2.1 | 2.3 | 2.3 | 2.1 | 2.5 | 3.8 | 2.6 | 0.9 | 0.2 | 1.5 | 1.4 | 1.5 |
| 0 | 1 | 0 | 2 | 2 | 8 | 11 | 8 | 3 | 2 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 5 | 2 | 3 | 7 | 8 | -4 | 4 | 4 | 1 | 3 | 8 | 8 |
Depreciation DepreciationCr | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 |
PBT PBTCr | 8 | 14 | 16 | 19 | 27 | 89 | 76 | 22 | 4 | 22 | 26 | 32 |
| 2 | 5 | 6 | 6 | 7 | 22 | 19 | 5 | 1 | 4 | 7 | 8 | |
PAT PATCr | 5 | 9 | 10 | 13 | 21 | 67 | 57 | 17 | 3 | 18 | 19 | 24 |
Growth PAT Growth% | 16.4 | 66.9 | 13.5 | 24.4 | 62.3 | 223.0 | -14.0 | -70.4 | -82.7 | 526.9 | 4.7 | 35.7 |
NPM NPM% | 0.8 | 1.3 | 1.2 | 1.0 | 1.4 | 3.2 | 2.1 | 0.7 | 0.2 | 1.0 | 0.8 | 0.9 |
| 16.9 | 28.2 | 32.0 | 39.8 | 64.6 | 208.6 | 179.3 | 53.1 | 9.2 | 57.6 | 60.3 | 74.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 663 | 687 | 879 | 1,226 | 1,448 | 2,070 | 2,716 | 2,430 | 1,829 | 1,831 | 2,366 | 2,528 |
Growth Revenue Growth% | -13.7 | 3.7 | 27.9 | 39.5 | 18.1 | 43.0 | 31.2 | -10.5 | -24.7 | 0.1 | 29.3 | 32.2 |
| 648 | 671 | 859 | 1,200 | 1,412 | 1,991 | 2,644 | 2,409 | 1,825 | 1,804 | 2,333 | 2,489 | |
| 14 | 16 | 20 | 26 | 36 | 78 | 72 | 21 | 4 | 27 | 33 | 39 | |
OPM OPM% | 2.1 | 2.3 | 2.3 | 2.1 | 2.5 | 3.8 | 2.6 | 0.9 | 0.2 | 1.5 | 1.4 | 1.5 |
| 0 | 1 | 0 | 2 | 2 | 8 | 11 | 8 | 3 | 2 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 5 | 2 | 3 | 7 | 8 | -4 | 4 | 4 | 1 | 3 | 8 | 8 |
Depreciation DepreciationCr | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 |
PBT PBTCr | 8 | 14 | 16 | 19 | 27 | 89 | 76 | 22 | 4 | 22 | 26 | 32 |
| 2 | 5 | 6 | 6 | 7 | 22 | 19 | 5 | 1 | 4 | 7 | 8 | |
PAT PATCr | 5 | 9 | 10 | 13 | 21 | 67 | 57 | 17 | 3 | 18 | 19 | 24 |
Growth PAT Growth% | 16.4 | 66.9 | 13.5 | 24.4 | 62.3 | 223.0 | -14.0 | -70.4 | -82.7 | 526.9 | 4.7 | 35.7 |
NPM NPM% | 0.8 | 1.3 | 1.2 | 1.0 | 1.4 | 3.2 | 2.1 | 0.7 | 0.2 | 1.0 | 0.8 | 0.9 |
| 16.9 | 28.2 | 32.0 | 39.8 | 64.6 | 208.6 | 179.3 | 53.1 | 9.2 | 57.6 | 60.3 | 74.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 81 | 103 | 121 | 131 | 154 | 238 | 323 | 316 | 319 | 338 | 349 |
| 84 | 77 | 113 | 102 | 120 | 162 | 182 | 76 | 43 | 64 | 101 | |
| 4 | 6 | 6 | 6 | 7 | 8 | 8 | 9 | 10 | 8 | 9 | |
| 172 | 190 | 243 | 243 | 284 | 411 | 516 | 405 | 375 | 414 | 463 | |
| 130 | 113 | 159 | 156 | 189 | 291 | 360 | 209 | 221 | 257 | 307 | |
| 42 | 77 | 84 | 87 | 95 | 120 | 157 | 196 | 154 | 156 | 156 | |
| 172 | 190 | 243 | 243 | 284 | 411 | 516 | 405 | 375 | 414 | 463 |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 81 | 103 | 121 | 131 | 154 | 238 | 323 | 316 | 319 | 338 | 349 |
| 84 | 77 | 113 | 102 | 120 | 162 | 182 | 76 | 43 | 64 | 101 | |
| 4 | 6 | 6 | 6 | 7 | 8 | 8 | 9 | 10 | 8 | 9 | |
| 172 | 190 | 243 | 243 | 284 | 411 | 516 | 405 | 375 | 414 | 463 | |
| 130 | 113 | 159 | 156 | 189 | 291 | 360 | 209 | 221 | 257 | 307 | |
| 42 | 77 | 84 | 87 | 95 | 120 | 157 | 196 | 154 | 156 | 156 | |
| 172 | 190 | 243 | 243 | 284 | 411 | 516 | 405 | 375 | 414 | 463 |
| 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 | 23 | -38 | 53 | 46 | -22 | 41 | 71 | 31 | -22 | -61 | |
| 0 | -18 | 0 | -14 | -6 | -58 | 74 | -54 | 1 | 29 | 4 | |
| -2 | -5 | 32 | -25 | -5 | 29 | 28 | -113 | -32 | 21 | 26 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | -5 | 14 | 35 | -51 | 143 | -97 | 0 | 28 | -31 |
Free Cash Flow Free Cash FlowCr | 2 | 20 | -39 | 50 | 41 | -25 | 37 | 63 | 21 | -27 | |
CFO To PAT CFO To PAT% | 68.3 | 250.9 | -366.5 | 416.6 | 220.3 | -33.0 | 70.9 | 416.6 | 1,047.1 | -121.1 | -317.9 |
CFO To EBITDA CFO To EBITDA% | 25.9 | 143.3 | -185.8 | 206.3 | 128.1 | -28.0 | 56.8 | 338.9 | 711.0 | -83.7 | -186.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 23 | -38 | 53 | 46 | -22 | 41 | 71 | 31 | -22 | -61 | |
| 0 | -18 | 0 | -14 | -6 | -58 | 74 | -54 | 1 | 29 | 4 | |
| -2 | -5 | 32 | -25 | -5 | 29 | 28 | -113 | -32 | 21 | 26 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | -5 | 14 | 35 | -51 | 143 | -97 | 0 | 28 | -31 |
Free Cash Flow Free Cash FlowCr | 2 | 20 | -39 | 50 | 41 | -25 | 37 | 63 | 21 | -27 | |
CFO To PAT CFO To PAT% | 68.3 | 250.9 | -366.5 | 416.6 | 220.3 | -33.0 | 70.9 | 416.6 | 1,047.1 | -121.1 | -317.9 |
CFO To EBITDA CFO To EBITDA% | 25.9 | 143.3 | -185.8 | 206.3 | 128.1 | -28.0 | 56.8 | 338.9 | 711.0 | -83.7 | -186.6 |
| 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 | 30 | 154 | 70 | 104 | 288 | 574 | 254 | 257 | 281 | 135 | 206 | |
Price To Earnings Price To Earnings | 5.5 | 15.0 | 5.5 | 5.0 | 4.3 | 10.0 | 14.9 | 87.3 | 15.3 | 7.0 | 8.7 | |
Price To Sales Price To Sales | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |
Price To Book Price To Book | 0.4 | 1.2 | 0.5 | 0.7 | 1.2 | 1.8 | 0.8 | 0.8 | 0.8 | 0.4 | 0.6 | |
EV To EBITDA EV To EBITDA | 5.6 | 12.0 | 4.5 | 3.3 | 4.1 | 8.0 | 11.4 | 38.9 | 8.3 | 4.4 | 5.5 | |
GPM GPM% | 8.5 | 6.0 | 5.3 | 4.8 | 5.2 | 5.7 | 4.0 | 3.1 | 3.0 | 3.6 | ||
OPM OPM% | 2.1 | 2.3 | 2.3 | 2.1 | 2.5 | 3.8 | 2.6 | 0.9 | 0.2 | 1.5 | 1.4 | 1.5 |
NPM NPM% | 0.8 | 1.3 | 1.2 | 1.0 | 1.4 | 3.2 | 2.1 | 0.7 | 0.2 | 1.0 | 0.8 | 0.9 |
ROCE ROCE% | 8.8 | 9.4 | 8.5 | 12.1 | 14.7 | 23.6 | 17.0 | 7.4 | 1.5 | 6.9 | 8.1 | 8.1 |
ROE ROE% | 6.4 | 8.5 | 8.3 | 9.5 | 13.2 | 27.7 | 17.6 | 5.3 | 0.9 | 5.4 | 5.5 | 5.5 |
ROA ROA% | 3.1 | 4.8 | 4.2 | 5.3 | 7.3 | 16.3 | 11.1 | 4.2 | 0.8 | 4.5 | 4.2 | 4.2 |
| 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 | 30 | 154 | 70 | 104 | 288 | 574 | 254 | 257 | 281 | 135 | 206 | |
Price To Earnings Price To Earnings | 5.5 | 15.0 | 5.5 | 5.0 | 4.3 | 10.0 | 14.9 | 87.3 | 15.3 | 7.0 | 8.7 | |
Price To Sales Price To Sales | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |
Price To Book Price To Book | 0.4 | 1.2 | 0.5 | 0.7 | 1.2 | 1.8 | 0.8 | 0.8 | 0.8 | 0.4 | 0.6 | |
EV To EBITDA EV To EBITDA | 5.6 | 12.0 | 4.5 | 3.3 | 4.1 | 8.0 | 11.4 | 38.9 | 8.3 | 4.4 | 5.5 | |
GPM GPM% | 8.5 | 6.0 | 5.3 | 4.8 | 5.2 | 5.7 | 4.0 | 3.1 | 3.0 | 3.6 | ||
OPM OPM% | 2.1 | 2.3 | 2.3 | 2.1 | 2.5 | 3.8 | 2.6 | 0.9 | 0.2 | 1.5 | 1.4 | 1.5 |
NPM NPM% | 0.8 | 1.3 | 1.2 | 1.0 | 1.4 | 3.2 | 2.1 | 0.7 | 0.2 | 1.0 | 0.8 | 0.9 |
ROCE ROCE% | 8.8 | 9.4 | 8.5 | 12.1 | 14.7 | 23.6 | 17.0 | 7.4 | 1.5 | 6.9 | 8.1 | 8.1 |
ROE ROE% | 6.4 | 8.5 | 8.3 | 9.5 | 13.2 | 27.7 | 17.6 | 5.3 | 0.9 | 5.4 | 5.5 | 5.5 |
ROA ROA% | 3.1 | 4.8 | 4.2 | 5.3 | 7.3 | 16.3 | 11.1 | 4.2 | 0.8 | 4.5 | 4.2 | 4.2 |
Documents — Vijay Solvex Ltd