| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 8 | 11 | 8 | 10 | 9 | 8 | 8 | 9 | 7 | 12 | 7 | |
Growth YoY Revenue Growth YoY% | -7.1 | 1.5 | 12.4 | -8.4 | 4.9 | 7.2 | -30.3 | -0.9 | -9.8 | -15.5 | 53.2 | -8.3 |
| 8 | 7 | 9 | 7 | 8 | 7 | 8 | 7 | 7 | 7 | 9 | 6 | |
| 2 | 1 | 2 | 1 | 2 | 2 | 0 | 0 | 2 | 1 | 3 | 1 | |
OPM OPM% | 18.1 | 17.7 | 20.4 | 11.1 | 16.5 | 17.8 | 0.1 | 4.2 | 24.0 | 7.0 | 23.8 | 9.8 |
| 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 2 | 3 | 1 | 2 | 2 | 1 | 1 | 3 | 1 | 3 | 1 |
| 0 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 0 | |
| 1 | 1 | 2 | 1 | 1 | 1 | 0 | 1 | 2 | 1 | 2 | 1 | |
Growth YoY PAT Growth YoY% | -51.1 | -20.2 | 395.4 | -10.4 | 5.8 | 5.1 | -78.9 | -33.7 | 40.1 | -50.3 | 451.1 | 14.0 |
NPM NPM% | 14.9 | 16.8 | 19.1 | 11.3 | 15.0 | 16.4 | 5.8 | 7.5 | 23.4 | 9.7 | 20.9 | 9.4 |
| 4.4 | 4.3 | 6.7 | 2.7 | 4.6 | 4.6 | 1.4 | 1.8 | 6.5 | 2.3 | 7.8 | 2.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 8 | 11 | 8 | 10 | 9 | 8 | 8 | 9 | 7 | 12 | 7 | |
Growth YoY Revenue Growth YoY% | -7.1 | 1.5 | 12.4 | -8.4 | 4.9 | 7.2 | -30.3 | -0.9 | -9.8 | -15.5 | 53.2 | -8.3 |
| 8 | 7 | 9 | 7 | 8 | 7 | 8 | 7 | 7 | 7 | 9 | 6 | |
| 2 | 1 | 2 | 1 | 2 | 2 | 0 | 0 | 2 | 1 | 3 | 1 | |
OPM OPM% | 18.1 | 17.7 | 20.4 | 11.1 | 16.5 | 17.8 | 0.1 | 4.2 | 24.0 | 7.0 | 23.8 | 9.8 |
| 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 2 | 3 | 1 | 2 | 2 | 1 | 1 | 3 | 1 | 3 | 1 |
| 0 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 0 | |
| 1 | 1 | 2 | 1 | 1 | 1 | 0 | 1 | 2 | 1 | 2 | 1 | |
Growth YoY PAT Growth YoY% | -51.1 | -20.2 | 395.4 | -10.4 | 5.8 | 5.1 | -78.9 | -33.7 | 40.1 | -50.3 | 451.1 | 14.0 |
NPM NPM% | 14.9 | 16.8 | 19.1 | 11.3 | 15.0 | 16.4 | 5.8 | 7.5 | 23.4 | 9.7 | 20.9 | 9.4 |
| 4.4 | 4.3 | 6.7 | 2.7 | 4.6 | 4.6 | 1.4 | 1.8 | 6.5 | 2.3 | 7.8 | 2.0 |
| 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 | 15 | 15 | 17 | 20 | 21 | 23 | 27 | 38 | 37 | 34 | 36 | 35 |
Growth Revenue Growth% | -17.2 | 0.7 | 7.5 | 19.1 | 7.7 | 6.6 | 17.9 | 41.8 | -2.4 | -8.2 | 5.1 | 3.5 |
| 14 | 14 | 15 | 19 | 18 | 20 | 25 | 32 | 31 | 30 | 30 | 29 | |
| 1 | 2 | 2 | 1 | 3 | 3 | 2 | 6 | 6 | 4 | 6 | 6 | |
OPM OPM% | 8.3 | 10.5 | 10.7 | 5.6 | 13.2 | 13.6 | 8.1 | 14.5 | 17.3 | 11.9 | 16.2 | 17.5 |
| 0 | 0 | 8 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 9 | 2 | 4 | 4 | 3 | 7 | 8 | 6 | 8 | 8 |
| 0 | 1 | 3 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | |
PAT PATCr | 0 | 0 | 7 | 1 | 3 | 3 | 2 | 6 | 6 | 4 | 6 | 6 |
Growth PAT Growth% | -59.5 | 95.5 | 1,312.0 | -77.7 | 105.7 | -1.8 | -26.0 | 157.3 | 4.8 | -27.5 | 36.3 | 50.0 |
NPM NPM% | 1.5 | 3.0 | 39.3 | 7.3 | 14.0 | 12.9 | 8.1 | 14.7 | 15.8 | 12.5 | 16.2 | 16.8 |
| 0.7 | 1.4 | 20.5 | 4.6 | 9.4 | 9.2 | 6.8 | 17.6 | 18.4 | 13.4 | 18.2 | 18.6 |
| 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 | 15 | 15 | 17 | 20 | 21 | 23 | 27 | 38 | 37 | 34 | 36 | 35 |
Growth Revenue Growth% | -17.2 | 0.7 | 7.5 | 19.1 | 7.7 | 6.6 | 17.9 | 41.8 | -2.4 | -8.2 | 5.1 | 3.5 |
| 14 | 14 | 15 | 19 | 18 | 20 | 25 | 32 | 31 | 30 | 30 | 29 | |
| 1 | 2 | 2 | 1 | 3 | 3 | 2 | 6 | 6 | 4 | 6 | 6 | |
OPM OPM% | 8.3 | 10.5 | 10.7 | 5.6 | 13.2 | 13.6 | 8.1 | 14.5 | 17.3 | 11.9 | 16.2 | 17.5 |
| 0 | 0 | 8 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 9 | 2 | 4 | 4 | 3 | 7 | 8 | 6 | 8 | 8 |
| 0 | 1 | 3 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | |
PAT PATCr | 0 | 0 | 7 | 1 | 3 | 3 | 2 | 6 | 6 | 4 | 6 | 6 |
Growth PAT Growth% | -59.5 | 95.5 | 1,312.0 | -77.7 | 105.7 | -1.8 | -26.0 | 157.3 | 4.8 | -27.5 | 36.3 | 50.0 |
NPM NPM% | 1.5 | 3.0 | 39.3 | 7.3 | 14.0 | 12.9 | 8.1 | 14.7 | 15.8 | 12.5 | 16.2 | 16.8 |
| 0.7 | 1.4 | 20.5 | 4.6 | 9.4 | 9.2 | 6.8 | 17.6 | 18.4 | 13.4 | 18.2 | 18.6 |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 4 | 4 | 11 | 12 | 14 | 17 | 18 | 24 | 29 | 32 | 38 |
| 7 | 6 | 7 | 6 | 7 | 3 | 4 | 8 | 4 | 7 | 7 | |
| 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | |
| 15 | 13 | 20 | 21 | 25 | 23 | 26 | 35 | 37 | 43 | 48 | |
| 8 | 7 | 20 | 21 | 24 | 13 | 24 | 34 | 35 | 40 | 45 | |
| 7 | 7 | 0 | 0 | 0 | 10 | 1 | 1 | 2 | 3 | 3 | |
| 15 | 13 | 20 | 21 | 25 | 23 | 26 | 35 | 37 | 43 | 48 |
| 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 | 4 | 4 | 11 | 12 | 14 | 17 | 18 | 24 | 29 | 32 | 38 |
| 7 | 6 | 7 | 6 | 7 | 3 | 4 | 8 | 4 | 7 | 7 | |
| 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | |
| 15 | 13 | 20 | 21 | 25 | 23 | 26 | 35 | 37 | 43 | 48 | |
| 8 | 7 | 20 | 21 | 24 | 13 | 24 | 34 | 35 | 40 | 45 | |
| 7 | 7 | 0 | 0 | 0 | 10 | 1 | 1 | 2 | 3 | 3 | |
| 15 | 13 | 20 | 21 | 25 | 23 | 26 | 35 | 37 | 43 | 48 |
| 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 | 2 | -11 | 0 | 0 | 0 | 8 | -7 | 6 | -6 | -2 | |
| 0 | 0 | 13 | 1 | 1 | 0 | 1 | 1 | -1 | 0 | 2 | |
| -1 | -2 | -2 | -1 | -1 | 0 | 1 | 2 | -3 | 1 | -3 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 1 | 0 | 10 | -3 | 2 | -4 | -3 |
Free Cash Flow Free Cash FlowCr | 1 | 2 | 3 | 0 | 0 | 0 | 8 | -7 | 4 | -6 | -2 |
CFO To PAT CFO To PAT% | 558.9 | 523.1 | -164.2 | 29.6 | 11.9 | 7.4 | 363.8 | -116.3 | 102.9 | -137.4 | -27.4 |
CFO To EBITDA CFO To EBITDA% | 104.3 | 148.9 | -600.5 | 38.6 | 12.6 | 7.0 | 365.7 | -118.0 | 94.3 | -144.3 | -27.3 |
| 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 | 2 | -11 | 0 | 0 | 0 | 8 | -7 | 6 | -6 | -2 | |
| 0 | 0 | 13 | 1 | 1 | 0 | 1 | 1 | -1 | 0 | 2 | |
| -1 | -2 | -2 | -1 | -1 | 0 | 1 | 2 | -3 | 1 | -3 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 1 | 0 | 10 | -3 | 2 | -4 | -3 |
Free Cash Flow Free Cash FlowCr | 1 | 2 | 3 | 0 | 0 | 0 | 8 | -7 | 4 | -6 | -2 |
CFO To PAT CFO To PAT% | 558.9 | 523.1 | -164.2 | 29.6 | 11.9 | 7.4 | 363.8 | -116.3 | 102.9 | -137.4 | -27.4 |
CFO To EBITDA CFO To EBITDA% | 104.3 | 148.9 | -600.5 | 38.6 | 12.6 | 7.0 | 365.7 | -118.0 | 94.3 | -144.3 | -27.3 |
| 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 | 7 | 11 | 16 | 12 | 7 | 22 | 37 | 40 | 61 | 73 | 34 | 51 |
Price To Earnings Price To Earnings | 29.5 | 24.1 | 2.5 | 8.1 | 2.4 | 7.6 | 16.9 | 7.1 | 10.5 | 17.3 | 5.8 | 8.6 |
Price To Sales Price To Sales | 0.5 | 0.7 | 1.0 | 0.6 | 0.3 | 1.0 | 1.4 | 1.1 | 1.7 | 2.2 | 0.9 | 1.4 |
Price To Book Price To Book | 1.0 | 1.5 | 1.2 | 0.8 | 0.4 | 1.1 | 1.7 | 1.5 | 1.9 | 2.1 | 0.8 | 1.2 |
EV To EBITDA EV To EBITDA | 9.3 | 8.5 | 9.6 | 10.7 | 2.2 | 7.0 | 12.6 | 6.5 | 8.4 | 17.8 | 5.7 | 7.9 |
GPM GPM% | 31.6 | 45.6 | 42.9 | 44.5 | 48.8 | 44.3 | 36.1 | 39.6 | 43.5 | 41.0 | 44.1 | 44.1 |
OPM OPM% | 8.3 | 10.5 | 10.7 | 5.6 | 13.2 | 13.6 | 8.1 | 14.5 | 17.3 | 11.9 | 16.2 | 17.5 |
NPM NPM% | 1.5 | 3.0 | 39.3 | 7.3 | 14.0 | 12.9 | 8.1 | 14.7 | 15.8 | 12.5 | 16.2 | 16.8 |
ROCE ROCE% | 7.8 | 14.6 | 60.8 | 13.8 | 22.6 | 20.3 | 13.5 | 24.9 | 23.8 | 15.2 | 19.4 | 19.4 |
ROE ROE% | 3.3 | 6.4 | 47.5 | 9.8 | 17.2 | 14.8 | 10.1 | 20.9 | 18.4 | 11.9 | 14.2 | 14.2 |
ROA ROA% | 1.5 | 3.4 | 32.0 | 7.0 | 12.1 | 12.8 | 8.5 | 16.2 | 15.7 | 9.9 | 12.1 | 12.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 7 | 11 | 16 | 12 | 7 | 22 | 37 | 40 | 61 | 73 | 34 | 51 |
Price To Earnings Price To Earnings | 29.5 | 24.1 | 2.5 | 8.1 | 2.4 | 7.6 | 16.9 | 7.1 | 10.5 | 17.3 | 5.8 | 8.6 |
Price To Sales Price To Sales | 0.5 | 0.7 | 1.0 | 0.6 | 0.3 | 1.0 | 1.4 | 1.1 | 1.7 | 2.2 | 0.9 | 1.4 |
Price To Book Price To Book | 1.0 | 1.5 | 1.2 | 0.8 | 0.4 | 1.1 | 1.7 | 1.5 | 1.9 | 2.1 | 0.8 | 1.2 |
EV To EBITDA EV To EBITDA | 9.3 | 8.5 | 9.6 | 10.7 | 2.2 | 7.0 | 12.6 | 6.5 | 8.4 | 17.8 | 5.7 | 7.9 |
GPM GPM% | 31.6 | 45.6 | 42.9 | 44.5 | 48.8 | 44.3 | 36.1 | 39.6 | 43.5 | 41.0 | 44.1 | 44.1 |
OPM OPM% | 8.3 | 10.5 | 10.7 | 5.6 | 13.2 | 13.6 | 8.1 | 14.5 | 17.3 | 11.9 | 16.2 | 17.5 |
NPM NPM% | 1.5 | 3.0 | 39.3 | 7.3 | 14.0 | 12.9 | 8.1 | 14.7 | 15.8 | 12.5 | 16.2 | 16.8 |
ROCE ROCE% | 7.8 | 14.6 | 60.8 | 13.8 | 22.6 | 20.3 | 13.5 | 24.9 | 23.8 | 15.2 | 19.4 | 19.4 |
ROE ROE% | 3.3 | 6.4 | 47.5 | 9.8 | 17.2 | 14.8 | 10.1 | 20.9 | 18.4 | 11.9 | 14.2 | 14.2 |
ROA ROA% | 1.5 | 3.4 | 32.0 | 7.0 | 12.1 | 12.8 | 8.5 | 16.2 | 15.7 | 9.9 | 12.1 | 12.1 |
Documents — Vasundhara Rasayans Ltd