| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 19 | 41 | 46 | 53 | 48 | 58 | 66 | 55 | 51 | 83 | 87 | 98 | |
Growth YoY Revenue Growth YoY% | 150.9 | 29.5 | 2.6 | 9.4 | 37.5 | -4.7 | -22.1 | 50.8 | 70.5 | 18.2 | ||
| 16 | 35 | 41 | 47 | 40 | 51 | 57 | 39 | 41 | 73 | 75 | 101 | |
| 2 | 6 | 5 | 6 | 7 | 7 | 8 | 16 | 11 | 10 | 12 | -2 | |
OPM OPM% | 11.3 | 13.7 | 10.7 | 11.3 | 15.6 | 12.2 | 12.5 | 28.5 | 20.7 | 11.8 | 13.4 | -2.1 |
| 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 4 | 3 | 5 | 5 | 5 | 6 | 13 | 9 | 9 | 9 | -3 |
| 0 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 2 | 2 | 2 | -1 | |
| 0 | 2 | 2 | 4 | 4 | 4 | 4 | 9 | 6 | 6 | 6 | -2 | |
Growth YoY PAT Growth YoY% | 1,187.5 | 65.8 | 77.2 | 1.1 | 14.5 | 155.6 | 44.0 | -34.6 | 3.5 | -139.8 | ||
NPM NPM% | 0.9 | 5.3 | 4.4 | 6.8 | 7.7 | 6.3 | 6.4 | 17.0 | 11.8 | 7.4 | 7.2 | -2.5 |
| 0.0 | 0.0 | 10.6 | 14.1 | 14.1 | 14.2 | 14.3 | 32.2 | 18.4 | 4.7 | 4.8 | -1.9 |
| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 19 | 41 | 46 | 53 | 48 | 58 | 66 | 55 | 51 | 83 | 87 | 98 | |
Growth YoY Revenue Growth YoY% | 150.9 | 29.5 | 2.6 | 9.4 | 37.5 | -4.7 | -22.1 | 50.8 | 70.5 | 18.2 | ||
| 16 | 35 | 41 | 47 | 40 | 51 | 57 | 39 | 41 | 73 | 75 | 101 | |
| 2 | 6 | 5 | 6 | 7 | 7 | 8 | 16 | 11 | 10 | 12 | -2 | |
OPM OPM% | 11.3 | 13.7 | 10.7 | 11.3 | 15.6 | 12.2 | 12.5 | 28.5 | 20.7 | 11.8 | 13.4 | -2.1 |
| 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 4 | 3 | 5 | 5 | 5 | 6 | 13 | 9 | 9 | 9 | -3 |
| 0 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 2 | 2 | 2 | -1 | |
| 0 | 2 | 2 | 4 | 4 | 4 | 4 | 9 | 6 | 6 | 6 | -2 | |
Growth YoY PAT Growth YoY% | 1,187.5 | 65.8 | 77.2 | 1.1 | 14.5 | 155.6 | 44.0 | -34.6 | 3.5 | -139.8 | ||
NPM NPM% | 0.9 | 5.3 | 4.4 | 6.8 | 7.7 | 6.3 | 6.4 | 17.0 | 11.8 | 7.4 | 7.2 | -2.5 |
| 0.0 | 0.0 | 10.6 | 14.1 | 14.1 | 14.2 | 14.3 | 32.2 | 18.4 | 4.7 | 4.8 | -1.9 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 44 | 51 | 59 | 59 | 99 | 106 | 121 | 134 | 186 |
Growth Revenue Growth% | 16.5 | 17.0 | 0.1 | 67.3 | 6.2 | 14.3 | 11.3 | 38.1 | |
| 40 | 46 | 55 | 51 | 88 | 91 | 97 | 114 | 176 | |
| 4 | 5 | 4 | 8 | 11 | 15 | 24 | 20 | 10 | |
OPM OPM% | 8.0 | 9.2 | 7.4 | 13.8 | 11.0 | 13.8 | 19.8 | 15.2 | 5.2 |
| 0 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 3 | 3 | 5 | 5 | 4 | 4 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 1 | 1 | 4 | 8 | 10 | 18 | 16 | 5 |
| 0 | 0 | 0 | 2 | 2 | 2 | 5 | 4 | 1 | |
PAT PATCr | 1 | 1 | 1 | 2 | 6 | 7 | 14 | 12 | 4 |
Growth PAT Growth% | 2.9 | -6.7 | 257.2 | 139.7 | 29.9 | 85.1 | -10.4 | -68.9 | |
NPM NPM% | 1.6 | 1.4 | 1.1 | 4.0 | 5.7 | 6.9 | 11.2 | 9.1 | 2.0 |
| 5.1 | 4.8 | 2.1 | 15.6 | 21.9 | 28.4 | 46.6 | 9.3 | 2.9 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 44 | 51 | 59 | 59 | 99 | 106 | 121 | 134 | 186 |
Growth Revenue Growth% | 16.5 | 17.0 | 0.1 | 67.3 | 6.2 | 14.3 | 11.3 | 38.1 | |
| 40 | 46 | 55 | 51 | 88 | 91 | 97 | 114 | 176 | |
| 4 | 5 | 4 | 8 | 11 | 15 | 24 | 20 | 10 | |
OPM OPM% | 8.0 | 9.2 | 7.4 | 13.8 | 11.0 | 13.8 | 19.8 | 15.2 | 5.2 |
| 0 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 3 | 3 | 5 | 5 | 4 | 4 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 1 | 1 | 4 | 8 | 10 | 18 | 16 | 5 |
| 0 | 0 | 0 | 2 | 2 | 2 | 5 | 4 | 1 | |
PAT PATCr | 1 | 1 | 1 | 2 | 6 | 7 | 14 | 12 | 4 |
Growth PAT Growth% | 2.9 | -6.7 | 257.2 | 139.7 | 29.9 | 85.1 | -10.4 | -68.9 | |
NPM NPM% | 1.6 | 1.4 | 1.1 | 4.0 | 5.7 | 6.9 | 11.2 | 9.1 | 2.0 |
| 5.1 | 4.8 | 2.1 | 15.6 | 21.9 | 28.4 | 46.6 | 9.3 | 2.9 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 2 | 3 | 3 | 3 | 13 | 13 |
Reserves ReservesCr | 3 | 4 | 4 | 8 | 17 | 24 | 64 | 121 | 128 |
| 19 | 29 | 40 | 55 | 68 | 90 | 81 | 68 | 118 | |
| 12 | 17 | 15 | 8 | 6 | 12 | 14 | 13 | 9 | |
| 35 | 51 | 60 | 73 | 94 | 129 | 166 | 220 | 269 | |
| 23 | 39 | 49 | 59 | 80 | 115 | 133 | 169 | 202 | |
| 12 | 12 | 12 | 13 | 14 | 14 | 32 | 50 | 67 | |
| 35 | 51 | 60 | 73 | 94 | 129 | 166 | 220 | 269 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 2 | 3 | 3 | 3 | 13 | 13 |
Reserves ReservesCr | 3 | 4 | 4 | 8 | 17 | 24 | 64 | 121 | 128 |
| 19 | 29 | 40 | 55 | 68 | 90 | 81 | 68 | 118 | |
| 12 | 17 | 15 | 8 | 6 | 12 | 14 | 13 | 9 | |
| 35 | 51 | 60 | 73 | 94 | 129 | 166 | 220 | 269 | |
| 23 | 39 | 49 | 59 | 80 | 115 | 133 | 169 | 202 | |
| 12 | 12 | 12 | 13 | 14 | 14 | 32 | 50 | 67 | |
| 35 | 51 | 60 | 73 | 94 | 129 | 166 | 220 | 269 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 2 | -4 | 2 | 8 | 2 | 0 | -8 | -31 | 28 | |
| 0 | -1 | 0 | 0 | -1 | -1 | -19 | -19 | -17 | |
| -1 | 5 | 0 | -9 | -1 | 2 | 27 | 50 | -8 | |
Net Cash Flow Net Cash FlowCr | 1 | 1 | 1 | -1 | 0 | 0 | 1 | 1 | 2 |
Free Cash Flow Free Cash FlowCr | 2 | -5 | 1 | 8 | 2 | -2 | -22 | -50 | 8 |
CFO To PAT CFO To PAT% | 360.4 | -532.4 | 252.6 | 342.0 | 36.1 | -6.5 | -58.2 | -257.1 | 730.7 |
CFO To EBITDA CFO To EBITDA% | 70.5 | -80.5 | 37.8 | 98.2 | 18.6 | -3.3 | -33.0 | -153.2 | 287.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 2 | -4 | 2 | 8 | 2 | 0 | -8 | -31 | 28 | |
| 0 | -1 | 0 | 0 | -1 | -1 | -19 | -19 | -17 | |
| -1 | 5 | 0 | -9 | -1 | 2 | 27 | 50 | -8 | |
Net Cash Flow Net Cash FlowCr | 1 | 1 | 1 | -1 | 0 | 0 | 1 | 1 | 2 |
Free Cash Flow Free Cash FlowCr | 2 | -5 | 1 | 8 | 2 | -2 | -22 | -50 | 8 |
CFO To PAT CFO To PAT% | 360.4 | -532.4 | 252.6 | 342.0 | 36.1 | -6.5 | -58.2 | -257.1 | 730.7 |
CFO To EBITDA CFO To EBITDA% | 70.5 | -80.5 | 37.8 | 98.2 | 18.6 | -3.3 | -33.0 | -153.2 | 287.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 206 | 183 | 438 | 192 | 85 | 95 | ||||
Price To Earnings Price To Earnings | 36.6 | 25.0 | 32.3 | 15.8 | 22.6 | 25.1 | ||||
Price To Sales Price To Sales | 2.1 | 1.7 | 3.6 | 1.4 | 0.5 | 0.5 | ||||
Price To Book Price To Book | 10.7 | 6.9 | 6.5 | 1.4 | 0.6 | 0.7 | ||||
EV To EBITDA EV To EBITDA | 21.3 | 15.5 | 21.0 | 12.2 | 15.0 | 14.5 | ||||
GPM GPM% | 15.4 | 16.9 | 15.9 | 21.0 | 17.0 | 20.3 | 28.1 | 24.7 | 12.6 | 12.6 |
OPM OPM% | 8.0 | 9.2 | 7.4 | 13.8 | 11.0 | 13.8 | 19.8 | 15.2 | 5.2 | 5.2 |
NPM NPM% | 1.6 | 1.4 | 1.1 | 4.0 | 5.7 | 6.9 | 11.2 | 9.1 | 2.0 | 2.0 |
ROCE ROCE% | 15.4 | 14.3 | 13.2 | 19.4 | 24.1 | 20.8 | 17.6 | 10.5 | 4.3 | 4.3 |
ROE ROE% | 16.7 | 12.9 | 11.8 | 24.2 | 29.2 | 27.5 | 20.2 | 9.1 | 2.7 | 2.7 |
ROA ROA% | 2.0 | 1.4 | 1.1 | 3.2 | 6.0 | 5.7 | 8.2 | 5.5 | 1.4 | 1.4 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 206 | 183 | 438 | 192 | 85 | 95 | ||||
Price To Earnings Price To Earnings | 36.6 | 25.0 | 32.3 | 15.8 | 22.6 | 25.1 | ||||
Price To Sales Price To Sales | 2.1 | 1.7 | 3.6 | 1.4 | 0.5 | 0.5 | ||||
Price To Book Price To Book | 10.7 | 6.9 | 6.5 | 1.4 | 0.6 | 0.7 | ||||
EV To EBITDA EV To EBITDA | 21.3 | 15.5 | 21.0 | 12.2 | 15.0 | 14.5 | ||||
GPM GPM% | 15.4 | 16.9 | 15.9 | 21.0 | 17.0 | 20.3 | 28.1 | 24.7 | 12.6 | 12.6 |
OPM OPM% | 8.0 | 9.2 | 7.4 | 13.8 | 11.0 | 13.8 | 19.8 | 15.2 | 5.2 | 5.2 |
NPM NPM% | 1.6 | 1.4 | 1.1 | 4.0 | 5.7 | 6.9 | 11.2 | 9.1 | 2.0 | 2.0 |
ROCE ROCE% | 15.4 | 14.3 | 13.2 | 19.4 | 24.1 | 20.8 | 17.6 | 10.5 | 4.3 | 4.3 |
ROE ROE% | 16.7 | 12.9 | 11.8 | 24.2 | 29.2 | 27.5 | 20.2 | 9.1 | 2.7 | 2.7 |
ROA ROA% | 2.0 | 1.4 | 1.1 | 3.2 | 6.0 | 5.7 | 8.2 | 5.5 | 1.4 | 1.4 |
Documents — BEW Engineering Ltd
Concall Transcript Summaries — BEW Engineering Ltd