| Quarter | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 28 | 29 | 31 | 28 | 36 | 43 | |
Growth YoY Revenue Growth YoY% | 13.7 | -1.5 | 15.0 | 54.2 | ||
| 26 | 28 | 29 | 28 | 35 | 40 | |
| 2 | 0 | 3 | 0 | 1 | 3 | |
OPM OPM% | 7.4 | 1.7 | 8.3 | 1.7 | 3.9 | 7.8 |
| 2 | 1 | 1 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 1 | 0 | 1 | 1 |
PBT PBTCr | 4 | 1 | 3 | 0 | 1 | 3 |
| 1 | 0 | 1 | 0 | 0 | 0 | |
| 3 | 1 | 1 | 0 | 0 | 2 | |
Growth YoY PAT Growth YoY% | -48.7 | -79.7 | -103.5 | 1,358.3 | ||
NPM NPM% | 10.0 | 2.1 | 4.5 | 0.4 | -0.1 | 4.0 |
| 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 |
| Quarter | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 28 | 29 | 31 | 28 | 36 | 43 | |
Growth YoY Revenue Growth YoY% | 13.7 | -1.5 | 15.0 | 54.2 | ||
| 26 | 28 | 29 | 28 | 35 | 40 | |
| 2 | 0 | 3 | 0 | 1 | 3 | |
OPM OPM% | 7.4 | 1.7 | 8.3 | 1.7 | 3.9 | 7.8 |
| 2 | 1 | 1 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 1 | 0 | 1 | 1 |
PBT PBTCr | 4 | 1 | 3 | 0 | 1 | 3 |
| 1 | 0 | 1 | 0 | 0 | 0 | |
| 3 | 1 | 1 | 0 | 0 | 2 | |
Growth YoY PAT Growth YoY% | -48.7 | -79.7 | -103.5 | 1,358.3 | ||
NPM NPM% | 10.0 | 2.1 | 4.5 | 0.4 | -0.1 | 4.0 |
| 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 41 | 58 | 57 | 56 | 59 | 79 |
Growth Revenue Growth% | 39.6 | -0.8 | -2.1 | 6.0 | 33.5 | |
| 42 | 57 | 53 | 54 | 56 | 75 | |
| 0 | 1 | 4 | 3 | 3 | 5 | |
OPM OPM% | -1.0 | 1.5 | 7.4 | 4.5 | 5.2 | 6.0 |
| 3 | 2 | 1 | 3 | 1 | ||
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 0 | 1 |
Depreciation DepreciationCr | 1 | 1 | 2 | 1 | 1 | 2 |
PBT PBTCr | 0 | 1 | 3 | 4 | 2 | 2 |
| 0 | 0 | 1 | 1 | 1 | 1 | |
PAT PATCr | 0 | 1 | 2 | 3 | 2 | 2 |
Growth PAT Growth% | 131.2 | 308.6 | 41.9 | -49.9 | 11.3 | |
NPM NPM% | 0.6 | 0.9 | 3.8 | 5.5 | 2.6 | 2.1 |
| 0.5 | 1.1 | 2.2 | 6.2 | 1.3 | 1.3 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 41 | 58 | 57 | 56 | 59 | 79 |
Growth Revenue Growth% | 39.6 | -0.8 | -2.1 | 6.0 | 33.5 | |
| 42 | 57 | 53 | 54 | 56 | 75 | |
| 0 | 1 | 4 | 3 | 3 | 5 | |
OPM OPM% | -1.0 | 1.5 | 7.4 | 4.5 | 5.2 | 6.0 |
| 3 | 2 | 1 | 3 | 1 | ||
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 0 | 1 |
Depreciation DepreciationCr | 1 | 1 | 2 | 1 | 1 | 2 |
PBT PBTCr | 0 | 1 | 3 | 4 | 2 | 2 |
| 0 | 0 | 1 | 1 | 1 | 1 | |
PAT PATCr | 0 | 1 | 2 | 3 | 2 | 2 |
Growth PAT Growth% | 131.2 | 308.6 | 41.9 | -49.9 | 11.3 | |
NPM NPM% | 0.6 | 0.9 | 3.8 | 5.5 | 2.6 | 2.1 |
| 0.5 | 1.1 | 2.2 | 6.2 | 1.3 | 1.3 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 14 |
Reserves ReservesCr | 1 | 1 | 4 | 7 | 21 |
| 8 | 6 | 8 | 11 | 6 | |
| 7 | 5 | 3 | 1 | 1 | |
| 21 | 18 | 19 | 24 | 42 | |
| 8 | 6 | 8 | 12 | 21 | |
| 13 | 12 | 12 | 12 | 21 | |
| 21 | 18 | 19 | 24 | 42 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 14 |
Reserves ReservesCr | 1 | 1 | 4 | 7 | 21 |
| 8 | 6 | 8 | 11 | 6 | |
| 7 | 5 | 3 | 1 | 1 | |
| 21 | 18 | 19 | 24 | 42 | |
| 8 | 6 | 8 | 12 | 21 | |
| 13 | 12 | 12 | 12 | 21 | |
| 21 | 18 | 19 | 24 | 42 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 4 | 4 | 4 | 3 | -12 | 19 | |
| -1 | -1 | -1 | -2 | -10 | -21 | |
| -3 | -3 | -3 | 1 | 20 | 2 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 2 | -2 | 0 |
Free Cash Flow Free Cash FlowCr | 3 | 3 | 3 | 1 | -22 | -2 |
CFO To PAT CFO To PAT% | 1,787.4 | 724.8 | 204.5 | 97.5 | -767.8 | 1,134.6 |
CFO To EBITDA CFO To EBITDA% | -967.2 | 446.9 | 104.0 | 117.8 | -380.7 | 405.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 4 | 4 | 4 | 3 | -12 | 19 | |
| -1 | -1 | -1 | -2 | -10 | -21 | |
| -3 | -3 | -3 | 1 | 20 | 2 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 2 | -2 | 0 |
Free Cash Flow Free Cash FlowCr | 3 | 3 | 3 | 1 | -22 | -2 |
CFO To PAT CFO To PAT% | 1,787.4 | 724.8 | 204.5 | 97.5 | -767.8 | 1,134.6 |
CFO To EBITDA CFO To EBITDA% | -967.2 | 446.9 | 104.0 | 117.8 | -380.7 | 405.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 59 | 27 | 60 | ||||
Price To Earnings Price To Earnings | 38.8 | 16.1 | 325.0 | ||||
Price To Sales Price To Sales | 1.0 | 0.3 | 0.8 | ||||
Price To Book Price To Book | 1.7 | 0.7 | 1.6 | ||||
EV To EBITDA EV To EBITDA | 19.6 | 16.3 | |||||
GPM GPM% | 5.6 | 5.1 | 10.9 | 9.2 | 11.1 | ||
OPM OPM% | -1.0 | 1.5 | 7.4 | 4.5 | 5.2 | 6.0 | 6.0 |
NPM NPM% | 0.6 | 0.9 | 3.8 | 5.5 | 2.6 | 2.1 | 2.1 |
ROCE ROCE% | 7.5 | 10.4 | 25.6 | 26.4 | 6.8 | ||
ROE ROE% | 4.0 | 8.4 | 25.6 | 24.1 | 4.4 | ||
ROA ROA% | 1.1 | 3.0 | 11.2 | 12.7 | 3.7 | ||
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 59 | 27 | 60 | ||||
Price To Earnings Price To Earnings | 38.8 | 16.1 | 325.0 | ||||
Price To Sales Price To Sales | 1.0 | 0.3 | 0.8 | ||||
Price To Book Price To Book | 1.7 | 0.7 | 1.6 | ||||
EV To EBITDA EV To EBITDA | 19.6 | 16.3 | |||||
GPM GPM% | 5.6 | 5.1 | 10.9 | 9.2 | 11.1 | ||
OPM OPM% | -1.0 | 1.5 | 7.4 | 4.5 | 5.2 | 6.0 | 6.0 |
NPM NPM% | 0.6 | 0.9 | 3.8 | 5.5 | 2.6 | 2.1 | 2.1 |
ROCE ROCE% | 7.5 | 10.4 | 25.6 | 26.4 | 6.8 | ||
ROE ROE% | 4.0 | 8.4 | 25.6 | 24.1 | 4.4 | ||
ROA ROA% | 1.1 | 3.0 | 11.2 | 12.7 | 3.7 | ||
Documents — Divyadhan Recycling Industries Ltd