| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 446 | 313 | 380 | 341 | 246 | 313 | 459 | 405 | 246 | 325 | 425 | 358 | |
Growth YoY Revenue Growth YoY% | -17.5 | -18.5 | -28.7 | -40.3 | -44.8 | -0.1 | 20.8 | 18.8 | -0.1 | 4.0 | -7.3 | -11.7 |
| 417 | 287 | 307 | 339 | 269 | 286 | 352 | 402 | 287 | 287 | 339 | 384 | |
| 29 | 26 | 73 | 2 | -23 | 27 | 107 | 4 | -41 | 38 | 87 | -26 | |
OPM OPM% | 6.5 | 8.3 | 19.3 | 0.7 | -9.4 | 8.7 | 23.3 | 1.0 | -16.8 | 11.6 | 20.4 | -7.2 |
| 3 | 6 | 2 | 1 | 2 | 4 | 0 | 1 | 2 | 3 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 7 | 6 | 3 | 3 | 8 | 5 | 2 | 1 | 6 | 3 |
Depreciation DepreciationCr | 13 | 14 | 13 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 0 | 8 |
PBT PBTCr | 15 | 14 | 56 | -15 | -36 | 16 | 88 | -13 | -53 | 27 | 82 | -34 |
| 5 | 4 | 33 | -5 | -12 | 5 | 41 | -4 | -20 | 11 | 24 | -9 | |
| 10 | 10 | 23 | -10 | -24 | 11 | 46 | -9 | -33 | 15 | 57 | -26 | |
Growth YoY PAT Growth YoY% | 30.9 | -6.8 | -51.0 | -124.0 | -333.9 | 9.4 | 102.4 | 3.6 | -35.9 | 43.9 | 23.9 | -174.3 |
NPM NPM% | 2.3 | 3.1 | 6.0 | -2.9 | -9.8 | 3.4 | 10.1 | -2.3 | -13.3 | 4.8 | 13.5 | -7.2 |
| 0.6 | 0.5 | 1.2 | -0.5 | -1.3 | 0.6 | 2.5 | -0.5 | -1.8 | 0.8 | 3.1 | -1.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 446 | 313 | 380 | 341 | 246 | 313 | 459 | 405 | 246 | 325 | 425 | 358 | |
Growth YoY Revenue Growth YoY% | -17.5 | -18.5 | -28.7 | -40.3 | -44.8 | -0.1 | 20.8 | 18.8 | -0.1 | 4.0 | -7.3 | -11.7 |
| 417 | 287 | 307 | 339 | 269 | 286 | 352 | 402 | 287 | 287 | 339 | 384 | |
| 29 | 26 | 73 | 2 | -23 | 27 | 107 | 4 | -41 | 38 | 87 | -26 | |
OPM OPM% | 6.5 | 8.3 | 19.3 | 0.7 | -9.4 | 8.7 | 23.3 | 1.0 | -16.8 | 11.6 | 20.4 | -7.2 |
| 3 | 6 | 2 | 1 | 2 | 4 | 0 | 1 | 2 | 3 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 7 | 6 | 3 | 3 | 8 | 5 | 2 | 1 | 6 | 3 |
Depreciation DepreciationCr | 13 | 14 | 13 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 0 | 8 |
PBT PBTCr | 15 | 14 | 56 | -15 | -36 | 16 | 88 | -13 | -53 | 27 | 82 | -34 |
| 5 | 4 | 33 | -5 | -12 | 5 | 41 | -4 | -20 | 11 | 24 | -9 | |
| 10 | 10 | 23 | -10 | -24 | 11 | 46 | -9 | -33 | 15 | 57 | -26 | |
Growth YoY PAT Growth YoY% | 30.9 | -6.8 | -51.0 | -124.0 | -333.9 | 9.4 | 102.4 | 3.6 | -35.9 | 43.9 | 23.9 | -174.3 |
NPM NPM% | 2.3 | 3.1 | 6.0 | -2.9 | -9.8 | 3.4 | 10.1 | -2.3 | -13.3 | 4.8 | 13.5 | -7.2 |
| 0.6 | 0.5 | 1.2 | -0.5 | -1.3 | 0.6 | 2.5 | -0.5 | -1.8 | 0.8 | 3.1 | -1.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 794 | 1,190 | 1,430 | 1,084 | 1,336 | 1,839 | 1,979 | 2,103 | 1,710 | 1,359 | 1,402 | 1,355 |
Growth Revenue Growth% | -29.6 | 49.9 | 20.1 | -24.2 | 23.3 | 37.6 | 7.6 | 6.3 | -18.7 | -20.5 | 3.2 | -4.8 |
| 686 | 917 | 1,287 | 955 | 1,200 | 1,638 | 1,688 | 1,888 | 1,505 | 1,245 | 1,315 | 1,297 | |
| 108 | 273 | 142 | 129 | 136 | 201 | 291 | 215 | 205 | 113 | 87 | 57 | |
OPM OPM% | 13.6 | 23.0 | 10.0 | 11.9 | 10.2 | 10.9 | 14.7 | 10.2 | 12.0 | 8.3 | 6.2 | 4.2 |
| 14 | 18 | 17 | 36 | 5 | 7 | 3 | 14 | 12 | 6 | 7 | 9 | |
Interest Expense Interest ExpenseCr | 52 | 53 | 25 | 21 | 33 | 48 | 32 | 26 | 20 | 19 | 15 | 12 |
Depreciation DepreciationCr | 31 | 30 | 33 | 33 | 37 | 41 | 44 | 50 | 53 | 49 | 37 | 32 |
PBT PBTCr | 39 | 209 | 102 | 111 | 72 | 120 | 219 | 153 | 144 | 52 | 43 | 21 |
| 0 | 53 | 1 | 16 | -2 | 28 | 63 | 48 | 60 | 29 | 12 | 7 | |
PAT PATCr | 39 | 156 | 101 | 95 | 73 | 92 | 155 | 105 | 84 | 23 | 31 | 15 |
Growth PAT Growth% | 332.6 | 300.6 | -35.0 | -6.3 | -22.8 | 24.6 | 69.6 | -32.5 | -20.3 | -72.1 | 32.1 | -38.8 |
NPM NPM% | 4.9 | 13.1 | 7.1 | 8.8 | 5.5 | 5.0 | 7.8 | 5.0 | 4.9 | 1.7 | 2.2 | 1.1 |
| 2.2 | 8.3 | 5.4 | 5.0 | 3.9 | 4.9 | 8.2 | 5.6 | 4.4 | 1.3 | 1.7 | 0.8 |
| 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 | 794 | 1,190 | 1,430 | 1,084 | 1,336 | 1,839 | 1,979 | 2,103 | 1,710 | 1,359 | 1,402 | 1,355 |
Growth Revenue Growth% | -29.6 | 49.9 | 20.1 | -24.2 | 23.3 | 37.6 | 7.6 | 6.3 | -18.7 | -20.5 | 3.2 | -4.8 |
| 686 | 917 | 1,287 | 955 | 1,200 | 1,638 | 1,688 | 1,888 | 1,505 | 1,245 | 1,315 | 1,297 | |
| 108 | 273 | 142 | 129 | 136 | 201 | 291 | 215 | 205 | 113 | 87 | 57 | |
OPM OPM% | 13.6 | 23.0 | 10.0 | 11.9 | 10.2 | 10.9 | 14.7 | 10.2 | 12.0 | 8.3 | 6.2 | 4.2 |
| 14 | 18 | 17 | 36 | 5 | 7 | 3 | 14 | 12 | 6 | 7 | 9 | |
Interest Expense Interest ExpenseCr | 52 | 53 | 25 | 21 | 33 | 48 | 32 | 26 | 20 | 19 | 15 | 12 |
Depreciation DepreciationCr | 31 | 30 | 33 | 33 | 37 | 41 | 44 | 50 | 53 | 49 | 37 | 32 |
PBT PBTCr | 39 | 209 | 102 | 111 | 72 | 120 | 219 | 153 | 144 | 52 | 43 | 21 |
| 0 | 53 | 1 | 16 | -2 | 28 | 63 | 48 | 60 | 29 | 12 | 7 | |
PAT PATCr | 39 | 156 | 101 | 95 | 73 | 92 | 155 | 105 | 84 | 23 | 31 | 15 |
Growth PAT Growth% | 332.6 | 300.6 | -35.0 | -6.3 | -22.8 | 24.6 | 69.6 | -32.5 | -20.3 | -72.1 | 32.1 | -38.8 |
NPM NPM% | 4.9 | 13.1 | 7.1 | 8.8 | 5.5 | 5.0 | 7.8 | 5.0 | 4.9 | 1.7 | 2.2 | 1.1 |
| 2.2 | 8.3 | 5.4 | 5.0 | 3.9 | 4.9 | 8.2 | 5.6 | 4.4 | 1.3 | 1.7 | 0.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 16 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
Reserves ReservesCr | 70 | 267 | 347 | 445 | 465 | 560 | 654 | 721 | 803 | 788 | 810 |
| 635 | 599 | 550 | 736 | 907 | 696 | 522 | 298 | 383 | 477 | 326 | |
| 249 | 134 | 68 | 165 | 218 | 171 | 225 | 242 | 211 | 180 | 143 | |
| 1,001 | 1,019 | 984 | 1,365 | 1,609 | 1,445 | 1,420 | 1,280 | 1,415 | 1,463 | 1,298 | |
| 617 | 669 | 590 | 950 | 1,099 | 982 | 847 | 686 | 825 | 906 | 760 | |
| 384 | 349 | 393 | 415 | 510 | 464 | 573 | 594 | 590 | 557 | 538 | |
| 1,001 | 1,019 | 984 | 1,365 | 1,609 | 1,445 | 1,420 | 1,280 | 1,415 | 1,463 | 1,298 |
| 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 | 16 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
Reserves ReservesCr | 70 | 267 | 347 | 445 | 465 | 560 | 654 | 721 | 803 | 788 | 810 |
| 635 | 599 | 550 | 736 | 907 | 696 | 522 | 298 | 383 | 477 | 326 | |
| 249 | 134 | 68 | 165 | 218 | 171 | 225 | 242 | 211 | 180 | 143 | |
| 1,001 | 1,019 | 984 | 1,365 | 1,609 | 1,445 | 1,420 | 1,280 | 1,415 | 1,463 | 1,298 | |
| 617 | 669 | 590 | 950 | 1,099 | 982 | 847 | 686 | 825 | 906 | 760 | |
| 384 | 349 | 393 | 415 | 510 | 464 | 573 | 594 | 590 | 557 | 538 | |
| 1,001 | 1,019 | 984 | 1,365 | 1,609 | 1,445 | 1,420 | 1,280 | 1,415 | 1,463 | 1,298 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 37 | 141 | 298 | -250 | 11 | 296 | 339 | 314 | 13 | 61 | 129 | |
| -13 | -5 | -41 | -44 | -111 | -18 | -198 | -92 | -41 | -7 | -4 | |
| -20 | -140 | -256 | 292 | 101 | -280 | -141 | -222 | 27 | 27 | -194 | |
Net Cash Flow Net Cash FlowCr | 4 | -4 | 2 | -2 | 1 | -2 | 0 | 0 | 0 | 81 | -69 |
Free Cash Flow Free Cash FlowCr | 24 | 136 | 257 | -298 | -100 | 276 | 178 | 216 | -37 | 48 | 122 |
CFO To PAT CFO To PAT% | 94.3 | 90.3 | 294.0 | -263.3 | 15.4 | 323.0 | 218.1 | 299.6 | 16.0 | 260.0 | 418.7 |
CFO To EBITDA CFO To EBITDA% | 34.0 | 51.6 | 209.3 | -194.0 | 8.3 | 146.9 | 116.5 | 146.3 | 6.5 | 53.5 | 148.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 37 | 141 | 298 | -250 | 11 | 296 | 339 | 314 | 13 | 61 | 129 | |
| -13 | -5 | -41 | -44 | -111 | -18 | -198 | -92 | -41 | -7 | -4 | |
| -20 | -140 | -256 | 292 | 101 | -280 | -141 | -222 | 27 | 27 | -194 | |
Net Cash Flow Net Cash FlowCr | 4 | -4 | 2 | -2 | 1 | -2 | 0 | 0 | 0 | 81 | -69 |
Free Cash Flow Free Cash FlowCr | 24 | 136 | 257 | -298 | -100 | 276 | 178 | 216 | -37 | 48 | 122 |
CFO To PAT CFO To PAT% | 94.3 | 90.3 | 294.0 | -263.3 | 15.4 | 323.0 | 218.1 | 299.6 | 16.0 | 260.0 | 418.7 |
CFO To EBITDA CFO To EBITDA% | 34.0 | 51.6 | 209.3 | -194.0 | 8.3 | 146.9 | 116.5 | 146.3 | 6.5 | 53.5 | 148.6 |
| 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 | 338 | 829 | 476 | 582 | 311 | 580 | 2,361 | 1,608 | 1,309 | 684 | 850 | 777 |
Price To Earnings Price To Earnings | 8.7 | 5.3 | 4.7 | 6.1 | 4.2 | 6.3 | 15.2 | 15.4 | 15.7 | 29.3 | 27.6 | 53.7 |
Price To Sales Price To Sales | 0.4 | 0.7 | 0.3 | 0.5 | 0.2 | 0.3 | 1.2 | 0.8 | 0.8 | 0.5 | 0.6 | 0.6 |
Price To Book Price To Book | 3.9 | 2.9 | 1.3 | 1.3 | 0.6 | 1.0 | 3.5 | 2.2 | 1.6 | 0.8 | 1.0 | 0.9 |
EV To EBITDA EV To EBITDA | 8.5 | 4.8 | 5.6 | 9.4 | 7.1 | 5.9 | 9.8 | 9.1 | 8.4 | 9.8 | 13.5 | 18.9 |
GPM GPM% | 23.2 | 30.9 | 16.8 | 22.8 | 19.7 | 19.3 | 21.9 | 19.0 | 21.7 | 19.8 | 17.4 | 17.4 |
OPM OPM% | 13.6 | 23.0 | 10.0 | 11.9 | 10.2 | 10.9 | 14.7 | 10.2 | 12.0 | 8.3 | 6.2 | 4.2 |
NPM NPM% | 4.9 | 13.1 | 7.1 | 8.8 | 5.5 | 5.0 | 7.8 | 5.0 | 4.9 | 1.7 | 2.2 | 1.1 |
ROCE ROCE% | 13.4 | 34.3 | 18.5 | 12.0 | 9.2 | 14.1 | 20.9 | 16.0 | 12.8 | 5.4 | 4.9 | 4.9 |
ROE ROE% | 45.4 | 54.6 | 27.7 | 20.5 | 15.2 | 15.8 | 23.1 | 14.2 | 10.2 | 2.9 | 3.7 | 3.7 |
ROA ROA% | 3.9 | 15.3 | 10.3 | 7.0 | 4.6 | 6.3 | 10.9 | 8.2 | 5.9 | 1.6 | 2.4 | 2.4 |
| 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 | 338 | 829 | 476 | 582 | 311 | 580 | 2,361 | 1,608 | 1,309 | 684 | 850 | 777 |
Price To Earnings Price To Earnings | 8.7 | 5.3 | 4.7 | 6.1 | 4.2 | 6.3 | 15.2 | 15.4 | 15.7 | 29.3 | 27.6 | 53.7 |
Price To Sales Price To Sales | 0.4 | 0.7 | 0.3 | 0.5 | 0.2 | 0.3 | 1.2 | 0.8 | 0.8 | 0.5 | 0.6 | 0.6 |
Price To Book Price To Book | 3.9 | 2.9 | 1.3 | 1.3 | 0.6 | 1.0 | 3.5 | 2.2 | 1.6 | 0.8 | 1.0 | 0.9 |
EV To EBITDA EV To EBITDA | 8.5 | 4.8 | 5.6 | 9.4 | 7.1 | 5.9 | 9.8 | 9.1 | 8.4 | 9.8 | 13.5 | 18.9 |
GPM GPM% | 23.2 | 30.9 | 16.8 | 22.8 | 19.7 | 19.3 | 21.9 | 19.0 | 21.7 | 19.8 | 17.4 | 17.4 |
OPM OPM% | 13.6 | 23.0 | 10.0 | 11.9 | 10.2 | 10.9 | 14.7 | 10.2 | 12.0 | 8.3 | 6.2 | 4.2 |
NPM NPM% | 4.9 | 13.1 | 7.1 | 8.8 | 5.5 | 5.0 | 7.8 | 5.0 | 4.9 | 1.7 | 2.2 | 1.1 |
ROCE ROCE% | 13.4 | 34.3 | 18.5 | 12.0 | 9.2 | 14.1 | 20.9 | 16.0 | 12.8 | 5.4 | 4.9 | 4.9 |
ROE ROE% | 45.4 | 54.6 | 27.7 | 20.5 | 15.2 | 15.8 | 23.1 | 14.2 | 10.2 | 2.9 | 3.7 | 3.7 |
ROA ROA% | 3.9 | 15.3 | 10.3 | 7.0 | 4.6 | 6.3 | 10.9 | 8.2 | 5.9 | 1.6 | 2.4 | 2.4 |
Documents — Dwarikesh Sugar Industries Ltd