| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 7 | 11 | 8 | 8 | 9 | 11 | 10 | 10 | 9 | 12 | 13 | |
Growth YoY Revenue Growth YoY% | 25.1 | 43.0 | 73.6 | 50.5 | 44.3 | 20.0 | 5.7 | 32.0 | 26.1 | -2.3 | 4.3 | 29.3 |
| 3 | 3 | 4 | 4 | 3 | 3 | 5 | 4 | 5 | 5 | 5 | 6 | |
| 3 | 4 | 6 | 4 | 5 | 5 | 7 | 6 | 5 | 4 | 6 | 7 | |
OPM OPM% | 51.1 | 52.5 | 61.0 | 51.4 | 60.7 | 62.0 | 59.3 | 60.1 | 51.2 | 43.8 | 54.3 | 55.9 |
| 0 | 0 | 0 | 13 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 1 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 2 | 2 |
PBT PBTCr | 1 | 1 | 4 | 15 | 3 | 4 | 4 | 4 | 3 | 2 | 3 | 4 |
| 0 | 0 | 2 | 4 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | |
| 1 | 1 | 2 | 11 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | |
Growth YoY PAT Growth YoY% | 90.9 | 311.8 | -19.3 | 836.8 | 102.9 | 88.6 | 72.9 | -74.4 | 3.3 | -36.7 | -31.7 | 4.6 |
NPM NPM% | 20.0 | 19.3 | 17.8 | 143.6 | 28.2 | 30.3 | 29.2 | 27.9 | 23.1 | 19.6 | 19.1 | 22.6 |
| 1.0 | 1.4 | 1.8 | 9.8 | 1.9 | 2.4 | 2.9 | 2.5 | 1.9 | 1.4 | 1.9 | 2.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 7 | 11 | 8 | 8 | 9 | 11 | 10 | 10 | 9 | 12 | 13 | |
Growth YoY Revenue Growth YoY% | 25.1 | 43.0 | 73.6 | 50.5 | 44.3 | 20.0 | 5.7 | 32.0 | 26.1 | -2.3 | 4.3 | 29.3 |
| 3 | 3 | 4 | 4 | 3 | 3 | 5 | 4 | 5 | 5 | 5 | 6 | |
| 3 | 4 | 6 | 4 | 5 | 5 | 7 | 6 | 5 | 4 | 6 | 7 | |
OPM OPM% | 51.1 | 52.5 | 61.0 | 51.4 | 60.7 | 62.0 | 59.3 | 60.1 | 51.2 | 43.8 | 54.3 | 55.9 |
| 0 | 0 | 0 | 13 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 1 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 2 | 2 |
PBT PBTCr | 1 | 1 | 4 | 15 | 3 | 4 | 4 | 4 | 3 | 2 | 3 | 4 |
| 0 | 0 | 2 | 4 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | |
| 1 | 1 | 2 | 11 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | |
Growth YoY PAT Growth YoY% | 90.9 | 311.8 | -19.3 | 836.8 | 102.9 | 88.6 | 72.9 | -74.4 | 3.3 | -36.7 | -31.7 | 4.6 |
NPM NPM% | 20.0 | 19.3 | 17.8 | 143.6 | 28.2 | 30.3 | 29.2 | 27.9 | 23.1 | 19.6 | 19.1 | 22.6 |
| 1.0 | 1.4 | 1.8 | 9.8 | 1.9 | 2.4 | 2.9 | 2.5 | 1.9 | 1.4 | 1.9 | 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 | 20 | 24 | 15 | 18 | 14 | 12 | 20 | 19 | 28 | 35 | 40 | 43 |
Growth Revenue Growth% | 24.5 | 18.1 | -36.3 | 20.9 | -20.6 | -15.3 | 63.6 | -3.2 | 45.8 | 24.7 | 13.4 | 13.9 |
| 14 | 10 | 10 | 10 | 8 | 7 | 14 | 15 | 13 | 15 | 19 | 20 | |
| 6 | 14 | 5 | 8 | 6 | 5 | 5 | 5 | 15 | 21 | 21 | 22 | |
OPM OPM% | 30.6 | 57.6 | 33.5 | 46.2 | 44.9 | 43.1 | 27.5 | 24.2 | 53.8 | 58.5 | 52.7 | 52.0 |
| 4 | 2 | 1 | 0 | 0 | 4 | 3 | 1 | 1 | 14 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 2 | 4 | 4 | 4 | 4 | 3 | 1 | 0 | 2 | 3 | 4 | 5 |
Depreciation DepreciationCr | 4 | 7 | 8 | 7 | 7 | 5 | 3 | 3 | 7 | 6 | 7 | 8 |
PBT PBTCr | 4 | 4 | -6 | -3 | -4 | 2 | 5 | 3 | 7 | 25 | 12 | 12 |
| 1 | 1 | 0 | 0 | 0 | -1 | 6 | -1 | 2 | 7 | 3 | 3 | |
PAT PATCr | 2 | 3 | -6 | -3 | -4 | 3 | -2 | 4 | 6 | 19 | 9 | 9 |
Growth PAT Growth% | 107.3 | 20.2 | -304.4 | 56.5 | -31.9 | 173.8 | -161.9 | 343.1 | 41.4 | 244.6 | -53.3 | -16.6 |
NPM NPM% | 12.5 | 12.7 | -40.8 | -14.7 | -24.4 | 21.3 | -8.0 | 20.2 | 19.6 | 54.2 | 22.3 | 21.2 |
| 488.0 | 3.7 | -5.9 | -2.5 | -3.4 | 2.5 | -1.5 | 3.8 | 5.3 | 16.9 | 7.7 | 7.8 |
| 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 | 20 | 24 | 15 | 18 | 14 | 12 | 20 | 19 | 28 | 35 | 40 | 43 |
Growth Revenue Growth% | 24.5 | 18.1 | -36.3 | 20.9 | -20.6 | -15.3 | 63.6 | -3.2 | 45.8 | 24.7 | 13.4 | 13.9 |
| 14 | 10 | 10 | 10 | 8 | 7 | 14 | 15 | 13 | 15 | 19 | 20 | |
| 6 | 14 | 5 | 8 | 6 | 5 | 5 | 5 | 15 | 21 | 21 | 22 | |
OPM OPM% | 30.6 | 57.6 | 33.5 | 46.2 | 44.9 | 43.1 | 27.5 | 24.2 | 53.8 | 58.5 | 52.7 | 52.0 |
| 4 | 2 | 1 | 0 | 0 | 4 | 3 | 1 | 1 | 14 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 2 | 4 | 4 | 4 | 4 | 3 | 1 | 0 | 2 | 3 | 4 | 5 |
Depreciation DepreciationCr | 4 | 7 | 8 | 7 | 7 | 5 | 3 | 3 | 7 | 6 | 7 | 8 |
PBT PBTCr | 4 | 4 | -6 | -3 | -4 | 2 | 5 | 3 | 7 | 25 | 12 | 12 |
| 1 | 1 | 0 | 0 | 0 | -1 | 6 | -1 | 2 | 7 | 3 | 3 | |
PAT PATCr | 2 | 3 | -6 | -3 | -4 | 3 | -2 | 4 | 6 | 19 | 9 | 9 |
Growth PAT Growth% | 107.3 | 20.2 | -304.4 | 56.5 | -31.9 | 173.8 | -161.9 | 343.1 | 41.4 | 244.6 | -53.3 | -16.6 |
NPM NPM% | 12.5 | 12.7 | -40.8 | -14.7 | -24.4 | 21.3 | -8.0 | 20.2 | 19.6 | 54.2 | 22.3 | 21.2 |
| 488.0 | 3.7 | -5.9 | -2.5 | -3.4 | 2.5 | -1.5 | 3.8 | 5.3 | 16.9 | 7.7 | 7.8 |
| 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 | 1 | 2 | 2 | 2 | 2 | 2 | 10 | 10 | 11 | 11 | 12 |
Reserves ReservesCr | 19 | 27 | 21 | 18 | 14 | 17 | 7 | 11 | 25 | 44 | 62 |
| 9 | 9 | 13 | 16 | 8 | 16 | 3 | 7 | 10 | 45 | 84 | |
| 32 | 35 | 28 | 23 | 27 | 0 | 3 | 11 | 63 | 72 | 53 | |
| 60 | 73 | 63 | 59 | 51 | 35 | 24 | 40 | 109 | 179 | 215 | |
| 7 | 13 | 8 | 10 | 9 | 8 | 10 | 19 | 36 | 55 | 61 | |
| 53 | 60 | 55 | 49 | 43 | 27 | 14 | 21 | 73 | 124 | 154 | |
| 60 | 73 | 63 | 59 | 51 | 35 | 24 | 40 | 109 | 179 | 215 |
| 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 | 1 | 2 | 2 | 2 | 2 | 2 | 10 | 10 | 11 | 11 | 12 |
Reserves ReservesCr | 19 | 27 | 21 | 18 | 14 | 17 | 7 | 11 | 25 | 44 | 62 |
| 9 | 9 | 13 | 16 | 8 | 16 | 3 | 7 | 10 | 45 | 84 | |
| 32 | 35 | 28 | 23 | 27 | 0 | 3 | 11 | 63 | 72 | 53 | |
| 60 | 73 | 63 | 59 | 51 | 35 | 24 | 40 | 109 | 179 | 215 | |
| 7 | 13 | 8 | 10 | 9 | 8 | 10 | 19 | 36 | 55 | 61 | |
| 53 | 60 | 55 | 49 | 43 | 27 | 14 | 21 | 73 | 124 | 154 | |
| 60 | 73 | 63 | 59 | 51 | 35 | 24 | 40 | 109 | 179 | 215 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 10 | 13 | 8 | 1 | 13 | 5 | 11 | 56 | 41 | 9 | |
| -19 | -16 | -3 | -1 | 0 | 11 | 10 | -8 | -59 | -53 | -23 | |
| 12 | 6 | -12 | -7 | -1 | -23 | -16 | 8 | 11 | 13 | 15 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | -2 | 0 | 0 | 1 | -1 | 11 | 8 | 1 | 2 |
Free Cash Flow Free Cash FlowCr | -12 | -6 | 10 | 7 | 1 | 24 | 13 | 2 | -4 | -4 | -18 |
CFO To PAT CFO To PAT% | 288.1 | 334.1 | -207.5 | -309.6 | -31.5 | 517.4 | -292.4 | 278.1 | 1,010.9 | 215.7 | 107.0 |
CFO To EBITDA CFO To EBITDA% | 117.8 | 73.9 | 252.5 | 98.3 | 17.1 | 255.0 | 85.6 | 232.0 | 368.1 | 199.7 | 45.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 10 | 13 | 8 | 1 | 13 | 5 | 11 | 56 | 41 | 9 | |
| -19 | -16 | -3 | -1 | 0 | 11 | 10 | -8 | -59 | -53 | -23 | |
| 12 | 6 | -12 | -7 | -1 | -23 | -16 | 8 | 11 | 13 | 15 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | -2 | 0 | 0 | 1 | -1 | 11 | 8 | 1 | 2 |
Free Cash Flow Free Cash FlowCr | -12 | -6 | 10 | 7 | 1 | 24 | 13 | 2 | -4 | -4 | -18 |
CFO To PAT CFO To PAT% | 288.1 | 334.1 | -207.5 | -309.6 | -31.5 | 517.4 | -292.4 | 278.1 | 1,010.9 | 215.7 | 107.0 |
CFO To EBITDA CFO To EBITDA% | 117.8 | 73.9 | 252.5 | 98.3 | 17.1 | 255.0 | 85.6 | 232.0 | 368.1 | 199.7 | 45.3 |
| 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 | 16 | 16 | 8 | 9 | 9 | 34 | 37 | 239 | 190 | 122 | 146 | |
Price To Earnings Price To Earnings | 5.4 | 3.5 | 9.5 | 43.4 | 10.0 | 13.8 | 16.0 | |||||
Price To Sales Price To Sales | 0.7 | 1.1 | 0.4 | 0.6 | 0.8 | 1.7 | 1.9 | 8.5 | 5.4 | 3.1 | 3.4 | |
Price To Book Price To Book | 0.6 | 0.7 | 0.4 | 0.5 | 0.5 | 1.9 | 1.8 | 6.6 | 3.4 | 1.6 | 2.0 | |
EV To EBITDA EV To EBITDA | 3.7 | 8.8 | 3.9 | 5.5 | 4.2 | 6.1 | 8.0 | 16.4 | 10.1 | 8.6 | 8.3 | |
GPM GPM% | 53.9 | 71.5 | 54.6 | 65.9 | 76.3 | 68.9 | 44.3 | 43.8 | 66.3 | 73.1 | 67.7 | 67.7 |
OPM OPM% | 30.6 | 57.6 | 33.5 | 46.2 | 44.9 | 43.1 | 27.5 | 24.2 | 53.8 | 58.5 | 52.7 | 52.0 |
NPM NPM% | 12.5 | 12.7 | -40.8 | -14.7 | -24.4 | 21.3 | -8.0 | 20.2 | 19.6 | 54.2 | 22.3 | 21.2 |
ROCE ROCE% | 11.7 | 12.6 | -4.7 | 2.4 | -0.5 | 15.1 | 33.7 | 9.8 | 13.8 | 28.0 | 12.4 | 12.4 |
ROE ROE% | 12.9 | 10.4 | -27.0 | -13.3 | -21.3 | 13.6 | -9.2 | 18.4 | 15.3 | 34.2 | 12.0 | 12.0 |
ROA ROA% | 4.2 | 4.1 | -9.7 | -4.5 | -6.8 | 7.4 | -6.7 | 9.9 | 5.1 | 10.6 | 4.1 | 4.1 |
| 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 | 16 | 16 | 8 | 9 | 9 | 34 | 37 | 239 | 190 | 122 | 146 | |
Price To Earnings Price To Earnings | 5.4 | 3.5 | 9.5 | 43.4 | 10.0 | 13.8 | 16.0 | |||||
Price To Sales Price To Sales | 0.7 | 1.1 | 0.4 | 0.6 | 0.8 | 1.7 | 1.9 | 8.5 | 5.4 | 3.1 | 3.4 | |
Price To Book Price To Book | 0.6 | 0.7 | 0.4 | 0.5 | 0.5 | 1.9 | 1.8 | 6.6 | 3.4 | 1.6 | 2.0 | |
EV To EBITDA EV To EBITDA | 3.7 | 8.8 | 3.9 | 5.5 | 4.2 | 6.1 | 8.0 | 16.4 | 10.1 | 8.6 | 8.3 | |
GPM GPM% | 53.9 | 71.5 | 54.6 | 65.9 | 76.3 | 68.9 | 44.3 | 43.8 | 66.3 | 73.1 | 67.7 | 67.7 |
OPM OPM% | 30.6 | 57.6 | 33.5 | 46.2 | 44.9 | 43.1 | 27.5 | 24.2 | 53.8 | 58.5 | 52.7 | 52.0 |
NPM NPM% | 12.5 | 12.7 | -40.8 | -14.7 | -24.4 | 21.3 | -8.0 | 20.2 | 19.6 | 54.2 | 22.3 | 21.2 |
ROCE ROCE% | 11.7 | 12.6 | -4.7 | 2.4 | -0.5 | 15.1 | 33.7 | 9.8 | 13.8 | 28.0 | 12.4 | 12.4 |
ROE ROE% | 12.9 | 10.4 | -27.0 | -13.3 | -21.3 | 13.6 | -9.2 | 18.4 | 15.3 | 34.2 | 12.0 | 12.0 |
ROA ROA% | 4.2 | 4.1 | -9.7 | -4.5 | -6.8 | 7.4 | -6.7 | 9.9 | 5.1 | 10.6 | 4.1 | 4.1 |
Documents — Crown Lifters Ltd
Concall Transcript Summaries — Crown Lifters Ltd