| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 116 | 136 | 65 | 87 | 152 | 169 | 103 | 124 | 185 | 222 | 137 | 151 | |
Growth YoY Revenue Growth YoY% | -6.4 | 1.9 | -0.5 | 9.1 | 30.7 | 24.2 | 57.7 | 42.0 | 21.4 | 31.1 | 33.4 | 21.8 |
| 112 | 130 | 57 | 82 | 146 | 157 | 92 | 117 | 174 | 213 | 135 | 144 | |
| 4 | 6 | 8 | 5 | 6 | 12 | 10 | 7 | 10 | 9 | 2 | 7 | |
OPM OPM% | 3.6 | 4.4 | 11.6 | 5.7 | 3.7 | 7.0 | 10.2 | 5.3 | 5.6 | 4.1 | 1.1 | 4.5 |
| 2 | 2 | 2 | 2 | 2 | 4 | 2 | 2 | 1 | 8 | 7 | 3 | |
Interest Expense Interest ExpenseCr | 4 | 3 | 4 | 4 | 5 | 8 | 5 | 5 | 6 | 6 | 5 | 5 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
PBT PBTCr | 1 | 3 | 5 | 1 | 2 | 6 | 5 | 2 | 5 | 10 | 3 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 1 | 1 | |
| 1 | 3 | 5 | 1 | 2 | 6 | 5 | 2 | 3 | 8 | 2 | 2 | |
Growth YoY PAT Growth YoY% | -29.8 | 6.7 | 280.9 | -1.1 | 121.7 | 82.2 | 12.9 | 71.1 | 27.7 | 18.4 | -62.4 | 39.6 |
NPM NPM% | 0.9 | 2.6 | 7.4 | 1.0 | 1.5 | 3.8 | 5.3 | 1.2 | 1.6 | 3.4 | 1.5 | 1.4 |
| 0.8 | 0.3 | 0.4 | 0.1 | 0.2 | 0.5 | 0.4 | 0.1 | 0.2 | 0.6 | -0.2 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 116 | 136 | 65 | 87 | 152 | 169 | 103 | 124 | 185 | 222 | 137 | 151 | |
Growth YoY Revenue Growth YoY% | -6.4 | 1.9 | -0.5 | 9.1 | 30.7 | 24.2 | 57.7 | 42.0 | 21.4 | 31.1 | 33.4 | 21.8 |
| 112 | 130 | 57 | 82 | 146 | 157 | 92 | 117 | 174 | 213 | 135 | 144 | |
| 4 | 6 | 8 | 5 | 6 | 12 | 10 | 7 | 10 | 9 | 2 | 7 | |
OPM OPM% | 3.6 | 4.4 | 11.6 | 5.7 | 3.7 | 7.0 | 10.2 | 5.3 | 5.6 | 4.1 | 1.1 | 4.5 |
| 2 | 2 | 2 | 2 | 2 | 4 | 2 | 2 | 1 | 8 | 7 | 3 | |
Interest Expense Interest ExpenseCr | 4 | 3 | 4 | 4 | 5 | 8 | 5 | 5 | 6 | 6 | 5 | 5 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
PBT PBTCr | 1 | 3 | 5 | 1 | 2 | 6 | 5 | 2 | 5 | 10 | 3 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 1 | 1 | |
| 1 | 3 | 5 | 1 | 2 | 6 | 5 | 2 | 3 | 8 | 2 | 2 | |
Growth YoY PAT Growth YoY% | -29.8 | 6.7 | 280.9 | -1.1 | 121.7 | 82.2 | 12.9 | 71.1 | 27.7 | 18.4 | -62.4 | 39.6 |
NPM NPM% | 0.9 | 2.6 | 7.4 | 1.0 | 1.5 | 3.8 | 5.3 | 1.2 | 1.6 | 3.4 | 1.5 | 1.4 |
| 0.8 | 0.3 | 0.4 | 0.1 | 0.2 | 0.5 | 0.4 | 0.1 | 0.2 | 0.6 | -0.2 | 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 | 121 | 175 | 178 | 232 | 239 | 297 | 345 | 363 | 398 | 511 | 511 | 695 |
Growth Revenue Growth% | -29.2 | 43.9 | 1.7 | 30.6 | 2.9 | 24.7 | 16.1 | 5.1 | 9.7 | 28.5 | 0.0 | 26.8 |
| 112 | 165 | 156 | 210 | 225 | 278 | 330 | 344 | 377 | 478 | 478 | 667 | |
| 9 | 9 | 21 | 22 | 14 | 19 | 16 | 19 | 21 | 33 | 33 | 28 | |
OPM OPM% | 7.5 | 5.3 | 12.1 | 9.3 | 5.8 | 6.5 | 4.5 | 5.2 | 5.3 | 6.5 | 6.4 | 4.0 |
| 0 | 0 | 2 | 6 | 11 | 5 | 8 | 8 | 8 | 10 | 20 | ||
Interest Expense Interest ExpenseCr | 5 | 4 | 9 | 10 | 12 | 13 | 10 | 14 | 14 | 22 | 22 | 22 |
Depreciation DepreciationCr | 3 | 2 | 8 | 8 | 7 | 7 | 6 | 5 | 5 | 5 | 5 | 5 |
PBT PBTCr | 2 | 3 | 6 | 9 | 6 | 5 | 7 | 8 | 10 | 15 | 15 | 20 |
| 0 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 5 | 5 | 6 | |
PAT PATCr | 2 | 2 | 4 | 8 | 5 | 4 | 6 | 7 | 8 | 10 | 10 | 15 |
Growth PAT Growth% | -37.9 | -7.0 | 134.0 | 80.7 | -29.4 | -19.8 | 35.2 | 22.7 | 17.3 | 22.1 | -0.4 | -6.1 |
NPM NPM% | 1.6 | 1.0 | 2.3 | 3.2 | 2.2 | 1.4 | 1.7 | 1.9 | 2.1 | 2.0 | 2.0 | 2.1 |
| 6.2 | 0.1 | 0.3 | 0.6 | 0.4 | 0.3 | 0.5 | 0.6 | 0.7 | 0.8 | 0.8 | 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 | 121 | 175 | 178 | 232 | 239 | 297 | 345 | 363 | 398 | 511 | 511 | 695 |
Growth Revenue Growth% | -29.2 | 43.9 | 1.7 | 30.6 | 2.9 | 24.7 | 16.1 | 5.1 | 9.7 | 28.5 | 0.0 | 26.8 |
| 112 | 165 | 156 | 210 | 225 | 278 | 330 | 344 | 377 | 478 | 478 | 667 | |
| 9 | 9 | 21 | 22 | 14 | 19 | 16 | 19 | 21 | 33 | 33 | 28 | |
OPM OPM% | 7.5 | 5.3 | 12.1 | 9.3 | 5.8 | 6.5 | 4.5 | 5.2 | 5.3 | 6.5 | 6.4 | 4.0 |
| 0 | 0 | 2 | 6 | 11 | 5 | 8 | 8 | 8 | 10 | 20 | ||
Interest Expense Interest ExpenseCr | 5 | 4 | 9 | 10 | 12 | 13 | 10 | 14 | 14 | 22 | 22 | 22 |
Depreciation DepreciationCr | 3 | 2 | 8 | 8 | 7 | 7 | 6 | 5 | 5 | 5 | 5 | 5 |
PBT PBTCr | 2 | 3 | 6 | 9 | 6 | 5 | 7 | 8 | 10 | 15 | 15 | 20 |
| 0 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 5 | 5 | 6 | |
PAT PATCr | 2 | 2 | 4 | 8 | 5 | 4 | 6 | 7 | 8 | 10 | 10 | 15 |
Growth PAT Growth% | -37.9 | -7.0 | 134.0 | 80.7 | -29.4 | -19.8 | 35.2 | 22.7 | 17.3 | 22.1 | -0.4 | -6.1 |
NPM NPM% | 1.6 | 1.0 | 2.3 | 3.2 | 2.2 | 1.4 | 1.7 | 1.9 | 2.1 | 2.0 | 2.0 | 2.1 |
| 6.2 | 0.1 | 0.3 | 0.6 | 0.4 | 0.3 | 0.5 | 0.6 | 0.7 | 0.8 | 0.8 | 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 | 3 | 4 | 4 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 18 | 33 | 37 | 36 | 41 | 45 | 51 | 58 | 66 | 77 | 91 |
| 37 | 42 | 85 | 110 | 138 | 183 | 123 | 169 | 183 | 218 | 220 | |
| 7 | 19 | 17 | 20 | 19 | 25 | 38 | 31 | 34 | 24 | 18 | |
| 64 | 98 | 143 | 178 | 211 | 266 | 225 | 270 | 295 | 331 | 341 | |
| 39 | 46 | 88 | 126 | 162 | 223 | 185 | 233 | 246 | 279 | 285 | |
| 26 | 52 | 55 | 52 | 49 | 43 | 40 | 37 | 50 | 52 | 56 | |
| 64 | 98 | 143 | 178 | 211 | 266 | 225 | 270 | 295 | 331 | 341 |
| 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 | 4 | 4 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 18 | 33 | 37 | 36 | 41 | 45 | 51 | 58 | 66 | 77 | 91 |
| 37 | 42 | 85 | 110 | 138 | 183 | 123 | 169 | 183 | 218 | 220 | |
| 7 | 19 | 17 | 20 | 19 | 25 | 38 | 31 | 34 | 24 | 18 | |
| 64 | 98 | 143 | 178 | 211 | 266 | 225 | 270 | 295 | 331 | 341 | |
| 39 | 46 | 88 | 126 | 162 | 223 | 185 | 233 | 246 | 279 | 285 | |
| 26 | 52 | 55 | 52 | 49 | 43 | 40 | 37 | 50 | 52 | 56 | |
| 64 | 98 | 143 | 178 | 211 | 266 | 225 | 270 | 295 | 331 | 341 |
| 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 | 7 | -17 | 14 | 16 | 7 | -5 | 24 | 25 | 25 | 35 | |
| -8 | -29 | -11 | -4 | -2 | 0 | -2 | -2 | -10 | -10 | -3 | |
| -2 | 23 | 29 | -12 | -13 | -7 | 2 | -22 | -11 | -11 | -36 | |
Net Cash Flow Net Cash FlowCr | -11 | 1 | 2 | -2 | 1 | 0 | -4 | 0 | 4 | 4 | -4 |
Free Cash Flow Free Cash FlowCr | -4 | 5 | -28 | 10 | 13 | 6 | -7 | 22 | 14 | 14 | 31 |
CFO To PAT CFO To PAT% | -55.4 | 369.5 | -418.5 | 185.2 | 303.2 | 160.1 | -79.9 | 338.5 | 297.2 | 243.4 | 343.9 |
CFO To EBITDA CFO To EBITDA% | -11.7 | 70.9 | -80.9 | 64.4 | 115.5 | 35.2 | -29.5 | 125.9 | 116.1 | 74.6 | 105.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | 7 | -17 | 14 | 16 | 7 | -5 | 24 | 25 | 25 | 35 | |
| -8 | -29 | -11 | -4 | -2 | 0 | -2 | -2 | -10 | -10 | -3 | |
| -2 | 23 | 29 | -12 | -13 | -7 | 2 | -22 | -11 | -11 | -36 | |
Net Cash Flow Net Cash FlowCr | -11 | 1 | 2 | -2 | 1 | 0 | -4 | 0 | 4 | 4 | -4 |
Free Cash Flow Free Cash FlowCr | -4 | 5 | -28 | 10 | 13 | 6 | -7 | 22 | 14 | 14 | 31 |
CFO To PAT CFO To PAT% | -55.4 | 369.5 | -418.5 | 185.2 | 303.2 | 160.1 | -79.9 | 338.5 | 297.2 | 243.4 | 343.9 |
CFO To EBITDA CFO To EBITDA% | -11.7 | 70.9 | -80.9 | 64.4 | 115.5 | 35.2 | -29.5 | 125.9 | 116.1 | 74.6 | 105.1 |
| 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 | 161 | 215 | 131 | 63 | 83 | 100 | 82 | 134 | 146 | 141 | 131 | |
Price To Earnings Price To Earnings | 90.6 | 51.7 | 17.5 | 11.9 | 19.4 | 17.2 | 11.6 | 16.1 | 14.5 | 10.0 | 12.3 | |
Price To Sales Price To Sales | 0.9 | 1.2 | 0.6 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | |
Price To Book Price To Book | 4.4 | 5.2 | 2.7 | 1.2 | 1.4 | 1.6 | 1.2 | 1.7 | 1.6 | 1.4 | 1.3 | |
EV To EBITDA EV To EBITDA | 22.2 | 13.7 | 9.8 | 10.5 | 10.2 | 14.5 | 11.5 | 13.2 | 9.6 | 9.9 | 11.4 | |
GPM GPM% | 10.7 | 7.5 | 17.0 | 14.2 | 11.7 | 11.6 | 9.6 | 9.4 | 9.3 | 10.8 | ||
OPM OPM% | 7.5 | 5.3 | 12.1 | 9.3 | 5.8 | 6.5 | 4.5 | 5.2 | 5.3 | 6.5 | 6.4 | 4.0 |
NPM NPM% | 1.6 | 1.0 | 2.3 | 3.2 | 2.2 | 1.4 | 1.7 | 1.9 | 2.1 | 2.0 | 2.0 | 2.1 |
ROCE ROCE% | 11.1 | 8.4 | 11.9 | 14.7 | 12.5 | 10.2 | 9.2 | 10.6 | 10.5 | 14.3 | 12.8 | 12.8 |
ROE ROE% | 9.2 | 4.8 | 10.1 | 15.4 | 9.8 | 7.3 | 9.0 | 10.0 | 10.5 | 11.3 | 9.7 | 9.7 |
ROA ROA% | 3.0 | 1.8 | 2.9 | 4.2 | 2.5 | 1.6 | 2.6 | 2.6 | 2.8 | 3.0 | 3.0 | 3.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 161 | 215 | 131 | 63 | 83 | 100 | 82 | 134 | 146 | 141 | 131 | |
Price To Earnings Price To Earnings | 90.6 | 51.7 | 17.5 | 11.9 | 19.4 | 17.2 | 11.6 | 16.1 | 14.5 | 10.0 | 12.3 | |
Price To Sales Price To Sales | 0.9 | 1.2 | 0.6 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | |
Price To Book Price To Book | 4.4 | 5.2 | 2.7 | 1.2 | 1.4 | 1.6 | 1.2 | 1.7 | 1.6 | 1.4 | 1.3 | |
EV To EBITDA EV To EBITDA | 22.2 | 13.7 | 9.8 | 10.5 | 10.2 | 14.5 | 11.5 | 13.2 | 9.6 | 9.9 | 11.4 | |
GPM GPM% | 10.7 | 7.5 | 17.0 | 14.2 | 11.7 | 11.6 | 9.6 | 9.4 | 9.3 | 10.8 | ||
OPM OPM% | 7.5 | 5.3 | 12.1 | 9.3 | 5.8 | 6.5 | 4.5 | 5.2 | 5.3 | 6.5 | 6.4 | 4.0 |
NPM NPM% | 1.6 | 1.0 | 2.3 | 3.2 | 2.2 | 1.4 | 1.7 | 1.9 | 2.1 | 2.0 | 2.0 | 2.1 |
ROCE ROCE% | 11.1 | 8.4 | 11.9 | 14.7 | 12.5 | 10.2 | 9.2 | 10.6 | 10.5 | 14.3 | 12.8 | 12.8 |
ROE ROE% | 9.2 | 4.8 | 10.1 | 15.4 | 9.8 | 7.3 | 9.0 | 10.0 | 10.5 | 11.3 | 9.7 | 9.7 |
ROA ROA% | 3.0 | 1.8 | 2.9 | 4.2 | 2.5 | 1.6 | 2.6 | 2.6 | 2.8 | 3.0 | 3.0 | 3.0 |
Documents — Zeal Aqua Ltd