| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 93 | 88 | 89 | 89 | 98 | 83 | 75 | 71 | 87 | 90 | 86 | 101 | |
Growth YoY Revenue Growth YoY% | 0.9 | 18.4 | 9.4 | -2.8 | 5.6 | -5.9 | -15.9 | -21.0 | -11.4 | 8.3 | 14.7 | 43.6 |
| 77 | 80 | 79 | 88 | 92 | 82 | 80 | 81 | 85 | 79 | 83 | 91 | |
| 16 | 8 | 10 | 1 | 6 | 1 | -5 | -11 | 3 | 11 | 3 | 11 | |
OPM OPM% | 17.1 | 9.5 | 10.8 | 1.0 | 6.3 | 0.8 | -6.3 | -15.1 | 2.9 | 12.0 | 3.2 | 10.5 |
| 12 | 17 | 10 | 23 | 21 | -9 | -5 | 22 | -2 | 12 | -25 | 28 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 |
PBT PBTCr | 27 | 23 | 18 | 22 | 25 | -10 | -12 | 8 | -3 | 20 | -25 | 36 |
| 6 | 5 | 5 | 3 | 7 | -1 | -1 | 1 | 1 | 5 | -4 | 4 | |
| 20 | 19 | 13 | 19 | 18 | -9 | -10 | 8 | -3 | 15 | -21 | 32 | |
Growth YoY PAT Growth YoY% | 0.8 | 77.4 | 246.1 | -19.8 | -11.0 | -150.2 | -180.0 | -57.9 | -118.3 | 262.9 | -107.5 | 303.0 |
NPM NPM% | 21.8 | 21.2 | 14.5 | 21.1 | 18.4 | -11.3 | -13.8 | 11.3 | -3.8 | 17.0 | -25.0 | 31.6 |
| 35.6 | 32.8 | 22.6 | 33.0 | 31.7 | -16.4 | -18.1 | 13.9 | -5.8 | 26.8 | -37.6 | 56.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 93 | 88 | 89 | 89 | 98 | 83 | 75 | 71 | 87 | 90 | 86 | 101 | |
Growth YoY Revenue Growth YoY% | 0.9 | 18.4 | 9.4 | -2.8 | 5.6 | -5.9 | -15.9 | -21.0 | -11.4 | 8.3 | 14.7 | 43.6 |
| 77 | 80 | 79 | 88 | 92 | 82 | 80 | 81 | 85 | 79 | 83 | 91 | |
| 16 | 8 | 10 | 1 | 6 | 1 | -5 | -11 | 3 | 11 | 3 | 11 | |
OPM OPM% | 17.1 | 9.5 | 10.8 | 1.0 | 6.3 | 0.8 | -6.3 | -15.1 | 2.9 | 12.0 | 3.2 | 10.5 |
| 12 | 17 | 10 | 23 | 21 | -9 | -5 | 22 | -2 | 12 | -25 | 28 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 |
PBT PBTCr | 27 | 23 | 18 | 22 | 25 | -10 | -12 | 8 | -3 | 20 | -25 | 36 |
| 6 | 5 | 5 | 3 | 7 | -1 | -1 | 1 | 1 | 5 | -4 | 4 | |
| 20 | 19 | 13 | 19 | 18 | -9 | -10 | 8 | -3 | 15 | -21 | 32 | |
Growth YoY PAT Growth YoY% | 0.8 | 77.4 | 246.1 | -19.8 | -11.0 | -150.2 | -180.0 | -57.9 | -118.3 | 262.9 | -107.5 | 303.0 |
NPM NPM% | 21.8 | 21.2 | 14.5 | 21.1 | 18.4 | -11.3 | -13.8 | 11.3 | -3.8 | 17.0 | -25.0 | 31.6 |
| 35.6 | 32.8 | 22.6 | 33.0 | 31.7 | -16.4 | -18.1 | 13.9 | -5.8 | 26.8 | -37.6 | 56.1 |
| 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 | 323 | 295 | 287 | 317 | 321 | 247 | 314 | 342 | 362 | 346 | 334 | 364 |
Growth Revenue Growth% | 0.3 | -8.5 | -2.7 | 10.2 | 1.2 | -22.9 | 26.7 | 8.9 | 6.1 | -4.6 | -3.5 | 11.4 |
| 292 | 267 | 266 | 287 | 290 | 228 | 273 | 297 | 316 | 343 | 328 | 338 | |
| 31 | 28 | 22 | 30 | 30 | 19 | 41 | 44 | 47 | 3 | 5 | 27 | |
OPM OPM% | 9.6 | 9.4 | 7.6 | 9.4 | 9.4 | 7.7 | 13.0 | 13.0 | 12.9 | 0.9 | 1.6 | 7.3 |
| 43 | 8 | 9 | 7 | 7 | 17 | 16 | 15 | 58 | 30 | 7 | 13 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 3 | 3 |
Depreciation DepreciationCr | 9 | 8 | 8 | 7 | 8 | 8 | 9 | 9 | 7 | 7 | 10 | 10 |
PBT PBTCr | 63 | 27 | 22 | 29 | 29 | 27 | 47 | 51 | 97 | 25 | 1 | 28 |
| 15 | 10 | 8 | 11 | 10 | 5 | 12 | 15 | 22 | 8 | 2 | 5 | |
PAT PATCr | 48 | 17 | 13 | 18 | 19 | 22 | 35 | 36 | 75 | 17 | -1 | 23 |
Growth PAT Growth% | 250.3 | -64.5 | -21.0 | 31.5 | 8.2 | 15.5 | 59.2 | 2.6 | 108.5 | -77.2 | -108.7 | 258.8 |
NPM NPM% | 14.9 | 5.8 | 4.7 | 5.6 | 6.0 | 8.9 | 11.3 | 10.6 | 20.8 | 5.0 | -0.5 | 6.2 |
| 84.1 | 28.0 | 17.2 | 46.7 | 33.6 | 38.8 | 61.8 | 63.4 | 132.2 | 30.1 | -2.6 | 39.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 323 | 295 | 287 | 317 | 321 | 247 | 314 | 342 | 362 | 346 | 334 | 364 |
Growth Revenue Growth% | 0.3 | -8.5 | -2.7 | 10.2 | 1.2 | -22.9 | 26.7 | 8.9 | 6.1 | -4.6 | -3.5 | 11.4 |
| 292 | 267 | 266 | 287 | 290 | 228 | 273 | 297 | 316 | 343 | 328 | 338 | |
| 31 | 28 | 22 | 30 | 30 | 19 | 41 | 44 | 47 | 3 | 5 | 27 | |
OPM OPM% | 9.6 | 9.4 | 7.6 | 9.4 | 9.4 | 7.7 | 13.0 | 13.0 | 12.9 | 0.9 | 1.6 | 7.3 |
| 43 | 8 | 9 | 7 | 7 | 17 | 16 | 15 | 58 | 30 | 7 | 13 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 3 | 3 |
Depreciation DepreciationCr | 9 | 8 | 8 | 7 | 8 | 8 | 9 | 9 | 7 | 7 | 10 | 10 |
PBT PBTCr | 63 | 27 | 22 | 29 | 29 | 27 | 47 | 51 | 97 | 25 | 1 | 28 |
| 15 | 10 | 8 | 11 | 10 | 5 | 12 | 15 | 22 | 8 | 2 | 5 | |
PAT PATCr | 48 | 17 | 13 | 18 | 19 | 22 | 35 | 36 | 75 | 17 | -1 | 23 |
Growth PAT Growth% | 250.3 | -64.5 | -21.0 | 31.5 | 8.2 | 15.5 | 59.2 | 2.6 | 108.5 | -77.2 | -108.7 | 258.8 |
NPM NPM% | 14.9 | 5.8 | 4.7 | 5.6 | 6.0 | 8.9 | 11.3 | 10.6 | 20.8 | 5.0 | -0.5 | 6.2 |
| 84.1 | 28.0 | 17.2 | 46.7 | 33.6 | 38.8 | 61.8 | 63.4 | 132.2 | 30.1 | -2.6 | 39.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 131 | 177 | 180 | 205 | 217 | 239 | 274 | 306 | 377 | 387 | 386 |
| 75 | 88 | 89 | 68 | 81 | 81 | 107 | 99 | 99 | 104 | 115 | |
| 12 | 13 | 14 | 16 | 16 | 16 | 14 | 13 | 16 | 15 | 12 | |
| 224 | 285 | 290 | 295 | 320 | 341 | 401 | 423 | 498 | 511 | 519 | |
| 152 | 164 | 172 | 186 | 201 | 223 | 253 | 304 | 372 | 354 | 374 | |
| 72 | 121 | 118 | 109 | 119 | 118 | 148 | 119 | 126 | 157 | 145 | |
| 224 | 285 | 290 | 295 | 320 | 341 | 401 | 423 | 498 | 511 | 519 |
| 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 | 131 | 177 | 180 | 205 | 217 | 239 | 274 | 306 | 377 | 387 | 386 |
| 75 | 88 | 89 | 68 | 81 | 81 | 107 | 99 | 99 | 104 | 115 | |
| 12 | 13 | 14 | 16 | 16 | 16 | 14 | 13 | 16 | 15 | 12 | |
| 224 | 285 | 290 | 295 | 320 | 341 | 401 | 423 | 498 | 511 | 519 | |
| 152 | 164 | 172 | 186 | 201 | 223 | 253 | 304 | 372 | 354 | 374 | |
| 72 | 121 | 118 | 109 | 119 | 118 | 148 | 119 | 126 | 157 | 145 | |
| 224 | 285 | 290 | 295 | 320 | 341 | 401 | 423 | 498 | 511 | 519 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 68 | 20 | 30 | 32 | 30 | 37 | 40 | 11 | 46 | -28 | -8 | |
| -38 | -37 | -11 | -19 | -20 | -39 | -40 | -5 | -33 | 23 | -4 | |
| -18 | 7 | -5 | -17 | -10 | -2 | -2 | -6 | -8 | 0 | 12 | |
Net Cash Flow Net Cash FlowCr | 12 | -10 | 14 | -4 | 0 | -4 | -1 | -1 | 4 | -5 | 0 |
Free Cash Flow Free Cash FlowCr | 62 | 0 | 31 | 45 | 15 | 35 | 32 | 6 | 35 | -43 | -37 |
CFO To PAT CFO To PAT% | 141.8 | 116.4 | 222.6 | 179.8 | 157.8 | 165.3 | 114.6 | 29.1 | 60.3 | -165.3 | 512.4 |
CFO To EBITDA CFO To EBITDA% | 219.1 | 71.3 | 138.2 | 107.4 | 99.8 | 191.2 | 99.1 | 23.7 | 97.1 | -939.6 | -140.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 68 | 20 | 30 | 32 | 30 | 37 | 40 | 11 | 46 | -28 | -8 | |
| -38 | -37 | -11 | -19 | -20 | -39 | -40 | -5 | -33 | 23 | -4 | |
| -18 | 7 | -5 | -17 | -10 | -2 | -2 | -6 | -8 | 0 | 12 | |
Net Cash Flow Net Cash FlowCr | 12 | -10 | 14 | -4 | 0 | -4 | -1 | -1 | 4 | -5 | 0 |
Free Cash Flow Free Cash FlowCr | 62 | 0 | 31 | 45 | 15 | 35 | 32 | 6 | 35 | -43 | -37 |
CFO To PAT CFO To PAT% | 141.8 | 116.4 | 222.6 | 179.8 | 157.8 | 165.3 | 114.6 | 29.1 | 60.3 | -165.3 | 512.4 |
CFO To EBITDA CFO To EBITDA% | 219.1 | 71.3 | 138.2 | 107.4 | 99.8 | 191.2 | 99.1 | 23.7 | 97.1 | -939.6 | -140.1 |
| 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 | 171 | 182 | 208 | 225 | 184 | 215 | 304 | 292 | 614 | 463 | 335 | 500 |
Price To Earnings Price To Earnings | 3.6 | 11.4 | 21.1 | 8.4 | 9.6 | 9.7 | 8.6 | 8.1 | 8.1 | 26.9 | 22.2 | |
Price To Sales Price To Sales | 0.5 | 0.6 | 0.7 | 0.7 | 0.6 | 0.9 | 1.0 | 0.9 | 1.7 | 1.3 | 1.0 | 1.4 |
Price To Book Price To Book | 1.3 | 1.0 | 1.1 | 1.1 | 0.8 | 0.9 | 1.1 | 0.9 | 1.6 | 1.2 | 0.9 | 1.3 |
EV To EBITDA EV To EBITDA | 5.4 | 7.1 | 9.7 | 7.4 | 5.9 | 9.5 | 7.1 | 6.1 | 12.5 | 156.6 | 60.7 | 17.9 |
GPM GPM% | 60.1 | 62.5 | 60.1 | 59.9 | 60.6 | 59.2 | 56.9 | 56.1 | 58.5 | 59.3 | 58.7 | 58.7 |
OPM OPM% | 9.6 | 9.4 | 7.6 | 9.4 | 9.4 | 7.7 | 13.0 | 13.0 | 12.9 | 0.9 | 1.6 | 7.3 |
NPM NPM% | 14.9 | 5.8 | 4.7 | 5.6 | 6.0 | 8.9 | 11.3 | 10.6 | 20.8 | 5.0 | -0.5 | 6.2 |
ROCE ROCE% | 41.3 | 13.1 | 10.5 | 14.0 | 13.3 | 11.4 | 16.8 | 16.1 | 25.3 | 6.3 | 0.8 | 0.8 |
ROE ROE% | 35.1 | 9.3 | 7.3 | 8.4 | 8.6 | 9.1 | 12.6 | 11.6 | 19.7 | 4.4 | -0.4 | -0.4 |
ROA ROA% | 21.4 | 6.0 | 4.7 | 6.0 | 6.0 | 6.5 | 8.8 | 8.5 | 15.1 | 3.4 | -0.3 | -0.3 |
| 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 | 171 | 182 | 208 | 225 | 184 | 215 | 304 | 292 | 614 | 463 | 335 | 500 |
Price To Earnings Price To Earnings | 3.6 | 11.4 | 21.1 | 8.4 | 9.6 | 9.7 | 8.6 | 8.1 | 8.1 | 26.9 | 22.2 | |
Price To Sales Price To Sales | 0.5 | 0.6 | 0.7 | 0.7 | 0.6 | 0.9 | 1.0 | 0.9 | 1.7 | 1.3 | 1.0 | 1.4 |
Price To Book Price To Book | 1.3 | 1.0 | 1.1 | 1.1 | 0.8 | 0.9 | 1.1 | 0.9 | 1.6 | 1.2 | 0.9 | 1.3 |
EV To EBITDA EV To EBITDA | 5.4 | 7.1 | 9.7 | 7.4 | 5.9 | 9.5 | 7.1 | 6.1 | 12.5 | 156.6 | 60.7 | 17.9 |
GPM GPM% | 60.1 | 62.5 | 60.1 | 59.9 | 60.6 | 59.2 | 56.9 | 56.1 | 58.5 | 59.3 | 58.7 | 58.7 |
OPM OPM% | 9.6 | 9.4 | 7.6 | 9.4 | 9.4 | 7.7 | 13.0 | 13.0 | 12.9 | 0.9 | 1.6 | 7.3 |
NPM NPM% | 14.9 | 5.8 | 4.7 | 5.6 | 6.0 | 8.9 | 11.3 | 10.6 | 20.8 | 5.0 | -0.5 | 6.2 |
ROCE ROCE% | 41.3 | 13.1 | 10.5 | 14.0 | 13.3 | 11.4 | 16.8 | 16.1 | 25.3 | 6.3 | 0.8 | 0.8 |
ROE ROE% | 35.1 | 9.3 | 7.3 | 8.4 | 8.6 | 9.1 | 12.6 | 11.6 | 19.7 | 4.4 | -0.4 | -0.4 |
ROA ROA% | 21.4 | 6.0 | 4.7 | 6.0 | 6.0 | 6.5 | 8.8 | 8.5 | 15.1 | 3.4 | -0.3 | -0.3 |
Documents — Albert David Ltd