| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 241 | 148 | 162 | 186 | 200 | 231 | 197 | 258 | 238 | 264 | 168 | 257 | |
Growth YoY Revenue Growth YoY% | -17.9 | -35.8 | -23.7 | -26.7 | -17.1 | 55.8 | 22.1 | 38.8 | 19.5 | 14.6 | -14.9 | -0.6 |
| 222 | 140 | 160 | 175 | 196 | 227 | 191 | 243 | 227 | 251 | 155 | 226 | |
| 19 | 8 | 1 | 11 | 4 | 4 | 7 | 15 | 11 | 13 | 13 | 30 | |
OPM OPM% | 7.7 | 5.7 | 0.8 | 5.8 | 2.0 | 1.7 | 3.3 | 6.0 | 4.8 | 5.1 | 7.6 | 11.8 |
| 1 | 1 | 1 | 0 | 1 | 2 | 1 | 3 | 9 | 4 | 4 | 3 | |
Interest Expense Interest ExpenseCr | 3 | 2 | 2 | 2 | 3 | 3 | 1 | 2 | 1 | 1 | 1 | 0 |
Depreciation DepreciationCr | 5 | 3 | 1 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 5 | 4 |
PBT PBTCr | 11 | 4 | 0 | 5 | -2 | 0 | 3 | 13 | 16 | 13 | 11 | 29 |
| 3 | 1 | 0 | 1 | 0 | 0 | 1 | 4 | 4 | 3 | 3 | 7 | |
| 8 | 3 | 0 | 4 | -2 | 0 | 2 | 9 | 12 | 10 | 8 | 22 | |
Growth YoY PAT Growth YoY% | -38.6 | -61.7 | 91.0 | 4.1 | -120.0 | -107.4 | 644.4 | 139.5 | 810.8 | 4,686.4 | 297.4 | 138.1 |
NPM NPM% | 3.5 | 2.0 | -0.2 | 2.0 | -0.8 | -0.1 | 1.0 | 3.5 | 5.0 | 3.8 | 4.6 | 8.4 |
| 2.7 | 0.9 | -0.1 | 1.2 | -0.5 | -0.1 | 0.6 | 2.9 | 3.8 | 3.2 | 2.5 | 6.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 241 | 148 | 162 | 186 | 200 | 231 | 197 | 258 | 238 | 264 | 168 | 257 | |
Growth YoY Revenue Growth YoY% | -17.9 | -35.8 | -23.7 | -26.7 | -17.1 | 55.8 | 22.1 | 38.8 | 19.5 | 14.6 | -14.9 | -0.6 |
| 222 | 140 | 160 | 175 | 196 | 227 | 191 | 243 | 227 | 251 | 155 | 226 | |
| 19 | 8 | 1 | 11 | 4 | 4 | 7 | 15 | 11 | 13 | 13 | 30 | |
OPM OPM% | 7.7 | 5.7 | 0.8 | 5.8 | 2.0 | 1.7 | 3.3 | 6.0 | 4.8 | 5.1 | 7.6 | 11.8 |
| 1 | 1 | 1 | 0 | 1 | 2 | 1 | 3 | 9 | 4 | 4 | 3 | |
Interest Expense Interest ExpenseCr | 3 | 2 | 2 | 2 | 3 | 3 | 1 | 2 | 1 | 1 | 1 | 0 |
Depreciation DepreciationCr | 5 | 3 | 1 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 5 | 4 |
PBT PBTCr | 11 | 4 | 0 | 5 | -2 | 0 | 3 | 13 | 16 | 13 | 11 | 29 |
| 3 | 1 | 0 | 1 | 0 | 0 | 1 | 4 | 4 | 3 | 3 | 7 | |
| 8 | 3 | 0 | 4 | -2 | 0 | 2 | 9 | 12 | 10 | 8 | 22 | |
Growth YoY PAT Growth YoY% | -38.6 | -61.7 | 91.0 | 4.1 | -120.0 | -107.4 | 644.4 | 139.5 | 810.8 | 4,686.4 | 297.4 | 138.1 |
NPM NPM% | 3.5 | 2.0 | -0.2 | 2.0 | -0.8 | -0.1 | 1.0 | 3.5 | 5.0 | 3.8 | 4.6 | 8.4 |
| 2.7 | 0.9 | -0.1 | 1.2 | -0.5 | -0.1 | 0.6 | 2.9 | 3.8 | 3.2 | 2.5 | 6.9 |
| 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 | 604 | 699 | 999 | 875 | 827 | 818 | 926 | 1,070 | 804 | 814 | 931 | 927 |
Growth Revenue Growth% | 0.7 | 15.8 | 42.9 | -12.4 | -5.4 | -1.0 | 13.2 | 15.6 | -24.9 | 1.2 | 14.4 | 4.7 |
| 563 | 654 | 889 | 785 | 740 | 728 | 840 | 987 | 763 | 788 | 876 | 859 | |
| 41 | 44 | 110 | 90 | 87 | 91 | 86 | 83 | 41 | 25 | 56 | 68 | |
OPM OPM% | 6.7 | 6.3 | 11.0 | 10.3 | 10.5 | 11.1 | 9.3 | 7.8 | 5.1 | 3.1 | 6.0 | 7.3 |
| 5 | 11 | 20 | 21 | 19 | 8 | 6 | 2 | 3 | 5 | 17 | 20 | |
Interest Expense Interest ExpenseCr | 10 | 11 | 9 | 7 | 11 | 16 | 17 | 15 | 10 | 9 | 5 | 3 |
Depreciation DepreciationCr | 5 | 6 | 9 | 11 | 15 | 22 | 19 | 19 | 15 | 15 | 15 | 16 |
PBT PBTCr | 30 | 37 | 113 | 94 | 81 | 61 | 56 | 51 | 20 | 6 | 53 | 69 |
| 11 | 12 | 33 | 33 | 20 | 16 | 15 | 15 | 5 | 2 | 14 | 17 | |
PAT PATCr | 19 | 25 | 79 | 61 | 61 | 44 | 41 | 36 | 15 | 4 | 39 | 51 |
Growth PAT Growth% | 3.2 | 32.6 | 214.8 | -23.1 | -0.3 | -27.0 | -7.3 | -12.7 | -59.3 | -73.5 | 902.1 | 460.7 |
NPM NPM% | 3.1 | 3.6 | 7.9 | 7.0 | 7.3 | 5.4 | 4.4 | 3.4 | 1.8 | 0.5 | 4.2 | 5.5 |
| 7.9 | 10.5 | 28.0 | 19.4 | 19.4 | 14.2 | 13.1 | 11.5 | 4.7 | 1.2 | 12.4 | 16.4 |
| 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 | 604 | 699 | 999 | 875 | 827 | 818 | 926 | 1,070 | 804 | 814 | 931 | 927 |
Growth Revenue Growth% | 0.7 | 15.8 | 42.9 | -12.4 | -5.4 | -1.0 | 13.2 | 15.6 | -24.9 | 1.2 | 14.4 | 4.7 |
| 563 | 654 | 889 | 785 | 740 | 728 | 840 | 987 | 763 | 788 | 876 | 859 | |
| 41 | 44 | 110 | 90 | 87 | 91 | 86 | 83 | 41 | 25 | 56 | 68 | |
OPM OPM% | 6.7 | 6.3 | 11.0 | 10.3 | 10.5 | 11.1 | 9.3 | 7.8 | 5.1 | 3.1 | 6.0 | 7.3 |
| 5 | 11 | 20 | 21 | 19 | 8 | 6 | 2 | 3 | 5 | 17 | 20 | |
Interest Expense Interest ExpenseCr | 10 | 11 | 9 | 7 | 11 | 16 | 17 | 15 | 10 | 9 | 5 | 3 |
Depreciation DepreciationCr | 5 | 6 | 9 | 11 | 15 | 22 | 19 | 19 | 15 | 15 | 15 | 16 |
PBT PBTCr | 30 | 37 | 113 | 94 | 81 | 61 | 56 | 51 | 20 | 6 | 53 | 69 |
| 11 | 12 | 33 | 33 | 20 | 16 | 15 | 15 | 5 | 2 | 14 | 17 | |
PAT PATCr | 19 | 25 | 79 | 61 | 61 | 44 | 41 | 36 | 15 | 4 | 39 | 51 |
Growth PAT Growth% | 3.2 | 32.6 | 214.8 | -23.1 | -0.3 | -27.0 | -7.3 | -12.7 | -59.3 | -73.5 | 902.1 | 460.7 |
NPM NPM% | 3.1 | 3.6 | 7.9 | 7.0 | 7.3 | 5.4 | 4.4 | 3.4 | 1.8 | 0.5 | 4.2 | 5.5 |
| 7.9 | 10.5 | 28.0 | 19.4 | 19.4 | 14.2 | 13.1 | 11.5 | 4.7 | 1.2 | 12.4 | 16.4 |
| 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 | 24 | 24 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 |
Reserves ReservesCr | 49 | 85 | 271 | 324 | 365 | 409 | 437 | 459 | 466 | 463 | 497 |
| 92 | 140 | 119 | 145 | 206 | 189 | 174 | 114 | 121 | 105 | 53 | |
| 13 | 27 | 10 | 9 | 24 | 28 | 35 | 10 | 16 | 14 | 11 | |
| 179 | 277 | 431 | 510 | 627 | 657 | 678 | 614 | 633 | 613 | 593 | |
| 116 | 191 | 290 | 264 | 335 | 386 | 412 | 334 | 363 | 354 | 318 | |
| 63 | 86 | 141 | 246 | 291 | 271 | 266 | 280 | 271 | 259 | 275 | |
| 179 | 277 | 431 | 510 | 627 | 657 | 678 | 614 | 633 | 613 | 593 |
| 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 | 24 | 24 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 |
Reserves ReservesCr | 49 | 85 | 271 | 324 | 365 | 409 | 437 | 459 | 466 | 463 | 497 |
| 92 | 140 | 119 | 145 | 206 | 189 | 174 | 114 | 121 | 105 | 53 | |
| 13 | 27 | 10 | 9 | 24 | 28 | 35 | 10 | 16 | 14 | 11 | |
| 179 | 277 | 431 | 510 | 627 | 657 | 678 | 614 | 633 | 613 | 593 | |
| 116 | 191 | 290 | 264 | 335 | 386 | 412 | 334 | 363 | 354 | 318 | |
| 63 | 86 | 141 | 246 | 291 | 271 | 266 | 280 | 271 | 259 | 275 | |
| 179 | 277 | 431 | 510 | 627 | 657 | 678 | 614 | 633 | 613 | 593 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 37 | 14 | 33 | 49 | 58 | 13 | 36 | 121 | 11 | 54 | 96 | |
| -16 | -29 | -58 | -114 | -44 | -14 | -10 | -22 | -8 | -6 | -2 | |
| -20 | 17 | 85 | 7 | -14 | 4 | -27 | -99 | -2 | -49 | -78 | |
Net Cash Flow Net Cash FlowCr | 0 | 3 | 60 | -58 | 1 | 3 | -2 | 1 | 1 | -1 | 16 |
Free Cash Flow Free Cash FlowCr | 21 | 14 | 33 | 50 | 59 | 0 | 25 | 100 | -1 | 46 | 90 |
CFO To PAT CFO To PAT% | 192.9 | 57.3 | 41.7 | 80.6 | 96.1 | 29.2 | 86.5 | 337.8 | 76.5 | 1,400.6 | 246.6 |
CFO To EBITDA CFO To EBITDA% | 90.1 | 32.4 | 30.0 | 54.7 | 67.0 | 14.2 | 41.2 | 145.9 | 27.1 | 215.6 | 172.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 37 | 14 | 33 | 49 | 58 | 13 | 36 | 121 | 11 | 54 | 96 | |
| -16 | -29 | -58 | -114 | -44 | -14 | -10 | -22 | -8 | -6 | -2 | |
| -20 | 17 | 85 | 7 | -14 | 4 | -27 | -99 | -2 | -49 | -78 | |
Net Cash Flow Net Cash FlowCr | 0 | 3 | 60 | -58 | 1 | 3 | -2 | 1 | 1 | -1 | 16 |
Free Cash Flow Free Cash FlowCr | 21 | 14 | 33 | 50 | 59 | 0 | 25 | 100 | -1 | 46 | 90 |
CFO To PAT CFO To PAT% | 192.9 | 57.3 | 41.7 | 80.6 | 96.1 | 29.2 | 86.5 | 337.8 | 76.5 | 1,400.6 | 246.6 |
CFO To EBITDA CFO To EBITDA% | 90.1 | 32.4 | 30.0 | 54.7 | 67.0 | 14.2 | 41.2 | 145.9 | 27.1 | 215.6 | 172.4 |
| 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 | 1,909 | 1,029 | 527 | 648 | 869 | 603 | 616 | 658 | 1,133 | 1,133 | ||
Price To Earnings Price To Earnings | 24.1 | 16.9 | 8.7 | 14.6 | 21.2 | 16.8 | 42.2 | 169.8 | 29.2 | 22.1 | ||
Price To Sales Price To Sales | 1.9 | 1.2 | 0.6 | 0.8 | 0.9 | 0.6 | 0.8 | 0.8 | 1.2 | 1.2 | ||
Price To Book Price To Book | 6.3 | 2.9 | 1.3 | 1.5 | 1.9 | 1.2 | 1.2 | 1.3 | 2.1 | 2.1 | ||
EV To EBITDA EV To EBITDA | 17.5 | 12.6 | 7.8 | 8.8 | 11.9 | 8.2 | 17.3 | 28.8 | 20.2 | 16.0 | ||
GPM GPM% | 15.8 | 14.1 | 19.8 | 23.4 | 21.2 | 22.0 | 29.4 | 27.0 | 25.2 | 23.4 | 32.9 | 32.9 |
OPM OPM% | 6.7 | 6.3 | 11.0 | 10.3 | 10.5 | 11.1 | 9.3 | 7.8 | 5.1 | 3.1 | 6.0 | 7.3 |
NPM NPM% | 3.1 | 3.6 | 7.9 | 7.0 | 7.3 | 5.4 | 4.4 | 3.4 | 1.8 | 0.5 | 4.2 | 5.5 |
ROCE ROCE% | 27.0 | 22.6 | 31.7 | 21.9 | 16.5 | 12.6 | 11.6 | 11.3 | 4.9 | 2.5 | 10.8 | 10.8 |
ROE ROE% | 25.8 | 23.0 | 26.2 | 17.1 | 15.3 | 10.1 | 8.8 | 7.3 | 2.9 | 0.8 | 7.4 | 7.4 |
ROA ROA% | 10.6 | 9.1 | 18.4 | 11.9 | 9.7 | 6.7 | 6.1 | 5.8 | 2.3 | 0.6 | 6.6 | 6.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,909 | 1,029 | 527 | 648 | 869 | 603 | 616 | 658 | 1,133 | 1,133 | ||
Price To Earnings Price To Earnings | 24.1 | 16.9 | 8.7 | 14.6 | 21.2 | 16.8 | 42.2 | 169.8 | 29.2 | 22.1 | ||
Price To Sales Price To Sales | 1.9 | 1.2 | 0.6 | 0.8 | 0.9 | 0.6 | 0.8 | 0.8 | 1.2 | 1.2 | ||
Price To Book Price To Book | 6.3 | 2.9 | 1.3 | 1.5 | 1.9 | 1.2 | 1.2 | 1.3 | 2.1 | 2.1 | ||
EV To EBITDA EV To EBITDA | 17.5 | 12.6 | 7.8 | 8.8 | 11.9 | 8.2 | 17.3 | 28.8 | 20.2 | 16.0 | ||
GPM GPM% | 15.8 | 14.1 | 19.8 | 23.4 | 21.2 | 22.0 | 29.4 | 27.0 | 25.2 | 23.4 | 32.9 | 32.9 |
OPM OPM% | 6.7 | 6.3 | 11.0 | 10.3 | 10.5 | 11.1 | 9.3 | 7.8 | 5.1 | 3.1 | 6.0 | 7.3 |
NPM NPM% | 3.1 | 3.6 | 7.9 | 7.0 | 7.3 | 5.4 | 4.4 | 3.4 | 1.8 | 0.5 | 4.2 | 5.5 |
ROCE ROCE% | 27.0 | 22.6 | 31.7 | 21.9 | 16.5 | 12.6 | 11.6 | 11.3 | 4.9 | 2.5 | 10.8 | 10.8 |
ROE ROE% | 25.8 | 23.0 | 26.2 | 17.1 | 15.3 | 10.1 | 8.8 | 7.3 | 2.9 | 0.8 | 7.4 | 7.4 |
ROA ROA% | 10.6 | 9.1 | 18.4 | 11.9 | 9.7 | 6.7 | 6.1 | 5.8 | 2.3 | 0.6 | 6.6 | 6.6 |
Documents — Apex Frozen Foods Ltd
Concall Transcript Summaries — Apex Frozen Foods Ltd