| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 80 | 72 | 94 | 36 | 39 | 38 | 52 | 41 | 43 | 45 | 43 | 26 | |
Growth YoY Revenue Growth YoY% | -17.6 | -24.5 | -2.4 | -62.3 | -50.9 | -46.9 | -45.5 | 12.2 | 8.1 | 18.9 | -15.6 | -35.0 |
| 75 | 67 | 91 | 42 | 41 | 39 | 50 | 45 | 44 | 46 | 43 | 27 | |
| 5 | 5 | 4 | -6 | -1 | 0 | 1 | -4 | -2 | -1 | 1 | -1 | |
OPM OPM% | 5.9 | 6.8 | 3.8 | -16.1 | -3.7 | -1.0 | 2.0 | -10.3 | -3.8 | -1.7 | 1.5 | -3.2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 3 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 0 | -1 | -9 | -4 | -3 | -2 | -7 | -4 | -3 | -2 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | -1 | -9 | -4 | -3 | -2 | -7 | -4 | -3 | -2 | -2 | |
Growth YoY PAT Growth YoY% | -64.4 | -82.0 | -312.0 | -578.2 | -774.2 | -848.9 | -102.8 | 21.4 | 5.5 | -1.5 | 24.6 | 64.8 |
NPM NPM% | 0.8 | 0.6 | -1.1 | -23.6 | -10.6 | -8.8 | -4.2 | -16.6 | -9.3 | -7.5 | -3.7 | -9.0 |
| 0.1 | 0.1 | -0.1 | -1.5 | -0.7 | -0.6 | -0.4 | -1.1 | -0.7 | -0.6 | -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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 80 | 72 | 94 | 36 | 39 | 38 | 52 | 41 | 43 | 45 | 43 | 26 | |
Growth YoY Revenue Growth YoY% | -17.6 | -24.5 | -2.4 | -62.3 | -50.9 | -46.9 | -45.5 | 12.2 | 8.1 | 18.9 | -15.6 | -35.0 |
| 75 | 67 | 91 | 42 | 41 | 39 | 50 | 45 | 44 | 46 | 43 | 27 | |
| 5 | 5 | 4 | -6 | -1 | 0 | 1 | -4 | -2 | -1 | 1 | -1 | |
OPM OPM% | 5.9 | 6.8 | 3.8 | -16.1 | -3.7 | -1.0 | 2.0 | -10.3 | -3.8 | -1.7 | 1.5 | -3.2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 3 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 0 | -1 | -9 | -4 | -3 | -2 | -7 | -4 | -3 | -2 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | -1 | -9 | -4 | -3 | -2 | -7 | -4 | -3 | -2 | -2 | |
Growth YoY PAT Growth YoY% | -64.4 | -82.0 | -312.0 | -578.2 | -774.2 | -848.9 | -102.8 | 21.4 | 5.5 | -1.5 | 24.6 | 64.8 |
NPM NPM% | 0.8 | 0.6 | -1.1 | -23.6 | -10.6 | -8.8 | -4.2 | -16.6 | -9.3 | -7.5 | -3.7 | -9.0 |
| 0.1 | 0.1 | -0.1 | -1.5 | -0.7 | -0.6 | -0.4 | -1.1 | -0.7 | -0.6 | -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 | 197 | 192 | 204 | 231 | 233 | 233 | 328 | 364 | 343 | 165 | 172 | 158 |
Growth Revenue Growth% | -4.2 | -2.7 | 6.0 | 13.7 | 0.5 | 0.1 | 40.8 | 11.1 | -5.9 | -51.8 | 4.1 | -7.0 |
| 189 | 185 | 193 | 215 | 214 | 227 | 306 | 343 | 323 | 172 | 178 | 160 | |
| 9 | 7 | 10 | 16 | 18 | 6 | 22 | 21 | 19 | -7 | -6 | -3 | |
OPM OPM% | 4.4 | 3.7 | 5.0 | 6.9 | 7.9 | 2.6 | 6.7 | 5.9 | 5.7 | -4.0 | -3.4 | -1.6 |
| 29 | -6 | 3 | 0 | 16 | 1 | 0 | 0 | 0 | 0 | 1 | ||
Interest Expense Interest ExpenseCr | 9 | 7 | 7 | 7 | 8 | 6 | 6 | 7 | 10 | 6 | 6 | 6 |
Depreciation DepreciationCr | 8 | 7 | 7 | 6 | 9 | 7 | 7 | 8 | 8 | 6 | 4 | 4 |
PBT PBTCr | 21 | -13 | -1 | 3 | 17 | -6 | 9 | 6 | 2 | -18 | -16 | -11 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 21 | -13 | -1 | 3 | 17 | -6 | 9 | 6 | 2 | -18 | -16 | -11 |
Growth PAT Growth% | 1,034.5 | -160.1 | 93.2 | 468.2 | 419.8 | -133.1 | 257.6 | -29.9 | -69.9 | -1,087.0 | 13.9 | 30.9 |
NPM NPM% | 10.8 | -6.7 | -0.4 | 1.4 | 7.2 | -2.4 | 2.7 | 1.7 | 0.5 | -11.1 | -9.1 | -7.2 |
| 5.5 | -3.3 | -0.2 | 0.7 | 3.3 | -1.3 | 1.2 | 1.3 | 0.4 | -3.3 | -2.6 | -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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 197 | 192 | 204 | 231 | 233 | 233 | 328 | 364 | 343 | 165 | 172 | 158 |
Growth Revenue Growth% | -4.2 | -2.7 | 6.0 | 13.7 | 0.5 | 0.1 | 40.8 | 11.1 | -5.9 | -51.8 | 4.1 | -7.0 |
| 189 | 185 | 193 | 215 | 214 | 227 | 306 | 343 | 323 | 172 | 178 | 160 | |
| 9 | 7 | 10 | 16 | 18 | 6 | 22 | 21 | 19 | -7 | -6 | -3 | |
OPM OPM% | 4.4 | 3.7 | 5.0 | 6.9 | 7.9 | 2.6 | 6.7 | 5.9 | 5.7 | -4.0 | -3.4 | -1.6 |
| 29 | -6 | 3 | 0 | 16 | 1 | 0 | 0 | 0 | 0 | 1 | ||
Interest Expense Interest ExpenseCr | 9 | 7 | 7 | 7 | 8 | 6 | 6 | 7 | 10 | 6 | 6 | 6 |
Depreciation DepreciationCr | 8 | 7 | 7 | 6 | 9 | 7 | 7 | 8 | 8 | 6 | 4 | 4 |
PBT PBTCr | 21 | -13 | -1 | 3 | 17 | -6 | 9 | 6 | 2 | -18 | -16 | -11 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 21 | -13 | -1 | 3 | 17 | -6 | 9 | 6 | 2 | -18 | -16 | -11 |
Growth PAT Growth% | 1,034.5 | -160.1 | 93.2 | 468.2 | 419.8 | -133.1 | 257.6 | -29.9 | -69.9 | -1,087.0 | 13.9 | 30.9 |
NPM NPM% | 10.8 | -6.7 | -0.4 | 1.4 | 7.2 | -2.4 | 2.7 | 1.7 | 0.5 | -11.1 | -9.1 | -7.2 |
| 5.5 | -3.3 | -0.2 | 0.7 | 3.3 | -1.3 | 1.2 | 1.3 | 0.4 | -3.3 | -2.6 | -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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 39 | 42 | 46 | 48 | 48 | 48 | 52 | 54 | 57 | 60 | 65 |
Reserves ReservesCr | -42 | -56 | -57 | -54 | -38 | -44 | -37 | -27 | -23 | -39 | -55 |
| 84 | 82 | 93 | 97 | 97 | 114 | 142 | 132 | 88 | 117 | 87 | |
| 24 | 49 | 45 | 43 | 39 | 40 | 24 | 23 | 21 | 10 | 15 | |
| 131 | 118 | 128 | 134 | 145 | 157 | 181 | 181 | 143 | 147 | 112 | |
| 78 | 72 | 87 | 98 | 99 | 124 | 152 | 147 | 105 | 114 | 84 | |
| 53 | 46 | 41 | 36 | 46 | 34 | 29 | 33 | 38 | 33 | 27 | |
| 131 | 118 | 128 | 134 | 145 | 157 | 181 | 181 | 143 | 147 | 112 |
| 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 | 39 | 42 | 46 | 48 | 48 | 48 | 52 | 54 | 57 | 60 | 65 |
Reserves ReservesCr | -42 | -56 | -57 | -54 | -38 | -44 | -37 | -27 | -23 | -39 | -55 |
| 84 | 82 | 93 | 97 | 97 | 114 | 142 | 132 | 88 | 117 | 87 | |
| 24 | 49 | 45 | 43 | 39 | 40 | 24 | 23 | 21 | 10 | 15 | |
| 131 | 118 | 128 | 134 | 145 | 157 | 181 | 181 | 143 | 147 | 112 | |
| 78 | 72 | 87 | 98 | 99 | 124 | 152 | 147 | 105 | 114 | 84 | |
| 53 | 46 | 41 | 36 | 46 | 34 | 29 | 33 | 38 | 33 | 27 | |
| 131 | 118 | 128 | 134 | 145 | 157 | 181 | 181 | 143 | 147 | 112 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 5 | 0 | 15 | 17 | -7 | 12 | 15 | 29 | 3 | 31 | |
| 32 | -1 | -1 | -1 | 16 | 2 | -1 | -7 | -1 | -2 | -20 | |
| -32 | -4 | 1 | -12 | -35 | 4 | -11 | -3 | -33 | 0 | -11 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 1 | -2 | 0 | 0 | 5 | -5 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 32 | 4 | -1 | 13 | 17 | -7 | 12 | 9 | 28 | 3 | |
CFO To PAT CFO To PAT% | 0.5 | -36.8 | -55.7 | 450.9 | 103.7 | 118.1 | 139.9 | 240.8 | 1,572.4 | -16.8 | -195.6 |
CFO To EBITDA CFO To EBITDA% | 1.3 | 66.8 | 4.8 | 91.0 | 95.2 | -108.2 | 56.4 | 69.0 | 150.3 | -46.3 | -519.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 5 | 0 | 15 | 17 | -7 | 12 | 15 | 29 | 3 | 31 | |
| 32 | -1 | -1 | -1 | 16 | 2 | -1 | -7 | -1 | -2 | -20 | |
| -32 | -4 | 1 | -12 | -35 | 4 | -11 | -3 | -33 | 0 | -11 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 1 | -2 | 0 | 0 | 5 | -5 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 32 | 4 | -1 | 13 | 17 | -7 | 12 | 9 | 28 | 3 | |
CFO To PAT CFO To PAT% | 0.5 | -36.8 | -55.7 | 450.9 | 103.7 | 118.1 | 139.9 | 240.8 | 1,572.4 | -16.8 | -195.6 |
CFO To EBITDA CFO To EBITDA% | 1.3 | 66.8 | 4.8 | 91.0 | 95.2 | -108.2 | 56.4 | 69.0 | 150.3 | -46.3 | -519.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 35 | 66 | 65 | 42 | 21 | 28 | 68 | 70 | 97 | 57 | 39 | 43 |
Price To Earnings Price To Earnings | 1.6 | 12.9 | 1.3 | 7.7 | 11.4 | 52.1 | ||||||
Price To Sales Price To Sales | 0.2 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 |
Price To Book Price To Book | -12.9 | -4.8 | -5.9 | -6.7 | 2.2 | 7.7 | 4.5 | 2.6 | 2.9 | 2.8 | 4.0 | 4.5 |
EV To EBITDA EV To EBITDA | 11.5 | 22.0 | 15.6 | 7.9 | 5.6 | 18.5 | 6.8 | 6.8 | 8.3 | -17.9 | -10.7 | -29.4 |
GPM GPM% | 42.2 | 41.6 | 41.9 | 41.7 | 42.8 | 33.0 | 32.4 | 37.6 | 35.4 | 45.0 | ||
OPM OPM% | 4.4 | 3.7 | 5.0 | 6.9 | 7.9 | 2.6 | 6.7 | 5.9 | 5.7 | -4.0 | -3.4 | -1.6 |
NPM NPM% | 10.8 | -6.7 | -0.4 | 1.4 | 7.2 | -2.4 | 2.7 | 1.7 | 0.5 | -11.1 | -9.1 | -7.2 |
ROCE ROCE% | 46.3 | -8.1 | 7.0 | 12.8 | 26.5 | 0.3 | 15.3 | 12.1 | 11.4 | -14.1 | -15.8 | -15.8 |
ROE ROE% | -786.8 | 93.5 | 8.0 | -51.8 | 174.2 | -153.0 | 58.6 | 23.0 | 5.5 | -88.9 | -163.4 | -163.4 |
ROA ROA% | 16.3 | -10.9 | -0.7 | 2.4 | 11.6 | -3.5 | 4.8 | 3.4 | 1.3 | -12.4 | -14.1 | -14.1 |
| 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 | 35 | 66 | 65 | 42 | 21 | 28 | 68 | 70 | 97 | 57 | 39 | 43 |
Price To Earnings Price To Earnings | 1.6 | 12.9 | 1.3 | 7.7 | 11.4 | 52.1 | ||||||
Price To Sales Price To Sales | 0.2 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 |
Price To Book Price To Book | -12.9 | -4.8 | -5.9 | -6.7 | 2.2 | 7.7 | 4.5 | 2.6 | 2.9 | 2.8 | 4.0 | 4.5 |
EV To EBITDA EV To EBITDA | 11.5 | 22.0 | 15.6 | 7.9 | 5.6 | 18.5 | 6.8 | 6.8 | 8.3 | -17.9 | -10.7 | -29.4 |
GPM GPM% | 42.2 | 41.6 | 41.9 | 41.7 | 42.8 | 33.0 | 32.4 | 37.6 | 35.4 | 45.0 | ||
OPM OPM% | 4.4 | 3.7 | 5.0 | 6.9 | 7.9 | 2.6 | 6.7 | 5.9 | 5.7 | -4.0 | -3.4 | -1.6 |
NPM NPM% | 10.8 | -6.7 | -0.4 | 1.4 | 7.2 | -2.4 | 2.7 | 1.7 | 0.5 | -11.1 | -9.1 | -7.2 |
ROCE ROCE% | 46.3 | -8.1 | 7.0 | 12.8 | 26.5 | 0.3 | 15.3 | 12.1 | 11.4 | -14.1 | -15.8 | -15.8 |
ROE ROE% | -786.8 | 93.5 | 8.0 | -51.8 | 174.2 | -153.0 | 58.6 | 23.0 | 5.5 | -88.9 | -163.4 | -163.4 |
ROA ROA% | 16.3 | -10.9 | -0.7 | 2.4 | 11.6 | -3.5 | 4.8 | 3.4 | 1.3 | -12.4 | -14.1 | -14.1 |
Documents — Celebrity Fashions Ltd