| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 64 | 57 | 50 | 55 | 55 | 73 | 84 | 50 | 74 | 75 | 89 | 65 | |
Growth YoY Revenue Growth YoY% | 38.0 | 7.4 | -15.6 | 8.9 | -13.8 | 27.8 | 67.6 | -9.2 | 33.5 | 3.1 | 6.1 | 30.3 |
| 62 | 55 | 48 | 53 | 53 | 70 | 81 | 47 | 70 | 71 | 92 | 64 | |
| 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 4 | -3 | 1 | |
OPM OPM% | 3.0 | 3.7 | 3.7 | 2.8 | 4.3 | 3.9 | 3.5 | 4.8 | 4.4 | 4.9 | -3.0 | 2.2 |
| 1 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 2 | 5 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 1 | 1 | 1 | 2 | 2 | 3 | 2 | 2 | 4 | 1 | 2 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | |
| 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 2 | 3 | 1 | 1 | |
Growth YoY PAT Growth YoY% | 263.9 | 74.1 | -21.7 | 40.0 | -0.8 | 111.9 | 127.7 | 35.2 | 33.9 | 45.3 | -40.4 | 7.3 |
NPM NPM% | 2.0 | 1.8 | 2.0 | 1.7 | 2.4 | 2.9 | 2.7 | 2.5 | 2.4 | 4.2 | 1.5 | 2.0 |
| 0.9 | 0.7 | 0.7 | 0.6 | 0.9 | 1.5 | 1.6 | 0.9 | 1.2 | 2.2 | 1.0 | 0.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 64 | 57 | 50 | 55 | 55 | 73 | 84 | 50 | 74 | 75 | 89 | 65 | |
Growth YoY Revenue Growth YoY% | 38.0 | 7.4 | -15.6 | 8.9 | -13.8 | 27.8 | 67.6 | -9.2 | 33.5 | 3.1 | 6.1 | 30.3 |
| 62 | 55 | 48 | 53 | 53 | 70 | 81 | 47 | 70 | 71 | 92 | 64 | |
| 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 4 | -3 | 1 | |
OPM OPM% | 3.0 | 3.7 | 3.7 | 2.8 | 4.3 | 3.9 | 3.5 | 4.8 | 4.4 | 4.9 | -3.0 | 2.2 |
| 1 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 2 | 5 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 1 | 1 | 1 | 2 | 2 | 3 | 2 | 2 | 4 | 1 | 2 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | |
| 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 2 | 3 | 1 | 1 | |
Growth YoY PAT Growth YoY% | 263.9 | 74.1 | -21.7 | 40.0 | -0.8 | 111.9 | 127.7 | 35.2 | 33.9 | 45.3 | -40.4 | 7.3 |
NPM NPM% | 2.0 | 1.8 | 2.0 | 1.7 | 2.4 | 2.9 | 2.7 | 2.5 | 2.4 | 4.2 | 1.5 | 2.0 |
| 0.9 | 0.7 | 0.7 | 0.6 | 0.9 | 1.5 | 1.6 | 0.9 | 1.2 | 2.2 | 1.0 | 0.9 |
| 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 | 50 | 46 | 51 | 75 | 60 | 70 | 134 | 191 | 221 | 267 | 288 | 303 |
Growth Revenue Growth% | -10.1 | -9.4 | 12.0 | 46.9 | -20.0 | 16.9 | 90.9 | 43.0 | 15.6 | 21.0 | 7.8 | 15.7 |
| 50 | 45 | 51 | 74 | 58 | 67 | 131 | 187 | 214 | 257 | 281 | 298 | |
| 0 | 0 | 0 | 1 | 1 | 3 | 3 | 5 | 7 | 10 | 7 | 6 | |
OPM OPM% | 0.6 | 0.1 | -0.6 | 0.8 | 2.3 | 4.3 | 1.9 | 2.4 | 3.0 | 3.6 | 2.3 | 1.9 |
| 2 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 8 | 9 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 2 | 2 | 4 | 4 |
Depreciation DepreciationCr | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 4 | 5 | 8 | 10 | 10 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 2 | 2 | |
PAT PATCr | 0 | 0 | 0 | 1 | 0 | 1 | 2 | 3 | 4 | 7 | 7 | 8 |
Growth PAT Growth% | 54.5 | 19.9 | 8.1 | 72.0 | -34.9 | 210.0 | 81.7 | 9.5 | 50.6 | 67.0 | 11.9 | 8.2 |
NPM NPM% | 0.6 | 0.8 | 0.8 | 0.9 | 0.7 | 1.9 | 1.8 | 1.4 | 1.8 | 2.5 | 2.6 | 2.5 |
| 0.2 | 0.3 | 0.3 | 0.5 | 0.3 | 0.9 | 1.7 | 1.9 | 2.8 | 4.7 | 5.2 | 5.3 |
| 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 | 50 | 46 | 51 | 75 | 60 | 70 | 134 | 191 | 221 | 267 | 288 | 303 |
Growth Revenue Growth% | -10.1 | -9.4 | 12.0 | 46.9 | -20.0 | 16.9 | 90.9 | 43.0 | 15.6 | 21.0 | 7.8 | 15.7 |
| 50 | 45 | 51 | 74 | 58 | 67 | 131 | 187 | 214 | 257 | 281 | 298 | |
| 0 | 0 | 0 | 1 | 1 | 3 | 3 | 5 | 7 | 10 | 7 | 6 | |
OPM OPM% | 0.6 | 0.1 | -0.6 | 0.8 | 2.3 | 4.3 | 1.9 | 2.4 | 3.0 | 3.6 | 2.3 | 1.9 |
| 2 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 8 | 9 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 2 | 2 | 4 | 4 |
Depreciation DepreciationCr | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 4 | 5 | 8 | 10 | 10 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 2 | 2 | |
PAT PATCr | 0 | 0 | 0 | 1 | 0 | 1 | 2 | 3 | 4 | 7 | 7 | 8 |
Growth PAT Growth% | 54.5 | 19.9 | 8.1 | 72.0 | -34.9 | 210.0 | 81.7 | 9.5 | 50.6 | 67.0 | 11.9 | 8.2 |
NPM NPM% | 0.6 | 0.8 | 0.8 | 0.9 | 0.7 | 1.9 | 1.8 | 1.4 | 1.8 | 2.5 | 2.6 | 2.5 |
| 0.2 | 0.3 | 0.3 | 0.5 | 0.3 | 0.9 | 1.7 | 1.9 | 2.8 | 4.7 | 5.2 | 5.3 |
| 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 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 42 | 43 | 43 | 44 | 44 | 45 | 48 | 50 | 55 | 62 | 69 |
| 6 | 8 | 15 | 20 | 19 | 25 | 33 | 31 | 34 | 58 | 119 | |
| 4 | 3 | 2 | 1 | 1 | 2 | 1 | 2 | 2 | 6 | 6 | |
| 67 | 68 | 75 | 79 | 79 | 86 | 96 | 97 | 105 | 140 | 208 | |
| 36 | 39 | 44 | 56 | 54 | 58 | 65 | 67 | 76 | 104 | 173 | |
| 31 | 29 | 30 | 23 | 25 | 28 | 31 | 30 | 29 | 36 | 35 | |
| 67 | 68 | 75 | 79 | 79 | 86 | 96 | 97 | 105 | 140 | 208 |
| 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 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 42 | 43 | 43 | 44 | 44 | 45 | 48 | 50 | 55 | 62 | 69 |
| 6 | 8 | 15 | 20 | 19 | 25 | 33 | 31 | 34 | 58 | 119 | |
| 4 | 3 | 2 | 1 | 1 | 2 | 1 | 2 | 2 | 6 | 6 | |
| 67 | 68 | 75 | 79 | 79 | 86 | 96 | 97 | 105 | 140 | 208 | |
| 36 | 39 | 44 | 56 | 54 | 58 | 65 | 67 | 76 | 104 | 173 | |
| 31 | 29 | 30 | 23 | 25 | 28 | 31 | 30 | 29 | 36 | 35 | |
| 67 | 68 | 75 | 79 | 79 | 86 | 96 | 97 | 105 | 140 | 208 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 2 | 4 | 0 | 3 | 0 | 1 | 0 | 3 | -1 | 5 | |
| 0 | 0 | -1 | 1 | -3 | 0 | 0 | 0 | 1 | -2 | 1 | |
| -3 | -1 | -4 | -1 | 0 | -1 | -1 | -1 | -2 | 1 | -4 | |
Net Cash Flow Net Cash FlowCr | -1 | 1 | -1 | 0 | 1 | -1 | 0 | 0 | 3 | -2 | 2 |
Free Cash Flow Free Cash FlowCr | 1 | 2 | 3 | 0 | 1 | 0 | -1 | -1 | 3 | -1 | 4 |
CFO To PAT CFO To PAT% | 532.0 | 617.2 | 942.3 | -34.7 | 783.4 | -8.3 | 48.9 | 4.5 | 86.1 | -11.7 | 70.9 |
CFO To EBITDA CFO To EBITDA% | 535.1 | 3,376.9 | -1,275.2 | -40.8 | 241.6 | -3.6 | 47.0 | 2.6 | 51.8 | -8.0 | 80.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 2 | 4 | 0 | 3 | 0 | 1 | 0 | 3 | -1 | 5 | |
| 0 | 0 | -1 | 1 | -3 | 0 | 0 | 0 | 1 | -2 | 1 | |
| -3 | -1 | -4 | -1 | 0 | -1 | -1 | -1 | -2 | 1 | -4 | |
Net Cash Flow Net Cash FlowCr | -1 | 1 | -1 | 0 | 1 | -1 | 0 | 0 | 3 | -2 | 2 |
Free Cash Flow Free Cash FlowCr | 1 | 2 | 3 | 0 | 1 | 0 | -1 | -1 | 3 | -1 | 4 |
CFO To PAT CFO To PAT% | 532.0 | 617.2 | 942.3 | -34.7 | 783.4 | -8.3 | 48.9 | 4.5 | 86.1 | -11.7 | 70.9 |
CFO To EBITDA CFO To EBITDA% | 535.1 | 3,376.9 | -1,275.2 | -40.8 | 241.6 | -3.6 | 47.0 | 2.6 | 51.8 | -8.0 | 80.3 |
| 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 | 12 | 16 | 26 | 22 | 13 | 25 | 33 | 39 | 136 | 112 | 105 | 180 |
Price To Earnings Price To Earnings | 40.7 | 44.4 | 68.2 | 33.6 | 30.3 | 18.7 | 13.7 | 14.6 | 34.0 | 16.8 | 14.1 | 23.9 |
Price To Sales Price To Sales | 0.2 | 0.3 | 0.5 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.6 | 0.4 | 0.4 | 0.6 |
Price To Book Price To Book | 0.2 | 0.3 | 0.5 | 0.4 | 0.2 | 0.4 | 0.5 | 0.6 | 2.0 | 1.5 | 1.3 | 2.2 |
EV To EBITDA EV To EBITDA | 44.7 | 255.0 | -105.2 | 44.6 | 11.7 | 8.3 | 16.7 | 11.3 | 22.3 | 14.8 | 22.0 | 33.9 |
GPM GPM% | 4.2 | 4.8 | 3.8 | 3.3 | 5.7 | 6.6 | 3.6 | 3.7 | 4.7 | 4.9 | 3.6 | 3.6 |
OPM OPM% | 0.6 | 0.1 | -0.6 | 0.8 | 2.3 | 4.3 | 1.9 | 2.4 | 3.0 | 3.6 | 2.3 | 1.9 |
NPM NPM% | 0.6 | 0.8 | 0.8 | 0.9 | 0.7 | 1.9 | 1.8 | 1.4 | 1.8 | 2.5 | 2.6 | 2.5 |
ROCE ROCE% | 1.0 | 1.1 | 1.3 | 1.9 | 1.8 | 4.2 | 4.4 | 6.5 | 8.3 | 9.7 | 10.7 | 10.7 |
ROE ROE% | 0.5 | 0.6 | 0.7 | 1.1 | 0.7 | 2.2 | 3.9 | 4.1 | 5.8 | 8.8 | 8.9 | 8.9 |
ROA ROA% | 0.4 | 0.5 | 0.5 | 0.8 | 0.5 | 1.6 | 2.5 | 2.7 | 3.8 | 4.8 | 3.6 | 3.6 |
| 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 | 12 | 16 | 26 | 22 | 13 | 25 | 33 | 39 | 136 | 112 | 105 | 180 |
Price To Earnings Price To Earnings | 40.7 | 44.4 | 68.2 | 33.6 | 30.3 | 18.7 | 13.7 | 14.6 | 34.0 | 16.8 | 14.1 | 23.9 |
Price To Sales Price To Sales | 0.2 | 0.3 | 0.5 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.6 | 0.4 | 0.4 | 0.6 |
Price To Book Price To Book | 0.2 | 0.3 | 0.5 | 0.4 | 0.2 | 0.4 | 0.5 | 0.6 | 2.0 | 1.5 | 1.3 | 2.2 |
EV To EBITDA EV To EBITDA | 44.7 | 255.0 | -105.2 | 44.6 | 11.7 | 8.3 | 16.7 | 11.3 | 22.3 | 14.8 | 22.0 | 33.9 |
GPM GPM% | 4.2 | 4.8 | 3.8 | 3.3 | 5.7 | 6.6 | 3.6 | 3.7 | 4.7 | 4.9 | 3.6 | 3.6 |
OPM OPM% | 0.6 | 0.1 | -0.6 | 0.8 | 2.3 | 4.3 | 1.9 | 2.4 | 3.0 | 3.6 | 2.3 | 1.9 |
NPM NPM% | 0.6 | 0.8 | 0.8 | 0.9 | 0.7 | 1.9 | 1.8 | 1.4 | 1.8 | 2.5 | 2.6 | 2.5 |
ROCE ROCE% | 1.0 | 1.1 | 1.3 | 1.9 | 1.8 | 4.2 | 4.4 | 6.5 | 8.3 | 9.7 | 10.7 | 10.7 |
ROE ROE% | 0.5 | 0.6 | 0.7 | 1.1 | 0.7 | 2.2 | 3.9 | 4.1 | 5.8 | 8.8 | 8.9 | 8.9 |
ROA ROA% | 0.4 | 0.5 | 0.5 | 0.8 | 0.5 | 1.6 | 2.5 | 2.7 | 3.8 | 4.8 | 3.6 | 3.6 |
Documents — Cubex Tubings Ltd