| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 30 | 38 | 42 | 44 | 72 | 88 | 105 | 102 | 136 | 151 | 165 | 161 | |
Growth YoY Revenue Growth YoY% | 99.5 | 101.8 | 127.8 | 108.8 | 137.8 | 134.3 | 148.0 | 132.7 | 89.5 | 70.8 | 57.2 | 58.5 |
| 24 | 31 | 35 | 36 | 62 | 72 | 86 | 84 | 113 | 122 | 135 | 129 | |
| 6 | 7 | 7 | 8 | 10 | 16 | 19 | 18 | 22 | 29 | 31 | 32 | |
OPM OPM% | 19.0 | 17.8 | 17.1 | 17.6 | 13.8 | 18.2 | 18.4 | 17.8 | 16.5 | 19.1 | 18.5 | 19.6 |
| 0 | 0 | 1 | 0 | 2 | 1 | 1 | 1 | 1 | 2 | 4 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 2 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 3 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 |
PBT PBTCr | 3 | 4 | 5 | 5 | 8 | 14 | 17 | 16 | 20 | 25 | 28 | 28 |
| 0 | 1 | 1 | 0 | 1 | 1 | 2 | 1 | 2 | 6 | 7 | 7 | |
| 2 | 4 | 4 | 5 | 8 | 12 | 16 | 14 | 18 | 19 | 21 | 21 | |
Growth YoY PAT Growth YoY% | 187.9 | 180.5 | 205.0 | 169.2 | 214.2 | 247.1 | 263.7 | 212.8 | 137.4 | 53.4 | 34.3 | 46.1 |
NPM NPM% | 7.9 | 9.5 | 10.1 | 10.4 | 10.5 | 14.1 | 14.9 | 14.0 | 13.2 | 12.7 | 12.7 | 12.9 |
| 0.2 | 0.3 | 0.4 | 0.4 | 0.6 | 1.0 | 1.2 | 1.1 | 1.2 | 1.3 | 1.4 | 1.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 30 | 38 | 42 | 44 | 72 | 88 | 105 | 102 | 136 | 151 | 165 | 161 | |
Growth YoY Revenue Growth YoY% | 99.5 | 101.8 | 127.8 | 108.8 | 137.8 | 134.3 | 148.0 | 132.7 | 89.5 | 70.8 | 57.2 | 58.5 |
| 24 | 31 | 35 | 36 | 62 | 72 | 86 | 84 | 113 | 122 | 135 | 129 | |
| 6 | 7 | 7 | 8 | 10 | 16 | 19 | 18 | 22 | 29 | 31 | 32 | |
OPM OPM% | 19.0 | 17.8 | 17.1 | 17.6 | 13.8 | 18.2 | 18.4 | 17.8 | 16.5 | 19.1 | 18.5 | 19.6 |
| 0 | 0 | 1 | 0 | 2 | 1 | 1 | 1 | 1 | 2 | 4 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 2 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 3 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 |
PBT PBTCr | 3 | 4 | 5 | 5 | 8 | 14 | 17 | 16 | 20 | 25 | 28 | 28 |
| 0 | 1 | 1 | 0 | 1 | 1 | 2 | 1 | 2 | 6 | 7 | 7 | |
| 2 | 4 | 4 | 5 | 8 | 12 | 16 | 14 | 18 | 19 | 21 | 21 | |
Growth YoY PAT Growth YoY% | 187.9 | 180.5 | 205.0 | 169.2 | 214.2 | 247.1 | 263.7 | 212.8 | 137.4 | 53.4 | 34.3 | 46.1 |
NPM NPM% | 7.9 | 9.5 | 10.1 | 10.4 | 10.5 | 14.1 | 14.9 | 14.0 | 13.2 | 12.7 | 12.7 | 12.9 |
| 0.2 | 0.3 | 0.4 | 0.4 | 0.6 | 1.0 | 1.2 | 1.1 | 1.2 | 1.3 | 1.4 | 1.4 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 37 | 63 | 131 | 309 | 553 | 612 |
Growth Revenue Growth% | 71.9 | 108.4 | 135.4 | 79.3 | 67.1 | |
| 41 | 48 | 106 | 256 | 453 | 499 | |
| -4 | 15 | 25 | 53 | 100 | 113 | |
OPM OPM% | -12.2 | 24.5 | 19.2 | 17.2 | 18.0 | 18.5 |
| 1 | 0 | 1 | 4 | 8 | 8 | |
Interest Expense Interest ExpenseCr | 4 | 6 | 7 | 6 | 9 | 10 |
Depreciation DepreciationCr | 3 | 5 | 5 | 7 | 9 | 10 |
PBT PBTCr | -12 | 5 | 14 | 44 | 89 | 101 |
| 1 | 1 | 2 | 4 | 17 | 22 | |
PAT PATCr | -12 | 4 | 12 | 40 | 72 | 79 |
Growth PAT Growth% | 131.5 | 210.3 | 235.1 | 79.8 | 58.0 | |
NPM NPM% | -33.5 | 6.1 | 9.1 | 13.0 | 13.1 | 12.9 |
| -1.5 | 0.5 | 1.1 | 3.2 | 5.0 | 5.4 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 37 | 63 | 131 | 309 | 553 | 612 |
Growth Revenue Growth% | 71.9 | 108.4 | 135.4 | 79.3 | 67.1 | |
| 41 | 48 | 106 | 256 | 453 | 499 | |
| -4 | 15 | 25 | 53 | 100 | 113 | |
OPM OPM% | -12.2 | 24.5 | 19.2 | 17.2 | 18.0 | 18.5 |
| 1 | 0 | 1 | 4 | 8 | 8 | |
Interest Expense Interest ExpenseCr | 4 | 6 | 7 | 6 | 9 | 10 |
Depreciation DepreciationCr | 3 | 5 | 5 | 7 | 9 | 10 |
PBT PBTCr | -12 | 5 | 14 | 44 | 89 | 101 |
| 1 | 1 | 2 | 4 | 17 | 22 | |
PAT PATCr | -12 | 4 | 12 | 40 | 72 | 79 |
Growth PAT Growth% | 131.5 | 210.3 | 235.1 | 79.8 | 58.0 | |
NPM NPM% | -33.5 | 6.1 | 9.1 | 13.0 | 13.1 | 12.9 |
| -1.5 | 0.5 | 1.1 | 3.2 | 5.0 | 5.4 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 70 | 70 | 105 | 126 | 146 |
Reserves ReservesCr | 35 | 39 | 57 | 173 | 424 |
| 60 | 61 | 42 | 48 | 91 | |
| 81 | 76 | 80 | 59 | 64 | |
| 246 | 246 | 288 | 409 | 725 | |
| 86 | 89 | 133 | 212 | 400 | |
| 160 | 156 | 155 | 197 | 324 | |
| 246 | 246 | 288 | 409 | 725 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 70 | 70 | 105 | 126 | 146 |
Reserves ReservesCr | 35 | 39 | 57 | 173 | 424 |
| 60 | 61 | 42 | 48 | 91 | |
| 81 | 76 | 80 | 59 | 64 | |
| 246 | 246 | 288 | 409 | 725 | |
| 86 | 89 | 133 | 212 | 400 | |
| 160 | 156 | 155 | 197 | 324 | |
| 246 | 246 | 288 | 409 | 725 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -27 | 11 | -36 | -23 | 15 | |
| -157 | -1 | -4 | -46 | -128 | |
| 186 | -11 | 43 | 189 | 193 | |
Net Cash Flow Net Cash FlowCr | 2 | -1 | 3 | 121 | 79 |
Free Cash Flow Free Cash FlowCr | -184 | 11 | -37 | -30 | |
CFO To PAT CFO To PAT% | 220.9 | 291.1 | -298.2 | -56.1 | 20.2 |
CFO To EBITDA CFO To EBITDA% | 609.3 | 73.1 | -142.3 | -42.5 | 14.7 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -27 | 11 | -36 | -23 | 15 | |
| -157 | -1 | -4 | -46 | -128 | |
| 186 | -11 | 43 | 189 | 193 | |
Net Cash Flow Net Cash FlowCr | 2 | -1 | 3 | 121 | 79 |
Free Cash Flow Free Cash FlowCr | -184 | 11 | -37 | -30 | |
CFO To PAT CFO To PAT% | 220.9 | 291.1 | -298.2 | -56.1 | 20.2 |
CFO To EBITDA CFO To EBITDA% | 609.3 | 73.1 | -142.3 | -42.5 | 14.7 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 394 | 192 | 577 | 1,228 | 1,927 | 2,615 |
Price To Earnings Price To Earnings | 50.0 | 48.3 | 30.6 | 26.7 | 33.0 | |
Price To Sales Price To Sales | 10.8 | 3.0 | 4.4 | 4.0 | 3.5 | 4.3 |
Price To Book Price To Book | 4.6 | 2.1 | 4.0 | 4.4 | 3.4 | 4.7 |
EV To EBITDA EV To EBITDA | -112.6 | 19.0 | 26.6 | 24.6 | 19.7 | 22.9 |
GPM GPM% | 20.8 | 39.3 | 29.8 | 25.0 | ||
OPM OPM% | -12.2 | 24.5 | 19.2 | 17.2 | 18.0 | 18.5 |
NPM NPM% | -33.5 | 6.1 | 9.1 | 13.0 | 13.1 | 12.9 |
ROCE ROCE% | -3.4 | 5.2 | 8.1 | 13.2 | 14.1 | 14.1 |
ROE ROE% | -11.7 | 3.6 | 7.4 | 13.4 | 12.7 | 12.7 |
ROA ROA% | -5.0 | 1.6 | 4.2 | 9.8 | 10.0 | 10.0 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 394 | 192 | 577 | 1,228 | 1,927 | 2,615 |
Price To Earnings Price To Earnings | 50.0 | 48.3 | 30.6 | 26.7 | 33.0 | |
Price To Sales Price To Sales | 10.8 | 3.0 | 4.4 | 4.0 | 3.5 | 4.3 |
Price To Book Price To Book | 4.6 | 2.1 | 4.0 | 4.4 | 3.4 | 4.7 |
EV To EBITDA EV To EBITDA | -112.6 | 19.0 | 26.6 | 24.6 | 19.7 | 22.9 |
GPM GPM% | 20.8 | 39.3 | 29.8 | 25.0 | ||
OPM OPM% | -12.2 | 24.5 | 19.2 | 17.2 | 18.0 | 18.5 |
NPM NPM% | -33.5 | 6.1 | 9.1 | 13.0 | 13.1 | 12.9 |
ROCE ROCE% | -3.4 | 5.2 | 8.1 | 13.2 | 14.1 | 14.1 |
ROE ROE% | -11.7 | 3.6 | 7.4 | 13.4 | 12.7 | 12.7 |
ROA ROA% | -5.0 | 1.6 | 4.2 | 9.8 | 10.0 | 10.0 |
Documents — Vintage Coffee & Beverages Ltd
Concall Transcript Summaries — Vintage Coffee & Beverages Ltd