| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 21 | 17 | 18 | 16 | 14 | 15 | 16 | 14 | 14 | 16 | 18 | 19 | |
Growth YoY Revenue Growth YoY% | 18.5 | -20.4 | -8.6 | -25.1 | -30.6 | -11.9 | -13.5 | -9.3 | -4.0 | 3.5 | 18.6 | 33.2 |
| 21 | 18 | 18 | 17 | 16 | 13 | 14 | 15 | 13 | 15 | 17 | 17 | |
| 0 | -1 | 0 | -1 | -2 | 2 | 2 | 0 | 1 | 1 | 2 | 2 | |
OPM OPM% | -2.4 | -4.7 | 0.9 | -9.1 | -10.7 | 11.9 | 13.4 | -2.9 | 7.5 | 5.3 | 8.5 | 9.2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -3 | -2 | -1 | -3 | -3 | 1 | 1 | -2 | -1 | -1 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
| -3 | -2 | -3 | -3 | -3 | -6 | 0 | -2 | -2 | -5 | -3 | 0 | |
Growth YoY PAT Growth YoY% | 50.0 | 14.5 | -19.2 | -15.5 | -17.5 | -141.7 | 87.3 | 25.1 | 18.6 | 11.1 | -608.1 | 85.8 |
NPM NPM% | -12.2 | -14.2 | -16.2 | -18.4 | -20.6 | -39.0 | -2.4 | -15.2 | -17.5 | -33.5 | -14.2 | -1.6 |
| -2.3 | -2.2 | -2.7 | -2.7 | -2.7 | -5.4 | -0.3 | -2.0 | -2.2 | -4.8 | -2.4 | -0.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 21 | 17 | 18 | 16 | 14 | 15 | 16 | 14 | 14 | 16 | 18 | 19 | |
Growth YoY Revenue Growth YoY% | 18.5 | -20.4 | -8.6 | -25.1 | -30.6 | -11.9 | -13.5 | -9.3 | -4.0 | 3.5 | 18.6 | 33.2 |
| 21 | 18 | 18 | 17 | 16 | 13 | 14 | 15 | 13 | 15 | 17 | 17 | |
| 0 | -1 | 0 | -1 | -2 | 2 | 2 | 0 | 1 | 1 | 2 | 2 | |
OPM OPM% | -2.4 | -4.7 | 0.9 | -9.1 | -10.7 | 11.9 | 13.4 | -2.9 | 7.5 | 5.3 | 8.5 | 9.2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -3 | -2 | -1 | -3 | -3 | 1 | 1 | -2 | -1 | -1 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
| -3 | -2 | -3 | -3 | -3 | -6 | 0 | -2 | -2 | -5 | -3 | 0 | |
Growth YoY PAT Growth YoY% | 50.0 | 14.5 | -19.2 | -15.5 | -17.5 | -141.7 | 87.3 | 25.1 | 18.6 | 11.1 | -608.1 | 85.8 |
NPM NPM% | -12.2 | -14.2 | -16.2 | -18.4 | -20.6 | -39.0 | -2.4 | -15.2 | -17.5 | -33.5 | -14.2 | -1.6 |
| -2.3 | -2.2 | -2.7 | -2.7 | -2.7 | -5.4 | -0.3 | -2.0 | -2.2 | -4.8 | -2.4 | -0.3 |
| 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 | 55 | 60 | 72 | 101 | 124 | 71 | 88 | 80 | 67 | 61 | 62 | 67 |
Growth Revenue Growth% | -1.9 | 9.2 | 18.7 | 40.5 | 23.1 | -43.2 | 24.8 | -9.5 | -15.3 | -9.6 | 1.4 | 12.8 |
| 54 | 58 | 68 | 96 | 124 | 71 | 91 | 85 | 70 | 64 | 58 | 62 | |
| 1 | 2 | 3 | 5 | 0 | -1 | -3 | -6 | -3 | -3 | 4 | 5 | |
OPM OPM% | 2.2 | 3.2 | 4.8 | 4.5 | -0.1 | -0.8 | -4.0 | -7.3 | -3.8 | -5.1 | 7.0 | 7.8 |
| -2 | 0 | 1 | 0 | 1 | 0 | 27 | 0 | 1 | 0 | -2 | -1 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 5 | 5 | 6 | 6 | 4 | 4 | 2 | 2 | 1 | 2 |
Depreciation DepreciationCr | 2 | 2 | 2 | 4 | 7 | 5 | 4 | 5 | 3 | 3 | 3 | 3 |
PBT PBTCr | -5 | -4 | -3 | -4 | -12 | -12 | 14 | -15 | -7 | -8 | -1 | -1 |
| 1 | 1 | 0 | 0 | 0 | -3 | 3 | 2 | 0 | 0 | 0 | 0 | |
PAT PATCr | -7 | -4 | -3 | -3 | -12 | -9 | 12 | -17 | -7 | -8 | -12 | -11 |
Growth PAT Growth% | -570.6 | 35.1 | 25.2 | -2.3 | -269.3 | 29.3 | 233.1 | -246.6 | 59.1 | -19.6 | -49.4 | 7.2 |
NPM NPM% | -12.1 | -7.2 | -4.5 | -3.3 | -9.9 | -12.3 | 13.2 | -21.3 | -10.3 | -13.6 | -20.1 | -15.8 |
| -10.5 | -6.7 | -5.0 | -3.9 | -11.3 | -6.2 | 17.8 | -15.4 | -9.6 | -11.1 | -11.4 | -9.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 55 | 60 | 72 | 101 | 124 | 71 | 88 | 80 | 67 | 61 | 62 | 67 |
Growth Revenue Growth% | -1.9 | 9.2 | 18.7 | 40.5 | 23.1 | -43.2 | 24.8 | -9.5 | -15.3 | -9.6 | 1.4 | 12.8 |
| 54 | 58 | 68 | 96 | 124 | 71 | 91 | 85 | 70 | 64 | 58 | 62 | |
| 1 | 2 | 3 | 5 | 0 | -1 | -3 | -6 | -3 | -3 | 4 | 5 | |
OPM OPM% | 2.2 | 3.2 | 4.8 | 4.5 | -0.1 | -0.8 | -4.0 | -7.3 | -3.8 | -5.1 | 7.0 | 7.8 |
| -2 | 0 | 1 | 0 | 1 | 0 | 27 | 0 | 1 | 0 | -2 | -1 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 5 | 5 | 6 | 6 | 4 | 4 | 2 | 2 | 1 | 2 |
Depreciation DepreciationCr | 2 | 2 | 2 | 4 | 7 | 5 | 4 | 5 | 3 | 3 | 3 | 3 |
PBT PBTCr | -5 | -4 | -3 | -4 | -12 | -12 | 14 | -15 | -7 | -8 | -1 | -1 |
| 1 | 1 | 0 | 0 | 0 | -3 | 3 | 2 | 0 | 0 | 0 | 0 | |
PAT PATCr | -7 | -4 | -3 | -3 | -12 | -9 | 12 | -17 | -7 | -8 | -12 | -11 |
Growth PAT Growth% | -570.6 | 35.1 | 25.2 | -2.3 | -269.3 | 29.3 | 233.1 | -246.6 | 59.1 | -19.6 | -49.4 | 7.2 |
NPM NPM% | -12.1 | -7.2 | -4.5 | -3.3 | -9.9 | -12.3 | 13.2 | -21.3 | -10.3 | -13.6 | -20.1 | -15.8 |
| -10.5 | -6.7 | -5.0 | -3.9 | -11.3 | -6.2 | 17.8 | -15.4 | -9.6 | -11.1 | -11.4 | -9.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 6 | 6 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 21 | 22 | 18 | 43 | 32 | 26 | 44 | 27 | 16 | 4 | -9 |
| 29 | 39 | 49 | 69 | 79 | 90 | 65 | 57 | 59 | 47 | 58 | |
| 22 | 17 | 19 | 17 | 15 | 10 | 9 | 10 | 9 | 6 | 8 | |
| 79 | 84 | 92 | 140 | 137 | 137 | 130 | 105 | 95 | 68 | 68 | |
| 34 | 37 | 45 | 74 | 71 | 72 | 71 | 50 | 44 | 33 | 29 | |
| 45 | 47 | 47 | 66 | 66 | 65 | 59 | 55 | 51 | 35 | 39 | |
| 79 | 84 | 92 | 140 | 137 | 137 | 130 | 105 | 95 | 68 | 68 |
| 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 | 6 | 6 | 6 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 21 | 22 | 18 | 43 | 32 | 26 | 44 | 27 | 16 | 4 | -9 |
| 29 | 39 | 49 | 69 | 79 | 90 | 65 | 57 | 59 | 47 | 58 | |
| 22 | 17 | 19 | 17 | 15 | 10 | 9 | 10 | 9 | 6 | 8 | |
| 79 | 84 | 92 | 140 | 137 | 137 | 130 | 105 | 95 | 68 | 68 | |
| 34 | 37 | 45 | 74 | 71 | 72 | 71 | 50 | 44 | 33 | 29 | |
| 45 | 47 | 47 | 66 | 66 | 65 | 59 | 55 | 51 | 35 | 39 | |
| 79 | 84 | 92 | 140 | 137 | 137 | 130 | 105 | 95 | 68 | 68 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -4 | 2 | -1 | 2 | 0 | 3 | -3 | -4 | 2 | 1 | 1 | |
| -2 | -4 | -2 | -13 | 1 | 0 | 43 | -3 | 2 | 0 | -10 | |
| 6 | 0 | 4 | 6 | -3 | -2 | -26 | -10 | -4 | -1 | 9 | |
Net Cash Flow Net Cash FlowCr | 0 | -2 | 1 | -5 | -2 | 1 | 14 | -17 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -6 | 0 | -4 | -5 | -4 | 2 | -12 | -5 | 0 | -1 | |
CFO To PAT CFO To PAT% | 61.0 | -50.5 | 41.4 | -53.7 | 0.3 | -39.7 | -27.3 | 24.4 | -23.2 | -12.7 | -5.3 |
CFO To EBITDA CFO To EBITDA% | -338.1 | 114.2 | -39.4 | 39.5 | 20.1 | -582.5 | 90.9 | 71.5 | -63.5 | -33.8 | 15.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -4 | 2 | -1 | 2 | 0 | 3 | -3 | -4 | 2 | 1 | 1 | |
| -2 | -4 | -2 | -13 | 1 | 0 | 43 | -3 | 2 | 0 | -10 | |
| 6 | 0 | 4 | 6 | -3 | -2 | -26 | -10 | -4 | -1 | 9 | |
Net Cash Flow Net Cash FlowCr | 0 | -2 | 1 | -5 | -2 | 1 | 14 | -17 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -6 | 0 | -4 | -5 | -4 | 2 | -12 | -5 | 0 | -1 | |
CFO To PAT CFO To PAT% | 61.0 | -50.5 | 41.4 | -53.7 | 0.3 | -39.7 | -27.3 | 24.4 | -23.2 | -12.7 | -5.3 |
CFO To EBITDA CFO To EBITDA% | -338.1 | 114.2 | -39.4 | 39.5 | 20.1 | -582.5 | 90.9 | 71.5 | -63.5 | -33.8 | 15.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 19 | 23 | 36 | 51 | 30 | 33 | 74 | 74 | 101 | 61 | 50 | 58 |
Price To Earnings Price To Earnings | 3.8 | -4.0 | ||||||||||
Price To Sales Price To Sales | 0.3 | 0.4 | 0.5 | 0.5 | 0.2 | 0.5 | 0.8 | 0.9 | 1.5 | 1.0 | 0.8 | 0.9 |
Price To Book Price To Book | 1.3 | 0.8 | 1.4 | 1.0 | 0.7 | 0.9 | 1.3 | 2.0 | 3.8 | 4.2 | 21.7 | 25.3 |
EV To EBITDA EV To EBITDA | 41.3 | 28.4 | 21.3 | 22.2 | -505.3 | -161.6 | -29.6 | -19.5 | -55.2 | -28.4 | 20.4 | 19.1 |
GPM GPM% | 41.6 | 42.9 | 40.9 | 40.6 | 36.0 | 40.5 | 37.5 | 40.4 | 43.7 | 45.7 | ||
OPM OPM% | 2.2 | 3.2 | 4.8 | 4.5 | -0.1 | -0.8 | -4.0 | -7.3 | -3.8 | -5.1 | 7.0 | 7.8 |
NPM NPM% | -12.1 | -7.2 | -4.5 | -3.3 | -9.9 | -12.3 | 13.2 | -21.3 | -10.3 | -13.6 | -20.1 | -15.8 |
ROCE ROCE% | -4.1 | 0.3 | 3.1 | 0.9 | -5.9 | -5.1 | 18.4 | -14.2 | -7.5 | -14.0 | -0.5 | -0.5 |
ROE ROE% | -24.6 | -15.5 | -13.1 | -6.2 | -28.8 | -23.7 | 21.0 | -45.2 | -25.8 | -56.9 | -539.6 | -539.6 |
ROA ROA% | -8.5 | -5.2 | -3.5 | -2.4 | -9.0 | -6.4 | 8.9 | -16.1 | -7.3 | -12.3 | -18.1 | -18.1 |
| 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 | 19 | 23 | 36 | 51 | 30 | 33 | 74 | 74 | 101 | 61 | 50 | 58 |
Price To Earnings Price To Earnings | 3.8 | -4.0 | ||||||||||
Price To Sales Price To Sales | 0.3 | 0.4 | 0.5 | 0.5 | 0.2 | 0.5 | 0.8 | 0.9 | 1.5 | 1.0 | 0.8 | 0.9 |
Price To Book Price To Book | 1.3 | 0.8 | 1.4 | 1.0 | 0.7 | 0.9 | 1.3 | 2.0 | 3.8 | 4.2 | 21.7 | 25.3 |
EV To EBITDA EV To EBITDA | 41.3 | 28.4 | 21.3 | 22.2 | -505.3 | -161.6 | -29.6 | -19.5 | -55.2 | -28.4 | 20.4 | 19.1 |
GPM GPM% | 41.6 | 42.9 | 40.9 | 40.6 | 36.0 | 40.5 | 37.5 | 40.4 | 43.7 | 45.7 | ||
OPM OPM% | 2.2 | 3.2 | 4.8 | 4.5 | -0.1 | -0.8 | -4.0 | -7.3 | -3.8 | -5.1 | 7.0 | 7.8 |
NPM NPM% | -12.1 | -7.2 | -4.5 | -3.3 | -9.9 | -12.3 | 13.2 | -21.3 | -10.3 | -13.6 | -20.1 | -15.8 |
ROCE ROCE% | -4.1 | 0.3 | 3.1 | 0.9 | -5.9 | -5.1 | 18.4 | -14.2 | -7.5 | -14.0 | -0.5 | -0.5 |
ROE ROE% | -24.6 | -15.5 | -13.1 | -6.2 | -28.8 | -23.7 | 21.0 | -45.2 | -25.8 | -56.9 | -539.6 | -539.6 |
ROA ROA% | -8.5 | -5.2 | -3.5 | -2.4 | -9.0 | -6.4 | 8.9 | -16.1 | -7.3 | -12.3 | -18.1 | -18.1 |
Documents — Delta Manufacturing Ltd