| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 20 | 21 | 23 | 23 | 20 | 26 | 27 | 27 | 25 | 27 | 28 | 29 | |
Growth YoY Revenue Growth YoY% | 0.4 | -33.4 | -14.3 | 16.1 | 3.7 | 23.9 | 16.5 | 15.3 | 20.2 | 5.0 | 3.9 | 7.6 |
| 11 | 11 | 13 | 14 | 13 | 16 | 16 | 15 | 13 | 15 | 16 | 16 | |
| 8 | 10 | 10 | 9 | 7 | 10 | 11 | 12 | 11 | 12 | 12 | 13 | |
OPM OPM% | 42.4 | 45.7 | 43.8 | 39.5 | 35.3 | 38.0 | 39.6 | 43.9 | 46.1 | 44.5 | 42.9 | 43.7 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Depreciation DepreciationCr | 7 | 8 | 7 | 6 | 6 | 7 | 7 | 7 | 7 | 8 | 8 | 8 |
PBT PBTCr | 0 | 0 | 2 | 2 | 0 | 1 | 1 | 2 | 1 | 2 | 2 | 2 |
| -1 | -1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | 2 | 2 | 0 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | |
Growth YoY PAT Growth YoY% | 125.7 | 4.1 | 6.1 | 53.3 | -46.1 | 4.0 | -65.8 | -6.5 | 170.8 | 50.5 | 118.2 | 4.7 |
NPM NPM% | 4.5 | 4.8 | 9.8 | 9.9 | 2.3 | 4.0 | 2.9 | 8.0 | 5.3 | 5.8 | 6.0 | 7.8 |
| 0.2 | 0.3 | 0.5 | 0.5 | 0.1 | 0.2 | 0.1 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 20 | 21 | 23 | 23 | 20 | 26 | 27 | 27 | 25 | 27 | 28 | 29 | |
Growth YoY Revenue Growth YoY% | 0.4 | -33.4 | -14.3 | 16.1 | 3.7 | 23.9 | 16.5 | 15.3 | 20.2 | 5.0 | 3.9 | 7.6 |
| 11 | 11 | 13 | 14 | 13 | 16 | 16 | 15 | 13 | 15 | 16 | 16 | |
| 8 | 10 | 10 | 9 | 7 | 10 | 11 | 12 | 11 | 12 | 12 | 13 | |
OPM OPM% | 42.4 | 45.7 | 43.8 | 39.5 | 35.3 | 38.0 | 39.6 | 43.9 | 46.1 | 44.5 | 42.9 | 43.7 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Depreciation DepreciationCr | 7 | 8 | 7 | 6 | 6 | 7 | 7 | 7 | 7 | 8 | 8 | 8 |
PBT PBTCr | 0 | 0 | 2 | 2 | 0 | 1 | 1 | 2 | 1 | 2 | 2 | 2 |
| -1 | -1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | 2 | 2 | 0 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | |
Growth YoY PAT Growth YoY% | 125.7 | 4.1 | 6.1 | 53.3 | -46.1 | 4.0 | -65.8 | -6.5 | 170.8 | 50.5 | 118.2 | 4.7 |
NPM NPM% | 4.5 | 4.8 | 9.8 | 9.9 | 2.3 | 4.0 | 2.9 | 8.0 | 5.3 | 5.8 | 6.0 | 7.8 |
| 0.2 | 0.3 | 0.5 | 0.5 | 0.1 | 0.2 | 0.1 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 232 | 270 | 177 | 147 | 122 | 66 | 93 | 114 | 84 | 97 | 107 | 109 |
Growth Revenue Growth% | 27.6 | 16.6 | -34.3 | -17.3 | -16.8 | -46.3 | 42.2 | 22.6 | -26.7 | 15.2 | 10.4 | 8.5 |
| 179 | 208 | 109 | 123 | 86 | 52 | 70 | 75 | 49 | 60 | 59 | 61 | |
| 53 | 62 | 69 | 24 | 36 | 14 | 23 | 40 | 35 | 37 | 47 | 48 | |
OPM OPM% | 22.7 | 23.0 | 38.7 | 16.1 | 29.5 | 21.3 | 25.0 | 34.8 | 41.9 | 38.3 | 44.3 | 44.3 |
| 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 1 | 2 | 7 | 8 | 10 | 10 | 7 | 9 | 12 | 12 |
Depreciation DepreciationCr | 12 | 13 | 14 | 15 | 28 | 26 | 30 | 30 | 25 | 26 | 30 | 31 |
PBT PBTCr | 40 | 49 | 55 | 8 | 2 | -20 | -16 | 1 | 4 | 4 | 7 | 7 |
| 14 | 17 | 19 | 3 | -2 | -2 | -3 | -1 | -2 | 0 | 0 | 0 | |
PAT PATCr | 26 | 32 | 36 | 5 | 4 | -18 | -13 | 2 | 6 | 5 | 7 | 7 |
Growth PAT Growth% | 29.5 | 23.4 | 12.5 | -86.0 | -18.1 | -539.9 | 29.7 | 117.8 | 146.8 | -18.6 | 45.9 | 53.0 |
NPM NPM% | 11.2 | 11.9 | 20.3 | 3.5 | 3.4 | -27.8 | -13.8 | 2.0 | 6.7 | 4.8 | 6.3 | 6.3 |
| 6.5 | 8.0 | 9.0 | 1.3 | 1.0 | -4.5 | -3.2 | 0.6 | 1.4 | 0.9 | 1.3 | 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 | 232 | 270 | 177 | 147 | 122 | 66 | 93 | 114 | 84 | 97 | 107 | 109 |
Growth Revenue Growth% | 27.6 | 16.6 | -34.3 | -17.3 | -16.8 | -46.3 | 42.2 | 22.6 | -26.7 | 15.2 | 10.4 | 8.5 |
| 179 | 208 | 109 | 123 | 86 | 52 | 70 | 75 | 49 | 60 | 59 | 61 | |
| 53 | 62 | 69 | 24 | 36 | 14 | 23 | 40 | 35 | 37 | 47 | 48 | |
OPM OPM% | 22.7 | 23.0 | 38.7 | 16.1 | 29.5 | 21.3 | 25.0 | 34.8 | 41.9 | 38.3 | 44.3 | 44.3 |
| 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 1 | 2 | 7 | 8 | 10 | 10 | 7 | 9 | 12 | 12 |
Depreciation DepreciationCr | 12 | 13 | 14 | 15 | 28 | 26 | 30 | 30 | 25 | 26 | 30 | 31 |
PBT PBTCr | 40 | 49 | 55 | 8 | 2 | -20 | -16 | 1 | 4 | 4 | 7 | 7 |
| 14 | 17 | 19 | 3 | -2 | -2 | -3 | -1 | -2 | 0 | 0 | 0 | |
PAT PATCr | 26 | 32 | 36 | 5 | 4 | -18 | -13 | 2 | 6 | 5 | 7 | 7 |
Growth PAT Growth% | 29.5 | 23.4 | 12.5 | -86.0 | -18.1 | -539.9 | 29.7 | 117.8 | 146.8 | -18.6 | 45.9 | 53.0 |
NPM NPM% | 11.2 | 11.9 | 20.3 | 3.5 | 3.4 | -27.8 | -13.8 | 2.0 | 6.7 | 4.8 | 6.3 | 6.3 |
| 6.5 | 8.0 | 9.0 | 1.3 | 1.0 | -4.5 | -3.2 | 0.6 | 1.4 | 0.9 | 1.3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 47 | 52 | 52 |
Reserves ReservesCr | 81 | 113 | 144 | 144 | 148 | 130 | 117 | 119 | 149 | 172 | 179 |
| 29 | 26 | 43 | 30 | 38 | 35 | 35 | 35 | 18 | 22 | 31 | |
| 9 | 8 | 8 | 9 | 37 | 59 | 70 | 53 | 47 | 77 | 81 | |
| 160 | 187 | 235 | 222 | 263 | 263 | 263 | 247 | 267 | 323 | 344 | |
| 62 | 79 | 98 | 70 | 70 | 68 | 74 | 51 | 77 | 81 | 79 | |
| 98 | 108 | 138 | 153 | 193 | 195 | 189 | 196 | 190 | 242 | 265 | |
| 160 | 187 | 235 | 222 | 263 | 263 | 263 | 247 | 267 | 323 | 344 |
| 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 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 47 | 52 | 52 |
Reserves ReservesCr | 81 | 113 | 144 | 144 | 148 | 130 | 117 | 119 | 149 | 172 | 179 |
| 29 | 26 | 43 | 30 | 38 | 35 | 35 | 35 | 18 | 22 | 31 | |
| 9 | 8 | 8 | 9 | 37 | 59 | 70 | 53 | 47 | 77 | 81 | |
| 160 | 187 | 235 | 222 | 263 | 263 | 263 | 247 | 267 | 323 | 344 | |
| 62 | 79 | 98 | 70 | 70 | 68 | 74 | 51 | 77 | 81 | 79 | |
| 98 | 108 | 138 | 153 | 193 | 195 | 189 | 196 | 190 | 242 | 265 | |
| 160 | 187 | 235 | 222 | 263 | 263 | 263 | 247 | 267 | 323 | 344 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 | 28 | 31 | 25 | 33 | 13 | 17 | 61 | 21 | 10 | 22 | |
| -18 | -19 | -30 | -24 | -22 | -8 | 0 | -40 | -23 | -7 | -4 | |
| -8 | -8 | 6 | -7 | -15 | -5 | -15 | -23 | 7 | -4 | -18 | |
Net Cash Flow Net Cash FlowCr | 1 | 1 | 7 | -5 | -3 | 0 | 2 | -3 | 5 | -2 | -1 |
Free Cash Flow Free Cash FlowCr | 9 | 9 | 0 | -1 | 11 | 5 | 16 | 19 | 13 | -4 | 6 |
CFO To PAT CFO To PAT% | 103.5 | 88.0 | 87.0 | 503.6 | 805.8 | -71.1 | -134.9 | 2,651.1 | 368.8 | 208.6 | 323.8 |
CFO To EBITDA CFO To EBITDA% | 51.0 | 45.3 | 45.6 | 107.7 | 92.6 | 92.7 | 74.3 | 152.3 | 59.2 | 25.9 | 45.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 | 28 | 31 | 25 | 33 | 13 | 17 | 61 | 21 | 10 | 22 | |
| -18 | -19 | -30 | -24 | -22 | -8 | 0 | -40 | -23 | -7 | -4 | |
| -8 | -8 | 6 | -7 | -15 | -5 | -15 | -23 | 7 | -4 | -18 | |
Net Cash Flow Net Cash FlowCr | 1 | 1 | 7 | -5 | -3 | 0 | 2 | -3 | 5 | -2 | -1 |
Free Cash Flow Free Cash FlowCr | 9 | 9 | 0 | -1 | 11 | 5 | 16 | 19 | 13 | -4 | 6 |
CFO To PAT CFO To PAT% | 103.5 | 88.0 | 87.0 | 503.6 | 805.8 | -71.1 | -134.9 | 2,651.1 | 368.8 | 208.6 | 323.8 |
CFO To EBITDA CFO To EBITDA% | 51.0 | 45.3 | 45.6 | 107.7 | 92.6 | 92.7 | 74.3 | 152.3 | 59.2 | 25.9 | 45.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 628 | 744 | 673 | 112 | 35 | 74 | 148 | 130 | 255 | 323 | 143 | 159 |
Price To Earnings Price To Earnings | 25.0 | 23.3 | 18.7 | 22.3 | 8.5 | 56.7 | 45.3 | 70.3 | 21.3 | 23.4 | ||
Price To Sales Price To Sales | 2.7 | 2.8 | 3.8 | 0.8 | 0.3 | 1.1 | 1.6 | 1.1 | 3.0 | 3.4 | 1.3 | 1.5 |
Price To Book Price To Book | 5.2 | 4.9 | 3.7 | 0.6 | 0.2 | 0.4 | 0.9 | 0.8 | 1.3 | 1.4 | 0.6 | 0.7 |
EV To EBITDA EV To EBITDA | 12.0 | 12.0 | 9.9 | 5.3 | 2.5 | 10.8 | 10.2 | 5.2 | 8.3 | 10.8 | 5.1 | 5.4 |
GPM GPM% | 43.0 | 43.7 | 70.4 | 61.3 | 60.9 | 72.2 | 69.5 | 72.8 | 80.8 | 79.9 | 69.2 | 69.2 |
OPM OPM% | 22.7 | 23.0 | 38.7 | 16.1 | 29.5 | 21.3 | 25.0 | 34.8 | 41.9 | 38.3 | 44.3 | 44.3 |
NPM NPM% | 11.2 | 11.9 | 20.3 | 3.5 | 3.4 | -27.8 | -13.8 | 2.0 | 6.7 | 4.8 | 6.3 | 6.3 |
ROCE ROCE% | 31.8 | 31.4 | 27.4 | 4.7 | 3.7 | -4.6 | -2.3 | 4.7 | 4.5 | 4.2 | 5.6 | 5.6 |
ROE ROE% | 21.4 | 21.0 | 19.6 | 2.8 | 2.2 | -10.7 | -8.2 | 1.4 | 2.9 | 2.0 | 2.9 | 2.9 |
ROA ROA% | 16.3 | 17.2 | 15.3 | 2.3 | 1.6 | -6.9 | -4.9 | 0.9 | 2.1 | 1.4 | 1.9 | 1.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 628 | 744 | 673 | 112 | 35 | 74 | 148 | 130 | 255 | 323 | 143 | 159 |
Price To Earnings Price To Earnings | 25.0 | 23.3 | 18.7 | 22.3 | 8.5 | 56.7 | 45.3 | 70.3 | 21.3 | 23.4 | ||
Price To Sales Price To Sales | 2.7 | 2.8 | 3.8 | 0.8 | 0.3 | 1.1 | 1.6 | 1.1 | 3.0 | 3.4 | 1.3 | 1.5 |
Price To Book Price To Book | 5.2 | 4.9 | 3.7 | 0.6 | 0.2 | 0.4 | 0.9 | 0.8 | 1.3 | 1.4 | 0.6 | 0.7 |
EV To EBITDA EV To EBITDA | 12.0 | 12.0 | 9.9 | 5.3 | 2.5 | 10.8 | 10.2 | 5.2 | 8.3 | 10.8 | 5.1 | 5.4 |
GPM GPM% | 43.0 | 43.7 | 70.4 | 61.3 | 60.9 | 72.2 | 69.5 | 72.8 | 80.8 | 79.9 | 69.2 | 69.2 |
OPM OPM% | 22.7 | 23.0 | 38.7 | 16.1 | 29.5 | 21.3 | 25.0 | 34.8 | 41.9 | 38.3 | 44.3 | 44.3 |
NPM NPM% | 11.2 | 11.9 | 20.3 | 3.5 | 3.4 | -27.8 | -13.8 | 2.0 | 6.7 | 4.8 | 6.3 | 6.3 |
ROCE ROCE% | 31.8 | 31.4 | 27.4 | 4.7 | 3.7 | -4.6 | -2.3 | 4.7 | 4.5 | 4.2 | 5.6 | 5.6 |
ROE ROE% | 21.4 | 21.0 | 19.6 | 2.8 | 2.2 | -10.7 | -8.2 | 1.4 | 2.9 | 2.0 | 2.9 | 2.9 |
ROA ROA% | 16.3 | 17.2 | 15.3 | 2.3 | 1.6 | -6.9 | -4.9 | 0.9 | 2.1 | 1.4 | 1.9 | 1.9 |
Documents — The Byke Hospitality Ltd