| 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 | 87 | 77 | 56 | 89 | 68 | 98 | 56 | 72 | 75 | 93 | 58 | |
Growth YoY Revenue Growth YoY% | -24.2 | -27.7 | -5.6 | -5.2 | 1.6 | -21.2 | 28.6 | 1.1 | -20.0 | 9.8 | -5.9 | 3.9 |
| 100 | 108 | 112 | 67 | 79 | 88 | 141 | 84 | 76 | 89 | 141 | 72 | |
| -12 | -21 | -35 | -12 | 10 | -20 | -42 | -28 | -5 | -14 | -48 | -14 | |
OPM OPM% | -13.8 | -24.6 | -45.9 | -21.2 | 11.3 | -28.8 | -42.8 | -49.3 | -6.5 | -18.4 | -52.1 | -23.4 |
| 8 | 12 | 9 | 5 | 11 | 11 | 36 | 60 | 11 | 10 | 7 | 1 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 5 | 5 | 5 | 4 | -7 | 5 | 4 | 5 | 6 | 7 |
Depreciation DepreciationCr | 1 | 1 | 2 | 2 | 2 | 2 | 17 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | -9 | -15 | -33 | -13 | 15 | -15 | -16 | 26 | 0 | -11 | -50 | -21 |
| -2 | -2 | -5 | 0 | 2 | -1 | -3 | 2 | 2 | -1 | -7 | 0 | |
| -7 | -13 | -28 | -12 | 13 | -14 | -12 | 24 | -1 | -11 | -43 | -21 | |
Growth YoY PAT Growth YoY% | -128.8 | -385.8 | -160.4 | 22.6 | 278.8 | -5.2 | 55.9 | 291.7 | -110.5 | 24.1 | -249.5 | -188.8 |
NPM NPM% | -8.3 | -15.3 | -36.3 | -22.2 | 14.5 | -20.4 | -12.4 | 42.2 | -1.9 | -14.1 | -46.2 | -36.1 |
| -0.1 | -0.3 | -0.4 | -0.1 | 0.3 | -0.3 | 0.0 | 0.4 | 0.0 | -0.2 | -0.6 | -0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 88 | 87 | 77 | 56 | 89 | 68 | 98 | 56 | 72 | 75 | 93 | 58 | |
Growth YoY Revenue Growth YoY% | -24.2 | -27.7 | -5.6 | -5.2 | 1.6 | -21.2 | 28.6 | 1.1 | -20.0 | 9.8 | -5.9 | 3.9 |
| 100 | 108 | 112 | 67 | 79 | 88 | 141 | 84 | 76 | 89 | 141 | 72 | |
| -12 | -21 | -35 | -12 | 10 | -20 | -42 | -28 | -5 | -14 | -48 | -14 | |
OPM OPM% | -13.8 | -24.6 | -45.9 | -21.2 | 11.3 | -28.8 | -42.8 | -49.3 | -6.5 | -18.4 | -52.1 | -23.4 |
| 8 | 12 | 9 | 5 | 11 | 11 | 36 | 60 | 11 | 10 | 7 | 1 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 5 | 5 | 5 | 4 | -7 | 5 | 4 | 5 | 6 | 7 |
Depreciation DepreciationCr | 1 | 1 | 2 | 2 | 2 | 2 | 17 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | -9 | -15 | -33 | -13 | 15 | -15 | -16 | 26 | 0 | -11 | -50 | -21 |
| -2 | -2 | -5 | 0 | 2 | -1 | -3 | 2 | 2 | -1 | -7 | 0 | |
| -7 | -13 | -28 | -12 | 13 | -14 | -12 | 24 | -1 | -11 | -43 | -21 | |
Growth YoY PAT Growth YoY% | -128.8 | -385.8 | -160.4 | 22.6 | 278.8 | -5.2 | 55.9 | 291.7 | -110.5 | 24.1 | -249.5 | -188.8 |
NPM NPM% | -8.3 | -15.3 | -36.3 | -22.2 | 14.5 | -20.4 | -12.4 | 42.2 | -1.9 | -14.1 | -46.2 | -36.1 |
| -0.1 | -0.3 | -0.4 | -0.1 | 0.3 | -0.3 | 0.0 | 0.4 | 0.0 | -0.2 | -0.6 | -0.1 |
| 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 | 376 | 421 | 367 | 312 | 299 | 330 | 414 | 374 | 310 | 311 | 295 | 298 |
Growth Revenue Growth% | 1.2 | 12.0 | -12.8 | -15.2 | -4.0 | 10.5 | 25.4 | -9.7 | -17.2 | 0.3 | -5.0 | -4.8 |
| 380 | 409 | 362 | 331 | 336 | 332 | 423 | 380 | 399 | 375 | 390 | 378 | |
| -4 | 12 | 6 | -19 | -37 | -1 | -8 | -6 | -89 | -64 | -94 | -80 | |
OPM OPM% | -1.0 | 3.0 | 1.5 | -6.1 | -12.4 | -0.3 | -2.0 | -1.7 | -28.9 | -20.4 | -31.9 | -27.0 |
| 30 | 42 | 28 | 40 | 29 | 31 | 34 | 32 | 39 | 64 | 88 | 29 | |
Interest Expense Interest ExpenseCr | 10 | 9 | 7 | 6 | 8 | 8 | 8 | 10 | 16 | 22 | 7 | 23 |
Depreciation DepreciationCr | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 7 | 7 | 21 | 7 |
PBT PBTCr | 10 | 38 | 20 | 7 | -23 | 15 | 11 | 9 | -73 | -29 | -35 | -81 |
| 1 | 6 | 6 | 2 | -1 | -6 | 12 | 8 | -10 | -3 | -4 | -6 | |
PAT PATCr | 8 | 32 | 14 | 6 | -22 | 21 | -1 | 1 | -64 | -26 | -31 | -76 |
Growth PAT Growth% | -34.9 | 280.3 | -57.9 | -58.6 | -486.4 | 197.7 | -104.8 | 215.7 | -5,562.6 | 59.8 | -21.7 | -823.3 |
NPM NPM% | 2.3 | 7.7 | 3.7 | 1.8 | -7.3 | 6.4 | -0.2 | 0.3 | -20.5 | -8.2 | -10.5 | -25.5 |
| 0.6 | 0.9 | 0.0 | 0.1 | -0.4 | 0.7 | -0.1 | 0.3 | -1.0 | -0.1 | -0.4 | -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 | 376 | 421 | 367 | 312 | 299 | 330 | 414 | 374 | 310 | 311 | 295 | 298 |
Growth Revenue Growth% | 1.2 | 12.0 | -12.8 | -15.2 | -4.0 | 10.5 | 25.4 | -9.7 | -17.2 | 0.3 | -5.0 | -4.8 |
| 380 | 409 | 362 | 331 | 336 | 332 | 423 | 380 | 399 | 375 | 390 | 378 | |
| -4 | 12 | 6 | -19 | -37 | -1 | -8 | -6 | -89 | -64 | -94 | -80 | |
OPM OPM% | -1.0 | 3.0 | 1.5 | -6.1 | -12.4 | -0.3 | -2.0 | -1.7 | -28.9 | -20.4 | -31.9 | -27.0 |
| 30 | 42 | 28 | 40 | 29 | 31 | 34 | 32 | 39 | 64 | 88 | 29 | |
Interest Expense Interest ExpenseCr | 10 | 9 | 7 | 6 | 8 | 8 | 8 | 10 | 16 | 22 | 7 | 23 |
Depreciation DepreciationCr | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 7 | 7 | 21 | 7 |
PBT PBTCr | 10 | 38 | 20 | 7 | -23 | 15 | 11 | 9 | -73 | -29 | -35 | -81 |
| 1 | 6 | 6 | 2 | -1 | -6 | 12 | 8 | -10 | -3 | -4 | -6 | |
PAT PATCr | 8 | 32 | 14 | 6 | -22 | 21 | -1 | 1 | -64 | -26 | -31 | -76 |
Growth PAT Growth% | -34.9 | 280.3 | -57.9 | -58.6 | -486.4 | 197.7 | -104.8 | 215.7 | -5,562.6 | 59.8 | -21.7 | -823.3 |
NPM NPM% | 2.3 | 7.7 | 3.7 | 1.8 | -7.3 | 6.4 | -0.2 | 0.3 | -20.5 | -8.2 | -10.5 | -25.5 |
| 0.6 | 0.9 | 0.0 | 0.1 | -0.4 | 0.7 | -0.1 | 0.3 | -1.0 | -0.1 | -0.4 | -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 | 67 | 98 | 98 | 98 | 98 | 98 | 98 | 98 | 98 | 98 | 98 |
Reserves ReservesCr | 270 | 238 | 257 | 253 | 245 | 281 | 276 | 287 | 242 | 241 | 228 |
| 236 | 205 | 172 | 188 | 217 | 215 | 202 | 288 | 311 | 363 | 383 | |
| 40 | 47 | 43 | 52 | 42 | 42 | 61 | 68 | 61 | 50 | 41 | |
| 641 | 589 | 570 | 591 | 602 | 636 | 638 | 742 | 711 | 752 | 749 | |
| 289 | 305 | 254 | 247 | 210 | 234 | 225 | 284 | 219 | 243 | 225 | |
| 352 | 284 | 317 | 343 | 392 | 401 | 413 | 458 | 491 | 509 | 524 | |
| 641 | 589 | 570 | 591 | 602 | 636 | 638 | 742 | 711 | 752 | 749 |
| 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 | 67 | 98 | 98 | 98 | 98 | 98 | 98 | 98 | 98 | 98 | 98 |
Reserves ReservesCr | 270 | 238 | 257 | 253 | 245 | 281 | 276 | 287 | 242 | 241 | 228 |
| 236 | 205 | 172 | 188 | 217 | 215 | 202 | 288 | 311 | 363 | 383 | |
| 40 | 47 | 43 | 52 | 42 | 42 | 61 | 68 | 61 | 50 | 41 | |
| 641 | 589 | 570 | 591 | 602 | 636 | 638 | 742 | 711 | 752 | 749 | |
| 289 | 305 | 254 | 247 | 210 | 234 | 225 | 284 | 219 | 243 | 225 | |
| 352 | 284 | 317 | 343 | 392 | 401 | 413 | 458 | 491 | 509 | 524 | |
| 641 | 589 | 570 | 591 | 602 | 636 | 638 | 742 | 711 | 752 | 749 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 6 | 20 | -16 | -14 | -15 | -63 | 54 | 23 | -11 | -80 | |
| 9 | 13 | -7 | -1 | -28 | 27 | 23 | -29 | -21 | 26 | 64 | |
| -21 | -19 | -13 | 18 | 25 | -8 | 4 | -8 | -12 | -15 | 16 | |
Net Cash Flow Net Cash FlowCr | -3 | 0 | 0 | 1 | -17 | 4 | -36 | 18 | -11 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 4 | 3 | -9 | -45 | -45 | -28 | -79 | 19 | -11 | -24 | |
CFO To PAT CFO To PAT% | 110.7 | 20.1 | 150.3 | -289.0 | 66.2 | -73.0 | 6,281.2 | 4,664.5 | -35.9 | 43.3 | 258.6 |
CFO To EBITDA CFO To EBITDA% | -256.8 | 51.8 | 369.2 | 85.4 | 38.7 | 1,409.7 | 750.0 | -857.1 | -25.5 | 17.4 | 85.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 6 | 20 | -16 | -14 | -15 | -63 | 54 | 23 | -11 | -80 | |
| 9 | 13 | -7 | -1 | -28 | 27 | 23 | -29 | -21 | 26 | 64 | |
| -21 | -19 | -13 | 18 | 25 | -8 | 4 | -8 | -12 | -15 | 16 | |
Net Cash Flow Net Cash FlowCr | -3 | 0 | 0 | 1 | -17 | 4 | -36 | 18 | -11 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 4 | 3 | -9 | -45 | -45 | -28 | -79 | 19 | -11 | -24 | |
CFO To PAT CFO To PAT% | 110.7 | 20.1 | 150.3 | -289.0 | 66.2 | -73.0 | 6,281.2 | 4,664.5 | -35.9 | 43.3 | 258.6 |
CFO To EBITDA CFO To EBITDA% | -256.8 | 51.8 | 369.2 | 85.4 | 38.7 | 1,409.7 | 750.0 | -857.1 | -25.5 | 17.4 | 85.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 712 | 1,342 | 1,396 | 934 | 377 | 966 | 988 | 989 | 1,701 | 1,259 | 765 | 1,284 |
Price To Earnings Price To Earnings | 33.9 | 29.5 | 62.1 | 173.6 | 27.4 | 77.8 | -39.9 | |||||
Price To Sales Price To Sales | 1.9 | 3.2 | 3.8 | 3.0 | 1.3 | 2.9 | 2.4 | 2.6 | 5.5 | 4.0 | 2.6 | 4.3 |
Price To Book Price To Book | 3.0 | 4.0 | 3.9 | 2.7 | 1.1 | 2.5 | 2.6 | 2.6 | 5.0 | 3.7 | 2.4 | 4.0 |
EV To EBITDA EV To EBITDA | -190.0 | 104.2 | 243.1 | -47.7 | -10.6 | -881.9 | -121.3 | -164.0 | -19.9 | -20.9 | -9.0 | -17.0 |
GPM GPM% | 51.8 | 51.8 | 57.5 | 58.1 | 57.8 | 62.4 | 68.6 | 57.2 | 51.8 | 54.5 | ||
OPM OPM% | -1.0 | 3.0 | 1.5 | -6.1 | -12.4 | -0.3 | -2.0 | -1.7 | -28.9 | -20.4 | -31.9 | -27.0 |
NPM NPM% | 2.3 | 7.7 | 3.7 | 1.8 | -7.3 | 6.4 | -0.2 | 0.3 | -20.5 | -8.2 | -10.5 | -25.5 |
ROCE ROCE% | 4.8 | 12.6 | 7.0 | 3.4 | -3.4 | 5.1 | 4.3 | 3.9 | -12.7 | -1.5 | -6.2 | -6.2 |
ROE ROE% | 2.5 | 9.6 | 3.8 | 1.6 | -6.3 | 5.6 | -0.3 | 0.3 | -18.8 | -7.5 | -9.6 | -9.6 |
ROA ROA% | 1.3 | 5.5 | 2.4 | 0.9 | -3.6 | 3.3 | -0.2 | 0.2 | -8.9 | -3.4 | -4.2 | -4.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 712 | 1,342 | 1,396 | 934 | 377 | 966 | 988 | 989 | 1,701 | 1,259 | 765 | 1,284 |
Price To Earnings Price To Earnings | 33.9 | 29.5 | 62.1 | 173.6 | 27.4 | 77.8 | -39.9 | |||||
Price To Sales Price To Sales | 1.9 | 3.2 | 3.8 | 3.0 | 1.3 | 2.9 | 2.4 | 2.6 | 5.5 | 4.0 | 2.6 | 4.3 |
Price To Book Price To Book | 3.0 | 4.0 | 3.9 | 2.7 | 1.1 | 2.5 | 2.6 | 2.6 | 5.0 | 3.7 | 2.4 | 4.0 |
EV To EBITDA EV To EBITDA | -190.0 | 104.2 | 243.1 | -47.7 | -10.6 | -881.9 | -121.3 | -164.0 | -19.9 | -20.9 | -9.0 | -17.0 |
GPM GPM% | 51.8 | 51.8 | 57.5 | 58.1 | 57.8 | 62.4 | 68.6 | 57.2 | 51.8 | 54.5 | ||
OPM OPM% | -1.0 | 3.0 | 1.5 | -6.1 | -12.4 | -0.3 | -2.0 | -1.7 | -28.9 | -20.4 | -31.9 | -27.0 |
NPM NPM% | 2.3 | 7.7 | 3.7 | 1.8 | -7.3 | 6.4 | -0.2 | 0.3 | -20.5 | -8.2 | -10.5 | -25.5 |
ROCE ROCE% | 4.8 | 12.6 | 7.0 | 3.4 | -3.4 | 5.1 | 4.3 | 3.9 | -12.7 | -1.5 | -6.2 | -6.2 |
ROE ROE% | 2.5 | 9.6 | 3.8 | 1.6 | -6.3 | 5.6 | -0.3 | 0.3 | -18.8 | -7.5 | -9.6 | -9.6 |
ROA ROA% | 1.3 | 5.5 | 2.4 | 0.9 | -3.6 | 3.3 | -0.2 | 0.2 | -8.9 | -3.4 | -4.2 | -4.2 |
Documents — Andrew Yule & Company Ltd