| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 194 | 143 | 179 | 119 | 97 | 120 | 85 | 103 | 122 | 93 | 112 | 153 | |
Growth YoY Revenue Growth YoY% | 27.5 | 15.7 | -17.9 | -40.1 | -50.2 | -15.9 | -52.5 | -13.4 | 26.0 | -22.4 | 30.9 | 47.9 |
| 185 | 139 | 167 | 118 | 89 | 111 | 85 | 96 | 114 | 84 | 105 | 142 | |
| 9 | 4 | 12 | 1 | 7 | 10 | 0 | 8 | 8 | 10 | 7 | 11 | |
OPM OPM% | 4.6 | 2.9 | 6.6 | 1.2 | 7.7 | 8.1 | 0.5 | 7.3 | 6.6 | 10.4 | 5.8 | 7.4 |
| 6 | 8 | 5 | 4 | 5 | 3 | 14 | 3 | 2 | 1 | 3 | 0 | |
Interest Expense Interest ExpenseCr | 8 | 7 | 7 | 5 | 6 | 5 | 4 | 5 | 5 | 5 | 4 | 4 |
Depreciation DepreciationCr | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | 1 | 0 | 4 | -5 | 1 | 2 | 5 | 2 | 2 | 2 | 1 | 3 |
| 1 | 0 | 1 | -4 | 0 | 1 | 2 | -1 | 1 | 1 | 1 | 0 | |
| 1 | 0 | 3 | -2 | 1 | 2 | 3 | 2 | 1 | 1 | 1 | 3 | |
Growth YoY PAT Growth YoY% | 159.0 | 103.0 | 548.9 | -189.9 | -19.6 | 7,950.0 | 5.3 | 253.6 | 55.4 | -38.5 | -71.3 | 15.9 |
NPM NPM% | 0.5 | 0.0 | 1.7 | -1.3 | 0.8 | 1.3 | 3.8 | 2.2 | 0.9 | 1.1 | 0.8 | 1.8 |
| 0.4 | 0.0 | 1.3 | 7.5 | 0.3 | 0.7 | 1.4 | 1.0 | 0.5 | 0.4 | 0.4 | 1.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 194 | 143 | 179 | 119 | 97 | 120 | 85 | 103 | 122 | 93 | 112 | 153 | |
Growth YoY Revenue Growth YoY% | 27.5 | 15.7 | -17.9 | -40.1 | -50.2 | -15.9 | -52.5 | -13.4 | 26.0 | -22.4 | 30.9 | 47.9 |
| 185 | 139 | 167 | 118 | 89 | 111 | 85 | 96 | 114 | 84 | 105 | 142 | |
| 9 | 4 | 12 | 1 | 7 | 10 | 0 | 8 | 8 | 10 | 7 | 11 | |
OPM OPM% | 4.6 | 2.9 | 6.6 | 1.2 | 7.7 | 8.1 | 0.5 | 7.3 | 6.6 | 10.4 | 5.8 | 7.4 |
| 6 | 8 | 5 | 4 | 5 | 3 | 14 | 3 | 2 | 1 | 3 | 0 | |
Interest Expense Interest ExpenseCr | 8 | 7 | 7 | 5 | 6 | 5 | 4 | 5 | 5 | 5 | 4 | 4 |
Depreciation DepreciationCr | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | 1 | 0 | 4 | -5 | 1 | 2 | 5 | 2 | 2 | 2 | 1 | 3 |
| 1 | 0 | 1 | -4 | 0 | 1 | 2 | -1 | 1 | 1 | 1 | 0 | |
| 1 | 0 | 3 | -2 | 1 | 2 | 3 | 2 | 1 | 1 | 1 | 3 | |
Growth YoY PAT Growth YoY% | 159.0 | 103.0 | 548.9 | -189.9 | -19.6 | 7,950.0 | 5.3 | 253.6 | 55.4 | -38.5 | -71.3 | 15.9 |
NPM NPM% | 0.5 | 0.0 | 1.7 | -1.3 | 0.8 | 1.3 | 3.8 | 2.2 | 0.9 | 1.1 | 0.8 | 1.8 |
| 0.4 | 0.0 | 1.3 | 7.5 | 0.3 | 0.7 | 1.4 | 1.0 | 0.5 | 0.4 | 0.4 | 1.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 621 | 704 | 650 | 771 | 768 | 568 | 909 | 683 | 715 | 421 | 430 | 480 |
Growth Revenue Growth% | 4.7 | 13.4 | -7.7 | 18.7 | -0.5 | -26.1 | 60.1 | -24.9 | 4.8 | -41.1 | 2.0 | 18.3 |
| 580 | 667 | 615 | 735 | 725 | 529 | 830 | 646 | 683 | 402 | 398 | 444 | |
| 41 | 38 | 35 | 36 | 43 | 39 | 79 | 37 | 32 | 19 | 32 | 36 | |
OPM OPM% | 6.5 | 5.3 | 5.4 | 4.7 | 5.6 | 6.8 | 8.7 | 5.4 | 4.5 | 4.5 | 7.4 | 7.4 |
| 0 | 1 | 2 | 2 | 3 | 7 | 3 | 14 | 25 | 25 | 10 | 6 | |
Interest Expense Interest ExpenseCr | 13 | 13 | 11 | 14 | 34 | 31 | 29 | 26 | 30 | 21 | 18 | 17 |
Depreciation DepreciationCr | 13 | 12 | 8 | 12 | 23 | 24 | 24 | 23 | 22 | 20 | 17 | 17 |
PBT PBTCr | 15 | 14 | 18 | 12 | -11 | -9 | 29 | 2 | 6 | 3 | 6 | 7 |
| 5 | 5 | 6 | 4 | -4 | -2 | 11 | 1 | 1 | -2 | 1 | 2 | |
PAT PATCr | 10 | 9 | 12 | 8 | -7 | -6 | 18 | 1 | 5 | 5 | 5 | 6 |
Growth PAT Growth% | -12.6 | -12.9 | 29.4 | -28.6 | -183.0 | 10.7 | 396.2 | -95.7 | 555.1 | 3.5 | -0.5 | -27.0 |
NPM NPM% | 1.7 | 1.3 | 1.8 | 1.1 | -0.9 | -1.1 | 2.0 | 0.1 | 0.7 | 1.3 | 1.3 | 1.2 |
| 4.7 | 4.0 | 5.3 | 3.8 | -3.0 | -2.7 | 7.9 | 0.3 | 2.2 | 2.3 | 2.3 | 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 | 621 | 704 | 650 | 771 | 768 | 568 | 909 | 683 | 715 | 421 | 430 | 480 |
Growth Revenue Growth% | 4.7 | 13.4 | -7.7 | 18.7 | -0.5 | -26.1 | 60.1 | -24.9 | 4.8 | -41.1 | 2.0 | 18.3 |
| 580 | 667 | 615 | 735 | 725 | 529 | 830 | 646 | 683 | 402 | 398 | 444 | |
| 41 | 38 | 35 | 36 | 43 | 39 | 79 | 37 | 32 | 19 | 32 | 36 | |
OPM OPM% | 6.5 | 5.3 | 5.4 | 4.7 | 5.6 | 6.8 | 8.7 | 5.4 | 4.5 | 4.5 | 7.4 | 7.4 |
| 0 | 1 | 2 | 2 | 3 | 7 | 3 | 14 | 25 | 25 | 10 | 6 | |
Interest Expense Interest ExpenseCr | 13 | 13 | 11 | 14 | 34 | 31 | 29 | 26 | 30 | 21 | 18 | 17 |
Depreciation DepreciationCr | 13 | 12 | 8 | 12 | 23 | 24 | 24 | 23 | 22 | 20 | 17 | 17 |
PBT PBTCr | 15 | 14 | 18 | 12 | -11 | -9 | 29 | 2 | 6 | 3 | 6 | 7 |
| 5 | 5 | 6 | 4 | -4 | -2 | 11 | 1 | 1 | -2 | 1 | 2 | |
PAT PATCr | 10 | 9 | 12 | 8 | -7 | -6 | 18 | 1 | 5 | 5 | 5 | 6 |
Growth PAT Growth% | -12.6 | -12.9 | 29.4 | -28.6 | -183.0 | 10.7 | 396.2 | -95.7 | 555.1 | 3.5 | -0.5 | -27.0 |
NPM NPM% | 1.7 | 1.3 | 1.8 | 1.1 | -0.9 | -1.1 | 2.0 | 0.1 | 0.7 | 1.3 | 1.3 | 1.2 |
| 4.7 | 4.0 | 5.3 | 3.8 | -3.0 | -2.7 | 7.9 | 0.3 | 2.2 | 2.3 | 2.3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 77 | 87 | 94 | 99 | 86 | 85 | 104 | 103 | 108 | 132 | 136 |
| 89 | 94 | 121 | 166 | 199 | 151 | 150 | 185 | 194 | 150 | 144 | |
| 24 | 23 | 69 | 198 | 203 | 198 | 185 | 148 | 104 | 58 | 50 | |
| 201 | 216 | 295 | 475 | 500 | 446 | 451 | 448 | 418 | 352 | 342 | |
| 131 | 149 | 177 | 210 | 234 | 206 | 232 | 239 | 223 | 206 | 203 | |
| 70 | 67 | 118 | 265 | 267 | 240 | 218 | 209 | 195 | 146 | 139 | |
| 201 | 216 | 295 | 475 | 500 | 446 | 451 | 448 | 418 | 352 | 342 |
| 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 | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 77 | 87 | 94 | 99 | 86 | 85 | 104 | 103 | 108 | 132 | 136 |
| 89 | 94 | 121 | 166 | 199 | 151 | 150 | 185 | 194 | 150 | 144 | |
| 24 | 23 | 69 | 198 | 203 | 198 | 185 | 148 | 104 | 58 | 50 | |
| 201 | 216 | 295 | 475 | 500 | 446 | 451 | 448 | 418 | 352 | 342 | |
| 131 | 149 | 177 | 210 | 234 | 206 | 232 | 239 | 223 | 206 | 203 | |
| 70 | 67 | 118 | 265 | 267 | 240 | 218 | 209 | 195 | 146 | 139 | |
| 201 | 216 | 295 | 475 | 500 | 446 | 451 | 448 | 418 | 352 | 342 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 | 13 | 18 | 10 | 26 | 47 | 46 | 60 | 70 | 37 | 46 | |
| 0 | -10 | -70 | -155 | -18 | 8 | 0 | -13 | -4 | 43 | -9 | |
| -29 | -3 | 51 | 143 | -10 | -54 | -45 | -44 | -62 | -79 | -38 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | -1 | 0 | 1 | -1 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 28 | 4 | -38 | -151 | 8 | 54 | 47 | 46 | 64 | 80 | 37 |
CFO To PAT CFO To PAT% | 274.6 | 141.3 | 157.1 | 122.3 | -368.4 | -757.6 | 249.8 | 7,492.5 | 1,343.2 | 692.4 | 849.2 |
CFO To EBITDA CFO To EBITDA% | 70.2 | 34.1 | 52.7 | 28.2 | 59.5 | 121.3 | 58.1 | 161.1 | 216.6 | 197.4 | 143.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 | 13 | 18 | 10 | 26 | 47 | 46 | 60 | 70 | 37 | 46 | |
| 0 | -10 | -70 | -155 | -18 | 8 | 0 | -13 | -4 | 43 | -9 | |
| -29 | -3 | 51 | 143 | -10 | -54 | -45 | -44 | -62 | -79 | -38 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | -1 | 0 | 1 | -1 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 28 | 4 | -38 | -151 | 8 | 54 | 47 | 46 | 64 | 80 | 37 |
CFO To PAT CFO To PAT% | 274.6 | 141.3 | 157.1 | 122.3 | -368.4 | -757.6 | 249.8 | 7,492.5 | 1,343.2 | 692.4 | 849.2 |
CFO To EBITDA CFO To EBITDA% | 70.2 | 34.1 | 52.7 | 28.2 | 59.5 | 121.3 | 58.1 | 161.1 | 216.6 | 197.4 | 143.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 72 | 87 | 144 | 90 | 44 | 55 | 140 | 92 | 96 | 71 | 47 | 69 |
Price To Earnings Price To Earnings | 6.9 | 9.7 | 12.3 | 10.7 | 7.6 | 115.5 | 18.5 | 13.2 | 8.7 | 12.0 | ||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 |
Price To Book Price To Book | 0.8 | 0.9 | 1.4 | 0.8 | 0.5 | 0.6 | 1.2 | 0.8 | 0.8 | 0.5 | 0.3 | 0.5 |
EV To EBITDA EV To EBITDA | 3.9 | 4.9 | 8.7 | 11.3 | 8.9 | 9.3 | 5.4 | 9.6 | 11.2 | 13.7 | 6.7 | 6.6 |
GPM GPM% | 13.9 | 12.0 | 12.5 | 11.3 | 13.3 | 15.4 | 17.5 | 14.8 | 12.2 | 15.2 | 17.0 | 17.0 |
OPM OPM% | 6.5 | 5.3 | 5.4 | 4.7 | 5.6 | 6.8 | 8.7 | 5.4 | 4.5 | 4.5 | 7.4 | 7.4 |
NPM NPM% | 1.7 | 1.3 | 1.8 | 1.1 | -0.9 | -1.1 | 2.0 | 0.1 | 0.7 | 1.3 | 1.3 | 1.2 |
ROCE ROCE% | 15.9 | 13.4 | 10.7 | 6.1 | 5.2 | 5.5 | 14.4 | 7.3 | 9.3 | 7.3 | 7.7 | 7.7 |
ROE ROE% | 11.7 | 9.2 | 11.1 | 7.6 | -7.1 | -6.4 | 15.9 | 0.7 | 4.3 | 3.8 | 3.6 | 3.6 |
ROA ROA% | 5.2 | 4.2 | 4.0 | 1.8 | -1.4 | -1.4 | 4.1 | 0.2 | 1.3 | 1.5 | 1.6 | 1.6 |
| 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 | 72 | 87 | 144 | 90 | 44 | 55 | 140 | 92 | 96 | 71 | 47 | 69 |
Price To Earnings Price To Earnings | 6.9 | 9.7 | 12.3 | 10.7 | 7.6 | 115.5 | 18.5 | 13.2 | 8.7 | 12.0 | ||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 |
Price To Book Price To Book | 0.8 | 0.9 | 1.4 | 0.8 | 0.5 | 0.6 | 1.2 | 0.8 | 0.8 | 0.5 | 0.3 | 0.5 |
EV To EBITDA EV To EBITDA | 3.9 | 4.9 | 8.7 | 11.3 | 8.9 | 9.3 | 5.4 | 9.6 | 11.2 | 13.7 | 6.7 | 6.6 |
GPM GPM% | 13.9 | 12.0 | 12.5 | 11.3 | 13.3 | 15.4 | 17.5 | 14.8 | 12.2 | 15.2 | 17.0 | 17.0 |
OPM OPM% | 6.5 | 5.3 | 5.4 | 4.7 | 5.6 | 6.8 | 8.7 | 5.4 | 4.5 | 4.5 | 7.4 | 7.4 |
NPM NPM% | 1.7 | 1.3 | 1.8 | 1.1 | -0.9 | -1.1 | 2.0 | 0.1 | 0.7 | 1.3 | 1.3 | 1.2 |
ROCE ROCE% | 15.9 | 13.4 | 10.7 | 6.1 | 5.2 | 5.5 | 14.4 | 7.3 | 9.3 | 7.3 | 7.7 | 7.7 |
ROE ROE% | 11.7 | 9.2 | 11.1 | 7.6 | -7.1 | -6.4 | 15.9 | 0.7 | 4.3 | 3.8 | 3.6 | 3.6 |
ROA ROA% | 5.2 | 4.2 | 4.0 | 1.8 | -1.4 | -1.4 | 4.1 | 0.2 | 1.3 | 1.5 | 1.6 | 1.6 |
Documents — Damodar Industries Ltd