| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 258 | 257 | 251 | 260 | 269 | 280 | 268 | 269 | 280 | 286 | 281 | 290 | |
Growth YoY Revenue Growth YoY% | 12.8 | 5.4 | 4.3 | 5.2 | 4.2 | 9.2 | 6.9 | 3.6 | 3.8 | 2.1 | 4.7 | 7.6 |
| 217 | 212 | 218 | 223 | 242 | 240 | 240 | 237 | 248 | 251 | 230 | 243 | |
| 41 | 45 | 32 | 37 | 27 | 41 | 28 | 32 | 32 | 35 | 51 | 47 | |
OPM OPM% | 16.0 | 17.6 | 12.9 | 14.4 | 10.0 | 14.6 | 10.5 | 12.0 | 11.3 | 12.2 | 18.1 | 16.4 |
| -116 | 77 | -351 | 6 | 23 | 1 | 60 | 44 | 3 | 80 | 159 | 5 | |
Interest Expense Interest ExpenseCr | 11 | 16 | -7 | 21 | 22 | 21 | 46 | 24 | 22 | 20 | 26 | 19 |
Depreciation DepreciationCr | 30 | 28 | 42 | 35 | 31 | 32 | 28 | 28 | 28 | 43 | 44 | 29 |
PBT PBTCr | -116 | 78 | -353 | -12 | -4 | -11 | 15 | 23 | -16 | 51 | 140 | 5 |
| -7 | 2 | -57 | 1 | 1 | 0 | 129 | 0 | 0 | -20 | 8 | 0 | |
| -109 | 76 | -296 | -13 | -4 | -11 | -114 | 23 | -16 | 70 | 132 | 5 | |
Growth YoY PAT Growth YoY% | -2,609.2 | 118.5 | -947.3 | -159.0 | 96.1 | -115.2 | 61.5 | 275.3 | -265.1 | 715.1 | 215.7 | -80.6 |
NPM NPM% | -42.2 | 29.4 | -118.3 | -5.1 | -1.6 | -4.1 | -42.6 | 8.6 | -5.6 | 24.6 | 47.1 | 1.6 |
| -5.2 | 3.3 | -14.3 | -0.5 | -0.2 | -0.5 | -1.6 | 1.3 | -0.6 | 2.6 | 6.3 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 258 | 257 | 251 | 260 | 269 | 280 | 268 | 269 | 280 | 286 | 281 | 290 | |
Growth YoY Revenue Growth YoY% | 12.8 | 5.4 | 4.3 | 5.2 | 4.2 | 9.2 | 6.9 | 3.6 | 3.8 | 2.1 | 4.7 | 7.6 |
| 217 | 212 | 218 | 223 | 242 | 240 | 240 | 237 | 248 | 251 | 230 | 243 | |
| 41 | 45 | 32 | 37 | 27 | 41 | 28 | 32 | 32 | 35 | 51 | 47 | |
OPM OPM% | 16.0 | 17.6 | 12.9 | 14.4 | 10.0 | 14.6 | 10.5 | 12.0 | 11.3 | 12.2 | 18.1 | 16.4 |
| -116 | 77 | -351 | 6 | 23 | 1 | 60 | 44 | 3 | 80 | 159 | 5 | |
Interest Expense Interest ExpenseCr | 11 | 16 | -7 | 21 | 22 | 21 | 46 | 24 | 22 | 20 | 26 | 19 |
Depreciation DepreciationCr | 30 | 28 | 42 | 35 | 31 | 32 | 28 | 28 | 28 | 43 | 44 | 29 |
PBT PBTCr | -116 | 78 | -353 | -12 | -4 | -11 | 15 | 23 | -16 | 51 | 140 | 5 |
| -7 | 2 | -57 | 1 | 1 | 0 | 129 | 0 | 0 | -20 | 8 | 0 | |
| -109 | 76 | -296 | -13 | -4 | -11 | -114 | 23 | -16 | 70 | 132 | 5 | |
Growth YoY PAT Growth YoY% | -2,609.2 | 118.5 | -947.3 | -159.0 | 96.1 | -115.2 | 61.5 | 275.3 | -265.1 | 715.1 | 215.7 | -80.6 |
NPM NPM% | -42.2 | 29.4 | -118.3 | -5.1 | -1.6 | -4.1 | -42.6 | 8.6 | -5.6 | 24.6 | 47.1 | 1.6 |
| -5.2 | 3.3 | -14.3 | -0.5 | -0.2 | -0.5 | -1.6 | 1.3 | -0.6 | 2.6 | 6.3 | 0.0 |
| 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 | 2,781 | 3,120 | 3,788 | 3,569 | 2,552 | 853 | 582 | 924 | 1,013 | 1,078 | 1,116 | 1,136 |
Growth Revenue Growth% | 12.2 | 12.2 | 21.4 | -5.8 | -28.5 | -66.6 | -31.9 | 58.9 | 9.7 | 6.4 | 3.5 | 4.5 |
| 2,293 | 2,576 | 3,169 | 3,117 | 2,930 | 979 | 582 | 1,170 | 846 | 945 | 980 | 972 | |
| 488 | 544 | 619 | 452 | -378 | -126 | -1 | -247 | 167 | 133 | 136 | 165 | |
OPM OPM% | 17.6 | 17.4 | 16.3 | 12.7 | -14.8 | -14.8 | -0.1 | -26.7 | 16.5 | 12.4 | 12.2 | 14.5 |
| 158 | 137 | 216 | 358 | 2,028 | -11 | 74 | 112 | -375 | 90 | 285 | 246 | |
Interest Expense Interest ExpenseCr | 359 | 317 | 349 | 353 | 519 | 261 | 53 | 87 | 30 | 110 | 92 | 87 |
Depreciation DepreciationCr | 252 | 227 | 260 | 270 | 430 | 400 | 148 | 161 | 131 | 125 | 129 | 144 |
PBT PBTCr | 35 | 137 | 225 | 187 | 701 | -798 | -128 | -382 | -369 | -12 | 199 | 180 |
| 45 | 55 | 77 | 32 | 22 | -168 | 3 | 5 | -62 | 131 | -12 | -12 | |
PAT PATCr | -10 | 82 | 148 | 155 | 679 | -630 | -131 | -387 | -307 | -143 | 210 | 191 |
Growth PAT Growth% | 93.8 | 950.4 | 81.6 | 4.5 | 338.6 | -192.8 | 79.3 | -196.2 | 20.6 | 53.4 | 246.8 | 279.5 |
NPM NPM% | -0.3 | 2.6 | 3.9 | 4.3 | 26.6 | -73.8 | -22.5 | -41.9 | -30.3 | -13.3 | 18.8 | 16.8 |
| -1.0 | 4.0 | 5.0 | 6.0 | 89.2 | -27.6 | -5.7 | -18.0 | -15.3 | -2.8 | 9.6 | 8.3 |
| 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 | 2,781 | 3,120 | 3,788 | 3,569 | 2,552 | 853 | 582 | 924 | 1,013 | 1,078 | 1,116 | 1,136 |
Growth Revenue Growth% | 12.2 | 12.2 | 21.4 | -5.8 | -28.5 | -66.6 | -31.9 | 58.9 | 9.7 | 6.4 | 3.5 | 4.5 |
| 2,293 | 2,576 | 3,169 | 3,117 | 2,930 | 979 | 582 | 1,170 | 846 | 945 | 980 | 972 | |
| 488 | 544 | 619 | 452 | -378 | -126 | -1 | -247 | 167 | 133 | 136 | 165 | |
OPM OPM% | 17.6 | 17.4 | 16.3 | 12.7 | -14.8 | -14.8 | -0.1 | -26.7 | 16.5 | 12.4 | 12.2 | 14.5 |
| 158 | 137 | 216 | 358 | 2,028 | -11 | 74 | 112 | -375 | 90 | 285 | 246 | |
Interest Expense Interest ExpenseCr | 359 | 317 | 349 | 353 | 519 | 261 | 53 | 87 | 30 | 110 | 92 | 87 |
Depreciation DepreciationCr | 252 | 227 | 260 | 270 | 430 | 400 | 148 | 161 | 131 | 125 | 129 | 144 |
PBT PBTCr | 35 | 137 | 225 | 187 | 701 | -798 | -128 | -382 | -369 | -12 | 199 | 180 |
| 45 | 55 | 77 | 32 | 22 | -168 | 3 | 5 | -62 | 131 | -12 | -12 | |
PAT PATCr | -10 | 82 | 148 | 155 | 679 | -630 | -131 | -387 | -307 | -143 | 210 | 191 |
Growth PAT Growth% | 93.8 | 950.4 | 81.6 | 4.5 | 338.6 | -192.8 | 79.3 | -196.2 | 20.6 | 53.4 | 246.8 | 279.5 |
NPM NPM% | -0.3 | 2.6 | 3.9 | 4.3 | 26.6 | -73.8 | -22.5 | -41.9 | -30.3 | -13.3 | 18.8 | 16.8 |
| -1.0 | 4.0 | 5.0 | 6.0 | 89.2 | -27.6 | -5.7 | -18.0 | -15.3 | -2.8 | 9.6 | 8.3 |
| 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 | 206 | 206 | 211 | 211 | 211 | 211 | 211 | 211 | 211 | 211 | 211 |
Reserves ReservesCr | 1,960 | 1,929 | 2,166 | 2,318 | 4,092 | 3,505 | 3,393 | 3,007 | 2,645 | 2,379 | 2,583 |
| 1,442 | 1,793 | 2,457 | 5,251 | 2,672 | 2,178 | 2,071 | 2,130 | 1,695 | 1,583 | 969 | |
| 2,849 | 3,384 | 3,380 | 2,842 | 1,919 | 536 | 457 | 343 | 279 | 409 | 412 | |
| 7,031 | 8,025 | 8,853 | 11,259 | 9,528 | 6,610 | 6,303 | 5,849 | 5,104 | 4,939 | 4,538 | |
| 2,062 | 2,546 | 2,809 | 5,290 | 4,267 | 3,994 | 3,932 | 3,650 | 3,676 | 3,662 | 3,417 | |
| 4,969 | 5,479 | 6,043 | 5,970 | 5,261 | 2,616 | 2,370 | 2,199 | 1,428 | 1,277 | 1,121 | |
| 7,031 | 8,025 | 8,853 | 11,259 | 9,528 | 6,610 | 6,303 | 5,849 | 5,104 | 4,939 | 4,538 |
| 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 | 206 | 206 | 211 | 211 | 211 | 211 | 211 | 211 | 211 | 211 | 211 |
Reserves ReservesCr | 1,960 | 1,929 | 2,166 | 2,318 | 4,092 | 3,505 | 3,393 | 3,007 | 2,645 | 2,379 | 2,583 |
| 1,442 | 1,793 | 2,457 | 5,251 | 2,672 | 2,178 | 2,071 | 2,130 | 1,695 | 1,583 | 969 | |
| 2,849 | 3,384 | 3,380 | 2,842 | 1,919 | 536 | 457 | 343 | 279 | 409 | 412 | |
| 7,031 | 8,025 | 8,853 | 11,259 | 9,528 | 6,610 | 6,303 | 5,849 | 5,104 | 4,939 | 4,538 | |
| 2,062 | 2,546 | 2,809 | 5,290 | 4,267 | 3,994 | 3,932 | 3,650 | 3,676 | 3,662 | 3,417 | |
| 4,969 | 5,479 | 6,043 | 5,970 | 5,261 | 2,616 | 2,370 | 2,199 | 1,428 | 1,277 | 1,121 | |
| 7,031 | 8,025 | 8,853 | 11,259 | 9,528 | 6,610 | 6,303 | 5,849 | 5,104 | 4,939 | 4,538 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 318 | 368 | 534 | 375 | 611 | 67 | 108 | 172 | 189 | 196 | 172 | |
| -603 | -544 | -534 | -1,599 | 2,199 | 65 | 46 | 109 | 298 | -16 | 216 | |
| 671 | 487 | 195 | 1,719 | -4,970 | -226 | -195 | -63 | -272 | -166 | -409 | |
Net Cash Flow Net Cash FlowCr | 386 | 311 | 194 | 495 | -2,160 | -94 | -41 | 218 | 215 | 15 | -21 |
Free Cash Flow Free Cash FlowCr | -179 | -128 | -194 | -515 | 1,828 | 59 | 111 | 256 | 356 | 162 | 146 |
CFO To PAT CFO To PAT% | -3,317.4 | 451.4 | 360.1 | 242.2 | 90.0 | -10.7 | -82.6 | -44.4 | -61.4 | -136.8 | 81.7 |
CFO To EBITDA CFO To EBITDA% | 65.3 | 67.8 | 86.3 | 83.1 | -161.8 | -53.3 | -18,300.0 | -69.7 | 113.0 | 146.9 | 126.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 318 | 368 | 534 | 375 | 611 | 67 | 108 | 172 | 189 | 196 | 172 | |
| -603 | -544 | -534 | -1,599 | 2,199 | 65 | 46 | 109 | 298 | -16 | 216 | |
| 671 | 487 | 195 | 1,719 | -4,970 | -226 | -195 | -63 | -272 | -166 | -409 | |
Net Cash Flow Net Cash FlowCr | 386 | 311 | 194 | 495 | -2,160 | -94 | -41 | 218 | 215 | 15 | -21 |
Free Cash Flow Free Cash FlowCr | -179 | -128 | -194 | -515 | 1,828 | 59 | 111 | 256 | 356 | 162 | 146 |
CFO To PAT CFO To PAT% | -3,317.4 | 451.4 | 360.1 | 242.2 | 90.0 | -10.7 | -82.6 | -44.4 | -61.4 | -136.8 | 81.7 |
CFO To EBITDA CFO To EBITDA% | 65.3 | 67.8 | 86.3 | 83.1 | -161.8 | -53.3 | -18,300.0 | -69.7 | 113.0 | 146.9 | 126.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,614 | 4,792 | 6,411 | 6,106 | 488 | 1,151 | 604 | 1,049 | 587 | 446 | 646 | |
Price To Earnings Price To Earnings | 102.0 | 60.3 | 47.9 | 0.3 | 2.2 | 3.7 | ||||||
Price To Sales Price To Sales | 1.5 | 1.7 | 1.5 | 1.5 | 0.2 | 1.8 | 0.6 | 0.9 | 0.5 | 0.4 | 0.6 | |
Price To Book Price To Book | 2.1 | 2.2 | 2.7 | 2.4 | 0.1 | 0.3 | 0.2 | 0.4 | 0.2 | 0.2 | 0.2 | |
EV To EBITDA EV To EBITDA | 13.6 | 13.0 | 14.1 | 22.8 | -6.5 | -5,110.4 | -9.6 | 13.1 | 12.9 | 9.2 | 8.7 | |
GPM GPM% | 50.4 | 50.3 | 49.5 | 36.4 | 32.1 | 36.8 | 55.8 | 47.8 | 44.4 | 39.2 | 39.5 | 39.5 |
OPM OPM% | 17.6 | 17.4 | 16.3 | 12.7 | -14.8 | -14.8 | -0.1 | -26.7 | 16.5 | 12.4 | 12.2 | 14.5 |
NPM NPM% | -0.3 | 2.6 | 3.9 | 4.3 | 26.6 | -73.8 | -22.5 | -41.9 | -30.3 | -13.3 | 18.8 | 16.8 |
ROCE ROCE% | 7.4 | 7.7 | 9.0 | 6.0 | 19.2 | -12.0 | -1.4 | -5.8 | -8.0 | 2.5 | 8.0 | 8.0 |
ROE ROE% | -0.4 | 3.8 | 6.2 | 6.1 | 15.8 | -17.0 | -3.6 | -12.0 | -10.8 | -5.5 | 7.5 | 7.5 |
ROA ROA% | -0.1 | 1.0 | 1.7 | 1.4 | 7.1 | -9.5 | -2.1 | -6.6 | -6.0 | -2.9 | 4.6 | 4.6 |
| 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 | 4,614 | 4,792 | 6,411 | 6,106 | 488 | 1,151 | 604 | 1,049 | 587 | 446 | 646 | |
Price To Earnings Price To Earnings | 102.0 | 60.3 | 47.9 | 0.3 | 2.2 | 3.7 | ||||||
Price To Sales Price To Sales | 1.5 | 1.7 | 1.5 | 1.5 | 0.2 | 1.8 | 0.6 | 0.9 | 0.5 | 0.4 | 0.6 | |
Price To Book Price To Book | 2.1 | 2.2 | 2.7 | 2.4 | 0.1 | 0.3 | 0.2 | 0.4 | 0.2 | 0.2 | 0.2 | |
EV To EBITDA EV To EBITDA | 13.6 | 13.0 | 14.1 | 22.8 | -6.5 | -5,110.4 | -9.6 | 13.1 | 12.9 | 9.2 | 8.7 | |
GPM GPM% | 50.4 | 50.3 | 49.5 | 36.4 | 32.1 | 36.8 | 55.8 | 47.8 | 44.4 | 39.2 | 39.5 | 39.5 |
OPM OPM% | 17.6 | 17.4 | 16.3 | 12.7 | -14.8 | -14.8 | -0.1 | -26.7 | 16.5 | 12.4 | 12.2 | 14.5 |
NPM NPM% | -0.3 | 2.6 | 3.9 | 4.3 | 26.6 | -73.8 | -22.5 | -41.9 | -30.3 | -13.3 | 18.8 | 16.8 |
ROCE ROCE% | 7.4 | 7.7 | 9.0 | 6.0 | 19.2 | -12.0 | -1.4 | -5.8 | -8.0 | 2.5 | 8.0 | 8.0 |
ROE ROE% | -0.4 | 3.8 | 6.2 | 6.1 | 15.8 | -17.0 | -3.6 | -12.0 | -10.8 | -5.5 | 7.5 | 7.5 |
ROA ROA% | -0.1 | 1.0 | 1.7 | 1.4 | 7.1 | -9.5 | -2.1 | -6.6 | -6.0 | -2.9 | 4.6 | 4.6 |
Documents — Coffee Day Enterprises Ltd