| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 88 | 74 | 92 | 105 | 97 | 34 | 52 | 40 | 43 | 25 | 50 | 45 | |
Growth YoY Revenue Growth YoY% | 363.1 | 94.4 | 237.8 | 687.9 | 11.3 | -54.5 | -43.1 | -62.4 | -56.3 | -25.8 | -3.5 | 13.1 |
| 84 | 70 | 91 | 103 | 98 | 34 | 46 | 40 | 43 | 25 | 51 | 45 | |
| 3 | 4 | 1 | 2 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 3.6 | 4.8 | 0.9 | 2.2 | -0.1 | -0.6 | 11.3 | 0.3 | -0.2 | -0.4 | -0.5 | -0.1 |
| 1 | 1 | 2 | 0 | 3 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 4 | 2 | 1 | 1 | 0 | 7 | 1 | 1 | 0 | 1 | 1 |
| 1 | 1 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | |
| 2 | 3 | 1 | 1 | 1 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 475.8 | 1,820.0 | -15.8 | 306.7 | -62.1 | -88.2 | 272.5 | -29.5 | -34.7 | -23.5 | -94.2 | 7.0 |
NPM NPM% | 2.2 | 3.9 | 1.5 | 0.6 | 0.7 | 1.0 | 9.9 | 1.1 | 1.1 | 1.0 | 0.6 | 1.0 |
| 1.1 | 1.6 | 0.8 | 0.3 | 0.3 | 0.1 | 2.2 | 0.7 | 0.2 | 0.1 | 0.1 | 0.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 88 | 74 | 92 | 105 | 97 | 34 | 52 | 40 | 43 | 25 | 50 | 45 | |
Growth YoY Revenue Growth YoY% | 363.1 | 94.4 | 237.8 | 687.9 | 11.3 | -54.5 | -43.1 | -62.4 | -56.3 | -25.8 | -3.5 | 13.1 |
| 84 | 70 | 91 | 103 | 98 | 34 | 46 | 40 | 43 | 25 | 51 | 45 | |
| 3 | 4 | 1 | 2 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 3.6 | 4.8 | 0.9 | 2.2 | -0.1 | -0.6 | 11.3 | 0.3 | -0.2 | -0.4 | -0.5 | -0.1 |
| 1 | 1 | 2 | 0 | 3 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 4 | 2 | 1 | 1 | 0 | 7 | 1 | 1 | 0 | 1 | 1 |
| 1 | 1 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | |
| 2 | 3 | 1 | 1 | 1 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 475.8 | 1,820.0 | -15.8 | 306.7 | -62.1 | -88.2 | 272.5 | -29.5 | -34.7 | -23.5 | -94.2 | 7.0 |
NPM NPM% | 2.2 | 3.9 | 1.5 | 0.6 | 0.7 | 1.0 | 9.9 | 1.1 | 1.1 | 1.0 | 0.6 | 1.0 |
| 1.1 | 1.6 | 0.8 | 0.3 | 0.3 | 0.1 | 2.2 | 0.7 | 0.2 | 0.1 | 0.1 | 0.8 |
| 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 | 102 | 114 | 118 | 178 | 176 | 153 | 158 | 140 | 266 | 289 | 157 | 163 |
Growth Revenue Growth% | 23.7 | 12.1 | 3.3 | 50.6 | -0.6 | -13.1 | 2.8 | -10.9 | 89.7 | 8.3 | -45.4 | -27.0 |
| 103 | 115 | 117 | 176 | 178 | 153 | 159 | 141 | 260 | 281 | 158 | 163 | |
| -1 | -1 | 1 | 2 | -2 | 0 | -2 | 0 | 6 | 8 | 0 | -1 | |
OPM OPM% | -1.1 | -0.9 | 0.9 | 0.9 | -0.9 | 0.3 | -1.1 | -0.3 | 2.3 | 2.7 | -0.2 | -0.3 |
| 4 | 4 | 3 | 3 | 5 | 4 | 6 | 5 | 4 | 5 | 7 | ||
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 1 | 2 | 3 | 2 | 2 | 2 | 3 | 4 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | 1 | 2 | 2 | 3 | 1 | 1 | 1 | 3 | 8 | 9 | 2 | 2 |
| 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 2 | 2 | 1 | 1 | |
PAT PATCr | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 3 | 6 | 7 | 1 | 1 |
Growth PAT Growth% | 74.1 | 4.0 | 43.2 | 39.4 | -38.9 | -12.5 | 1.9 | 131.9 | 152.9 | 7.8 | -78.5 | -77.5 |
NPM NPM% | 0.9 | 0.9 | 1.2 | 1.1 | 0.7 | 0.7 | 0.7 | 1.8 | 2.4 | 2.4 | 0.9 | 0.9 |
| 0.5 | 0.6 | 0.8 | 1.1 | 0.8 | 0.6 | 0.7 | 1.4 | 3.6 | 2.9 | 0.6 | 1.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 102 | 114 | 118 | 178 | 176 | 153 | 158 | 140 | 266 | 289 | 157 | 163 |
Growth Revenue Growth% | 23.7 | 12.1 | 3.3 | 50.6 | -0.6 | -13.1 | 2.8 | -10.9 | 89.7 | 8.3 | -45.4 | -27.0 |
| 103 | 115 | 117 | 176 | 178 | 153 | 159 | 141 | 260 | 281 | 158 | 163 | |
| -1 | -1 | 1 | 2 | -2 | 0 | -2 | 0 | 6 | 8 | 0 | -1 | |
OPM OPM% | -1.1 | -0.9 | 0.9 | 0.9 | -0.9 | 0.3 | -1.1 | -0.3 | 2.3 | 2.7 | -0.2 | -0.3 |
| 4 | 4 | 3 | 3 | 5 | 4 | 6 | 5 | 4 | 5 | 7 | ||
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 1 | 2 | 3 | 2 | 2 | 2 | 3 | 4 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | 1 | 2 | 2 | 3 | 1 | 1 | 1 | 3 | 8 | 9 | 2 | 2 |
| 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 2 | 2 | 1 | 1 | |
PAT PATCr | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 3 | 6 | 7 | 1 | 1 |
Growth PAT Growth% | 74.1 | 4.0 | 43.2 | 39.4 | -38.9 | -12.5 | 1.9 | 131.9 | 152.9 | 7.8 | -78.5 | -77.5 |
NPM NPM% | 0.9 | 0.9 | 1.2 | 1.1 | 0.7 | 0.7 | 0.7 | 1.8 | 2.4 | 2.4 | 0.9 | 0.9 |
| 0.5 | 0.6 | 0.8 | 1.1 | 0.8 | 0.6 | 0.7 | 1.4 | 3.6 | 2.9 | 0.6 | 1.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 24 | 24 |
Reserves ReservesCr | 36 | 36 | 37 | 39 | 37 | 38 | 39 | 41 | 47 | 72 | 73 |
| 38 | 77 | 60 | 95 | 123 | 42 | 73 | 26 | 104 | 51 | 62 | |
| 0 | 1 | 1 | 1 | 1 | 6 | 5 | 4 | 3 | 3 | 2 | |
| 90 | 130 | 114 | 151 | 177 | 102 | 134 | 88 | 172 | 150 | 162 | |
| 57 | 107 | 87 | 134 | 168 | 94 | 125 | 83 | 165 | 140 | 153 | |
| 33 | 23 | 27 | 17 | 8 | 8 | 9 | 5 | 6 | 9 | 8 | |
| 90 | 130 | 114 | 151 | 177 | 102 | 134 | 88 | 172 | 150 | 162 |
| 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 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 24 | 24 |
Reserves ReservesCr | 36 | 36 | 37 | 39 | 37 | 38 | 39 | 41 | 47 | 72 | 73 |
| 38 | 77 | 60 | 95 | 123 | 42 | 73 | 26 | 104 | 51 | 62 | |
| 0 | 1 | 1 | 1 | 1 | 6 | 5 | 4 | 3 | 3 | 2 | |
| 90 | 130 | 114 | 151 | 177 | 102 | 134 | 88 | 172 | 150 | 162 | |
| 57 | 107 | 87 | 134 | 168 | 94 | 125 | 83 | 165 | 140 | 153 | |
| 33 | 23 | 27 | 17 | 8 | 8 | 9 | 5 | 6 | 9 | 8 | |
| 90 | 130 | 114 | 151 | 177 | 102 | 134 | 88 | 172 | 150 | 162 |
| 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 | 32 | -20 | -13 | -41 | 28 | -11 | -6 | 47 | -46 | -31 | |
| -1 | 2 | -2 | 10 | 11 | 3 | 3 | 9 | 2 | 3 | 7 | |
| 6 | -10 | 12 | 1 | 30 | -29 | 7 | -4 | -8 | 14 | 11 | |
Net Cash Flow Net Cash FlowCr | -2 | 24 | -10 | -3 | 0 | 1 | -1 | -1 | 41 | -30 | -14 |
Free Cash Flow Free Cash FlowCr | -8 | 32 | -20 | -13 | -41 | 28 | -12 | -6 | 45 | -48 | -31 |
CFO To PAT CFO To PAT% | -713.3 | 3,229.9 | -1,412.3 | -676.4 | -3,370.3 | 2,628.3 | -1,065.5 | -221.9 | 738.0 | -682.9 | -2,144.0 |
CFO To EBITDA CFO To EBITDA% | 582.7 | -3,073.0 | -1,829.0 | -829.8 | 2,528.0 | 6,689.5 | 676.3 | 1,550.2 | 767.6 | -587.2 | 10,097.7 |
| 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 | 32 | -20 | -13 | -41 | 28 | -11 | -6 | 47 | -46 | -31 | |
| -1 | 2 | -2 | 10 | 11 | 3 | 3 | 9 | 2 | 3 | 7 | |
| 6 | -10 | 12 | 1 | 30 | -29 | 7 | -4 | -8 | 14 | 11 | |
Net Cash Flow Net Cash FlowCr | -2 | 24 | -10 | -3 | 0 | 1 | -1 | -1 | 41 | -30 | -14 |
Free Cash Flow Free Cash FlowCr | -8 | 32 | -20 | -13 | -41 | 28 | -12 | -6 | 45 | -48 | -31 |
CFO To PAT CFO To PAT% | -713.3 | 3,229.9 | -1,412.3 | -676.4 | -3,370.3 | 2,628.3 | -1,065.5 | -221.9 | 738.0 | -682.9 | -2,144.0 |
CFO To EBITDA CFO To EBITDA% | 582.7 | -3,073.0 | -1,829.0 | -829.8 | 2,528.0 | 6,689.5 | 676.3 | 1,550.2 | 767.6 | -587.2 | 10,097.7 |
| 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 | 26 | 27 | 26 | 29 | 13 | 13 | 22 | 19 | 70 | 60 | 45 | 45 |
Price To Earnings Price To Earnings | 27.7 | 27.7 | 18.1 | 14.4 | 10.9 | 11.9 | 20.9 | 7.7 | 11.2 | 8.8 | 30.4 | 15.6 |
Price To Sales Price To Sales | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.2 | 0.3 | 0.3 |
Price To Book Price To Book | 0.5 | 0.5 | 0.5 | 0.5 | 0.3 | 0.2 | 0.4 | 0.3 | 1.1 | 0.6 | 0.5 | 0.5 |
EV To EBITDA EV To EBITDA | -25.3 | 3.1 | 17.2 | 16.2 | -26.3 | 34.7 | -20.3 | -82.8 | 5.5 | 5.7 | -187.3 | -116.0 |
GPM GPM% | 4.9 | 5.7 | 7.0 | 5.7 | 5.3 | 3.2 | 1.9 | 2.5 | 4.5 | 4.8 | ||
OPM OPM% | -1.1 | -0.9 | 0.9 | 0.9 | -0.9 | 0.3 | -1.1 | -0.3 | 2.3 | 2.7 | -0.2 | -0.3 |
NPM NPM% | 0.9 | 0.9 | 1.2 | 1.1 | 0.7 | 0.7 | 0.7 | 1.8 | 2.4 | 2.4 | 0.9 | 0.9 |
ROCE ROCE% | 4.3 | 4.0 | 5.2 | 5.1 | 3.2 | 5.9 | 3.9 | 5.3 | 11.7 | 10.8 | 4.8 | 4.8 |
ROE ROE% | 1.8 | 1.9 | 2.6 | 3.6 | 2.3 | 2.0 | 1.9 | 4.3 | 9.9 | 7.1 | 1.5 | 1.5 |
ROA ROA% | 1.1 | 0.8 | 1.2 | 1.3 | 0.7 | 1.0 | 0.8 | 2.9 | 3.7 | 4.5 | 0.9 | 0.9 |
| 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 | 26 | 27 | 26 | 29 | 13 | 13 | 22 | 19 | 70 | 60 | 45 | 45 |
Price To Earnings Price To Earnings | 27.7 | 27.7 | 18.1 | 14.4 | 10.9 | 11.9 | 20.9 | 7.7 | 11.2 | 8.8 | 30.4 | 15.6 |
Price To Sales Price To Sales | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.2 | 0.3 | 0.3 |
Price To Book Price To Book | 0.5 | 0.5 | 0.5 | 0.5 | 0.3 | 0.2 | 0.4 | 0.3 | 1.1 | 0.6 | 0.5 | 0.5 |
EV To EBITDA EV To EBITDA | -25.3 | 3.1 | 17.2 | 16.2 | -26.3 | 34.7 | -20.3 | -82.8 | 5.5 | 5.7 | -187.3 | -116.0 |
GPM GPM% | 4.9 | 5.7 | 7.0 | 5.7 | 5.3 | 3.2 | 1.9 | 2.5 | 4.5 | 4.8 | ||
OPM OPM% | -1.1 | -0.9 | 0.9 | 0.9 | -0.9 | 0.3 | -1.1 | -0.3 | 2.3 | 2.7 | -0.2 | -0.3 |
NPM NPM% | 0.9 | 0.9 | 1.2 | 1.1 | 0.7 | 0.7 | 0.7 | 1.8 | 2.4 | 2.4 | 0.9 | 0.9 |
ROCE ROCE% | 4.3 | 4.0 | 5.2 | 5.1 | 3.2 | 5.9 | 3.9 | 5.3 | 11.7 | 10.8 | 4.8 | 4.8 |
ROE ROE% | 1.8 | 1.9 | 2.6 | 3.6 | 2.3 | 2.0 | 1.9 | 4.3 | 9.9 | 7.1 | 1.5 | 1.5 |
ROA ROA% | 1.1 | 0.8 | 1.2 | 1.3 | 0.7 | 1.0 | 0.8 | 2.9 | 3.7 | 4.5 | 0.9 | 0.9 |
Documents — VMS Industries Ltd