| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 47 | 51 | 64 | 59 | 73 | 104 | 109 | 72 | 90 | 100 | 110 | 98 | |
Growth YoY Revenue Growth YoY% | -8.2 | 3.5 | 19.9 | 28.3 | 54.9 | 102.9 | 70.4 | 21.7 | 22.8 | -3.5 | 1.4 | 36.7 |
| 39 | 44 | 60 | 51 | 60 | 77 | 90 | 64 | 85 | 93 | 103 | 93 | |
| 8 | 7 | 4 | 8 | 13 | 27 | 18 | 8 | 5 | 7 | 7 | 6 | |
OPM OPM% | 17.7 | 13.4 | 6.5 | 14.0 | 18.3 | 25.9 | 17.0 | 11.7 | 5.6 | 7.0 | 6.6 | 5.9 |
| 2 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | -3 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 |
Depreciation DepreciationCr | 3 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | 7 | 6 | 4 | 7 | 13 | 25 | 16 | 6 | 3 | 5 | 1 | 3 |
| 2 | 1 | 0 | 2 | 3 | 6 | 4 | 2 | 1 | 1 | 0 | 1 | |
| 5 | 5 | 4 | 5 | 10 | 18 | 12 | 5 | 2 | 3 | 1 | 2 | |
Growth YoY PAT Growth YoY% | 227.3 | 308.0 | 24.8 | 2.1 | 93.8 | 294.8 | 245.7 | -12.1 | -76.3 | -81.4 | -92.6 | -58.0 |
NPM NPM% | 10.7 | 9.0 | 5.5 | 8.8 | 13.3 | 17.6 | 11.2 | 6.4 | 2.6 | 3.4 | 0.8 | 2.0 |
| 0.5 | 0.5 | 0.3 | 0.5 | 1.0 | 0.7 | 1.2 | 0.5 | 0.2 | 0.3 | 0.1 | 0.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 47 | 51 | 64 | 59 | 73 | 104 | 109 | 72 | 90 | 100 | 110 | 98 | |
Growth YoY Revenue Growth YoY% | -8.2 | 3.5 | 19.9 | 28.3 | 54.9 | 102.9 | 70.4 | 21.7 | 22.8 | -3.5 | 1.4 | 36.7 |
| 39 | 44 | 60 | 51 | 60 | 77 | 90 | 64 | 85 | 93 | 103 | 93 | |
| 8 | 7 | 4 | 8 | 13 | 27 | 18 | 8 | 5 | 7 | 7 | 6 | |
OPM OPM% | 17.7 | 13.4 | 6.5 | 14.0 | 18.3 | 25.9 | 17.0 | 11.7 | 5.6 | 7.0 | 6.6 | 5.9 |
| 2 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | -3 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 |
Depreciation DepreciationCr | 3 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | 7 | 6 | 4 | 7 | 13 | 25 | 16 | 6 | 3 | 5 | 1 | 3 |
| 2 | 1 | 0 | 2 | 3 | 6 | 4 | 2 | 1 | 1 | 0 | 1 | |
| 5 | 5 | 4 | 5 | 10 | 18 | 12 | 5 | 2 | 3 | 1 | 2 | |
Growth YoY PAT Growth YoY% | 227.3 | 308.0 | 24.8 | 2.1 | 93.8 | 294.8 | 245.7 | -12.1 | -76.3 | -81.4 | -92.6 | -58.0 |
NPM NPM% | 10.7 | 9.0 | 5.5 | 8.8 | 13.3 | 17.6 | 11.2 | 6.4 | 2.6 | 3.4 | 0.8 | 2.0 |
| 0.5 | 0.5 | 0.3 | 0.5 | 1.0 | 0.7 | 1.2 | 0.5 | 0.2 | 0.3 | 0.1 | 0.2 |
| 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 | 154 | 150 | 165 | 160 | 161 | 143 | 194 | 209 | 208 | 345 | 372 | 398 |
Growth Revenue Growth% | -8.2 | -2.4 | 9.4 | -2.9 | 0.5 | -11.2 | 35.8 | 7.7 | -0.4 | 65.7 | 8.0 | 11.5 |
| 140 | 140 | 150 | 145 | 144 | 126 | 171 | 192 | 182 | 278 | 344 | 373 | |
| 14 | 11 | 14 | 15 | 16 | 16 | 23 | 17 | 26 | 67 | 28 | 25 | |
OPM OPM% | 9.1 | 7.3 | 8.8 | 9.5 | 10.2 | 11.4 | 11.9 | 8.2 | 12.5 | 19.4 | 7.5 | 6.3 |
| 5 | 9 | 5 | 7 | 9 | 5 | 5 | 6 | 7 | 5 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 5 | 7 | 7 | 7 | 8 | 8 | 9 | 10 | 9 | 9 | 11 | 12 |
PBT PBTCr | 14 | 12 | 12 | 14 | 16 | 12 | 18 | 12 | 23 | 61 | 15 | 11 |
| 5 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 5 | 15 | 4 | 3 | |
PAT PATCr | 9 | 8 | 8 | 10 | 12 | 10 | 15 | 9 | 18 | 45 | 11 | 9 |
Growth PAT Growth% | 17.0 | -11.9 | -5.1 | 31.2 | 18.5 | -19.1 | 52.1 | -38.6 | 100.2 | 148.1 | -75.3 | -80.9 |
NPM NPM% | 6.0 | 5.5 | 4.7 | 6.4 | 7.5 | 6.9 | 7.7 | 4.4 | 8.8 | 13.2 | 3.0 | 2.1 |
| 0.9 | 0.8 | 0.8 | 1.0 | 1.2 | 1.0 | 1.5 | 0.9 | 1.8 | 1.8 | 1.1 | 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 | 154 | 150 | 165 | 160 | 161 | 143 | 194 | 209 | 208 | 345 | 372 | 398 |
Growth Revenue Growth% | -8.2 | -2.4 | 9.4 | -2.9 | 0.5 | -11.2 | 35.8 | 7.7 | -0.4 | 65.7 | 8.0 | 11.5 |
| 140 | 140 | 150 | 145 | 144 | 126 | 171 | 192 | 182 | 278 | 344 | 373 | |
| 14 | 11 | 14 | 15 | 16 | 16 | 23 | 17 | 26 | 67 | 28 | 25 | |
OPM OPM% | 9.1 | 7.3 | 8.8 | 9.5 | 10.2 | 11.4 | 11.9 | 8.2 | 12.5 | 19.4 | 7.5 | 6.3 |
| 5 | 9 | 5 | 7 | 9 | 5 | 5 | 6 | 7 | 5 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 5 | 7 | 7 | 7 | 8 | 8 | 9 | 10 | 9 | 9 | 11 | 12 |
PBT PBTCr | 14 | 12 | 12 | 14 | 16 | 12 | 18 | 12 | 23 | 61 | 15 | 11 |
| 5 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 5 | 15 | 4 | 3 | |
PAT PATCr | 9 | 8 | 8 | 10 | 12 | 10 | 15 | 9 | 18 | 45 | 11 | 9 |
Growth PAT Growth% | 17.0 | -11.9 | -5.1 | 31.2 | 18.5 | -19.1 | 52.1 | -38.6 | 100.2 | 148.1 | -75.3 | -80.9 |
NPM NPM% | 6.0 | 5.5 | 4.7 | 6.4 | 7.5 | 6.9 | 7.7 | 4.4 | 8.8 | 13.2 | 3.0 | 2.1 |
| 0.9 | 0.8 | 0.8 | 1.0 | 1.2 | 1.0 | 1.5 | 0.9 | 1.8 | 1.8 | 1.1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 10 |
Reserves ReservesCr | 121 | 175 | 182 | 193 | 199 | 215 | 230 | 241 | 259 | 302 | 305 |
| 7 | 11 | 9 | 9 | 16 | 11 | 14 | 10 | 23 | 63 | 108 | |
| 10 | 20 | 19 | 14 | 18 | 19 | 16 | 14 | 13 | 14 | 25 | |
| 141 | 210 | 214 | 221 | 237 | 249 | 264 | 269 | 298 | 383 | 448 | |
| 93 | 98 | 101 | 109 | 115 | 115 | 132 | 131 | 153 | 219 | 253 | |
| 49 | 112 | 113 | 112 | 122 | 134 | 133 | 138 | 145 | 164 | 195 | |
| 141 | 210 | 214 | 221 | 237 | 249 | 264 | 269 | 298 | 383 | 448 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 10 |
Reserves ReservesCr | 121 | 175 | 182 | 193 | 199 | 215 | 230 | 241 | 259 | 302 | 305 |
| 7 | 11 | 9 | 9 | 16 | 11 | 14 | 10 | 23 | 63 | 108 | |
| 10 | 20 | 19 | 14 | 18 | 19 | 16 | 14 | 13 | 14 | 25 | |
| 141 | 210 | 214 | 221 | 237 | 249 | 264 | 269 | 298 | 383 | 448 | |
| 93 | 98 | 101 | 109 | 115 | 115 | 132 | 131 | 153 | 219 | 253 | |
| 49 | 112 | 113 | 112 | 122 | 134 | 133 | 138 | 145 | 164 | 195 | |
| 141 | 210 | 214 | 221 | 237 | 249 | 264 | 269 | 298 | 383 | 448 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 33 | 17 | 1 | 10 | 25 | 11 | 7 | 22 | -12 | -38 | 1 | |
| -2 | -61 | 5 | -3 | -20 | -9 | -1 | -13 | 16 | 8 | -23 | |
| 1 | 4 | -4 | -7 | -7 | -1 | -7 | -7 | -5 | 31 | 22 | |
Net Cash Flow Net Cash FlowCr | 32 | -39 | 3 | -1 | -2 | 1 | -1 | 2 | -2 | 2 | 0 |
Free Cash Flow Free Cash FlowCr | 29 | 3 | -6 | 9 | 12 | -2 | 4 | 15 | -25 | -59 | -24 |
CFO To PAT CFO To PAT% | 349.0 | 212.0 | 18.1 | 94.8 | 207.3 | 115.8 | 47.7 | 235.5 | -68.0 | -82.8 | 11.7 |
CFO To EBITDA CFO To EBITDA% | 231.0 | 159.4 | 9.8 | 64.0 | 152.9 | 69.4 | 30.7 | 125.3 | -47.9 | -56.1 | 4.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 33 | 17 | 1 | 10 | 25 | 11 | 7 | 22 | -12 | -38 | 1 | |
| -2 | -61 | 5 | -3 | -20 | -9 | -1 | -13 | 16 | 8 | -23 | |
| 1 | 4 | -4 | -7 | -7 | -1 | -7 | -7 | -5 | 31 | 22 | |
Net Cash Flow Net Cash FlowCr | 32 | -39 | 3 | -1 | -2 | 1 | -1 | 2 | -2 | 2 | 0 |
Free Cash Flow Free Cash FlowCr | 29 | 3 | -6 | 9 | 12 | -2 | 4 | 15 | -25 | -59 | -24 |
CFO To PAT CFO To PAT% | 349.0 | 212.0 | 18.1 | 94.8 | 207.3 | 115.8 | 47.7 | 235.5 | -68.0 | -82.8 | 11.7 |
CFO To EBITDA CFO To EBITDA% | 231.0 | 159.4 | 9.8 | 64.0 | 152.9 | 69.4 | 30.7 | 125.3 | -47.9 | -56.1 | 4.7 |
| 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 | 109 | 125 | 109 | 107 | 76 | 93 | 172 | 183 | 288 | 842 | 703 | 453 |
Price To Earnings Price To Earnings | 11.6 | 15.2 | 13.9 | 10.4 | 6.3 | 9.5 | 11.5 | 20.1 | 15.7 | 18.6 | 63.0 | 52.9 |
Price To Sales Price To Sales | 0.7 | 0.8 | 0.7 | 0.7 | 0.5 | 0.7 | 0.9 | 0.9 | 1.4 | 2.4 | 1.9 | 1.1 |
Price To Book Price To Book | 0.9 | 0.7 | 0.6 | 0.5 | 0.4 | 0.4 | 0.7 | 0.8 | 1.1 | 2.8 | 2.2 | 1.4 |
EV To EBITDA EV To EBITDA | 5.0 | 11.9 | 5.3 | 7.1 | 4.9 | 6.1 | 7.6 | 10.7 | 11.2 | 13.1 | 27.9 | 21.3 |
GPM GPM% | 18.8 | 17.8 | 19.6 | 20.6 | 22.2 | 22.9 | 23.1 | 18.3 | 25.3 | 31.3 | 21.6 | 21.6 |
OPM OPM% | 9.1 | 7.3 | 8.8 | 9.5 | 10.2 | 11.4 | 11.9 | 8.2 | 12.5 | 19.4 | 7.5 | 6.3 |
NPM NPM% | 6.0 | 5.5 | 4.7 | 6.4 | 7.5 | 6.9 | 7.7 | 4.4 | 8.8 | 13.2 | 3.0 | 2.1 |
ROCE ROCE% | 11.0 | 7.0 | 6.6 | 7.5 | 8.3 | 5.8 | 7.9 | 5.3 | 9.1 | 17.9 | 4.3 | 4.3 |
ROE ROE% | 7.5 | 4.6 | 4.2 | 5.2 | 6.0 | 4.5 | 6.3 | 3.7 | 7.0 | 14.8 | 3.6 | 3.6 |
ROA ROA% | 6.6 | 3.9 | 3.6 | 4.6 | 5.1 | 3.9 | 5.6 | 3.4 | 6.1 | 11.9 | 2.5 | 2.5 |
| 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 | 109 | 125 | 109 | 107 | 76 | 93 | 172 | 183 | 288 | 842 | 703 | 453 |
Price To Earnings Price To Earnings | 11.6 | 15.2 | 13.9 | 10.4 | 6.3 | 9.5 | 11.5 | 20.1 | 15.7 | 18.6 | 63.0 | 52.9 |
Price To Sales Price To Sales | 0.7 | 0.8 | 0.7 | 0.7 | 0.5 | 0.7 | 0.9 | 0.9 | 1.4 | 2.4 | 1.9 | 1.1 |
Price To Book Price To Book | 0.9 | 0.7 | 0.6 | 0.5 | 0.4 | 0.4 | 0.7 | 0.8 | 1.1 | 2.8 | 2.2 | 1.4 |
EV To EBITDA EV To EBITDA | 5.0 | 11.9 | 5.3 | 7.1 | 4.9 | 6.1 | 7.6 | 10.7 | 11.2 | 13.1 | 27.9 | 21.3 |
GPM GPM% | 18.8 | 17.8 | 19.6 | 20.6 | 22.2 | 22.9 | 23.1 | 18.3 | 25.3 | 31.3 | 21.6 | 21.6 |
OPM OPM% | 9.1 | 7.3 | 8.8 | 9.5 | 10.2 | 11.4 | 11.9 | 8.2 | 12.5 | 19.4 | 7.5 | 6.3 |
NPM NPM% | 6.0 | 5.5 | 4.7 | 6.4 | 7.5 | 6.9 | 7.7 | 4.4 | 8.8 | 13.2 | 3.0 | 2.1 |
ROCE ROCE% | 11.0 | 7.0 | 6.6 | 7.5 | 8.3 | 5.8 | 7.9 | 5.3 | 9.1 | 17.9 | 4.3 | 4.3 |
ROE ROE% | 7.5 | 4.6 | 4.2 | 5.2 | 6.0 | 4.5 | 6.3 | 3.7 | 7.0 | 14.8 | 3.6 | 3.6 |
ROA ROA% | 6.6 | 3.9 | 3.6 | 4.6 | 5.1 | 3.9 | 5.6 | 3.4 | 6.1 | 11.9 | 2.5 | 2.5 |
Documents — VTM Ltd