| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 62 | 60 | 63 | 70 | 69 | 70 | 70 | 71 | 53 | 56 | 89 | 110 | |
Growth YoY Revenue Growth YoY% | 96.2 | 82.5 | 34.0 | 9.0 | 12.0 | 16.4 | 10.7 | 1.5 | -23.8 | -20.6 | 26.6 | 54.9 |
| 58 | 56 | 56 | 64 | 62 | 62 | 65 | 63 | 47 | 50 | 79 | 96 | |
| 4 | 4 | 7 | 6 | 7 | 8 | 5 | 8 | 6 | 6 | 10 | 14 | |
OPM OPM% | 5.9 | 6.5 | 10.9 | 8.2 | 10.8 | 11.2 | 7.0 | 11.2 | 10.9 | 10.4 | 11.1 | 12.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | -1 | 1 | 1 | 0 | 1 | 2 |
Depreciation DepreciationCr | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 2 | 2 | 3 | 5 | 5 |
PBT PBTCr | 1 | 1 | 4 | 3 | 5 | 5 | 4 | 6 | 4 | 3 | 5 | 8 |
| 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 2 | |
| 1 | 1 | 3 | 2 | 3 | 4 | 3 | 4 | 3 | 2 | 3 | 6 | |
Growth YoY PAT Growth YoY% | -82.7 | -43.8 | 1,163.6 | 1,214.3 | 395.6 | 384.4 | -8.3 | 119.0 | -18.4 | -50.9 | 32.5 | 46.6 |
NPM NPM% | 1.1 | 1.3 | 4.4 | 2.6 | 4.9 | 5.3 | 3.6 | 5.7 | 5.2 | 3.3 | 3.8 | 5.4 |
| 1.1 | 1.3 | 4.7 | 3.1 | 5.7 | 6.4 | 4.3 | 6.9 | 4.7 | 3.1 | 5.8 | 10.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 62 | 60 | 63 | 70 | 69 | 70 | 70 | 71 | 53 | 56 | 89 | 110 | |
Growth YoY Revenue Growth YoY% | 96.2 | 82.5 | 34.0 | 9.0 | 12.0 | 16.4 | 10.7 | 1.5 | -23.8 | -20.6 | 26.6 | 54.9 |
| 58 | 56 | 56 | 64 | 62 | 62 | 65 | 63 | 47 | 50 | 79 | 96 | |
| 4 | 4 | 7 | 6 | 7 | 8 | 5 | 8 | 6 | 6 | 10 | 14 | |
OPM OPM% | 5.9 | 6.5 | 10.9 | 8.2 | 10.8 | 11.2 | 7.0 | 11.2 | 10.9 | 10.4 | 11.1 | 12.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | -1 | 1 | 1 | 0 | 1 | 2 |
Depreciation DepreciationCr | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 2 | 2 | 3 | 5 | 5 |
PBT PBTCr | 1 | 1 | 4 | 3 | 5 | 5 | 4 | 6 | 4 | 3 | 5 | 8 |
| 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 2 | |
| 1 | 1 | 3 | 2 | 3 | 4 | 3 | 4 | 3 | 2 | 3 | 6 | |
Growth YoY PAT Growth YoY% | -82.7 | -43.8 | 1,163.6 | 1,214.3 | 395.6 | 384.4 | -8.3 | 119.0 | -18.4 | -50.9 | 32.5 | 46.6 |
NPM NPM% | 1.1 | 1.3 | 4.4 | 2.6 | 4.9 | 5.3 | 3.6 | 5.7 | 5.2 | 3.3 | 3.8 | 5.4 |
| 1.1 | 1.3 | 4.7 | 3.1 | 5.7 | 6.4 | 4.3 | 6.9 | 4.7 | 3.1 | 5.8 | 10.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 88 | 98 | 105 | 114 | 111 | 88 | 139 | 156 | 250 | 279 | 268 | 307 |
Growth Revenue Growth% | -7.1 | 11.8 | 7.2 | 8.0 | -2.5 | -20.9 | 59.2 | 12.1 | 59.7 | 11.9 | -4.0 | 9.6 |
| 81 | 93 | 98 | 105 | 104 | 81 | 123 | 140 | 232 | 254 | 240 | 272 | |
| 7 | 6 | 7 | 9 | 7 | 7 | 17 | 17 | 18 | 26 | 29 | 36 | |
OPM OPM% | 7.5 | 5.6 | 7.0 | 7.7 | 5.9 | 7.9 | 12.1 | 10.7 | 7.1 | 9.3 | 10.7 | 11.6 |
| 1 | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 2 | 4 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 3 | 1 | 2 | 4 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 3 | 10 | 10 | 12 | 15 |
PBT PBTCr | 5 | 5 | 5 | 6 | 5 | 5 | 16 | 14 | 6 | 16 | 17 | 20 |
| 1 | 1 | 2 | 2 | 1 | 1 | 4 | 4 | 2 | 5 | 5 | 6 | |
PAT PATCr | 3 | 3 | 3 | 4 | 4 | 4 | 12 | 11 | 4 | 11 | 12 | 14 |
Growth PAT Growth% | -4.8 | 7.4 | 3.1 | 30.5 | -15.4 | 4.8 | 206.7 | -11.9 | -59.4 | 163.8 | 4.3 | 1.4 |
NPM NPM% | 3.5 | 3.4 | 3.3 | 3.9 | 3.4 | 4.5 | 8.7 | 6.8 | 1.7 | 4.1 | 4.5 | 4.5 |
| 5.3 | 5.7 | 5.8 | 7.6 | 6.5 | 6.8 | 20.7 | 18.3 | 7.4 | 19.6 | 20.4 | 23.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 88 | 98 | 105 | 114 | 111 | 88 | 139 | 156 | 250 | 279 | 268 | 307 |
Growth Revenue Growth% | -7.1 | 11.8 | 7.2 | 8.0 | -2.5 | -20.9 | 59.2 | 12.1 | 59.7 | 11.9 | -4.0 | 9.6 |
| 81 | 93 | 98 | 105 | 104 | 81 | 123 | 140 | 232 | 254 | 240 | 272 | |
| 7 | 6 | 7 | 9 | 7 | 7 | 17 | 17 | 18 | 26 | 29 | 36 | |
OPM OPM% | 7.5 | 5.6 | 7.0 | 7.7 | 5.9 | 7.9 | 12.1 | 10.7 | 7.1 | 9.3 | 10.7 | 11.6 |
| 1 | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 2 | 4 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 3 | 1 | 2 | 4 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 3 | 10 | 10 | 12 | 15 |
PBT PBTCr | 5 | 5 | 5 | 6 | 5 | 5 | 16 | 14 | 6 | 16 | 17 | 20 |
| 1 | 1 | 2 | 2 | 1 | 1 | 4 | 4 | 2 | 5 | 5 | 6 | |
PAT PATCr | 3 | 3 | 3 | 4 | 4 | 4 | 12 | 11 | 4 | 11 | 12 | 14 |
Growth PAT Growth% | -4.8 | 7.4 | 3.1 | 30.5 | -15.4 | 4.8 | 206.7 | -11.9 | -59.4 | 163.8 | 4.3 | 1.4 |
NPM NPM% | 3.5 | 3.4 | 3.3 | 3.9 | 3.4 | 4.5 | 8.7 | 6.8 | 1.7 | 4.1 | 4.5 | 4.5 |
| 5.3 | 5.7 | 5.8 | 7.6 | 6.5 | 6.8 | 20.7 | 18.3 | 7.4 | 19.6 | 20.4 | 23.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 23 | 27 | 30 | 35 | 38 | 42 | 55 | 65 | 70 | 82 | 94 |
| 8 | 18 | 18 | 25 | 12 | 8 | 20 | 15 | 43 | 21 | 63 | |
| 2 | 1 | 4 | 3 | 2 | 1 | 1 | 28 | 29 | 23 | 68 | |
| 39 | 52 | 58 | 69 | 58 | 58 | 81 | 115 | 148 | 131 | 230 | |
| 27 | 36 | 41 | 52 | 45 | 45 | 60 | 52 | 83 | 73 | 114 | |
| 12 | 16 | 18 | 16 | 14 | 12 | 21 | 63 | 65 | 58 | 115 | |
| 39 | 52 | 58 | 69 | 58 | 58 | 81 | 115 | 148 | 131 | 230 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 23 | 27 | 30 | 35 | 38 | 42 | 55 | 65 | 70 | 82 | 94 |
| 8 | 18 | 18 | 25 | 12 | 8 | 20 | 15 | 43 | 21 | 63 | |
| 2 | 1 | 4 | 3 | 2 | 1 | 1 | 28 | 29 | 23 | 68 | |
| 39 | 52 | 58 | 69 | 58 | 58 | 81 | 115 | 148 | 131 | 230 | |
| 27 | 36 | 41 | 52 | 45 | 45 | 60 | 52 | 83 | 73 | 114 | |
| 12 | 16 | 18 | 16 | 14 | 12 | 21 | 63 | 65 | 58 | 115 | |
| 39 | 52 | 58 | 69 | 58 | 58 | 81 | 115 | 148 | 131 | 230 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | -9 | 5 | -1 | 11 | 5 | -7 | 27 | -13 | 29 | -17 | |
| 0 | -1 | -7 | -1 | 1 | 0 | -4 | -48 | -10 | -2 | -64 | |
| -7 | 10 | 2 | 1 | -12 | -6 | 10 | 21 | 23 | -28 | 80 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 7 | -10 | -2 | -2 | 12 | 5 | -11 | -22 | -24 | 27 | -82 |
CFO To PAT CFO To PAT% | 223.9 | -275.2 | 154.2 | -11.9 | 303.4 | 135.6 | -55.8 | 248.8 | -300.0 | 255.1 | -137.8 |
CFO To EBITDA CFO To EBITDA% | 105.7 | -166.4 | 71.8 | -6.1 | 176.4 | 77.7 | -40.3 | 159.6 | -73.7 | 113.0 | -57.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | -9 | 5 | -1 | 11 | 5 | -7 | 27 | -13 | 29 | -17 | |
| 0 | -1 | -7 | -1 | 1 | 0 | -4 | -48 | -10 | -2 | -64 | |
| -7 | 10 | 2 | 1 | -12 | -6 | 10 | 21 | 23 | -28 | 80 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 7 | -10 | -2 | -2 | 12 | 5 | -11 | -22 | -24 | 27 | -82 |
CFO To PAT CFO To PAT% | 223.9 | -275.2 | 154.2 | -11.9 | 303.4 | 135.6 | -55.8 | 248.8 | -300.0 | 255.1 | -137.8 |
CFO To EBITDA CFO To EBITDA% | 105.7 | -166.4 | 71.8 | -6.1 | 176.4 | 77.7 | -40.3 | 159.6 | -73.7 | 113.0 | -57.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 13 | 22 | 27 | 24 | 21 | 27 | 66 | 101 | 82 | 99 | 78 | 103 |
Price To Earnings Price To Earnings | 4.3 | 6.6 | 7.7 | 5.4 | 5.5 | 6.8 | 5.5 | 9.5 | 18.9 | 8.6 | 6.5 | 7.5 |
Price To Sales Price To Sales | 0.1 | 0.2 | 0.3 | 0.2 | 0.2 | 0.3 | 0.5 | 0.7 | 0.3 | 0.3 | 0.3 | 0.3 |
Price To Book Price To Book | 0.5 | 0.7 | 0.7 | 0.6 | 0.5 | 0.6 | 1.1 | 1.4 | 1.1 | 1.1 | 0.8 | 1.0 |
EV To EBITDA EV To EBITDA | 2.5 | 6.5 | 5.9 | 4.9 | 4.4 | 4.2 | 4.8 | 8.2 | 8.2 | 5.1 | 6.6 | 6.2 |
GPM GPM% | 17.9 | 14.1 | 15.2 | 15.8 | 14.5 | 17.4 | 19.6 | 18.1 | 12.8 | 15.5 | 17.6 | 17.6 |
OPM OPM% | 7.5 | 5.6 | 7.0 | 7.7 | 5.9 | 7.9 | 12.1 | 10.7 | 7.1 | 9.3 | 10.7 | 11.6 |
NPM NPM% | 3.5 | 3.4 | 3.3 | 3.9 | 3.4 | 4.5 | 8.7 | 6.8 | 1.7 | 4.1 | 4.5 | 4.5 |
ROCE ROCE% | 15.8 | 10.8 | 11.2 | 11.8 | 10.3 | 11.3 | 22.4 | 13.9 | 6.4 | 14.8 | 9.3 | 9.3 |
ROE ROE% | 10.7 | 10.2 | 9.5 | 11.1 | 8.6 | 8.2 | 20.1 | 15.0 | 5.7 | 13.1 | 12.0 | 12.0 |
ROA ROA% | 7.9 | 6.4 | 5.9 | 6.5 | 6.5 | 6.8 | 15.0 | 9.3 | 3.0 | 8.8 | 5.2 | 5.2 |
| 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 | 13 | 22 | 27 | 24 | 21 | 27 | 66 | 101 | 82 | 99 | 78 | 103 |
Price To Earnings Price To Earnings | 4.3 | 6.6 | 7.7 | 5.4 | 5.5 | 6.8 | 5.5 | 9.5 | 18.9 | 8.6 | 6.5 | 7.5 |
Price To Sales Price To Sales | 0.1 | 0.2 | 0.3 | 0.2 | 0.2 | 0.3 | 0.5 | 0.7 | 0.3 | 0.3 | 0.3 | 0.3 |
Price To Book Price To Book | 0.5 | 0.7 | 0.7 | 0.6 | 0.5 | 0.6 | 1.1 | 1.4 | 1.1 | 1.1 | 0.8 | 1.0 |
EV To EBITDA EV To EBITDA | 2.5 | 6.5 | 5.9 | 4.9 | 4.4 | 4.2 | 4.8 | 8.2 | 8.2 | 5.1 | 6.6 | 6.2 |
GPM GPM% | 17.9 | 14.1 | 15.2 | 15.8 | 14.5 | 17.4 | 19.6 | 18.1 | 12.8 | 15.5 | 17.6 | 17.6 |
OPM OPM% | 7.5 | 5.6 | 7.0 | 7.7 | 5.9 | 7.9 | 12.1 | 10.7 | 7.1 | 9.3 | 10.7 | 11.6 |
NPM NPM% | 3.5 | 3.4 | 3.3 | 3.9 | 3.4 | 4.5 | 8.7 | 6.8 | 1.7 | 4.1 | 4.5 | 4.5 |
ROCE ROCE% | 15.8 | 10.8 | 11.2 | 11.8 | 10.3 | 11.3 | 22.4 | 13.9 | 6.4 | 14.8 | 9.3 | 9.3 |
ROE ROE% | 10.7 | 10.2 | 9.5 | 11.1 | 8.6 | 8.2 | 20.1 | 15.0 | 5.7 | 13.1 | 12.0 | 12.0 |
ROA ROA% | 7.9 | 6.4 | 5.9 | 6.5 | 6.5 | 6.8 | 15.0 | 9.3 | 3.0 | 8.8 | 5.2 | 5.2 |
Documents — Vippy Spinpro Ltd