| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 43 | 23 | 40 | 28 | 34 | 31 | 42 | 31 | 36 | 40 | 43 | 39 | |
Growth YoY Revenue Growth YoY% | 80.6 | -20.9 | 8.4 | 14.4 | -20.6 | 34.2 | 3.8 | 10.5 | 3.7 | 28.3 | 2.5 | 22.6 |
| 31 | 20 | 38 | 26 | 31 | 26 | 32 | 26 | 32 | 37 | 37 | 31 | |
| 13 | 3 | 2 | 2 | 4 | 5 | 10 | 5 | 3 | 3 | 6 | 7 | |
OPM OPM% | 28.9 | 12.0 | 5.1 | 8.3 | 10.4 | 14.9 | 24.1 | 17.1 | 9.4 | 7.2 | 14.4 | 18.6 |
| 0 | 0 | 1 | 2 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 9 | -1 | -1 | 2 | 1 | 1 | 8 | 3 | 0 | 0 | 4 | 4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 0 | 0 | 2 | 1 | |
| 9 | -1 | 0 | 2 | 1 | 1 | 7 | 2 | 0 | 0 | 2 | 4 | |
Growth YoY PAT Growth YoY% | 373.9 | -116.3 | -112.8 | 125.7 | -93.5 | 231.7 | 1,426.5 | 42.4 | -41.4 | -91.7 | -63.9 | 58.7 |
NPM NPM% | 20.5 | -4.4 | -1.2 | 5.5 | 1.7 | 4.3 | 15.5 | 7.2 | 0.9 | 0.3 | 5.5 | 9.3 |
| 0.5 | -0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.3 | 0.1 | 0.0 | 0.0 | 0.1 | 0.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 43 | 23 | 40 | 28 | 34 | 31 | 42 | 31 | 36 | 40 | 43 | 39 | |
Growth YoY Revenue Growth YoY% | 80.6 | -20.9 | 8.4 | 14.4 | -20.6 | 34.2 | 3.8 | 10.5 | 3.7 | 28.3 | 2.5 | 22.6 |
| 31 | 20 | 38 | 26 | 31 | 26 | 32 | 26 | 32 | 37 | 37 | 31 | |
| 13 | 3 | 2 | 2 | 4 | 5 | 10 | 5 | 3 | 3 | 6 | 7 | |
OPM OPM% | 28.9 | 12.0 | 5.1 | 8.3 | 10.4 | 14.9 | 24.1 | 17.1 | 9.4 | 7.2 | 14.4 | 18.6 |
| 0 | 0 | 1 | 2 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 9 | -1 | -1 | 2 | 1 | 1 | 8 | 3 | 0 | 0 | 4 | 4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 0 | 0 | 2 | 1 | |
| 9 | -1 | 0 | 2 | 1 | 1 | 7 | 2 | 0 | 0 | 2 | 4 | |
Growth YoY PAT Growth YoY% | 373.9 | -116.3 | -112.8 | 125.7 | -93.5 | 231.7 | 1,426.5 | 42.4 | -41.4 | -91.7 | -63.9 | 58.7 |
NPM NPM% | 20.5 | -4.4 | -1.2 | 5.5 | 1.7 | 4.3 | 15.5 | 7.2 | 0.9 | 0.3 | 5.5 | 9.3 |
| 0.5 | -0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.3 | 0.1 | 0.0 | 0.0 | 0.1 | 0.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 117 | 137 | 132 | 145 | 121 | 100 | 121 | 112 | 132 | 136 | 150 | 157 |
Growth Revenue Growth% | -8.2 | 16.5 | -3.2 | 9.4 | -16.8 | -16.7 | 20.2 | -7.5 | 18.0 | 3.1 | 10.4 | 13.1 |
| 89 | 104 | 105 | 116 | 111 | 97 | 101 | 99 | 110 | 115 | 132 | 138 | |
| 28 | 32 | 28 | 29 | 10 | 4 | 20 | 13 | 22 | 21 | 18 | 20 | |
OPM OPM% | 24.2 | 23.6 | 20.8 | 20.2 | 8.3 | 3.7 | 16.7 | 11.4 | 16.3 | 15.2 | 11.9 | 12.5 |
| 1 | 1 | 1 | 2 | 2 | 3 | 2 | 1 | 2 | 4 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 15 | 16 | 14 | 13 | 12 | 13 | 10 | 9 | 10 | 8 | 8 | 8 |
Depreciation DepreciationCr | 15 | 13 | 17 | 13 | 11 | 8 | 6 | 5 | 5 | 4 | 3 | 3 |
PBT PBTCr | -1 | 4 | -2 | 5 | -11 | -14 | 5 | -1 | 8 | 12 | 8 | 9 |
| -1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 3 | 3 | |
PAT PATCr | 0 | 4 | -1 | 5 | -10 | -15 | 5 | -1 | 7 | 10 | 5 | 6 |
Growth PAT Growth% | 100.3 | 15,126.2 | -123.8 | 635.8 | -306.6 | -41.2 | 134.1 | -130.1 | 554.1 | 47.5 | -49.5 | -40.2 |
NPM NPM% | 0.0 | 2.9 | -0.7 | 3.4 | -8.6 | -14.5 | 4.1 | -1.3 | 5.1 | 7.3 | 3.4 | 4.0 |
| -0.1 | 0.2 | -0.1 | 0.3 | -0.5 | -0.6 | 0.2 | -0.1 | 0.3 | 0.5 | 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 117 | 137 | 132 | 145 | 121 | 100 | 121 | 112 | 132 | 136 | 150 | 157 |
Growth Revenue Growth% | -8.2 | 16.5 | -3.2 | 9.4 | -16.8 | -16.7 | 20.2 | -7.5 | 18.0 | 3.1 | 10.4 | 13.1 |
| 89 | 104 | 105 | 116 | 111 | 97 | 101 | 99 | 110 | 115 | 132 | 138 | |
| 28 | 32 | 28 | 29 | 10 | 4 | 20 | 13 | 22 | 21 | 18 | 20 | |
OPM OPM% | 24.2 | 23.6 | 20.8 | 20.2 | 8.3 | 3.7 | 16.7 | 11.4 | 16.3 | 15.2 | 11.9 | 12.5 |
| 1 | 1 | 1 | 2 | 2 | 3 | 2 | 1 | 2 | 4 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 15 | 16 | 14 | 13 | 12 | 13 | 10 | 9 | 10 | 8 | 8 | 8 |
Depreciation DepreciationCr | 15 | 13 | 17 | 13 | 11 | 8 | 6 | 5 | 5 | 4 | 3 | 3 |
PBT PBTCr | -1 | 4 | -2 | 5 | -11 | -14 | 5 | -1 | 8 | 12 | 8 | 9 |
| -1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 3 | 3 | |
PAT PATCr | 0 | 4 | -1 | 5 | -10 | -15 | 5 | -1 | 7 | 10 | 5 | 6 |
Growth PAT Growth% | 100.3 | 15,126.2 | -123.8 | 635.8 | -306.6 | -41.2 | 134.1 | -130.1 | 554.1 | 47.5 | -49.5 | -40.2 |
NPM NPM% | 0.0 | 2.9 | -0.7 | 3.4 | -8.6 | -14.5 | 4.1 | -1.3 | 5.1 | 7.3 | 3.4 | 4.0 |
| -0.1 | 0.2 | -0.1 | 0.3 | -0.5 | -0.6 | 0.2 | -0.1 | 0.3 | 0.5 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 38 | 38 | 38 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 42 |
Reserves ReservesCr | 70 | 71 | 69 | 115 | 105 | 93 | 96 | 102 | 111 | 118 | 128 |
| 116 | 151 | 135 | 128 | 143 | 136 | 141 | 145 | 131 | 137 | 129 | |
| 76 | 53 | 55 | 54 | 51 | 51 | 44 | 43 | 40 | 43 | 56 | |
| 351 | 367 | 353 | 392 | 393 | 372 | 382 | 384 | 379 | 398 | 418 | |
| 151 | 163 | 127 | 178 | 191 | 176 | 220 | 226 | 222 | 250 | 276 | |
| 199 | 204 | 226 | 213 | 202 | 195 | 163 | 158 | 157 | 148 | 143 | |
| 351 | 367 | 353 | 392 | 393 | 372 | 382 | 384 | 379 | 398 | 418 |
| 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 | 38 | 38 | 38 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 42 |
Reserves ReservesCr | 70 | 71 | 69 | 115 | 105 | 93 | 96 | 102 | 111 | 118 | 128 |
| 116 | 151 | 135 | 128 | 143 | 136 | 141 | 145 | 131 | 137 | 129 | |
| 76 | 53 | 55 | 54 | 51 | 51 | 44 | 43 | 40 | 43 | 56 | |
| 351 | 367 | 353 | 392 | 393 | 372 | 382 | 384 | 379 | 398 | 418 | |
| 151 | 163 | 127 | 178 | 191 | 176 | 220 | 226 | 222 | 250 | 276 | |
| 199 | 204 | 226 | 213 | 202 | 195 | 163 | 158 | 157 | 148 | 143 | |
| 351 | 367 | 353 | 392 | 393 | 372 | 382 | 384 | 379 | 398 | 418 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 32 | 26 | 38 | 37 | 32 | -20 | -11 | -5 | 19 | 2 | -14 | |
| -15 | -17 | -37 | -3 | 3 | 1 | 28 | 0 | -2 | 4 | 2 | |
| -23 | -12 | -3 | -16 | -14 | -13 | -9 | -11 | -13 | -5 | 14 | |
Net Cash Flow Net Cash FlowCr | -6 | -3 | -2 | 18 | 20 | -31 | 8 | -16 | 4 | 1 | 2 |
Free Cash Flow Free Cash FlowCr | 46 | 44 | 40 | 37 | 32 | -20 | -11 | -5 | 20 | 5 | -14 |
CFO To PAT CFO To PAT% | 1,26,255.4 | 654.6 | -4,120.3 | 734.3 | -305.9 | 135.4 | -225.9 | 353.3 | 283.8 | 24.5 | -273.5 |
CFO To EBITDA CFO To EBITDA% | 114.0 | 79.3 | 139.2 | 125.4 | 315.1 | -533.5 | -55.6 | -41.5 | 89.2 | 11.8 | -77.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 32 | 26 | 38 | 37 | 32 | -20 | -11 | -5 | 19 | 2 | -14 | |
| -15 | -17 | -37 | -3 | 3 | 1 | 28 | 0 | -2 | 4 | 2 | |
| -23 | -12 | -3 | -16 | -14 | -13 | -9 | -11 | -13 | -5 | 14 | |
Net Cash Flow Net Cash FlowCr | -6 | -3 | -2 | 18 | 20 | -31 | 8 | -16 | 4 | 1 | 2 |
Free Cash Flow Free Cash FlowCr | 46 | 44 | 40 | 37 | 32 | -20 | -11 | -5 | 20 | 5 | -14 |
CFO To PAT CFO To PAT% | 1,26,255.4 | 654.6 | -4,120.3 | 734.3 | -305.9 | 135.4 | -225.9 | 353.3 | 283.8 | 24.5 | -273.5 |
CFO To EBITDA CFO To EBITDA% | 114.0 | 79.3 | 139.2 | 125.4 | 315.1 | -533.5 | -55.6 | -41.5 | 89.2 | 11.8 | -77.4 |
| 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 | 81 | 88 | 83 | 90 | 34 | 40 | 108 | 73 | 163 | 107 | 75 | 95 |
Price To Earnings Price To Earnings | 78.2 | 28.1 | 39.1 | 41.3 | 17.4 | 20.2 | 12.8 | |||||
Price To Sales Price To Sales | 0.7 | 0.7 | 0.6 | 0.6 | 0.3 | 0.4 | 0.9 | 0.7 | 1.2 | 0.8 | 0.5 | 0.6 |
Price To Book Price To Book | 0.8 | 0.8 | 0.8 | 0.6 | 0.2 | 0.3 | 0.8 | 0.5 | 1.1 | 0.7 | 0.4 | 0.5 |
EV To EBITDA EV To EBITDA | 6.8 | 6.5 | 7.9 | 6.9 | 12.2 | 42.7 | 10.5 | 14.7 | 12.0 | 10.4 | 10.1 | 10.2 |
GPM GPM% | 69.8 | 69.8 | 73.0 | 71.1 | 67.5 | 96.4 | 95.3 | 102.6 | 103.0 | 108.2 | 103.6 | 103.6 |
OPM OPM% | 24.2 | 23.6 | 20.8 | 20.2 | 8.3 | 3.7 | 16.7 | 11.4 | 16.3 | 15.2 | 11.9 | 12.5 |
NPM NPM% | 0.0 | 2.9 | -0.7 | 3.4 | -8.6 | -14.5 | 4.1 | -1.3 | 5.1 | 7.3 | 3.4 | 4.0 |
ROCE ROCE% | 6.3 | 8.4 | 4.6 | 6.2 | 0.6 | -0.6 | 5.9 | 3.1 | 7.2 | 7.5 | 5.5 | 5.5 |
ROE ROE% | 0.0 | 3.6 | -0.9 | 3.2 | -7.1 | -11.0 | 3.7 | -1.1 | 4.5 | 6.3 | 3.0 | 3.0 |
ROA ROA% | 0.0 | 1.1 | -0.3 | 1.3 | -2.6 | -3.9 | 1.3 | -0.4 | 1.8 | 2.5 | 1.2 | 1.2 |
| 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 | 81 | 88 | 83 | 90 | 34 | 40 | 108 | 73 | 163 | 107 | 75 | 95 |
Price To Earnings Price To Earnings | 78.2 | 28.1 | 39.1 | 41.3 | 17.4 | 20.2 | 12.8 | |||||
Price To Sales Price To Sales | 0.7 | 0.7 | 0.6 | 0.6 | 0.3 | 0.4 | 0.9 | 0.7 | 1.2 | 0.8 | 0.5 | 0.6 |
Price To Book Price To Book | 0.8 | 0.8 | 0.8 | 0.6 | 0.2 | 0.3 | 0.8 | 0.5 | 1.1 | 0.7 | 0.4 | 0.5 |
EV To EBITDA EV To EBITDA | 6.8 | 6.5 | 7.9 | 6.9 | 12.2 | 42.7 | 10.5 | 14.7 | 12.0 | 10.4 | 10.1 | 10.2 |
GPM GPM% | 69.8 | 69.8 | 73.0 | 71.1 | 67.5 | 96.4 | 95.3 | 102.6 | 103.0 | 108.2 | 103.6 | 103.6 |
OPM OPM% | 24.2 | 23.6 | 20.8 | 20.2 | 8.3 | 3.7 | 16.7 | 11.4 | 16.3 | 15.2 | 11.9 | 12.5 |
NPM NPM% | 0.0 | 2.9 | -0.7 | 3.4 | -8.6 | -14.5 | 4.1 | -1.3 | 5.1 | 7.3 | 3.4 | 4.0 |
ROCE ROCE% | 6.3 | 8.4 | 4.6 | 6.2 | 0.6 | -0.6 | 5.9 | 3.1 | 7.2 | 7.5 | 5.5 | 5.5 |
ROE ROE% | 0.0 | 3.6 | -0.9 | 3.2 | -7.1 | -11.0 | 3.7 | -1.1 | 4.5 | 6.3 | 3.0 | 3.0 |
ROA ROA% | 0.0 | 1.1 | -0.3 | 1.3 | -2.6 | -3.9 | 1.3 | -0.4 | 1.8 | 2.5 | 1.2 | 1.2 |
Documents — B A G Films & Media Ltd