| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 1 | |
Growth YoY Revenue Growth YoY% | -95.1 | 325.0 | 475.0 | 528.6 | -22.7 | 47.1 | 117.4 | |||||
| 1 | 1 | 2 | 3 | 6 | 5 | 8 | 6 | 6 | 5 | 7 | 5 | |
| -1 | -1 | -2 | -3 | -5 | -5 | -8 | -5 | -4 | -5 | -7 | -4 | |
OPM OPM% | -5,000.0 | -7,600.0 | -1,903.6 | -2,222.7 | -4,494.1 | -2,387.0 | -243.2 | -3,088.2 | -2,664.0 | -804.0 | ||
| 0 | 120 | 36 | 1 | -8 | 0 | -1 | 0 | 0 | 0 | -22 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 6 | 6 | 7 | 8 | 20 | 10 | 10 | 10 | 10 | 11 |
Depreciation DepreciationCr | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 |
PBT PBTCr | -7 | 113 | 23 | -13 | -26 | -19 | -35 | -21 | -20 | -20 | -44 | -20 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -7 | 113 | 23 | -13 | -26 | -19 | -35 | -21 | -20 | -20 | -44 | -20 | |
Growth YoY PAT Growth YoY% | 12.0 | 1,487.1 | 408.1 | -81.2 | -279.4 | -116.7 | -252.5 | -53.2 | 23.9 | -7.6 | -26.8 | 3.0 |
NPM NPM% | 57,000.0 | -33,575.0 | -9,267.9 | -8,563.6 | -20,458.8 | -8,947.8 | -1,122.2 | -11,929.4 | -17,640.0 | -3,994.0 | ||
| -2.1 | -2.0 | -4.1 | -4.4 | -5.5 | -5.6 | -8.5 | -5.0 | -4.8 | -4.9 | -2.7 | -4.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 1 | |
Growth YoY Revenue Growth YoY% | -95.1 | 325.0 | 475.0 | 528.6 | -22.7 | 47.1 | 117.4 | |||||
| 1 | 1 | 2 | 3 | 6 | 5 | 8 | 6 | 6 | 5 | 7 | 5 | |
| -1 | -1 | -2 | -3 | -5 | -5 | -8 | -5 | -4 | -5 | -7 | -4 | |
OPM OPM% | -5,000.0 | -7,600.0 | -1,903.6 | -2,222.7 | -4,494.1 | -2,387.0 | -243.2 | -3,088.2 | -2,664.0 | -804.0 | ||
| 0 | 120 | 36 | 1 | -8 | 0 | -1 | 0 | 0 | 0 | -22 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 6 | 6 | 7 | 8 | 20 | 10 | 10 | 10 | 10 | 11 |
Depreciation DepreciationCr | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 |
PBT PBTCr | -7 | 113 | 23 | -13 | -26 | -19 | -35 | -21 | -20 | -20 | -44 | -20 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -7 | 113 | 23 | -13 | -26 | -19 | -35 | -21 | -20 | -20 | -44 | -20 | |
Growth YoY PAT Growth YoY% | 12.0 | 1,487.1 | 408.1 | -81.2 | -279.4 | -116.7 | -252.5 | -53.2 | 23.9 | -7.6 | -26.8 | 3.0 |
NPM NPM% | 57,000.0 | -33,575.0 | -9,267.9 | -8,563.6 | -20,458.8 | -8,947.8 | -1,122.2 | -11,929.4 | -17,640.0 | -3,994.0 | ||
| -2.1 | -2.0 | -4.1 | -4.4 | -5.5 | -5.6 | -8.5 | -5.0 | -4.8 | -4.9 | -2.7 | -4.8 |
| 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 | 364 | 509 | 482 | 316 | 110 | 31 | 40 | 1 | 0 | 0 | 0 | 3 |
Growth Revenue Growth% | 0.1 | 39.9 | -5.4 | -34.4 | -65.2 | -71.7 | 27.6 | -97.9 | -100.0 | 197.8 | ||
| 326 | 437 | 485 | 353 | 154 | 49 | 57 | 10 | 7 | 22 | 24 | 23 | |
| 38 | 72 | -3 | -37 | -44 | -18 | -18 | -9 | -7 | -22 | -24 | -20 | |
OPM OPM% | 10.4 | 14.1 | -0.7 | -11.8 | -39.9 | -59.0 | -44.9 | -1,124.0 | -754.1 | |||
| 9 | 8 | 18 | 4 | 35 | 6 | 1 | 0 | 156 | -7 | -20 | -22 | |
Interest Expense Interest ExpenseCr | 66 | 73 | 76 | 75 | 2 | 2 | 0 | 0 | 6 | 42 | 39 | 40 |
Depreciation DepreciationCr | 23 | 23 | 23 | 23 | 22 | 23 | 23 | 22 | 22 | 22 | 22 | 22 |
PBT PBTCr | -43 | -16 | -85 | -131 | -33 | -38 | -40 | -31 | 121 | -93 | -105 | -104 |
| -31 | 2 | 1 | 18 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -12 | -17 | -85 | -149 | -30 | -38 | -40 | -31 | 121 | -93 | -105 | -104 |
Growth PAT Growth% | 83.8 | -45.2 | -390.2 | -74.9 | 80.0 | -27.3 | -5.7 | 22.0 | 486.9 | -176.7 | -12.6 | -3.9 |
NPM NPM% | -3.3 | -3.4 | -17.7 | -47.3 | -27.2 | -122.3 | -101.3 | -3,817.1 | -3,884.3 | |||
| -4.1 | -5.3 | -25.7 | -45.0 | -9.0 | -11.5 | -12.1 | -9.4 | 36.5 | -24.6 | -25.2 | -17.1 |
| 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 | 364 | 509 | 482 | 316 | 110 | 31 | 40 | 1 | 0 | 0 | 0 | 3 |
Growth Revenue Growth% | 0.1 | 39.9 | -5.4 | -34.4 | -65.2 | -71.7 | 27.6 | -97.9 | -100.0 | 197.8 | ||
| 326 | 437 | 485 | 353 | 154 | 49 | 57 | 10 | 7 | 22 | 24 | 23 | |
| 38 | 72 | -3 | -37 | -44 | -18 | -18 | -9 | -7 | -22 | -24 | -20 | |
OPM OPM% | 10.4 | 14.1 | -0.7 | -11.8 | -39.9 | -59.0 | -44.9 | -1,124.0 | -754.1 | |||
| 9 | 8 | 18 | 4 | 35 | 6 | 1 | 0 | 156 | -7 | -20 | -22 | |
Interest Expense Interest ExpenseCr | 66 | 73 | 76 | 75 | 2 | 2 | 0 | 0 | 6 | 42 | 39 | 40 |
Depreciation DepreciationCr | 23 | 23 | 23 | 23 | 22 | 23 | 23 | 22 | 22 | 22 | 22 | 22 |
PBT PBTCr | -43 | -16 | -85 | -131 | -33 | -38 | -40 | -31 | 121 | -93 | -105 | -104 |
| -31 | 2 | 1 | 18 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -12 | -17 | -85 | -149 | -30 | -38 | -40 | -31 | 121 | -93 | -105 | -104 |
Growth PAT Growth% | 83.8 | -45.2 | -390.2 | -74.9 | 80.0 | -27.3 | -5.7 | 22.0 | 486.9 | -176.7 | -12.6 | -3.9 |
NPM NPM% | -3.3 | -3.4 | -17.7 | -47.3 | -27.2 | -122.3 | -101.3 | -3,817.1 | -3,884.3 | |||
| -4.1 | -5.3 | -25.7 | -45.0 | -9.0 | -11.5 | -12.1 | -9.4 | 36.5 | -24.6 | -25.2 | -17.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 29 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 42 | 42 |
Reserves ReservesCr | 154 | 141 | 57 | -92 | -122 | -160 | -200 | -230 | -109 | -205 | -304 |
| 387 | 471 | 523 | 577 | 672 | 669 | 677 | 689 | 199 | 218 | 274 | |
| 408 | 313 | 243 | 177 | 20 | 25 | 25 | 25 | 369 | 416 | 437 | |
| 982 | 959 | 857 | 694 | 603 | 568 | 536 | 517 | 492 | 471 | 449 | |
| 294 | 294 | 215 | 90 | 27 | 14 | 6 | 10 | 7 | 7 | 8 | |
| 688 | 665 | 642 | 604 | 575 | 554 | 530 | 508 | 486 | 464 | 441 | |
| 982 | 959 | 857 | 694 | 603 | 568 | 536 | 517 | 492 | 471 | 449 |
| 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 | 29 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 42 | 42 |
Reserves ReservesCr | 154 | 141 | 57 | -92 | -122 | -160 | -200 | -230 | -109 | -205 | -304 |
| 387 | 471 | 523 | 577 | 672 | 669 | 677 | 689 | 199 | 218 | 274 | |
| 408 | 313 | 243 | 177 | 20 | 25 | 25 | 25 | 369 | 416 | 437 | |
| 982 | 959 | 857 | 694 | 603 | 568 | 536 | 517 | 492 | 471 | 449 | |
| 294 | 294 | 215 | 90 | 27 | 14 | 6 | 10 | 7 | 7 | 8 | |
| 688 | 665 | 642 | 604 | 575 | 554 | 530 | 508 | 486 | 464 | 441 | |
| 982 | 959 | 857 | 694 | 603 | 568 | 536 | 517 | 492 | 471 | 449 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 89 | 7 | -14 | -3 | -5 | 126 | 6 | 81 | |
| 14 | 0 | 1 | 0 | 0 | 0 | 0 | 2 | |
| -104 | -9 | 18 | -3 | 6 | -127 | -6 | -83 | |
Net Cash Flow Net Cash FlowCr | -1 | -2 | 5 | -6 | 1 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 91 | 7 | -13 | -3 | -5 | 126 | 6 | 83 |
CFO To PAT CFO To PAT% | -59.8 | -23.2 | 35.5 | 7.2 | 17.4 | 104.1 | -6.5 | -76.9 |
CFO To EBITDA CFO To EBITDA% | -238.8 | -15.8 | 73.6 | 16.3 | 59.1 | -1,917.2 | -27.9 | -334.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 89 | 7 | -14 | -3 | -5 | 126 | 6 | 81 | |
| 14 | 0 | 1 | 0 | 0 | 0 | 0 | 2 | |
| -104 | -9 | 18 | -3 | 6 | -127 | -6 | -83 | |
Net Cash Flow Net Cash FlowCr | -1 | -2 | 5 | -6 | 1 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 91 | 7 | -13 | -3 | -5 | 126 | 6 | 83 |
CFO To PAT CFO To PAT% | -59.8 | -23.2 | 35.5 | 7.2 | 17.4 | 104.1 | -6.5 | -76.9 |
CFO To EBITDA CFO To EBITDA% | -238.8 | -15.8 | 73.6 | 16.3 | 59.1 | -1,917.2 | -27.9 | -334.2 |
| 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 | 79 | 104 | 49 | 38 | 19 | 21 | 55 | 27 | 28 | |||
Price To Earnings Price To Earnings | ||||||||||||
Price To Sales Price To Sales | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.7 | 1.4 | 32.4 | 10.6 | |||
Price To Book Price To Book | 0.4 | 0.6 | 0.5 | -0.6 | -0.2 | -0.2 | -0.3 | -0.1 | -0.1 | |||
EV To EBITDA EV To EBITDA | 16.6 | 8.5 | -140.7 | -10.7 | -12.1 | -30.1 | -33.0 | -61.2 | ||||
GPM GPM% | 21.4 | 21.8 | 7.4 | 4.0 | 11.6 | 7.9 | 7.2 | -303.8 | ||||
OPM OPM% | 10.4 | 14.1 | -0.7 | -11.8 | -39.9 | -59.0 | -44.9 | -1,124.0 | -754.1 | |||
NPM NPM% | -3.3 | -3.4 | -17.7 | -47.3 | -27.2 | -122.3 | -101.3 | -3,817.1 | -3,884.3 | |||
ROCE ROCE% | 3.2 | 8.3 | -1.6 | -18.5 | -7.4 | -8.8 | -10.9 | -9.2 | 38.3 | -18.8 | -50.9 | -50.9 |
ROE ROE% | -6.5 | -10.0 | -95.1 | 253.0 | 33.5 | 30.0 | 24.2 | 15.9 | -160.1 | 57.0 | 39.8 | 39.8 |
ROA ROA% | -1.2 | -1.8 | -10.0 | -21.5 | -5.0 | -6.7 | -7.5 | -6.1 | 24.6 | -19.7 | -23.3 | -23.3 |
| 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 | 79 | 104 | 49 | 38 | 19 | 21 | 55 | 27 | 28 | |||
Price To Earnings Price To Earnings | ||||||||||||
Price To Sales Price To Sales | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.7 | 1.4 | 32.4 | 10.6 | |||
Price To Book Price To Book | 0.4 | 0.6 | 0.5 | -0.6 | -0.2 | -0.2 | -0.3 | -0.1 | -0.1 | |||
EV To EBITDA EV To EBITDA | 16.6 | 8.5 | -140.7 | -10.7 | -12.1 | -30.1 | -33.0 | -61.2 | ||||
GPM GPM% | 21.4 | 21.8 | 7.4 | 4.0 | 11.6 | 7.9 | 7.2 | -303.8 | ||||
OPM OPM% | 10.4 | 14.1 | -0.7 | -11.8 | -39.9 | -59.0 | -44.9 | -1,124.0 | -754.1 | |||
NPM NPM% | -3.3 | -3.4 | -17.7 | -47.3 | -27.2 | -122.3 | -101.3 | -3,817.1 | -3,884.3 | |||
ROCE ROCE% | 3.2 | 8.3 | -1.6 | -18.5 | -7.4 | -8.8 | -10.9 | -9.2 | 38.3 | -18.8 | -50.9 | -50.9 |
ROE ROE% | -6.5 | -10.0 | -95.1 | 253.0 | 33.5 | 30.0 | 24.2 | 15.9 | -160.1 | 57.0 | 39.8 | 39.8 |
ROA ROA% | -1.2 | -1.8 | -10.0 | -21.5 | -5.0 | -6.7 | -7.5 | -6.1 | 24.6 | -19.7 | -23.3 | -23.3 |
Documents — Dharani Sugars & Chemicals Ltd