| Quarter | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 92 | 127 | 99 | 135 | 141 | 172 | |
Growth YoY Revenue Growth YoY% | 7.1 | 6.5 | 43.3 | 26.9 | ||
| 86 | 112 | 95 | 131 | 138 | 170 | |
| 6 | 15 | 4 | 4 | 3 | 2 | |
OPM OPM% | 6.5 | 11.6 | 3.7 | 3.1 | 2.2 | 1.1 |
| 3 | 3 | 3 | 3 | 3 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 3 |
PBT PBTCr | 8 | 17 | 6 | 7 | 6 | 5 |
| 2 | 4 | 1 | -2 | 1 | 2 | |
| 6 | 12 | 4 | 7 | 3 | 1 | |
Growth YoY PAT Growth YoY% | -40.9 | -44.4 | -5.9 | -90.2 | ||
NPM NPM% | 6.8 | 9.3 | 3.8 | 4.9 | 2.5 | 0.4 |
| 2.8 | 4.8 | 1.5 | 3.0 | 1.3 | 0.3 |
| Quarter | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 92 | 127 | 99 | 135 | 141 | 172 | |
Growth YoY Revenue Growth YoY% | 7.1 | 6.5 | 43.3 | 26.9 | ||
| 86 | 112 | 95 | 131 | 138 | 170 | |
| 6 | 15 | 4 | 4 | 3 | 2 | |
OPM OPM% | 6.5 | 11.6 | 3.7 | 3.1 | 2.2 | 1.1 |
| 3 | 3 | 3 | 3 | 3 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 3 |
PBT PBTCr | 8 | 17 | 6 | 7 | 6 | 5 |
| 2 | 4 | 1 | -2 | 1 | 2 | |
| 6 | 12 | 4 | 7 | 3 | 1 | |
Growth YoY PAT Growth YoY% | -40.9 | -44.4 | -5.9 | -90.2 | ||
NPM NPM% | 6.8 | 9.3 | 3.8 | 4.9 | 2.5 | 0.4 |
| 2.8 | 4.8 | 1.5 | 3.0 | 1.3 | 0.3 |
| Financial Year | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
Revenue RevenueCr | 234 | 234 | 313 |
Growth Revenue Growth% | 0.1 | 33.8 | |
| 213 | 226 | 308 | |
| 21 | 8 | 5 | |
OPM OPM% | 9.1 | 3.4 | 1.6 |
| 4 | 6 | 7 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 2 | 5 |
PBT PBTCr | 23 | 10 | 6 |
| 6 | 3 | 2 | |
PAT PATCr | 17 | 7 | 4 |
Growth PAT Growth% | -56.6 | -44.6 | |
NPM NPM% | 7.3 | 3.2 | 1.3 |
| 7.7 | 4.5 | 1.5 |
| Financial Year | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
Revenue RevenueCr | 234 | 234 | 313 |
Growth Revenue Growth% | 0.1 | 33.8 | |
| 213 | 226 | 308 | |
| 21 | 8 | 5 | |
OPM OPM% | 9.1 | 3.4 | 1.6 |
| 4 | 6 | 7 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 2 | 5 |
PBT PBTCr | 23 | 10 | 6 |
| 6 | 3 | 2 | |
PAT PATCr | 17 | 7 | 4 |
Growth PAT Growth% | -56.6 | -44.6 | |
NPM NPM% | 7.3 | 3.2 | 1.3 |
| 7.7 | 4.5 | 1.5 |
| Financial Year | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
Equity Capital Equity CapitalCr | 24 | 24 | 24 |
Reserves ReservesCr | 80 | 90 | 96 |
| 82 | 90 | 101 | |
| 5 | 5 | 9 | |
| 195 | 214 | 235 | |
| 170 | 178 | 185 | |
| 24 | 35 | 50 | |
| 195 | 214 | 235 |
| Financial Year | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
Equity Capital Equity CapitalCr | 24 | 24 | 24 |
Reserves ReservesCr | 80 | 90 | 96 |
| 82 | 90 | 101 | |
| 5 | 5 | 9 | |
| 195 | 214 | 235 | |
| 170 | 178 | 185 | |
| 24 | 35 | 50 | |
| 195 | 214 | 235 |
| Financial Year | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -22 | 5 | -5 | |
| -14 | -4 | -3 | |
| 28 | 0 | 10 | |
Net Cash Flow Net Cash FlowCr | -8 | 1 | 2 |
Free Cash Flow Free Cash FlowCr | -28 | -1 | -11 |
CFO To PAT CFO To PAT% | -129.3 | 71.3 | -113.2 |
CFO To EBITDA CFO To EBITDA% | -104.3 | 67.5 | -94.3 |
| Financial Year | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| -22 | 5 | -5 | |
| -14 | -4 | -3 | |
| 28 | 0 | 10 | |
Net Cash Flow Net Cash FlowCr | -8 | 1 | 2 |
Free Cash Flow Free Cash FlowCr | -28 | -1 | -11 |
CFO To PAT CFO To PAT% | -129.3 | 71.3 | -113.2 |
CFO To EBITDA CFO To EBITDA% | -104.3 | 67.5 | -94.3 |
| Financial Year | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|
Market Cap Market CapitalizationCr | 402 | 114 | 60 | 60 |
Price To Earnings Price To Earnings | 22.9 | 10.4 | 16.1 | 15.9 |
Price To Sales Price To Sales | 1.7 | 0.5 | 0.2 | 0.2 |
Price To Book Price To Book | 3.9 | 1.0 | 0.5 | 0.5 |
EV To EBITDA EV To EBITDA | 18.4 | 13.2 | 11.5 | 11.4 |
GPM GPM% | 22.6 | 17.7 | 14.3 | 14.3 |
OPM OPM% | 9.1 | 3.4 | 1.6 | 1.6 |
NPM NPM% | 7.3 | 3.2 | 1.3 | 1.3 |
ROCE ROCE% | 22.2 | 9.1 | 5.4 | 5.4 |
ROE ROE% | 16.4 | 6.5 | 3.4 | 3.4 |
ROA ROA% | 8.8 | 3.5 | 1.8 | 1.8 |
| Financial Year | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|
Market Cap Market CapitalizationCr | 402 | 114 | 60 | 60 |
Price To Earnings Price To Earnings | 22.9 | 10.4 | 16.1 | 15.9 |
Price To Sales Price To Sales | 1.7 | 0.5 | 0.2 | 0.2 |
Price To Book Price To Book | 3.9 | 1.0 | 0.5 | 0.5 |
EV To EBITDA EV To EBITDA | 18.4 | 13.2 | 11.5 | 11.4 |
GPM GPM% | 22.6 | 17.7 | 14.3 | 14.3 |
OPM OPM% | 9.1 | 3.4 | 1.6 | 1.6 |
NPM NPM% | 7.3 | 3.2 | 1.3 | 1.3 |
ROCE ROCE% | 22.2 | 9.1 | 5.4 | 5.4 |
ROE ROE% | 16.4 | 6.5 | 3.4 | 3.4 |
ROA ROA% | 8.8 | 3.5 | 1.8 | 1.8 |
Documents — Crayons Advertising Ltd