| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 68 | 143 | 144 | 7 | 3 | 330 | 537 | 840 | 137 | 529 | 87 | 111 | |
Growth YoY Revenue Growth YoY% | 569.5 | -77.1 | 147.2 | 179.4 | -94.9 | 130.7 | 272.4 | 12,276.0 | 3,832.5 | 60.6 | -83.8 | -86.8 |
| 16 | 62 | 112 | 14 | 181 | 312 | 560 | 860 | 95 | 436 | 133 | 86 | |
| 52 | 81 | 32 | -7 | -178 | 18 | -23 | -20 | 42 | 93 | -46 | 24 | |
OPM OPM% | 76.0 | 56.4 | 22.5 | -108.8 | -5,112.1 | 5.4 | -4.2 | -2.4 | 30.9 | 17.6 | -52.8 | 21.9 |
| 913 | 401 | 6 | 13 | 10 | 11 | 15 | 65 | 1 | 4 | 18 | 6 | |
Interest Expense Interest ExpenseCr | 23 | 5 | 33 | 15 | -8 | 27 | 13 | 18 | 29 | 25 | 27 | 30 |
Depreciation DepreciationCr | 0 | 14 | 12 | 0 | 0 | 14 | 0 | 0 | 0 | 1 | 4 | 1 |
PBT PBTCr | 941 | 463 | -7 | -10 | -160 | -12 | -21 | 27 | 14 | 71 | -59 | -1 |
| 47 | 0 | 6 | 0 | -63 | -20 | 0 | 13 | 4 | 8 | 0 | 0 | |
| 894 | 463 | -13 | -13 | -111 | 8 | -2 | 14 | 10 | 62 | -59 | -1 | |
Growth YoY PAT Growth YoY% | 58.0 | 174.3 | 67.9 | 49.1 | -112.5 | -98.3 | 88.5 | 203.9 | 109.0 | 685.9 | -3,749.7 | -109.7 |
NPM NPM% | 1,313.9 | 324.0 | -9.2 | -194.3 | -3,196.3 | 2.4 | -0.3 | 1.6 | 7.3 | 11.8 | -67.8 | -1.2 |
| 19.9 | 8.0 | -0.1 | -0.2 | -1.8 | 0.1 | 0.0 | 0.2 | 0.2 | 1.1 | -1.1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 68 | 143 | 144 | 7 | 3 | 330 | 537 | 840 | 137 | 529 | 87 | 111 | |
Growth YoY Revenue Growth YoY% | 569.5 | -77.1 | 147.2 | 179.4 | -94.9 | 130.7 | 272.4 | 12,276.0 | 3,832.5 | 60.6 | -83.8 | -86.8 |
| 16 | 62 | 112 | 14 | 181 | 312 | 560 | 860 | 95 | 436 | 133 | 86 | |
| 52 | 81 | 32 | -7 | -178 | 18 | -23 | -20 | 42 | 93 | -46 | 24 | |
OPM OPM% | 76.0 | 56.4 | 22.5 | -108.8 | -5,112.1 | 5.4 | -4.2 | -2.4 | 30.9 | 17.6 | -52.8 | 21.9 |
| 913 | 401 | 6 | 13 | 10 | 11 | 15 | 65 | 1 | 4 | 18 | 6 | |
Interest Expense Interest ExpenseCr | 23 | 5 | 33 | 15 | -8 | 27 | 13 | 18 | 29 | 25 | 27 | 30 |
Depreciation DepreciationCr | 0 | 14 | 12 | 0 | 0 | 14 | 0 | 0 | 0 | 1 | 4 | 1 |
PBT PBTCr | 941 | 463 | -7 | -10 | -160 | -12 | -21 | 27 | 14 | 71 | -59 | -1 |
| 47 | 0 | 6 | 0 | -63 | -20 | 0 | 13 | 4 | 8 | 0 | 0 | |
| 894 | 463 | -13 | -13 | -111 | 8 | -2 | 14 | 10 | 62 | -59 | -1 | |
Growth YoY PAT Growth YoY% | 58.0 | 174.3 | 67.9 | 49.1 | -112.5 | -98.3 | 88.5 | 203.9 | 109.0 | 685.9 | -3,749.7 | -109.7 |
NPM NPM% | 1,313.9 | 324.0 | -9.2 | -194.3 | -3,196.3 | 2.4 | -0.3 | 1.6 | 7.3 | 11.8 | -67.8 | -1.2 |
| 19.9 | 8.0 | -0.1 | -0.2 | -1.8 | 0.1 | 0.0 | 0.2 | 0.2 | 1.1 | -1.1 | 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 | 206 | 141 | 120 | 365 | 169 | 25 | 219 | 698 | 357 | 1,133 | 1,593 | 864 |
Growth Revenue Growth% | -21.8 | -31.6 | -14.9 | 204.7 | -53.7 | -85.5 | 793.5 | 218.2 | -48.8 | 217.0 | 40.6 | -49.5 |
| 265 | 235 | 436 | 443 | 400 | 113 | 294 | 1,416 | 323 | 1,252 | 1,524 | 750 | |
| -59 | -94 | -316 | -78 | -231 | -89 | -75 | -718 | 34 | -119 | 70 | 114 | |
OPM OPM% | -28.6 | -67.0 | -263.5 | -21.4 | -136.7 | -361.0 | -34.1 | -102.8 | 9.6 | -10.5 | 4.4 | 13.2 |
| 140 | 153 | 151 | -56 | 93 | 262 | 504 | 712 | 1,447 | 74 | 88 | 29 | |
Interest Expense Interest ExpenseCr | 86 | 96 | 119 | 160 | 261 | 334 | 286 | 54 | 83 | 93 | 99 | 111 |
Depreciation DepreciationCr | 14 | 11 | 6 | 2 | 1 | 1 | 1 | 0 | 26 | 53 | 6 | 7 |
PBT PBTCr | -19 | -47 | -289 | -296 | -401 | -162 | 143 | -61 | 1,372 | -191 | 53 | 25 |
| 4 | 27 | 12 | -49 | 39 | 5 | 121 | 29 | 55 | -73 | 26 | 13 | |
PAT PATCr | -23 | -74 | -301 | -247 | -440 | -167 | 22 | -90 | 1,317 | -118 | 27 | 12 |
Growth PAT Growth% | -1,010.8 | -224.0 | -304.6 | 17.9 | -77.8 | 62.0 | 113.0 | -513.2 | 1,563.4 | -109.0 | 122.9 | 113.2 |
NPM NPM% | -11.2 | -52.8 | -251.1 | -67.7 | -259.8 | -679.4 | 9.9 | -12.9 | 368.5 | -10.4 | 1.7 | 1.4 |
| -0.8 | -2.1 | -8.9 | -9.9 | -14.9 | -6.0 | 1.0 | -2.5 | 25.7 | -2.0 | 0.5 | 0.2 |
| 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 | 206 | 141 | 120 | 365 | 169 | 25 | 219 | 698 | 357 | 1,133 | 1,593 | 864 |
Growth Revenue Growth% | -21.8 | -31.6 | -14.9 | 204.7 | -53.7 | -85.5 | 793.5 | 218.2 | -48.8 | 217.0 | 40.6 | -49.5 |
| 265 | 235 | 436 | 443 | 400 | 113 | 294 | 1,416 | 323 | 1,252 | 1,524 | 750 | |
| -59 | -94 | -316 | -78 | -231 | -89 | -75 | -718 | 34 | -119 | 70 | 114 | |
OPM OPM% | -28.6 | -67.0 | -263.5 | -21.4 | -136.7 | -361.0 | -34.1 | -102.8 | 9.6 | -10.5 | 4.4 | 13.2 |
| 140 | 153 | 151 | -56 | 93 | 262 | 504 | 712 | 1,447 | 74 | 88 | 29 | |
Interest Expense Interest ExpenseCr | 86 | 96 | 119 | 160 | 261 | 334 | 286 | 54 | 83 | 93 | 99 | 111 |
Depreciation DepreciationCr | 14 | 11 | 6 | 2 | 1 | 1 | 1 | 0 | 26 | 53 | 6 | 7 |
PBT PBTCr | -19 | -47 | -289 | -296 | -401 | -162 | 143 | -61 | 1,372 | -191 | 53 | 25 |
| 4 | 27 | 12 | -49 | 39 | 5 | 121 | 29 | 55 | -73 | 26 | 13 | |
PAT PATCr | -23 | -74 | -301 | -247 | -440 | -167 | 22 | -90 | 1,317 | -118 | 27 | 12 |
Growth PAT Growth% | -1,010.8 | -224.0 | -304.6 | 17.9 | -77.8 | 62.0 | 113.0 | -513.2 | 1,563.4 | -109.0 | 122.9 | 113.2 |
NPM NPM% | -11.2 | -52.8 | -251.1 | -67.7 | -259.8 | -679.4 | 9.9 | -12.9 | 368.5 | -10.4 | 1.7 | 1.4 |
| -0.8 | -2.1 | -8.9 | -9.9 | -14.9 | -6.0 | 1.0 | -2.5 | 25.7 | -2.0 | 0.5 | 0.2 |
| 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 | 243 | 243 | 243 | 243 | 243 | 243 | 259 | 352 | 538 | 538 | 542 |
Reserves ReservesCr | 2,595 | 2,531 | 2,260 | 1,997 | 1,314 | 1,093 | 1,261 | 1,534 | 4,477 | 4,355 | 3,549 |
| 1,819 | 2,524 | 2,984 | 3,451 | 3,829 | 4,529 | 4,939 | 4,993 | 2,037 | 1,864 | 1,924 | |
| 1,310 | 1,307 | 1,317 | 1,441 | 1,481 | 1,601 | 2,059 | 1,385 | 2,040 | 1,712 | 379 | |
| 5,996 | 6,512 | 6,646 | 6,983 | 6,697 | 7,345 | 8,761 | 8,448 | 9,163 | 8,547 | 6,359 | |
| 3,428 | 3,981 | 4,218 | 4,561 | 4,586 | 5,389 | 6,133 | 5,515 | 4,480 | 3,497 | 2,796 | |
| 2,568 | 2,531 | 2,429 | 2,422 | 2,111 | 1,956 | 2,628 | 2,933 | 4,683 | 5,050 | 3,562 | |
| 5,996 | 6,512 | 6,646 | 6,983 | 6,697 | 7,345 | 8,761 | 8,448 | 9,163 | 8,547 | 6,359 |
| 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 | 243 | 243 | 243 | 243 | 243 | 243 | 259 | 352 | 538 | 538 | 542 |
Reserves ReservesCr | 2,595 | 2,531 | 2,260 | 1,997 | 1,314 | 1,093 | 1,261 | 1,534 | 4,477 | 4,355 | 3,549 |
| 1,819 | 2,524 | 2,984 | 3,451 | 3,829 | 4,529 | 4,939 | 4,993 | 2,037 | 1,864 | 1,924 | |
| 1,310 | 1,307 | 1,317 | 1,441 | 1,481 | 1,601 | 2,059 | 1,385 | 2,040 | 1,712 | 379 | |
| 5,996 | 6,512 | 6,646 | 6,983 | 6,697 | 7,345 | 8,761 | 8,448 | 9,163 | 8,547 | 6,359 | |
| 3,428 | 3,981 | 4,218 | 4,561 | 4,586 | 5,389 | 6,133 | 5,515 | 4,480 | 3,497 | 2,796 | |
| 2,568 | 2,531 | 2,429 | 2,422 | 2,111 | 1,956 | 2,628 | 2,933 | 4,683 | 5,050 | 3,562 | |
| 5,996 | 6,512 | 6,646 | 6,983 | 6,697 | 7,345 | 8,761 | 8,448 | 9,163 | 8,547 | 6,359 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -71 | 555 | -41 | -195 | 227 | 95 | -267 | 96 | 237 | 540 | 939 | |
| -394 | -588 | 165 | -36 | -160 | -165 | 275 | -200 | 484 | -689 | -336 | |
| 472 | -94 | -102 | 326 | -63 | 75 | 86 | 52 | 18 | -595 | -580 | |
Net Cash Flow Net Cash FlowCr | 7 | -127 | 22 | 95 | 5 | 5 | 94 | -52 | 739 | -743 | 22 |
Free Cash Flow Free Cash FlowCr | -79 | 381 | -40 | -191 | 218 | 121 | -263 | 95 | 185 | 436 | |
CFO To PAT CFO To PAT% | 311.1 | -745.6 | 13.5 | 78.8 | -51.6 | -57.1 | -1,224.1 | -107.0 | 18.0 | -457.9 | 3,475.7 |
CFO To EBITDA CFO To EBITDA% | 121.4 | -587.5 | 12.8 | 249.4 | -98.2 | -107.4 | 356.7 | -13.4 | 688.1 | -453.6 | 1,347.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -71 | 555 | -41 | -195 | 227 | 95 | -267 | 96 | 237 | 540 | 939 | |
| -394 | -588 | 165 | -36 | -160 | -165 | 275 | -200 | 484 | -689 | -336 | |
| 472 | -94 | -102 | 326 | -63 | 75 | 86 | 52 | 18 | -595 | -580 | |
Net Cash Flow Net Cash FlowCr | 7 | -127 | 22 | 95 | 5 | 5 | 94 | -52 | 739 | -743 | 22 |
Free Cash Flow Free Cash FlowCr | -79 | 381 | -40 | -191 | 218 | 121 | -263 | 95 | 185 | 436 | |
CFO To PAT CFO To PAT% | 311.1 | -745.6 | 13.5 | 78.8 | -51.6 | -57.1 | -1,224.1 | -107.0 | 18.0 | -457.9 | 3,475.7 |
CFO To EBITDA CFO To EBITDA% | 121.4 | -587.5 | 12.8 | 249.4 | -98.2 | -107.4 | 356.7 | -13.4 | 688.1 | -453.6 | 1,347.7 |
| 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 | 1,034 | 1,010 | 1,108 | 477 | 125 | 591 | 2,712 | 2,268 | 10,578 | 8,117 | 4,548 | 5,272 |
Price To Earnings Price To Earnings | 100.7 | 8.0 | 178.5 | 422.6 | ||||||||
Price To Sales Price To Sales | 5.0 | 7.2 | 9.2 | 1.3 | 0.7 | 24.1 | 12.4 | 3.3 | 29.6 | 7.2 | 2.9 | 6.1 |
Price To Book Price To Book | 0.4 | 0.4 | 0.4 | 0.2 | 0.1 | 0.4 | 1.8 | 1.2 | 2.1 | 1.7 | 1.1 | 1.3 |
EV To EBITDA EV To EBITDA | -37.5 | -25.1 | -8.4 | -26.4 | -7.1 | -34.6 | -80.8 | -6.8 | 342.9 | -83.0 | 74.9 | 51.5 |
GPM GPM% | 46.2 | 4.6 | -2.7 | 10.4 | 49.4 | 170.0 | 42.3 | -80.9 | 96.2 | 13.9 | ||
OPM OPM% | -28.6 | -67.0 | -263.5 | -21.4 | -136.7 | -361.0 | -34.1 | -102.8 | 9.6 | -10.5 | 4.4 | 13.2 |
NPM NPM% | -11.2 | -52.8 | -251.1 | -67.7 | -259.8 | -679.4 | 9.9 | -12.9 | 368.5 | -10.4 | 1.7 | 1.4 |
ROCE ROCE% | 1.7 | 1.2 | -4.2 | -3.5 | -4.5 | 4.5 | 8.6 | -0.1 | 20.7 | -1.4 | 3.1 | 3.1 |
ROE ROE% | -0.8 | -2.7 | -12.0 | -11.0 | -28.2 | -12.5 | 1.4 | -4.8 | 26.3 | -2.4 | 0.7 | 0.7 |
ROA ROA% | -0.4 | -1.1 | -4.5 | -3.5 | -6.6 | -2.3 | 0.3 | -1.1 | 14.4 | -1.4 | 0.4 | 0.4 |
| 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 | 1,034 | 1,010 | 1,108 | 477 | 125 | 591 | 2,712 | 2,268 | 10,578 | 8,117 | 4,548 | 5,272 |
Price To Earnings Price To Earnings | 100.7 | 8.0 | 178.5 | 422.6 | ||||||||
Price To Sales Price To Sales | 5.0 | 7.2 | 9.2 | 1.3 | 0.7 | 24.1 | 12.4 | 3.3 | 29.6 | 7.2 | 2.9 | 6.1 |
Price To Book Price To Book | 0.4 | 0.4 | 0.4 | 0.2 | 0.1 | 0.4 | 1.8 | 1.2 | 2.1 | 1.7 | 1.1 | 1.3 |
EV To EBITDA EV To EBITDA | -37.5 | -25.1 | -8.4 | -26.4 | -7.1 | -34.6 | -80.8 | -6.8 | 342.9 | -83.0 | 74.9 | 51.5 |
GPM GPM% | 46.2 | 4.6 | -2.7 | 10.4 | 49.4 | 170.0 | 42.3 | -80.9 | 96.2 | 13.9 | ||
OPM OPM% | -28.6 | -67.0 | -263.5 | -21.4 | -136.7 | -361.0 | -34.1 | -102.8 | 9.6 | -10.5 | 4.4 | 13.2 |
NPM NPM% | -11.2 | -52.8 | -251.1 | -67.7 | -259.8 | -679.4 | 9.9 | -12.9 | 368.5 | -10.4 | 1.7 | 1.4 |
ROCE ROCE% | 1.7 | 1.2 | -4.2 | -3.5 | -4.5 | 4.5 | 8.6 | -0.1 | 20.7 | -1.4 | 3.1 | 3.1 |
ROE ROE% | -0.8 | -2.7 | -12.0 | -11.0 | -28.2 | -12.5 | 1.4 | -4.8 | 26.3 | -2.4 | 0.7 | 0.7 |
ROA ROA% | -0.4 | -1.1 | -4.5 | -3.5 | -6.6 | -2.3 | 0.3 | -1.1 | 14.4 | -1.4 | 0.4 | 0.4 |
Documents — Valor Estate Ltd