| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 279 | 198 | 248 | 216 | 233 | 213 | 226 | 217 | 228 | 204 | 221 | 217 | |
Growth YoY Revenue Growth YoY% | -19.3 | -31.6 | -24.4 | 11.2 | -16.6 | 7.7 | -9.2 | 0.7 | -1.9 | -4.3 | -2.1 | -0.4 |
| 274 | 182 | 257 | 213 | 213 | 193 | 204 | 195 | 206 | 184 | 200 | 198 | |
| 5 | 16 | -9 | 3 | 20 | 20 | 21 | 23 | 23 | 20 | 20 | 19 | |
OPM OPM% | 1.8 | 8.3 | -3.7 | 1.6 | 8.6 | 9.5 | 9.3 | 10.5 | 9.9 | 9.9 | 9.3 | 8.7 |
| 1 | 1 | 17 | 0 | 1 | 0 | 1 | 1 | 1 | 3 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 11 | 12 | 13 | 12 | 11 | 11 | 11 | 11 | 10 | 11 | 11 | 10 |
Depreciation DepreciationCr | 8 | 7 | 7 | 6 | 7 | 6 | 6 | 7 | 7 | 7 | 7 | 8 |
PBT PBTCr | -13 | -2 | -12 | -15 | 3 | 3 | 5 | 7 | 7 | 5 | 3 | 2 |
| -3 | -1 | -3 | -6 | 1 | 1 | 1 | 2 | 2 | 1 | 2 | -11 | |
| 0 | 0 | -11 | 3 | 1 | 1 | 2 | 5 | 6 | 2 | 1 | 14 | |
Growth YoY PAT Growth YoY% | 98.7 | 99.4 | -5.9 | 197.8 | 1,075.0 | 1,614.3 | 117.1 | 46.1 | 374.4 | 113.2 | -25.0 | 200.2 |
NPM NPM% | 0.0 | 0.0 | -4.3 | 1.4 | 0.5 | 0.5 | 0.8 | 2.1 | 2.4 | 1.1 | 0.6 | 6.3 |
| -0.3 | 0.0 | -1.6 | 0.5 | 0.2 | 0.2 | 0.3 | 0.6 | 0.7 | 0.3 | 0.2 | 1.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 279 | 198 | 248 | 216 | 233 | 213 | 226 | 217 | 228 | 204 | 221 | 217 | |
Growth YoY Revenue Growth YoY% | -19.3 | -31.6 | -24.4 | 11.2 | -16.6 | 7.7 | -9.2 | 0.7 | -1.9 | -4.3 | -2.1 | -0.4 |
| 274 | 182 | 257 | 213 | 213 | 193 | 204 | 195 | 206 | 184 | 200 | 198 | |
| 5 | 16 | -9 | 3 | 20 | 20 | 21 | 23 | 23 | 20 | 20 | 19 | |
OPM OPM% | 1.8 | 8.3 | -3.7 | 1.6 | 8.6 | 9.5 | 9.3 | 10.5 | 9.9 | 9.9 | 9.3 | 8.7 |
| 1 | 1 | 17 | 0 | 1 | 0 | 1 | 1 | 1 | 3 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 11 | 12 | 13 | 12 | 11 | 11 | 11 | 11 | 10 | 11 | 11 | 10 |
Depreciation DepreciationCr | 8 | 7 | 7 | 6 | 7 | 6 | 6 | 7 | 7 | 7 | 7 | 8 |
PBT PBTCr | -13 | -2 | -12 | -15 | 3 | 3 | 5 | 7 | 7 | 5 | 3 | 2 |
| -3 | -1 | -3 | -6 | 1 | 1 | 1 | 2 | 2 | 1 | 2 | -11 | |
| 0 | 0 | -11 | 3 | 1 | 1 | 2 | 5 | 6 | 2 | 1 | 14 | |
Growth YoY PAT Growth YoY% | 98.7 | 99.4 | -5.9 | 197.8 | 1,075.0 | 1,614.3 | 117.1 | 46.1 | 374.4 | 113.2 | -25.0 | 200.2 |
NPM NPM% | 0.0 | 0.0 | -4.3 | 1.4 | 0.5 | 0.5 | 0.8 | 2.1 | 2.4 | 1.1 | 0.6 | 6.3 |
| -0.3 | 0.0 | -1.6 | 0.5 | 0.2 | 0.2 | 0.3 | 0.6 | 0.7 | 0.3 | 0.2 | 1.7 |
| 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 | 826 | 868 | 1,008 | 1,174 | 1,134 | 1,019 | 1,560 | 1,046 | 924 | 887 | 870 | 869 |
Growth Revenue Growth% | 12.8 | 5.2 | 16.1 | 16.5 | -3.5 | -10.2 | 53.2 | -33.0 | -11.7 | -3.9 | -1.9 | -2.2 |
| 730 | 783 | 911 | 1,057 | 1,038 | 941 | 1,394 | 1,025 | 894 | 823 | 784 | 788 | |
| 96 | 85 | 96 | 117 | 96 | 78 | 167 | 21 | 30 | 65 | 86 | 82 | |
OPM OPM% | 11.6 | 9.8 | 9.6 | 10.0 | 8.5 | 7.6 | 10.7 | 2.0 | 3.3 | 7.3 | 9.9 | 9.4 |
| 1 | 3 | 6 | 9 | 19 | 5 | 6 | 3 | 19 | 2 | 7 | 7 | |
Interest Expense Interest ExpenseCr | 38 | 44 | 60 | 67 | 72 | 62 | 53 | 43 | 49 | 45 | 43 | 43 |
Depreciation DepreciationCr | 30 | 30 | 31 | 34 | 33 | 33 | 34 | 28 | 30 | 26 | 28 | 29 |
PBT PBTCr | 29 | 15 | 11 | 25 | 10 | -12 | 86 | -47 | -30 | -4 | 22 | 17 |
| 10 | 3 | 2 | 2 | 4 | -2 | 30 | -13 | -8 | -2 | 7 | -7 | |
PAT PATCr | 20 | 12 | 10 | 24 | 6 | -10 | 56 | -34 | -22 | -2 | 15 | 23 |
Growth PAT Growth% | 47.7 | -41.1 | -15.0 | 142.1 | -75.0 | -275.9 | 641.2 | -159.6 | 33.9 | 90.7 | 827.2 | 165.1 |
NPM NPM% | 2.4 | 1.3 | 1.0 | 2.0 | 0.5 | -1.0 | 3.6 | -3.2 | -2.4 | -0.2 | 1.7 | 2.6 |
| 3.8 | 2.3 | 1.9 | 4.6 | 1.2 | -2.2 | 11.3 | -3.4 | -1.1 | 1.1 | 1.9 | 2.9 |
| 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 | 826 | 868 | 1,008 | 1,174 | 1,134 | 1,019 | 1,560 | 1,046 | 924 | 887 | 870 | 869 |
Growth Revenue Growth% | 12.8 | 5.2 | 16.1 | 16.5 | -3.5 | -10.2 | 53.2 | -33.0 | -11.7 | -3.9 | -1.9 | -2.2 |
| 730 | 783 | 911 | 1,057 | 1,038 | 941 | 1,394 | 1,025 | 894 | 823 | 784 | 788 | |
| 96 | 85 | 96 | 117 | 96 | 78 | 167 | 21 | 30 | 65 | 86 | 82 | |
OPM OPM% | 11.6 | 9.8 | 9.6 | 10.0 | 8.5 | 7.6 | 10.7 | 2.0 | 3.3 | 7.3 | 9.9 | 9.4 |
| 1 | 3 | 6 | 9 | 19 | 5 | 6 | 3 | 19 | 2 | 7 | 7 | |
Interest Expense Interest ExpenseCr | 38 | 44 | 60 | 67 | 72 | 62 | 53 | 43 | 49 | 45 | 43 | 43 |
Depreciation DepreciationCr | 30 | 30 | 31 | 34 | 33 | 33 | 34 | 28 | 30 | 26 | 28 | 29 |
PBT PBTCr | 29 | 15 | 11 | 25 | 10 | -12 | 86 | -47 | -30 | -4 | 22 | 17 |
| 10 | 3 | 2 | 2 | 4 | -2 | 30 | -13 | -8 | -2 | 7 | -7 | |
PAT PATCr | 20 | 12 | 10 | 24 | 6 | -10 | 56 | -34 | -22 | -2 | 15 | 23 |
Growth PAT Growth% | 47.7 | -41.1 | -15.0 | 142.1 | -75.0 | -275.9 | 641.2 | -159.6 | 33.9 | 90.7 | 827.2 | 165.1 |
NPM NPM% | 2.4 | 1.3 | 1.0 | 2.0 | 0.5 | -1.0 | 3.6 | -3.2 | -2.4 | -0.2 | 1.7 | 2.6 |
| 3.8 | 2.3 | 1.9 | 4.6 | 1.2 | -2.2 | 11.3 | -3.4 | -1.1 | 1.1 | 1.9 | 2.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 16 | 16 | 16 | 16 | 16 | 16 | 32 | 32 | 32 | 32 | 40 |
Reserves ReservesCr | 244 | 269 | 279 | 297 | 297 | 286 | 420 | 388 | 367 | 376 | 423 |
| 425 | 421 | 570 | 649 | 657 | 548 | 433 | 514 | 541 | 431 | 406 | |
| 262 | 236 | 316 | 268 | 243 | 229 | 311 | 304 | 236 | 153 | 105 | |
| 947 | 941 | 1,209 | 1,260 | 1,247 | 1,115 | 1,235 | 1,285 | 1,228 | 999 | 984 | |
| 342 | 324 | 526 | 585 | 588 | 474 | 580 | 514 | 461 | 439 | 428 | |
| 605 | 617 | 683 | 675 | 659 | 641 | 655 | 771 | 767 | 560 | 556 | |
| 947 | 941 | 1,209 | 1,260 | 1,247 | 1,115 | 1,235 | 1,285 | 1,228 | 999 | 984 |
| 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 | 16 | 16 | 16 | 16 | 16 | 16 | 32 | 32 | 32 | 32 | 40 |
Reserves ReservesCr | 244 | 269 | 279 | 297 | 297 | 286 | 420 | 388 | 367 | 376 | 423 |
| 425 | 421 | 570 | 649 | 657 | 548 | 433 | 514 | 541 | 431 | 406 | |
| 262 | 236 | 316 | 268 | 243 | 229 | 311 | 304 | 236 | 153 | 105 | |
| 947 | 941 | 1,209 | 1,260 | 1,247 | 1,115 | 1,235 | 1,285 | 1,228 | 999 | 984 | |
| 342 | 324 | 526 | 585 | 588 | 474 | 580 | 514 | 461 | 439 | 428 | |
| 605 | 617 | 683 | 675 | 659 | 641 | 655 | 771 | 767 | 560 | 556 | |
| 947 | 941 | 1,209 | 1,260 | 1,247 | 1,115 | 1,235 | 1,285 | 1,228 | 999 | 984 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 59 | 26 | 26 | 67 | 139 | 160 | 56 | 1 | 125 | 23 | 117 | |
| -60 | -67 | -52 | -26 | 7 | -12 | -34 | -48 | -7 | 54 | -45 | |
| -3 | 53 | 19 | -48 | -123 | -165 | -21 | 38 | -113 | -82 | -73 | |
Net Cash Flow Net Cash FlowCr | -4 | 12 | -8 | -6 | 24 | -17 | 1 | -9 | 6 | -5 | 0 |
Free Cash Flow Free Cash FlowCr | -2 | 29 | 26 | 71 | 170 | 171 | 63 | 1 | 130 | 25 | 126 |
CFO To PAT CFO To PAT% | 299.9 | 223.1 | 264.6 | 285.1 | 2,361.1 | -1,543.0 | 99.7 | -1.7 | -566.0 | -1,094.7 | 779.2 |
CFO To EBITDA CFO To EBITDA% | 61.1 | 30.0 | 26.8 | 57.4 | 144.9 | 206.6 | 33.6 | 2.8 | 418.1 | 35.0 | 136.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 59 | 26 | 26 | 67 | 139 | 160 | 56 | 1 | 125 | 23 | 117 | |
| -60 | -67 | -52 | -26 | 7 | -12 | -34 | -48 | -7 | 54 | -45 | |
| -3 | 53 | 19 | -48 | -123 | -165 | -21 | 38 | -113 | -82 | -73 | |
Net Cash Flow Net Cash FlowCr | -4 | 12 | -8 | -6 | 24 | -17 | 1 | -9 | 6 | -5 | 0 |
Free Cash Flow Free Cash FlowCr | -2 | 29 | 26 | 71 | 170 | 171 | 63 | 1 | 130 | 25 | 126 |
CFO To PAT CFO To PAT% | 299.9 | 223.1 | 264.6 | 285.1 | 2,361.1 | -1,543.0 | 99.7 | -1.7 | -566.0 | -1,094.7 | 779.2 |
CFO To EBITDA CFO To EBITDA% | 61.1 | 30.0 | 26.8 | 57.4 | 144.9 | 206.6 | 33.6 | 2.8 | 418.1 | 35.0 | 136.0 |
| 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 | 308 | 551 | 376 | 299 | 106 | 192 | 504 | 243 | 246 | 190 | 138 | 196 |
Price To Earnings Price To Earnings | 15.8 | 48.0 | 42.9 | 14.3 | 43.8 | 9.6 | 26.4 | 10.0 | 8.6 | |||
Price To Sales Price To Sales | 0.4 | 0.6 | 0.4 | 0.3 | 0.1 | 0.2 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 |
Price To Book Price To Book | 1.2 | 1.9 | 1.3 | 1.0 | 0.3 | 0.6 | 1.1 | 0.6 | 0.6 | 0.5 | 0.3 | 0.4 |
EV To EBITDA EV To EBITDA | 7.6 | 12.1 | 10.6 | 8.1 | 7.2 | 9.8 | 6.0 | 38.2 | 24.9 | 10.1 | 6.2 | 7.1 |
GPM GPM% | 23.1 | 20.8 | 25.1 | 25.4 | 25.1 | 24.7 | 25.6 | 13.0 | 15.3 | 19.3 | 21.4 | 21.4 |
OPM OPM% | 11.6 | 9.8 | 9.6 | 10.0 | 8.5 | 7.6 | 10.7 | 2.0 | 3.3 | 7.3 | 9.9 | 9.4 |
NPM NPM% | 2.4 | 1.3 | 1.0 | 2.0 | 0.5 | -1.0 | 3.6 | -3.2 | -2.4 | -0.2 | 1.7 | 2.6 |
ROCE ROCE% | 9.7 | 7.4 | 7.5 | 9.4 | 8.8 | 5.6 | 14.3 | -0.4 | 2.1 | 4.7 | 7.5 | 7.5 |
ROE ROE% | 7.5 | 4.0 | 3.3 | 7.6 | 1.9 | -3.4 | 12.4 | -8.0 | -5.5 | -0.5 | 3.2 | 3.2 |
ROA ROA% | 2.1 | 1.2 | 0.8 | 1.9 | 0.5 | -0.9 | 4.5 | -2.6 | -1.8 | -0.2 | 1.5 | 1.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 308 | 551 | 376 | 299 | 106 | 192 | 504 | 243 | 246 | 190 | 138 | 196 |
Price To Earnings Price To Earnings | 15.8 | 48.0 | 42.9 | 14.3 | 43.8 | 9.6 | 26.4 | 10.0 | 8.6 | |||
Price To Sales Price To Sales | 0.4 | 0.6 | 0.4 | 0.3 | 0.1 | 0.2 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 |
Price To Book Price To Book | 1.2 | 1.9 | 1.3 | 1.0 | 0.3 | 0.6 | 1.1 | 0.6 | 0.6 | 0.5 | 0.3 | 0.4 |
EV To EBITDA EV To EBITDA | 7.6 | 12.1 | 10.6 | 8.1 | 7.2 | 9.8 | 6.0 | 38.2 | 24.9 | 10.1 | 6.2 | 7.1 |
GPM GPM% | 23.1 | 20.8 | 25.1 | 25.4 | 25.1 | 24.7 | 25.6 | 13.0 | 15.3 | 19.3 | 21.4 | 21.4 |
OPM OPM% | 11.6 | 9.8 | 9.6 | 10.0 | 8.5 | 7.6 | 10.7 | 2.0 | 3.3 | 7.3 | 9.9 | 9.4 |
NPM NPM% | 2.4 | 1.3 | 1.0 | 2.0 | 0.5 | -1.0 | 3.6 | -3.2 | -2.4 | -0.2 | 1.7 | 2.6 |
ROCE ROCE% | 9.7 | 7.4 | 7.5 | 9.4 | 8.8 | 5.6 | 14.3 | -0.4 | 2.1 | 4.7 | 7.5 | 7.5 |
ROE ROE% | 7.5 | 4.0 | 3.3 | 7.6 | 1.9 | -3.4 | 12.4 | -8.0 | -5.5 | -0.5 | 3.2 | 3.2 |
ROA ROA% | 2.1 | 1.2 | 0.8 | 1.9 | 0.5 | -0.9 | 4.5 | -2.6 | -1.8 | -0.2 | 1.5 | 1.5 |
Documents — Bannari Amman Spinning Mills Ltd