| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 135 | 154 | 125 | 105 | 122 | 173 | 157 | 132 | 160 | 194 | 226 | 241 | |
Growth YoY Revenue Growth YoY% | -15.7 | 11.1 | -6.9 | 1.6 | -9.9 | 12.1 | 25.4 | 26.7 | 31.6 | 12.2 | 44.4 | 82.2 |
| 119 | 118 | 109 | 97 | 114 | 143 | 132 | 117 | 145 | 171 | 191 | 201 | |
| 17 | 36 | 16 | 8 | 8 | 30 | 25 | 16 | 15 | 23 | 36 | 40 | |
OPM OPM% | 12.3 | 23.2 | 12.7 | 7.5 | 6.6 | 17.3 | 15.7 | 12.0 | 9.3 | 11.9 | 15.8 | 16.6 |
| 5 | 0 | 5 | 5 | 5 | 4 | 2 | 4 | 5 | 3 | 1 | 4 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 1 | 2 | 3 | 3 | 2 | 2 | 2 | 3 | 2 |
Depreciation DepreciationCr | 4 | 4 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | 16 | 30 | 15 | 8 | 8 | 28 | 20 | 15 | 16 | 22 | 30 | 39 |
| 4 | 8 | 4 | 2 | 1 | 6 | 5 | 3 | 2 | 4 | 8 | 8 | |
| 12 | 22 | 11 | 6 | 6 | 22 | 14 | 12 | 13 | 17 | 22 | 31 | |
Growth YoY PAT Growth YoY% | -53.8 | 67.7 | -22.5 | -28.6 | -45.5 | -3.6 | 31.0 | 103.4 | 110.6 | -19.6 | 53.3 | 156.6 |
NPM NPM% | 8.6 | 14.5 | 8.8 | 5.7 | 5.2 | 12.5 | 9.2 | 9.2 | 8.3 | 8.9 | 9.7 | 12.9 |
| 0.8 | 1.5 | 0.7 | 0.4 | 0.4 | 1.4 | 0.9 | 0.8 | 0.9 | 1.1 | 1.4 | 2.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 135 | 154 | 125 | 105 | 122 | 173 | 157 | 132 | 160 | 194 | 226 | 241 | |
Growth YoY Revenue Growth YoY% | -15.7 | 11.1 | -6.9 | 1.6 | -9.9 | 12.1 | 25.4 | 26.7 | 31.6 | 12.2 | 44.4 | 82.2 |
| 119 | 118 | 109 | 97 | 114 | 143 | 132 | 117 | 145 | 171 | 191 | 201 | |
| 17 | 36 | 16 | 8 | 8 | 30 | 25 | 16 | 15 | 23 | 36 | 40 | |
OPM OPM% | 12.3 | 23.2 | 12.7 | 7.5 | 6.6 | 17.3 | 15.7 | 12.0 | 9.3 | 11.9 | 15.8 | 16.6 |
| 5 | 0 | 5 | 5 | 5 | 4 | 2 | 4 | 5 | 3 | 1 | 4 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 1 | 2 | 3 | 3 | 2 | 2 | 2 | 3 | 2 |
Depreciation DepreciationCr | 4 | 4 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | 16 | 30 | 15 | 8 | 8 | 28 | 20 | 15 | 16 | 22 | 30 | 39 |
| 4 | 8 | 4 | 2 | 1 | 6 | 5 | 3 | 2 | 4 | 8 | 8 | |
| 12 | 22 | 11 | 6 | 6 | 22 | 14 | 12 | 13 | 17 | 22 | 31 | |
Growth YoY PAT Growth YoY% | -53.8 | 67.7 | -22.5 | -28.6 | -45.5 | -3.6 | 31.0 | 103.4 | 110.6 | -19.6 | 53.3 | 156.6 |
NPM NPM% | 8.6 | 14.5 | 8.8 | 5.7 | 5.2 | 12.5 | 9.2 | 9.2 | 8.3 | 8.9 | 9.7 | 12.9 |
| 0.8 | 1.5 | 0.7 | 0.4 | 0.4 | 1.4 | 0.9 | 0.8 | 0.9 | 1.1 | 1.4 | 2.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 274 | 311 | 328 | 339 | 396 | 485 | 559 | 582 | 517 | 556 | 713 | 822 |
Growth Revenue Growth% | 5.0 | 13.4 | 5.4 | 3.4 | 16.9 | 22.4 | 15.3 | 4.1 | -11.2 | 7.5 | 28.3 | 40.8 |
| 236 | 269 | 295 | 297 | 339 | 414 | 454 | 461 | 438 | 486 | 624 | 708 | |
| 38 | 42 | 33 | 42 | 57 | 71 | 105 | 121 | 79 | 70 | 90 | 114 | |
OPM OPM% | 13.9 | 13.5 | 9.9 | 12.3 | 14.4 | 14.7 | 18.9 | 20.8 | 15.3 | 12.7 | 12.6 | 13.8 |
| 2 | 5 | 13 | 4 | 7 | 9 | 10 | 2 | 13 | 16 | 14 | 14 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 3 | 5 | 6 | 4 | 5 | 5 | 7 | 9 | 9 | 10 |
Depreciation DepreciationCr | 6 | 7 | 7 | 11 | 14 | 15 | 14 | 13 | 14 | 14 | 11 | 12 |
PBT PBTCr | 33 | 38 | 36 | 30 | 45 | 61 | 97 | 105 | 71 | 63 | 83 | 107 |
| 11 | 14 | 12 | 9 | 11 | 15 | 24 | 27 | 18 | 15 | 18 | 23 | |
PAT PATCr | 22 | 24 | 24 | 21 | 34 | 45 | 73 | 77 | 53 | 48 | 65 | 84 |
Growth PAT Growth% | -18.0 | 13.1 | -1.0 | -13.9 | 63.1 | 33.2 | 60.9 | 6.2 | -31.1 | -9.5 | 34.4 | 54.0 |
NPM NPM% | 7.9 | 7.8 | 7.4 | 6.2 | 8.6 | 9.3 | 13.0 | 13.3 | 10.3 | 8.7 | 9.1 | 10.2 |
| 1.4 | 1.6 | 1.6 | 1.4 | 2.2 | 3.0 | 4.8 | 5.1 | 3.5 | 3.2 | 4.3 | 5.5 |
| 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 | 274 | 311 | 328 | 339 | 396 | 485 | 559 | 582 | 517 | 556 | 713 | 822 |
Growth Revenue Growth% | 5.0 | 13.4 | 5.4 | 3.4 | 16.9 | 22.4 | 15.3 | 4.1 | -11.2 | 7.5 | 28.3 | 40.8 |
| 236 | 269 | 295 | 297 | 339 | 414 | 454 | 461 | 438 | 486 | 624 | 708 | |
| 38 | 42 | 33 | 42 | 57 | 71 | 105 | 121 | 79 | 70 | 90 | 114 | |
OPM OPM% | 13.9 | 13.5 | 9.9 | 12.3 | 14.4 | 14.7 | 18.9 | 20.8 | 15.3 | 12.7 | 12.6 | 13.8 |
| 2 | 5 | 13 | 4 | 7 | 9 | 10 | 2 | 13 | 16 | 14 | 14 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 3 | 5 | 6 | 4 | 5 | 5 | 7 | 9 | 9 | 10 |
Depreciation DepreciationCr | 6 | 7 | 7 | 11 | 14 | 15 | 14 | 13 | 14 | 14 | 11 | 12 |
PBT PBTCr | 33 | 38 | 36 | 30 | 45 | 61 | 97 | 105 | 71 | 63 | 83 | 107 |
| 11 | 14 | 12 | 9 | 11 | 15 | 24 | 27 | 18 | 15 | 18 | 23 | |
PAT PATCr | 22 | 24 | 24 | 21 | 34 | 45 | 73 | 77 | 53 | 48 | 65 | 84 |
Growth PAT Growth% | -18.0 | 13.1 | -1.0 | -13.9 | 63.1 | 33.2 | 60.9 | 6.2 | -31.1 | -9.5 | 34.4 | 54.0 |
NPM NPM% | 7.9 | 7.8 | 7.4 | 6.2 | 8.6 | 9.3 | 13.0 | 13.3 | 10.3 | 8.7 | 9.1 | 10.2 |
| 1.4 | 1.6 | 1.6 | 1.4 | 2.2 | 3.0 | 4.8 | 5.1 | 3.5 | 3.2 | 4.3 | 5.5 |
| 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 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
Reserves ReservesCr | 185 | 209 | 223 | 236 | 260 | 295 | 354 | 415 | 454 | 491 | 544 |
| 42 | 39 | 80 | 111 | 82 | 98 | 67 | 77 | 113 | 228 | 279 | |
| 7 | 12 | 11 | 26 | 21 | 17 | 13 | 15 | 16 | 12 | 7 | |
| 249 | 275 | 330 | 389 | 378 | 426 | 449 | 522 | 598 | 747 | 846 | |
| 189 | 208 | 224 | 283 | 272 | 333 | 361 | 441 | 511 | 663 | 757 | |
| 61 | 68 | 106 | 105 | 105 | 93 | 88 | 81 | 87 | 84 | 89 | |
| 249 | 275 | 330 | 389 | 378 | 426 | 449 | 522 | 598 | 747 | 846 |
| 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 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
Reserves ReservesCr | 185 | 209 | 223 | 236 | 260 | 295 | 354 | 415 | 454 | 491 | 544 |
| 42 | 39 | 80 | 111 | 82 | 98 | 67 | 77 | 113 | 228 | 279 | |
| 7 | 12 | 11 | 26 | 21 | 17 | 13 | 15 | 16 | 12 | 7 | |
| 249 | 275 | 330 | 389 | 378 | 426 | 449 | 522 | 598 | 747 | 846 | |
| 189 | 208 | 224 | 283 | 272 | 333 | 361 | 441 | 511 | 663 | 757 | |
| 61 | 68 | 106 | 105 | 105 | 93 | 88 | 81 | 87 | 84 | 89 | |
| 249 | 275 | 330 | 389 | 378 | 426 | 449 | 522 | 598 | 747 | 846 |
| 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 | 16 | 14 | -30 | 71 | 8 | 74 | 51 | 99 | -33 | 12 | |
| -31 | -10 | -29 | 4 | -14 | -4 | -29 | -37 | -78 | -9 | 1 | |
| -7 | -3 | 11 | 29 | -50 | -6 | -45 | -9 | -15 | 50 | -16 | |
Net Cash Flow Net Cash FlowCr | -4 | 3 | -4 | 3 | 7 | -3 | 1 | 6 | 5 | 8 | -3 |
Free Cash Flow Free Cash FlowCr | 23 | 11 | -25 | -50 | 56 | 3 | 67 | 43 | 81 | -42 | |
CFO To PAT CFO To PAT% | 155.6 | 63.5 | 58.7 | -142.1 | 207.5 | 16.9 | 102.1 | 66.1 | 184.9 | -67.4 | 18.5 |
CFO To EBITDA CFO To EBITDA% | 88.0 | 36.9 | 43.6 | -71.0 | 123.6 | 10.7 | 70.5 | 42.3 | 124.1 | -46.2 | 13.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 34 | 16 | 14 | -30 | 71 | 8 | 74 | 51 | 99 | -33 | 12 | |
| -31 | -10 | -29 | 4 | -14 | -4 | -29 | -37 | -78 | -9 | 1 | |
| -7 | -3 | 11 | 29 | -50 | -6 | -45 | -9 | -15 | 50 | -16 | |
Net Cash Flow Net Cash FlowCr | -4 | 3 | -4 | 3 | 7 | -3 | 1 | 6 | 5 | 8 | -3 |
Free Cash Flow Free Cash FlowCr | 23 | 11 | -25 | -50 | 56 | 3 | 67 | 43 | 81 | -42 | |
CFO To PAT CFO To PAT% | 155.6 | 63.5 | 58.7 | -142.1 | 207.5 | 16.9 | 102.1 | 66.1 | 184.9 | -67.4 | 18.5 |
CFO To EBITDA CFO To EBITDA% | 88.0 | 36.9 | 43.6 | -71.0 | 123.6 | 10.7 | 70.5 | 42.3 | 124.1 | -46.2 | 13.4 |
| 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 | 426 | 599 | 548 | 402 | 360 | 685 | 1,988 | 1,205 | 1,277 | 822 | 819 | 1,480 |
Price To Earnings Price To Earnings | 20.9 | 24.4 | 22.6 | 19.3 | 10.6 | 15.2 | 27.3 | 15.6 | 24.0 | 17.0 | 12.6 | 17.7 |
Price To Sales Price To Sales | 1.6 | 1.9 | 1.7 | 1.2 | 0.9 | 1.4 | 3.5 | 2.1 | 2.5 | 1.5 | 1.1 | 1.8 |
Price To Book Price To Book | 2.1 | 2.7 | 2.3 | 1.6 | 1.3 | 2.2 | 5.4 | 2.8 | 2.7 | 1.6 | 1.5 | 2.6 |
EV To EBITDA EV To EBITDA | 11.1 | 14.3 | 17.6 | 11.2 | 6.7 | 10.2 | 18.9 | 10.1 | 16.3 | 12.8 | 10.0 | 12.8 |
GPM GPM% | 32.8 | 32.6 | 29.4 | 35.6 | 36.6 | 36.2 | 39.0 | 42.9 | 41.3 | 39.5 | 39.0 | 39.0 |
OPM OPM% | 13.9 | 13.5 | 9.9 | 12.3 | 14.4 | 14.7 | 18.9 | 20.8 | 15.3 | 12.7 | 12.6 | 13.8 |
NPM NPM% | 7.9 | 7.8 | 7.4 | 6.2 | 8.6 | 9.3 | 13.0 | 13.3 | 10.3 | 8.7 | 9.1 | 10.2 |
ROCE ROCE% | 16.0 | 16.7 | 14.0 | 10.6 | 15.9 | 17.7 | 25.7 | 23.5 | 15.2 | 11.7 | 13.7 | 13.7 |
ROE ROE% | 10.8 | 10.9 | 10.2 | 8.3 | 12.4 | 14.6 | 19.8 | 18.0 | 11.3 | 9.5 | 11.6 | 11.6 |
ROA ROA% | 8.7 | 8.9 | 7.3 | 5.4 | 9.0 | 10.6 | 16.2 | 14.8 | 8.9 | 6.5 | 7.7 | 7.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 426 | 599 | 548 | 402 | 360 | 685 | 1,988 | 1,205 | 1,277 | 822 | 819 | 1,480 |
Price To Earnings Price To Earnings | 20.9 | 24.4 | 22.6 | 19.3 | 10.6 | 15.2 | 27.3 | 15.6 | 24.0 | 17.0 | 12.6 | 17.7 |
Price To Sales Price To Sales | 1.6 | 1.9 | 1.7 | 1.2 | 0.9 | 1.4 | 3.5 | 2.1 | 2.5 | 1.5 | 1.1 | 1.8 |
Price To Book Price To Book | 2.1 | 2.7 | 2.3 | 1.6 | 1.3 | 2.2 | 5.4 | 2.8 | 2.7 | 1.6 | 1.5 | 2.6 |
EV To EBITDA EV To EBITDA | 11.1 | 14.3 | 17.6 | 11.2 | 6.7 | 10.2 | 18.9 | 10.1 | 16.3 | 12.8 | 10.0 | 12.8 |
GPM GPM% | 32.8 | 32.6 | 29.4 | 35.6 | 36.6 | 36.2 | 39.0 | 42.9 | 41.3 | 39.5 | 39.0 | 39.0 |
OPM OPM% | 13.9 | 13.5 | 9.9 | 12.3 | 14.4 | 14.7 | 18.9 | 20.8 | 15.3 | 12.7 | 12.6 | 13.8 |
NPM NPM% | 7.9 | 7.8 | 7.4 | 6.2 | 8.6 | 9.3 | 13.0 | 13.3 | 10.3 | 8.7 | 9.1 | 10.2 |
ROCE ROCE% | 16.0 | 16.7 | 14.0 | 10.6 | 15.9 | 17.7 | 25.7 | 23.5 | 15.2 | 11.7 | 13.7 | 13.7 |
ROE ROE% | 10.8 | 10.9 | 10.2 | 8.3 | 12.4 | 14.6 | 19.8 | 18.0 | 11.3 | 9.5 | 11.6 | 11.6 |
ROA ROA% | 8.7 | 8.9 | 7.3 | 5.4 | 9.0 | 10.6 | 16.2 | 14.8 | 8.9 | 6.5 | 7.7 | 7.7 |
Documents — AVT Natural Products Ltd