| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 1 | 2 | 5 | 9 | 2 | 2 | 6 | 8 | 3 | 2 | 6 | |
Growth YoY Revenue Growth YoY% | 34.0 | -53.7 | 16.1 | 1.7 | -13.3 | 34.3 | -0.4 | 5.9 | -10.7 | 88.0 | -29.5 | 1.9 |
| 9 | 3 | 4 | 5 | 8 | 3 | 3 | 8 | 6 | 5 | 7 | 11 | |
| 1 | -1 | -1 | 0 | 1 | -1 | -1 | -2 | 2 | -2 | -5 | -6 | |
OPM OPM% | 11.1 | -102.2 | -47.1 | 1.3 | 8.7 | -65.8 | -23.2 | -35.0 | 20.9 | -43.6 | -319.8 | -94.9 |
| 1 | 1 | 15 | 20 | 2 | 1 | 1 | 11 | 1 | -1 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | -1 | 13 | 19 | 2 | 0 | 0 | 9 | 3 | -3 | -3 | -5 |
| 0 | 0 | 4 | 2 | 3 | 0 | 0 | 3 | 1 | 0 | 0 | 0 | |
| 1 | -1 | 9 | 18 | -1 | -1 | 0 | 6 | 2 | -2 | -4 | -5 | |
Growth YoY PAT Growth YoY% | 37.4 | -112.2 | 1,019.6 | 43,850.0 | -166.0 | 13.9 | -99.3 | -63.3 | 284.5 | -275.8 | -5,300.0 | -178.3 |
NPM NPM% | 14.3 | -52.5 | 394.1 | 321.1 | -10.9 | -33.7 | 3.0 | 111.3 | 22.5 | -67.3 | -218.0 | -85.5 |
| 0.4 | -0.2 | 2.5 | 4.7 | -0.3 | -0.2 | 0.0 | 1.7 | 0.5 | -0.6 | -1.0 | -1.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 1 | 2 | 5 | 9 | 2 | 2 | 6 | 8 | 3 | 2 | 6 | |
Growth YoY Revenue Growth YoY% | 34.0 | -53.7 | 16.1 | 1.7 | -13.3 | 34.3 | -0.4 | 5.9 | -10.7 | 88.0 | -29.5 | 1.9 |
| 9 | 3 | 4 | 5 | 8 | 3 | 3 | 8 | 6 | 5 | 7 | 11 | |
| 1 | -1 | -1 | 0 | 1 | -1 | -1 | -2 | 2 | -2 | -5 | -6 | |
OPM OPM% | 11.1 | -102.2 | -47.1 | 1.3 | 8.7 | -65.8 | -23.2 | -35.0 | 20.9 | -43.6 | -319.8 | -94.9 |
| 1 | 1 | 15 | 20 | 2 | 1 | 1 | 11 | 1 | -1 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | -1 | 13 | 19 | 2 | 0 | 0 | 9 | 3 | -3 | -3 | -5 |
| 0 | 0 | 4 | 2 | 3 | 0 | 0 | 3 | 1 | 0 | 0 | 0 | |
| 1 | -1 | 9 | 18 | -1 | -1 | 0 | 6 | 2 | -2 | -4 | -5 | |
Growth YoY PAT Growth YoY% | 37.4 | -112.2 | 1,019.6 | 43,850.0 | -166.0 | 13.9 | -99.3 | -63.3 | 284.5 | -275.8 | -5,300.0 | -178.3 |
NPM NPM% | 14.3 | -52.5 | 394.1 | 321.1 | -10.9 | -33.7 | 3.0 | 111.3 | 22.5 | -67.3 | -218.0 | -85.5 |
| 0.4 | -0.2 | 2.5 | 4.7 | -0.3 | -0.2 | 0.0 | 1.7 | 0.5 | -0.6 | -1.0 | -1.3 |
| 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 | 5 | 21 | 15 | 18 | 19 | 15 | 18 | 18 | 19 | 19 | 19 | 19 |
Growth Revenue Growth% | 308.1 | -30.1 | 19.9 | 8.1 | -24.2 | 26.0 | -1.9 | 7.6 | -4.2 | 1.5 | 0.4 | |
| 4 | 7 | 11 | 17 | 17 | 16 | 18 | 19 | 21 | 19 | 26 | 30 | |
| 2 | 14 | 4 | 1 | 2 | -2 | 0 | -1 | -2 | -1 | -7 | -11 | |
OPM OPM% | 30.2 | 65.2 | 24.1 | 5.3 | 12.6 | -12.6 | 1.2 | -5.9 | -9.2 | -4.9 | -38.3 | -56.7 |
| 0 | 4 | 18 | 32 | 5 | 2 | 7 | 9 | 16 | 23 | 3 | ||
Interest Expense Interest ExpenseCr | 0 | 6 | 4 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 4 | 4 | 4 | 4 | 4 | 2 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -1 | 8 | 14 | 27 | 2 | -4 | 5 | 7 | 14 | 22 | 6 | -9 |
| 0 | 1 | -1 | -1 | -1 | -2 | 2 | 1 | 4 | 6 | 4 | 1 | |
PAT PATCr | -1 | 7 | 16 | 27 | 3 | -2 | 3 | 6 | 10 | 16 | 2 | -9 |
Growth PAT Growth% | 825.9 | 111.7 | 75.2 | -90.7 | -168.2 | 264.6 | 104.2 | 74.8 | 58.5 | -86.0 | -288.0 | |
NPM NPM% | -19.4 | 34.5 | 104.4 | 152.6 | 13.1 | -11.8 | 15.4 | 32.0 | 52.0 | 86.0 | 11.8 | -48.5 |
| -0.3 | 1.9 | 4.2 | 7.2 | 0.7 | -0.5 | 0.8 | 1.5 | 2.7 | 4.2 | 0.6 | -2.5 |
| 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 | 5 | 21 | 15 | 18 | 19 | 15 | 18 | 18 | 19 | 19 | 19 | 19 |
Growth Revenue Growth% | 308.1 | -30.1 | 19.9 | 8.1 | -24.2 | 26.0 | -1.9 | 7.6 | -4.2 | 1.5 | 0.4 | |
| 4 | 7 | 11 | 17 | 17 | 16 | 18 | 19 | 21 | 19 | 26 | 30 | |
| 2 | 14 | 4 | 1 | 2 | -2 | 0 | -1 | -2 | -1 | -7 | -11 | |
OPM OPM% | 30.2 | 65.2 | 24.1 | 5.3 | 12.6 | -12.6 | 1.2 | -5.9 | -9.2 | -4.9 | -38.3 | -56.7 |
| 0 | 4 | 18 | 32 | 5 | 2 | 7 | 9 | 16 | 23 | 3 | ||
Interest Expense Interest ExpenseCr | 0 | 6 | 4 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 4 | 4 | 4 | 4 | 4 | 2 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -1 | 8 | 14 | 27 | 2 | -4 | 5 | 7 | 14 | 22 | 6 | -9 |
| 0 | 1 | -1 | -1 | -1 | -2 | 2 | 1 | 4 | 6 | 4 | 1 | |
PAT PATCr | -1 | 7 | 16 | 27 | 3 | -2 | 3 | 6 | 10 | 16 | 2 | -9 |
Growth PAT Growth% | 825.9 | 111.7 | 75.2 | -90.7 | -168.2 | 264.6 | 104.2 | 74.8 | 58.5 | -86.0 | -288.0 | |
NPM NPM% | -19.4 | 34.5 | 104.4 | 152.6 | 13.1 | -11.8 | 15.4 | 32.0 | 52.0 | 86.0 | 11.8 | -48.5 |
| -0.3 | 1.9 | 4.2 | 7.2 | 0.7 | -0.5 | 0.8 | 1.5 | 2.7 | 4.2 | 0.6 | -2.5 |
| 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 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
Reserves ReservesCr | 59 | 66 | 82 | 109 | 112 | 110 | 113 | 119 | 129 | 145 | 148 |
| 85 | 89 | 79 | 71 | 66 | 40 | 33 | 31 | 26 | 23 | 14 | |
| 43 | 39 | 27 | 18 | 12 | 22 | 21 | 21 | 21 | 21 | 21 | |
| 205 | 213 | 206 | 217 | 208 | 191 | 186 | 190 | 195 | 209 | 202 | |
| 23 | 22 | 30 | 47 | 42 | 35 | 32 | 36 | 42 | 38 | 48 | |
| 182 | 191 | 176 | 171 | 166 | 156 | 154 | 153 | 153 | 170 | 154 | |
| 205 | 213 | 206 | 217 | 208 | 191 | 186 | 190 | 195 | 209 | 202 |
| 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 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
Reserves ReservesCr | 59 | 66 | 82 | 109 | 112 | 110 | 113 | 119 | 129 | 145 | 148 |
| 85 | 89 | 79 | 71 | 66 | 40 | 33 | 31 | 26 | 23 | 14 | |
| 43 | 39 | 27 | 18 | 12 | 22 | 21 | 21 | 21 | 21 | 21 | |
| 205 | 213 | 206 | 217 | 208 | 191 | 186 | 190 | 195 | 209 | 202 | |
| 23 | 22 | 30 | 47 | 42 | 35 | 32 | 36 | 42 | 38 | 48 | |
| 182 | 191 | 176 | 171 | 166 | 156 | 154 | 153 | 153 | 170 | 154 | |
| 205 | 213 | 206 | 217 | 208 | 191 | 186 | 190 | 195 | 209 | 202 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 22 | 11 | 1 | 0 | -3 | 0 | -2 | -5 | -24 | -11 | |
| -9 | -1 | -4 | 10 | 23 | -3 | -3 | 4 | 12 | 25 | 22 | |
| 6 | -14 | -13 | -12 | -6 | -4 | -4 | -2 | -6 | -3 | -11 | |
Net Cash Flow Net Cash FlowCr | 1 | 7 | -6 | -2 | 17 | -9 | -7 | -1 | 1 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 3 | 22 | 11 | 1 | 0 | -3 | 0 | -2 | -5 | -24 | |
CFO To PAT CFO To PAT% | -360.1 | 302.6 | 69.5 | 3.0 | 18.9 | 178.8 | 11.3 | -42.5 | -48.2 | -148.1 | -513.5 |
CFO To EBITDA CFO To EBITDA% | 231.1 | 160.2 | 300.6 | 85.9 | 19.7 | 167.2 | 141.3 | 230.1 | 271.4 | 2,607.6 | 158.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 22 | 11 | 1 | 0 | -3 | 0 | -2 | -5 | -24 | -11 | |
| -9 | -1 | -4 | 10 | 23 | -3 | -3 | 4 | 12 | 25 | 22 | |
| 6 | -14 | -13 | -12 | -6 | -4 | -4 | -2 | -6 | -3 | -11 | |
Net Cash Flow Net Cash FlowCr | 1 | 7 | -6 | -2 | 17 | -9 | -7 | -1 | 1 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 3 | 22 | 11 | 1 | 0 | -3 | 0 | -2 | -5 | -24 | |
CFO To PAT CFO To PAT% | -360.1 | 302.6 | 69.5 | 3.0 | 18.9 | 178.8 | 11.3 | -42.5 | -48.2 | -148.1 | -513.5 |
CFO To EBITDA CFO To EBITDA% | 231.1 | 160.2 | 300.6 | 85.9 | 19.7 | 167.2 | 141.3 | 230.1 | 271.4 | 2,607.6 | 158.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,129 | 1,663 | 1,437 | 737 | 542 | 927 | 1,161 | 1,119 | 2,902 | 2,831 | 1,394 | 1,996 |
Price To Earnings Price To Earnings | 227.6 | 90.9 | 27.1 | 214.8 | 411.2 | 194.1 | 287.6 | 177.3 | 624.9 | |||
Price To Sales Price To Sales | 408.7 | 78.2 | 96.8 | 41.4 | 28.2 | 63.6 | 63.2 | 62.0 | 149.6 | 152.3 | 73.9 | 105.2 |
Price To Book Price To Book | 27.5 | 19.6 | 14.3 | 5.8 | 4.2 | 7.2 | 8.8 | 8.1 | 19.6 | 17.2 | 8.4 | 12.0 |
EV To EBITDA EV To EBITDA | 1,396.6 | 123.9 | 407.5 | 762.2 | 219.3 | -501.0 | 5,120.4 | -1,035.7 | -1,604.0 | -3,090.4 | -187.0 | -182.3 |
GPM GPM% | 61.0 | 82.1 | 51.9 | 31.4 | 35.0 | 5.0 | 16.6 | 16.0 | 10.3 | 17.3 | ||
OPM OPM% | 30.2 | 65.2 | 24.1 | 5.3 | 12.6 | -12.6 | 1.2 | -5.9 | -9.2 | -4.9 | -38.3 | -56.7 |
NPM NPM% | -19.4 | 34.5 | 104.4 | 152.6 | 13.1 | -11.8 | 15.4 | 32.0 | 52.0 | 86.0 | 11.8 | -48.5 |
ROCE ROCE% | -0.2 | 9.6 | 12.1 | 18.4 | 2.0 | -1.9 | 3.1 | 4.3 | 8.5 | 12.3 | 3.5 | 3.5 |
ROE ROE% | -1.3 | 8.6 | 15.4 | 21.2 | 1.9 | -1.3 | 2.1 | 4.2 | 6.8 | 9.7 | 1.3 | 1.3 |
ROA ROA% | -0.5 | 3.4 | 7.5 | 12.5 | 1.2 | -0.9 | 1.5 | 3.0 | 5.2 | 7.7 | 1.1 | 1.1 |
| 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 | 2,129 | 1,663 | 1,437 | 737 | 542 | 927 | 1,161 | 1,119 | 2,902 | 2,831 | 1,394 | 1,996 |
Price To Earnings Price To Earnings | 227.6 | 90.9 | 27.1 | 214.8 | 411.2 | 194.1 | 287.6 | 177.3 | 624.9 | |||
Price To Sales Price To Sales | 408.7 | 78.2 | 96.8 | 41.4 | 28.2 | 63.6 | 63.2 | 62.0 | 149.6 | 152.3 | 73.9 | 105.2 |
Price To Book Price To Book | 27.5 | 19.6 | 14.3 | 5.8 | 4.2 | 7.2 | 8.8 | 8.1 | 19.6 | 17.2 | 8.4 | 12.0 |
EV To EBITDA EV To EBITDA | 1,396.6 | 123.9 | 407.5 | 762.2 | 219.3 | -501.0 | 5,120.4 | -1,035.7 | -1,604.0 | -3,090.4 | -187.0 | -182.3 |
GPM GPM% | 61.0 | 82.1 | 51.9 | 31.4 | 35.0 | 5.0 | 16.6 | 16.0 | 10.3 | 17.3 | ||
OPM OPM% | 30.2 | 65.2 | 24.1 | 5.3 | 12.6 | -12.6 | 1.2 | -5.9 | -9.2 | -4.9 | -38.3 | -56.7 |
NPM NPM% | -19.4 | 34.5 | 104.4 | 152.6 | 13.1 | -11.8 | 15.4 | 32.0 | 52.0 | 86.0 | 11.8 | -48.5 |
ROCE ROCE% | -0.2 | 9.6 | 12.1 | 18.4 | 2.0 | -1.9 | 3.1 | 4.3 | 8.5 | 12.3 | 3.5 | 3.5 |
ROE ROE% | -1.3 | 8.6 | 15.4 | 21.2 | 1.9 | -1.3 | 2.1 | 4.2 | 6.8 | 9.7 | 1.3 | 1.3 |
ROA ROA% | -0.5 | 3.4 | 7.5 | 12.5 | 1.2 | -0.9 | 1.5 | 3.0 | 5.2 | 7.7 | 1.1 | 1.1 |
Documents — BF Utilities Ltd