| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 60 | 60 | 68 | 60 | 68 | 65 | 75 | 66 | 71 | 67 | 72 | 72 | |
Growth YoY Revenue Growth YoY% | 0.5 | 4.8 | 13.2 | 4.3 | 13.9 | 8.4 | 11.1 | 10.1 | 3.7 | 2.8 | -4.8 | 10.0 |
| 54 | 55 | 63 | 54 | 62 | 59 | 71 | 60 | 65 | 60 | 65 | 68 | |
| 6 | 5 | 4 | 6 | 6 | 6 | 5 | 6 | 6 | 6 | 7 | 4 | |
OPM OPM% | 9.6 | 8.3 | 6.5 | 9.5 | 9.5 | 8.9 | 6.3 | 8.4 | 8.3 | 9.3 | 9.2 | 5.9 |
| 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 4 | 2 | 3 | 3 | 4 | 3 | 2 | 3 | 4 | 4 | 5 | 2 |
| 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 0 | 0 | |
| 3 | 2 | 1 | 2 | 3 | 3 | 2 | 3 | 2 | 2 | 4 | 2 | |
Growth YoY PAT Growth YoY% | 197.1 | -34.2 | -70.7 | -5.4 | 3.3 | 39.2 | 96.8 | 27.2 | -35.1 | -16.7 | 134.2 | -22.1 |
NPM NPM% | 5.1 | 3.0 | 1.4 | 3.8 | 4.6 | 3.9 | 2.5 | 4.4 | 2.9 | 3.1 | 6.1 | 3.1 |
| 0.8 | 0.5 | 0.2 | 0.6 | 0.8 | 0.6 | 0.5 | 0.7 | 0.5 | 0.5 | 1.1 | 0.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 60 | 60 | 68 | 60 | 68 | 65 | 75 | 66 | 71 | 67 | 72 | 72 | |
Growth YoY Revenue Growth YoY% | 0.5 | 4.8 | 13.2 | 4.3 | 13.9 | 8.4 | 11.1 | 10.1 | 3.7 | 2.8 | -4.8 | 10.0 |
| 54 | 55 | 63 | 54 | 62 | 59 | 71 | 60 | 65 | 60 | 65 | 68 | |
| 6 | 5 | 4 | 6 | 6 | 6 | 5 | 6 | 6 | 6 | 7 | 4 | |
OPM OPM% | 9.6 | 8.3 | 6.5 | 9.5 | 9.5 | 8.9 | 6.3 | 8.4 | 8.3 | 9.3 | 9.2 | 5.9 |
| 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 4 | 2 | 3 | 3 | 4 | 3 | 2 | 3 | 4 | 4 | 5 | 2 |
| 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 0 | 0 | |
| 3 | 2 | 1 | 2 | 3 | 3 | 2 | 3 | 2 | 2 | 4 | 2 | |
Growth YoY PAT Growth YoY% | 197.1 | -34.2 | -70.7 | -5.4 | 3.3 | 39.2 | 96.8 | 27.2 | -35.1 | -16.7 | 134.2 | -22.1 |
NPM NPM% | 5.1 | 3.0 | 1.4 | 3.8 | 4.6 | 3.9 | 2.5 | 4.4 | 2.9 | 3.1 | 6.1 | 3.1 |
| 0.8 | 0.5 | 0.2 | 0.6 | 0.8 | 0.6 | 0.5 | 0.7 | 0.5 | 0.5 | 1.1 | 0.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 161 | 190 | 168 | 193 | 161 | 132 | 186 | 232 | 245 | 268 | 275 | 282 |
Growth Revenue Growth% | 13.4 | 18.3 | -11.8 | 15.0 | -16.8 | -17.7 | 40.7 | 24.6 | 5.6 | 9.6 | 2.5 | 2.6 |
| 149 | 172 | 162 | 184 | 148 | 121 | 174 | 214 | 224 | 246 | 251 | 259 | |
| 12 | 18 | 6 | 9 | 12 | 11 | 13 | 18 | 20 | 23 | 24 | 23 | |
OPM OPM% | 7.7 | 9.4 | 3.6 | 4.7 | 7.6 | 8.4 | 6.8 | 7.7 | 8.4 | 8.5 | 8.8 | 8.2 |
| 2 | 2 | 4 | 1 | 2 | 1 | 2 | 4 | 4 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 5 | 6 | 6 | 5 | 5 | 4 | 5 | 4 | 3 | 3 |
Depreciation DepreciationCr | 4 | 5 | 4 | 4 | 6 | 6 | 6 | 6 | 7 | 8 | 7 | 8 |
PBT PBTCr | 5 | 10 | 0 | -1 | 1 | 0 | 4 | 11 | 12 | 13 | 16 | 14 |
| 2 | 4 | 0 | 0 | 0 | 1 | 1 | 3 | 4 | 3 | 4 | 4 | |
PAT PATCr | 3 | 6 | 0 | -1 | 1 | 0 | 3 | 8 | 8 | 10 | 11 | 11 |
Growth PAT Growth% | 3,292.7 | 76.2 | -93.1 | -297.4 | 209.1 | -149.2 | 797.3 | 202.1 | -3.1 | 19.5 | 16.3 | 3.3 |
NPM NPM% | 1.9 | 2.9 | 0.2 | -0.4 | 0.5 | -0.3 | 1.5 | 3.7 | 3.4 | 3.7 | 4.2 | 3.8 |
| 1.0 | 1.8 | 0.1 | -0.3 | 0.3 | -0.1 | 0.9 | 2.3 | 2.1 | 2.5 | 2.9 | 2.7 |
| 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 | 161 | 190 | 168 | 193 | 161 | 132 | 186 | 232 | 245 | 268 | 275 | 282 |
Growth Revenue Growth% | 13.4 | 18.3 | -11.8 | 15.0 | -16.8 | -17.7 | 40.7 | 24.6 | 5.6 | 9.6 | 2.5 | 2.6 |
| 149 | 172 | 162 | 184 | 148 | 121 | 174 | 214 | 224 | 246 | 251 | 259 | |
| 12 | 18 | 6 | 9 | 12 | 11 | 13 | 18 | 20 | 23 | 24 | 23 | |
OPM OPM% | 7.7 | 9.4 | 3.6 | 4.7 | 7.6 | 8.4 | 6.8 | 7.7 | 8.4 | 8.5 | 8.8 | 8.2 |
| 2 | 2 | 4 | 1 | 2 | 1 | 2 | 4 | 4 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 5 | 6 | 6 | 5 | 5 | 4 | 5 | 4 | 3 | 3 |
Depreciation DepreciationCr | 4 | 5 | 4 | 4 | 6 | 6 | 6 | 6 | 7 | 8 | 7 | 8 |
PBT PBTCr | 5 | 10 | 0 | -1 | 1 | 0 | 4 | 11 | 12 | 13 | 16 | 14 |
| 2 | 4 | 0 | 0 | 0 | 1 | 1 | 3 | 4 | 3 | 4 | 4 | |
PAT PATCr | 3 | 6 | 0 | -1 | 1 | 0 | 3 | 8 | 8 | 10 | 11 | 11 |
Growth PAT Growth% | 3,292.7 | 76.2 | -93.1 | -297.4 | 209.1 | -149.2 | 797.3 | 202.1 | -3.1 | 19.5 | 16.3 | 3.3 |
NPM NPM% | 1.9 | 2.9 | 0.2 | -0.4 | 0.5 | -0.3 | 1.5 | 3.7 | 3.4 | 3.7 | 4.2 | 3.8 |
| 1.0 | 1.8 | 0.1 | -0.3 | 0.3 | -0.1 | 0.9 | 2.3 | 2.1 | 2.5 | 2.9 | 2.7 |
| 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 | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 7 | 8 | 8 | 8 |
Reserves ReservesCr | 31 | 37 | 36 | 35 | 35 | 34 | 43 | 51 | 63 | 73 | 84 |
| 57 | 60 | 66 | 79 | 73 | 67 | 67 | 77 | 79 | 85 | 76 | |
| 23 | 20 | 18 | 9 | 12 | 17 | 10 | 12 | 11 | 8 | 9 | |
| 115 | 122 | 125 | 128 | 125 | 124 | 128 | 147 | 161 | 175 | 177 | |
| 57 | 63 | 66 | 65 | 61 | 61 | 73 | 84 | 91 | 103 | 103 | |
| 58 | 59 | 59 | 63 | 64 | 62 | 55 | 64 | 69 | 72 | 74 | |
| 115 | 122 | 125 | 128 | 125 | 124 | 128 | 147 | 161 | 175 | 177 |
| 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 | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 7 | 8 | 8 | 8 |
Reserves ReservesCr | 31 | 37 | 36 | 35 | 35 | 34 | 43 | 51 | 63 | 73 | 84 |
| 57 | 60 | 66 | 79 | 73 | 67 | 67 | 77 | 79 | 85 | 76 | |
| 23 | 20 | 18 | 9 | 12 | 17 | 10 | 12 | 11 | 8 | 9 | |
| 115 | 122 | 125 | 128 | 125 | 124 | 128 | 147 | 161 | 175 | 177 | |
| 57 | 63 | 66 | 65 | 61 | 61 | 73 | 84 | 91 | 103 | 103 | |
| 58 | 59 | 59 | 63 | 64 | 62 | 55 | 64 | 69 | 72 | 74 | |
| 115 | 122 | 125 | 128 | 125 | 124 | 128 | 147 | 161 | 175 | 177 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 14 | 12 | 0 | 13 | 12 | 12 | 9 | 15 | 15 | 19 | 26 | |
| -11 | -4 | -2 | -5 | -2 | -2 | -1 | -13 | -13 | -10 | -10 | |
| -3 | -7 | 1 | -7 | -12 | -4 | -7 | -1 | -6 | -7 | -7 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 2 | -2 | 6 | 0 | 1 | -5 | 3 | 9 |
Free Cash Flow Free Cash FlowCr | 14 | 7 | -1 | 8 | 7 | 11 | 7 | 2 | 2 | 10 | |
CFO To PAT CFO To PAT% | 451.5 | 212.0 | -22.6 | -1,742.4 | 1,480.1 | -3,036.1 | 303.0 | 180.0 | 186.0 | 195.4 | 230.4 |
CFO To EBITDA CFO To EBITDA% | 114.8 | 65.2 | -1.4 | 145.4 | 98.9 | 109.6 | 67.8 | 86.0 | 74.7 | 84.6 | 108.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 14 | 12 | 0 | 13 | 12 | 12 | 9 | 15 | 15 | 19 | 26 | |
| -11 | -4 | -2 | -5 | -2 | -2 | -1 | -13 | -13 | -10 | -10 | |
| -3 | -7 | 1 | -7 | -12 | -4 | -7 | -1 | -6 | -7 | -7 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 2 | -2 | 6 | 0 | 1 | -5 | 3 | 9 |
Free Cash Flow Free Cash FlowCr | 14 | 7 | -1 | 8 | 7 | 11 | 7 | 2 | 2 | 10 | |
CFO To PAT CFO To PAT% | 451.5 | 212.0 | -22.6 | -1,742.4 | 1,480.1 | -3,036.1 | 303.0 | 180.0 | 186.0 | 195.4 | 230.4 |
CFO To EBITDA CFO To EBITDA% | 114.8 | 65.2 | -1.4 | 145.4 | 98.9 | 109.6 | 67.8 | 86.0 | 74.7 | 84.6 | 108.8 |
| 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 | 61 | 201 | 132 | 41 | 17 | 26 | 59 | 73 | 141 | 97 | 80 | 96 |
Price To Earnings Price To Earnings | 20.4 | 37.4 | 335.7 | 21.4 | 21.1 | 8.6 | 17.1 | 9.9 | 7.0 | 8.9 | ||
Price To Sales Price To Sales | 0.4 | 1.1 | 0.8 | 0.2 | 0.1 | 0.2 | 0.3 | 0.3 | 0.6 | 0.4 | 0.3 | 0.3 |
Price To Book Price To Book | 1.7 | 4.9 | 3.2 | 1.0 | 0.4 | 0.7 | 1.2 | 1.2 | 2.0 | 1.2 | 0.9 | 1.1 |
EV To EBITDA EV To EBITDA | 7.3 | 12.8 | 27.5 | 8.4 | 4.2 | 5.5 | 6.5 | 5.7 | 8.1 | 5.2 | 3.5 | 4.6 |
GPM GPM% | 25.1 | 26.3 | 25.5 | 21.6 | 27.2 | 26.5 | 19.8 | 22.1 | 24.1 | 22.3 | ||
OPM OPM% | 7.7 | 9.4 | 3.6 | 4.7 | 7.6 | 8.4 | 6.8 | 7.7 | 8.4 | 8.5 | 8.8 | 8.2 |
NPM NPM% | 1.9 | 2.9 | 0.2 | -0.4 | 0.5 | -0.3 | 1.5 | 3.7 | 3.4 | 3.7 | 4.2 | 3.8 |
ROCE ROCE% | 15.6 | 20.7 | 7.0 | 6.9 | 10.1 | 7.2 | 11.0 | 16.3 | 16.2 | 14.8 | 17.1 | 17.1 |
ROE ROE% | 8.8 | 13.3 | 0.9 | -1.9 | 2.0 | -1.0 | 5.5 | 14.4 | 11.6 | 12.1 | 12.4 | 12.4 |
ROA ROA% | 2.7 | 4.5 | 0.3 | -0.6 | 0.7 | -0.3 | 2.2 | 5.8 | 5.1 | 5.6 | 6.5 | 6.5 |
| 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 | 61 | 201 | 132 | 41 | 17 | 26 | 59 | 73 | 141 | 97 | 80 | 96 |
Price To Earnings Price To Earnings | 20.4 | 37.4 | 335.7 | 21.4 | 21.1 | 8.6 | 17.1 | 9.9 | 7.0 | 8.9 | ||
Price To Sales Price To Sales | 0.4 | 1.1 | 0.8 | 0.2 | 0.1 | 0.2 | 0.3 | 0.3 | 0.6 | 0.4 | 0.3 | 0.3 |
Price To Book Price To Book | 1.7 | 4.9 | 3.2 | 1.0 | 0.4 | 0.7 | 1.2 | 1.2 | 2.0 | 1.2 | 0.9 | 1.1 |
EV To EBITDA EV To EBITDA | 7.3 | 12.8 | 27.5 | 8.4 | 4.2 | 5.5 | 6.5 | 5.7 | 8.1 | 5.2 | 3.5 | 4.6 |
GPM GPM% | 25.1 | 26.3 | 25.5 | 21.6 | 27.2 | 26.5 | 19.8 | 22.1 | 24.1 | 22.3 | ||
OPM OPM% | 7.7 | 9.4 | 3.6 | 4.7 | 7.6 | 8.4 | 6.8 | 7.7 | 8.4 | 8.5 | 8.8 | 8.2 |
NPM NPM% | 1.9 | 2.9 | 0.2 | -0.4 | 0.5 | -0.3 | 1.5 | 3.7 | 3.4 | 3.7 | 4.2 | 3.8 |
ROCE ROCE% | 15.6 | 20.7 | 7.0 | 6.9 | 10.1 | 7.2 | 11.0 | 16.3 | 16.2 | 14.8 | 17.1 | 17.1 |
ROE ROE% | 8.8 | 13.3 | 0.9 | -1.9 | 2.0 | -1.0 | 5.5 | 14.4 | 11.6 | 12.1 | 12.4 | 12.4 |
ROA ROA% | 2.7 | 4.5 | 0.3 | -0.6 | 0.7 | -0.3 | 2.2 | 5.8 | 5.1 | 5.6 | 6.5 | 6.5 |
Documents — Beardsell Ltd