| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 158 | 147 | 107 | 135 | 194 | 170 | 128 | 161 | 204 | 203 | 185 | 188 | |
Growth YoY Revenue Growth YoY% | 14.8 | 10.2 | 15.3 | 26.1 | 22.4 | 15.8 | 19.6 | 19.0 | 5.5 | 18.9 | 44.6 | 16.4 |
| 129 | 130 | 108 | 120 | 159 | 149 | 127 | 139 | 166 | 174 | 184 | 160 | |
| 29 | 17 | -1 | 15 | 34 | 22 | 1 | 22 | 38 | 29 | 0 | 27 | |
OPM OPM% | 18.6 | 11.6 | -0.8 | 11.4 | 17.7 | 12.7 | 0.8 | 13.5 | 18.7 | 14.1 | 0.2 | 14.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 9 | 4 | 5 | 3 | 8 | 5 | 3 | 5 | 8 | 2 | 3 | 5 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 3 | 3 | 3 | 3 |
PBT PBTCr | 18 | 11 | -8 | 11 | 24 | 15 | -5 | 14 | 28 | 24 | -6 | 20 |
| 6 | 4 | -2 | 3 | 5 | 3 | -1 | 5 | 8 | 7 | -1 | 5 | |
| 12 | 8 | -6 | 7 | 19 | 11 | -4 | 10 | 20 | 17 | -5 | 15 | |
Growth YoY PAT Growth YoY% | -5.6 | 59.2 | 35.1 | 55.0 | 51.7 | 49.3 | 37.7 | 38.7 | 6.2 | 50.8 | -22.5 | 49.5 |
NPM NPM% | 7.8 | 5.2 | -5.9 | 5.3 | 9.7 | 6.7 | -3.1 | 6.2 | 9.8 | 8.6 | -2.6 | 7.9 |
| 9.6 | 6.0 | -4.3 | 5.6 | 14.5 | 8.9 | -2.8 | 7.7 | 15.4 | 13.3 | -3.4 | 11.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 158 | 147 | 107 | 135 | 194 | 170 | 128 | 161 | 204 | 203 | 185 | 188 | |
Growth YoY Revenue Growth YoY% | 14.8 | 10.2 | 15.3 | 26.1 | 22.4 | 15.8 | 19.6 | 19.0 | 5.5 | 18.9 | 44.6 | 16.4 |
| 129 | 130 | 108 | 120 | 159 | 149 | 127 | 139 | 166 | 174 | 184 | 160 | |
| 29 | 17 | -1 | 15 | 34 | 22 | 1 | 22 | 38 | 29 | 0 | 27 | |
OPM OPM% | 18.6 | 11.6 | -0.8 | 11.4 | 17.7 | 12.7 | 0.8 | 13.5 | 18.7 | 14.1 | 0.2 | 14.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 9 | 4 | 5 | 3 | 8 | 5 | 3 | 5 | 8 | 2 | 3 | 5 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 3 | 3 | 3 | 3 |
PBT PBTCr | 18 | 11 | -8 | 11 | 24 | 15 | -5 | 14 | 28 | 24 | -6 | 20 |
| 6 | 4 | -2 | 3 | 5 | 3 | -1 | 5 | 8 | 7 | -1 | 5 | |
| 12 | 8 | -6 | 7 | 19 | 11 | -4 | 10 | 20 | 17 | -5 | 15 | |
Growth YoY PAT Growth YoY% | -5.6 | 59.2 | 35.1 | 55.0 | 51.7 | 49.3 | 37.7 | 38.7 | 6.2 | 50.8 | -22.5 | 49.5 |
NPM NPM% | 7.8 | 5.2 | -5.9 | 5.3 | 9.7 | 6.7 | -3.1 | 6.2 | 9.8 | 8.6 | -2.6 | 7.9 |
| 9.6 | 6.0 | -4.3 | 5.6 | 14.5 | 8.9 | -2.8 | 7.7 | 15.4 | 13.3 | -3.4 | 11.5 |
| 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 | 263 | 253 | 291 | 265 | 296 | 381 | 432 | 472 | 516 | 622 | 740 | 779 |
Growth Revenue Growth% | -13.8 | -3.9 | 15.4 | -8.9 | 11.6 | 28.8 | 13.3 | 9.2 | 9.4 | 20.5 | 18.9 | 19.3 |
| 217 | 214 | 245 | 222 | 256 | 325 | 386 | 424 | 461 | 555 | 664 | 685 | |
| 46 | 39 | 46 | 44 | 40 | 57 | 47 | 48 | 55 | 68 | 76 | 94 | |
OPM OPM% | 17.5 | 15.4 | 15.8 | 16.4 | 13.4 | 14.9 | 10.8 | 10.1 | 10.7 | 10.9 | 10.3 | 12.1 |
| 1 | 3 | 2 | 3 | 7 | 0 | 4 | 9 | 3 | 5 | 13 | 0 | |
Interest Expense Interest ExpenseCr | 25 | 23 | 29 | 29 | 26 | 26 | 24 | 23 | 22 | 19 | 18 | 18 |
Depreciation DepreciationCr | 11 | 7 | 2 | 2 | 5 | 6 | 6 | 8 | 8 | 9 | 11 | 11 |
PBT PBTCr | 12 | 12 | 17 | 16 | 16 | 25 | 20 | 25 | 28 | 44 | 60 | 65 |
| 4 | 7 | 8 | 8 | 7 | 7 | 7 | 9 | 10 | 11 | 18 | 18 | |
PAT PATCr | 8 | 5 | 9 | 8 | 9 | 17 | 13 | 16 | 18 | 33 | 42 | 47 |
Growth PAT Growth% | -58.2 | -33.3 | 66.8 | -15.3 | 12.2 | 98.7 | -24.6 | 23.1 | 15.5 | 82.0 | 26.5 | 30.4 |
NPM NPM% | 3.1 | 2.2 | 3.1 | 2.9 | 2.9 | 4.5 | 3.0 | 3.4 | 3.6 | 5.4 | 5.7 | 6.1 |
| 5.6 | 5.4 | 8.1 | 7.6 | 7.5 | 13.8 | 10.2 | 13.2 | 14.9 | 26.2 | 33.0 | 36.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 263 | 253 | 291 | 265 | 296 | 381 | 432 | 472 | 516 | 622 | 740 | 779 |
Growth Revenue Growth% | -13.8 | -3.9 | 15.4 | -8.9 | 11.6 | 28.8 | 13.3 | 9.2 | 9.4 | 20.5 | 18.9 | 19.3 |
| 217 | 214 | 245 | 222 | 256 | 325 | 386 | 424 | 461 | 555 | 664 | 685 | |
| 46 | 39 | 46 | 44 | 40 | 57 | 47 | 48 | 55 | 68 | 76 | 94 | |
OPM OPM% | 17.5 | 15.4 | 15.8 | 16.4 | 13.4 | 14.9 | 10.8 | 10.1 | 10.7 | 10.9 | 10.3 | 12.1 |
| 1 | 3 | 2 | 3 | 7 | 0 | 4 | 9 | 3 | 5 | 13 | 0 | |
Interest Expense Interest ExpenseCr | 25 | 23 | 29 | 29 | 26 | 26 | 24 | 23 | 22 | 19 | 18 | 18 |
Depreciation DepreciationCr | 11 | 7 | 2 | 2 | 5 | 6 | 6 | 8 | 8 | 9 | 11 | 11 |
PBT PBTCr | 12 | 12 | 17 | 16 | 16 | 25 | 20 | 25 | 28 | 44 | 60 | 65 |
| 4 | 7 | 8 | 8 | 7 | 7 | 7 | 9 | 10 | 11 | 18 | 18 | |
PAT PATCr | 8 | 5 | 9 | 8 | 9 | 17 | 13 | 16 | 18 | 33 | 42 | 47 |
Growth PAT Growth% | -58.2 | -33.3 | 66.8 | -15.3 | 12.2 | 98.7 | -24.6 | 23.1 | 15.5 | 82.0 | 26.5 | 30.4 |
NPM NPM% | 3.1 | 2.2 | 3.1 | 2.9 | 2.9 | 4.5 | 3.0 | 3.4 | 3.6 | 5.4 | 5.7 | 6.1 |
| 5.6 | 5.4 | 8.1 | 7.6 | 7.5 | 13.8 | 10.2 | 13.2 | 14.9 | 26.2 | 33.0 | 36.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 159 | 162 | 170 | 176 | 181 | 198 | 211 | 230 | 247 | 277 | 321 |
| 216 | 217 | 246 | 262 | 258 | 259 | 251 | 238 | 213 | 235 | 247 | |
| 17 | 20 | 22 | 19 | 26 | 24 | 28 | 35 | 40 | 53 | 54 | |
| 448 | 450 | 477 | 494 | 487 | 501 | 509 | 520 | 518 | 581 | 639 | |
| 342 | 357 | 376 | 384 | 368 | 376 | 384 | 382 | 357 | 397 | 417 | |
| 106 | 93 | 101 | 110 | 120 | 125 | 125 | 137 | 161 | 184 | 221 | |
| 448 | 450 | 477 | 494 | 487 | 501 | 509 | 520 | 518 | 581 | 639 |
| 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 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 159 | 162 | 170 | 176 | 181 | 198 | 211 | 230 | 247 | 277 | 321 |
| 216 | 217 | 246 | 262 | 258 | 259 | 251 | 238 | 213 | 235 | 247 | |
| 17 | 20 | 22 | 19 | 26 | 24 | 28 | 35 | 40 | 53 | 54 | |
| 448 | 450 | 477 | 494 | 487 | 501 | 509 | 520 | 518 | 581 | 639 | |
| 342 | 357 | 376 | 384 | 368 | 376 | 384 | 382 | 357 | 397 | 417 | |
| 106 | 93 | 101 | 110 | 120 | 125 | 125 | 137 | 161 | 184 | 221 | |
| 448 | 450 | 477 | 494 | 487 | 501 | 509 | 520 | 518 | 581 | 639 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 34 | 48 | 14 | 44 | 59 | 56 | 69 | 55 | 77 | 105 | 86 | |
| -25 | 13 | -2 | -10 | -41 | -14 | -13 | -16 | -26 | -34 | -78 | |
| -9 | -59 | -12 | -36 | -21 | -43 | -56 | -37 | -50 | -45 | -12 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | 0 | -2 | -4 | 0 | 0 | 1 | 1 | 26 | -4 |
Free Cash Flow Free Cash FlowCr | 20 | 47 | 4 | 36 | 46 | 42 | 63 | 39 | 46 | 73 | 38 |
CFO To PAT CFO To PAT% | 412.9 | 875.6 | 153.2 | 576.2 | 681.0 | 328.9 | 531.1 | 342.2 | 416.0 | 312.0 | 203.2 |
CFO To EBITDA CFO To EBITDA% | 73.3 | 122.5 | 30.4 | 101.8 | 147.9 | 99.5 | 147.4 | 114.2 | 138.1 | 154.5 | 113.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 34 | 48 | 14 | 44 | 59 | 56 | 69 | 55 | 77 | 105 | 86 | |
| -25 | 13 | -2 | -10 | -41 | -14 | -13 | -16 | -26 | -34 | -78 | |
| -9 | -59 | -12 | -36 | -21 | -43 | -56 | -37 | -50 | -45 | -12 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | 0 | -2 | -4 | 0 | 0 | 1 | 1 | 26 | -4 |
Free Cash Flow Free Cash FlowCr | 20 | 47 | 4 | 36 | 46 | 42 | 63 | 39 | 46 | 73 | 38 |
CFO To PAT CFO To PAT% | 412.9 | 875.6 | 153.2 | 576.2 | 681.0 | 328.9 | 531.1 | 342.2 | 416.0 | 312.0 | 203.2 |
CFO To EBITDA CFO To EBITDA% | 73.3 | 122.5 | 30.4 | 101.8 | 147.9 | 99.5 | 147.4 | 114.2 | 138.1 | 154.5 | 113.0 |
| 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 | 117 | 201 | 229 | 113 | 52 | 100 | 178 | 192 | 315 | 329 | 422 | 611 |
Price To Earnings Price To Earnings | 17.5 | 28.5 | 21.9 | 11.4 | 5.3 | 5.6 | 13.4 | 11.2 | 16.2 | 9.7 | 9.8 | 12.8 |
Price To Sales Price To Sales | 0.4 | 0.7 | 0.7 | 0.3 | 0.1 | 0.2 | 0.3 | 0.3 | 0.5 | 0.4 | 0.4 | 0.8 |
Price To Book Price To Book | 0.7 | 1.1 | 1.3 | 0.6 | 0.3 | 0.5 | 0.8 | 0.8 | 1.2 | 1.1 | 1.3 | 1.8 |
EV To EBITDA EV To EBITDA | 5.9 | 8.4 | 8.4 | 6.2 | 4.8 | 4.2 | 6.2 | 6.0 | 6.9 | 5.1 | 5.9 | 6.7 |
GPM GPM% | 44.5 | 45.3 | 43.4 | 51.2 | 52.2 | 48.0 | 41.1 | 41.7 | 43.7 | 42.3 | 40.9 | 40.9 |
OPM OPM% | 17.5 | 15.4 | 15.8 | 16.4 | 13.4 | 14.9 | 10.8 | 10.1 | 10.7 | 10.9 | 10.3 | 12.1 |
NPM NPM% | 3.1 | 2.2 | 3.1 | 2.9 | 2.9 | 4.5 | 3.0 | 3.4 | 3.6 | 5.4 | 5.7 | 6.1 |
ROCE ROCE% | 11.0 | 11.4 | 13.0 | 12.5 | 12.3 | 14.3 | 13.3 | 14.2 | 15.2 | 18.6 | 20.0 | 20.0 |
ROE ROE% | 4.8 | 3.1 | 5.0 | 4.1 | 4.5 | 8.2 | 5.8 | 6.6 | 7.1 | 11.6 | 12.7 | 12.7 |
ROA ROA% | 1.8 | 1.2 | 1.9 | 1.6 | 1.8 | 3.4 | 2.5 | 3.1 | 3.6 | 5.8 | 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 | 117 | 201 | 229 | 113 | 52 | 100 | 178 | 192 | 315 | 329 | 422 | 611 |
Price To Earnings Price To Earnings | 17.5 | 28.5 | 21.9 | 11.4 | 5.3 | 5.6 | 13.4 | 11.2 | 16.2 | 9.7 | 9.8 | 12.8 |
Price To Sales Price To Sales | 0.4 | 0.7 | 0.7 | 0.3 | 0.1 | 0.2 | 0.3 | 0.3 | 0.5 | 0.4 | 0.4 | 0.8 |
Price To Book Price To Book | 0.7 | 1.1 | 1.3 | 0.6 | 0.3 | 0.5 | 0.8 | 0.8 | 1.2 | 1.1 | 1.3 | 1.8 |
EV To EBITDA EV To EBITDA | 5.9 | 8.4 | 8.4 | 6.2 | 4.8 | 4.2 | 6.2 | 6.0 | 6.9 | 5.1 | 5.9 | 6.7 |
GPM GPM% | 44.5 | 45.3 | 43.4 | 51.2 | 52.2 | 48.0 | 41.1 | 41.7 | 43.7 | 42.3 | 40.9 | 40.9 |
OPM OPM% | 17.5 | 15.4 | 15.8 | 16.4 | 13.4 | 14.9 | 10.8 | 10.1 | 10.7 | 10.9 | 10.3 | 12.1 |
NPM NPM% | 3.1 | 2.2 | 3.1 | 2.9 | 2.9 | 4.5 | 3.0 | 3.4 | 3.6 | 5.4 | 5.7 | 6.1 |
ROCE ROCE% | 11.0 | 11.4 | 13.0 | 12.5 | 12.3 | 14.3 | 13.3 | 14.2 | 15.2 | 18.6 | 20.0 | 20.0 |
ROE ROE% | 4.8 | 3.1 | 5.0 | 4.1 | 4.5 | 8.2 | 5.8 | 6.6 | 7.1 | 11.6 | 12.7 | 12.7 |
ROA ROA% | 1.8 | 1.2 | 1.9 | 1.6 | 1.8 | 3.4 | 2.5 | 3.1 | 3.6 | 5.8 | 6.6 | 6.6 |
Documents — Aries Agro Ltd