| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 299 | 329 | 326 | 343 | 367 | 367 | 422 | 387 | 360 | 365 | 358 | 346 | |
Growth YoY Revenue Growth YoY% | -11.9 | 28.5 | 9.4 | 27.7 | 22.7 | 11.4 | 29.6 | 12.9 | -1.9 | -0.5 | -15.1 | -10.5 |
| 258 | 278 | 295 | 301 | 314 | 327 | 384 | 326 | 317 | 306 | 319 | 299 | |
| 41 | 52 | 31 | 41 | 53 | 40 | 38 | 61 | 43 | 59 | 40 | 47 | |
OPM OPM% | 13.8 | 15.6 | 9.4 | 12.1 | 14.5 | 10.9 | 9.0 | 15.8 | 11.9 | 16.2 | 11.1 | 13.7 |
| 0 | 3 | -2 | 4 | 5 | 2 | -4 | 19 | -7 | 7 | 2 | 10 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 3 | 5 | 4 | 4 | 4 | 3 | 4 | 4 |
Depreciation DepreciationCr | 10 | 10 | 11 | 10 | 11 | 10 | 11 | 11 | 11 | 14 | 15 | 15 |
PBT PBTCr | 30 | 43 | 17 | 33 | 45 | 27 | 19 | 65 | 21 | 51 | 23 | 39 |
| 4 | 7 | 3 | 5 | 6 | 9 | 6 | 14 | 7 | 15 | -23 | 8 | |
| 26 | 36 | 13 | 28 | 39 | 18 | 13 | 52 | 14 | 36 | 46 | 30 | |
Growth YoY PAT Growth YoY% | 41.9 | 307.8 | -63.8 | 28.3 | 47.0 | -50.8 | 1.2 | 84.9 | -64.6 | 98.9 | 244.4 | -41.5 |
NPM NPM% | 8.8 | 11.1 | 4.0 | 8.1 | 10.5 | 4.9 | 3.1 | 13.3 | 3.8 | 9.8 | 12.8 | 8.7 |
| 2.4 | 3.3 | 1.3 | 2.5 | 3.4 | 1.6 | 1.2 | 4.6 | 1.2 | 3.2 | 4.1 | 2.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 299 | 329 | 326 | 343 | 367 | 367 | 422 | 387 | 360 | 365 | 358 | 346 | |
Growth YoY Revenue Growth YoY% | -11.9 | 28.5 | 9.4 | 27.7 | 22.7 | 11.4 | 29.6 | 12.9 | -1.9 | -0.5 | -15.1 | -10.5 |
| 258 | 278 | 295 | 301 | 314 | 327 | 384 | 326 | 317 | 306 | 319 | 299 | |
| 41 | 52 | 31 | 41 | 53 | 40 | 38 | 61 | 43 | 59 | 40 | 47 | |
OPM OPM% | 13.8 | 15.6 | 9.4 | 12.1 | 14.5 | 10.9 | 9.0 | 15.8 | 11.9 | 16.2 | 11.1 | 13.7 |
| 0 | 3 | -2 | 4 | 5 | 2 | -4 | 19 | -7 | 7 | 2 | 10 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 3 | 5 | 4 | 4 | 4 | 3 | 4 | 4 |
Depreciation DepreciationCr | 10 | 10 | 11 | 10 | 11 | 10 | 11 | 11 | 11 | 14 | 15 | 15 |
PBT PBTCr | 30 | 43 | 17 | 33 | 45 | 27 | 19 | 65 | 21 | 51 | 23 | 39 |
| 4 | 7 | 3 | 5 | 6 | 9 | 6 | 14 | 7 | 15 | -23 | 8 | |
| 26 | 36 | 13 | 28 | 39 | 18 | 13 | 52 | 14 | 36 | 46 | 30 | |
Growth YoY PAT Growth YoY% | 41.9 | 307.8 | -63.8 | 28.3 | 47.0 | -50.8 | 1.2 | 84.9 | -64.6 | 98.9 | 244.4 | -41.5 |
NPM NPM% | 8.8 | 11.1 | 4.0 | 8.1 | 10.5 | 4.9 | 3.1 | 13.3 | 3.8 | 9.8 | 12.8 | 8.7 |
| 2.4 | 3.3 | 1.3 | 2.5 | 3.4 | 1.6 | 1.2 | 4.6 | 1.2 | 3.2 | 4.1 | 2.7 |
| 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 | 506 | 564 | 539 | 702 | 761 | 949 | 1,699 | 1,274 | 1,223 | 1,499 | 1,471 | 1,430 |
Growth Revenue Growth% | 7.1 | 11.5 | -4.4 | 30.3 | 8.3 | 24.8 | 79.0 | -25.0 | -4.0 | 22.6 | -1.9 | -7.3 |
| 504 | 495 | 461 | 610 | 665 | 785 | 1,304 | 1,120 | 1,062 | 1,324 | 1,268 | 1,241 | |
| 2 | 69 | 78 | 92 | 96 | 164 | 395 | 154 | 160 | 176 | 203 | 189 | |
OPM OPM% | 0.4 | 12.2 | 14.4 | 13.1 | 12.6 | 17.3 | 23.3 | 12.1 | 13.1 | 11.7 | 13.8 | 13.2 |
| 0 | 108 | 21 | 0 | 0 | 45 | 22 | -9 | 5 | 3 | 21 | 13 | |
Interest Expense Interest ExpenseCr | 54 | 44 | 35 | 36 | 36 | 26 | 11 | 11 | 8 | 13 | 14 | 15 |
Depreciation DepreciationCr | 72 | 34 | 32 | 30 | 43 | 35 | 35 | 40 | 39 | 41 | 50 | 54 |
PBT PBTCr | -123 | 98 | 32 | 26 | 17 | 147 | 371 | 95 | 118 | 124 | 160 | 133 |
| 1 | 0 | 5 | -47 | 10 | 56 | 107 | 19 | 21 | 26 | 13 | 7 | |
PAT PATCr | -124 | 98 | 27 | 73 | 7 | 92 | 265 | 76 | 98 | 98 | 147 | 125 |
Growth PAT Growth% | -27.0 | 178.8 | -72.2 | 168.4 | -90.8 | 1,259.6 | 188.9 | -71.3 | 28.6 | 0.1 | 50.1 | 3.2 |
NPM NPM% | -24.5 | 17.4 | 5.0 | 10.4 | 0.9 | 9.7 | 15.6 | 6.0 | 8.0 | 6.5 | 10.0 | 8.8 |
| -11.6 | 7.0 | 2.1 | 5.2 | 0.3 | 8.0 | 23.6 | 6.8 | 8.8 | 8.7 | 13.1 | 11.2 |
| 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 | 506 | 564 | 539 | 702 | 761 | 949 | 1,699 | 1,274 | 1,223 | 1,499 | 1,471 | 1,430 |
Growth Revenue Growth% | 7.1 | 11.5 | -4.4 | 30.3 | 8.3 | 24.8 | 79.0 | -25.0 | -4.0 | 22.6 | -1.9 | -7.3 |
| 504 | 495 | 461 | 610 | 665 | 785 | 1,304 | 1,120 | 1,062 | 1,324 | 1,268 | 1,241 | |
| 2 | 69 | 78 | 92 | 96 | 164 | 395 | 154 | 160 | 176 | 203 | 189 | |
OPM OPM% | 0.4 | 12.2 | 14.4 | 13.1 | 12.6 | 17.3 | 23.3 | 12.1 | 13.1 | 11.7 | 13.8 | 13.2 |
| 0 | 108 | 21 | 0 | 0 | 45 | 22 | -9 | 5 | 3 | 21 | 13 | |
Interest Expense Interest ExpenseCr | 54 | 44 | 35 | 36 | 36 | 26 | 11 | 11 | 8 | 13 | 14 | 15 |
Depreciation DepreciationCr | 72 | 34 | 32 | 30 | 43 | 35 | 35 | 40 | 39 | 41 | 50 | 54 |
PBT PBTCr | -123 | 98 | 32 | 26 | 17 | 147 | 371 | 95 | 118 | 124 | 160 | 133 |
| 1 | 0 | 5 | -47 | 10 | 56 | 107 | 19 | 21 | 26 | 13 | 7 | |
PAT PATCr | -124 | 98 | 27 | 73 | 7 | 92 | 265 | 76 | 98 | 98 | 147 | 125 |
Growth PAT Growth% | -27.0 | 178.8 | -72.2 | 168.4 | -90.8 | 1,259.6 | 188.9 | -71.3 | 28.6 | 0.1 | 50.1 | 3.2 |
NPM NPM% | -24.5 | 17.4 | 5.0 | 10.4 | 0.9 | 9.7 | 15.6 | 6.0 | 8.0 | 6.5 | 10.0 | 8.8 |
| -11.6 | 7.0 | 2.1 | 5.2 | 0.3 | 8.0 | 23.6 | 6.8 | 8.8 | 8.7 | 13.1 | 11.2 |
| 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 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 |
Reserves ReservesCr | 321 | 400 | 421 | 495 | 516 | 606 | 880 | 977 | 1,078 | 1,184 | 1,377 |
| 428 | 493 | 295 | 401 | 408 | 327 | 342 | 321 | 264 | 340 | 275 | |
| 270 | 217 | 202 | 106 | 93 | 91 | 46 | 52 | 49 | 68 | 219 | |
| 1,042 | 1,125 | 942 | 1,025 | 1,039 | 1,046 | 1,291 | 1,373 | 1,413 | 1,614 | 1,894 | |
| 482 | 667 | 569 | 612 | 594 | 613 | 843 | 875 | 870 | 967 | 1,017 | |
| 560 | 458 | 373 | 413 | 445 | 433 | 448 | 498 | 544 | 648 | 866 | |
| 1,042 | 1,125 | 942 | 1,025 | 1,039 | 1,046 | 1,291 | 1,373 | 1,413 | 1,614 | 1,894 |
| 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 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 |
Reserves ReservesCr | 321 | 400 | 421 | 495 | 516 | 606 | 880 | 977 | 1,078 | 1,184 | 1,377 |
| 428 | 493 | 295 | 401 | 408 | 327 | 342 | 321 | 264 | 340 | 275 | |
| 270 | 217 | 202 | 106 | 93 | 91 | 46 | 52 | 49 | 68 | 219 | |
| 1,042 | 1,125 | 942 | 1,025 | 1,039 | 1,046 | 1,291 | 1,373 | 1,413 | 1,614 | 1,894 | |
| 482 | 667 | 569 | 612 | 594 | 613 | 843 | 875 | 870 | 967 | 1,017 | |
| 560 | 458 | 373 | 413 | 445 | 433 | 448 | 498 | 544 | 648 | 866 | |
| 1,042 | 1,125 | 942 | 1,025 | 1,039 | 1,046 | 1,291 | 1,373 | 1,413 | 1,614 | 1,894 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 31 | 74 | -21 | 51 | 92 | 85 | 165 | 106 | 226 | 58 | 142 | |
| -16 | -1 | 225 | -1 | -18 | 74 | -60 | -79 | -121 | -120 | -200 | |
| -57 | -74 | -203 | -76 | -82 | -118 | -113 | -43 | -74 | 77 | 31 | |
Net Cash Flow Net Cash FlowCr | -31 | 0 | 0 | -1 | 7 | 42 | -8 | -14 | 30 | -3 | -28 |
Free Cash Flow Free Cash FlowCr | 15 | 72 | 189 | 33 | 58 | 59 | 84 | 23 | 161 | -63 | |
CFO To PAT CFO To PAT% | -25.3 | 75.4 | -75.7 | 70.0 | 1,365.3 | 93.2 | 62.5 | 139.8 | 232.0 | 59.4 | 96.7 |
CFO To EBITDA CFO To EBITDA% | 1,415.3 | 107.0 | -26.5 | 55.8 | 95.8 | 52.1 | 41.8 | 68.7 | 141.1 | 33.0 | 69.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 31 | 74 | -21 | 51 | 92 | 85 | 165 | 106 | 226 | 58 | 142 | |
| -16 | -1 | 225 | -1 | -18 | 74 | -60 | -79 | -121 | -120 | -200 | |
| -57 | -74 | -203 | -76 | -82 | -118 | -113 | -43 | -74 | 77 | 31 | |
Net Cash Flow Net Cash FlowCr | -31 | 0 | 0 | -1 | 7 | 42 | -8 | -14 | 30 | -3 | -28 |
Free Cash Flow Free Cash FlowCr | 15 | 72 | 189 | 33 | 58 | 59 | 84 | 23 | 161 | -63 | |
CFO To PAT CFO To PAT% | -25.3 | 75.4 | -75.7 | 70.0 | 1,365.3 | 93.2 | 62.5 | 139.8 | 232.0 | 59.4 | 96.7 |
CFO To EBITDA CFO To EBITDA% | 1,415.3 | 107.0 | -26.5 | 55.8 | 95.8 | 52.1 | 41.8 | 68.7 | 141.1 | 33.0 | 69.9 |
| 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 | 168 | 413 | 472 | 304 | 122 | 879 | 2,521 | 1,011 | 1,474 | 1,330 | 1,016 | 1,131 |
Price To Earnings Price To Earnings | 5.3 | 20.2 | 5.2 | 40.2 | 9.8 | 9.5 | 13.3 | 14.9 | 13.6 | 6.9 | 9.0 | |
Price To Sales Price To Sales | 0.3 | 0.7 | 0.9 | 0.4 | 0.2 | 0.9 | 1.5 | 0.8 | 1.2 | 0.9 | 0.7 | 0.8 |
Price To Book Price To Book | 0.5 | 1.0 | 1.1 | 0.6 | 0.2 | 1.4 | 2.8 | 1.0 | 1.3 | 1.1 | 0.7 | 0.8 |
EV To EBITDA EV To EBITDA | 299.5 | 11.5 | 10.3 | 5.9 | 3.3 | 6.0 | 6.5 | 6.8 | 8.9 | 7.9 | 5.5 | 6.9 |
GPM GPM% | 32.9 | 38.3 | 40.8 | 35.7 | 33.7 | 37.4 | 37.1 | 30.6 | 34.7 | 33.7 | ||
OPM OPM% | 0.4 | 12.2 | 14.4 | 13.1 | 12.6 | 17.3 | 23.3 | 12.1 | 13.1 | 11.7 | 13.8 | 13.2 |
NPM NPM% | -24.5 | 17.4 | 5.0 | 10.4 | 0.9 | 9.7 | 15.6 | 6.0 | 8.0 | 6.5 | 10.0 | 8.8 |
ROCE ROCE% | -8.0 | 17.0 | 8.3 | 7.9 | 6.8 | 21.7 | 37.6 | 9.7 | 11.0 | 10.2 | 10.9 | 10.9 |
ROE ROE% | -36.1 | 23.2 | 6.1 | 14.1 | 1.3 | 14.6 | 29.3 | 7.6 | 8.9 | 8.1 | 10.5 | 10.5 |
ROA ROA% | -11.9 | 8.7 | 2.9 | 7.1 | 0.7 | 8.8 | 20.5 | 5.5 | 6.9 | 6.0 | 7.7 | 7.7 |
| 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 | 168 | 413 | 472 | 304 | 122 | 879 | 2,521 | 1,011 | 1,474 | 1,330 | 1,016 | 1,131 |
Price To Earnings Price To Earnings | 5.3 | 20.2 | 5.2 | 40.2 | 9.8 | 9.5 | 13.3 | 14.9 | 13.6 | 6.9 | 9.0 | |
Price To Sales Price To Sales | 0.3 | 0.7 | 0.9 | 0.4 | 0.2 | 0.9 | 1.5 | 0.8 | 1.2 | 0.9 | 0.7 | 0.8 |
Price To Book Price To Book | 0.5 | 1.0 | 1.1 | 0.6 | 0.2 | 1.4 | 2.8 | 1.0 | 1.3 | 1.1 | 0.7 | 0.8 |
EV To EBITDA EV To EBITDA | 299.5 | 11.5 | 10.3 | 5.9 | 3.3 | 6.0 | 6.5 | 6.8 | 8.9 | 7.9 | 5.5 | 6.9 |
GPM GPM% | 32.9 | 38.3 | 40.8 | 35.7 | 33.7 | 37.4 | 37.1 | 30.6 | 34.7 | 33.7 | ||
OPM OPM% | 0.4 | 12.2 | 14.4 | 13.1 | 12.6 | 17.3 | 23.3 | 12.1 | 13.1 | 11.7 | 13.8 | 13.2 |
NPM NPM% | -24.5 | 17.4 | 5.0 | 10.4 | 0.9 | 9.7 | 15.6 | 6.0 | 8.0 | 6.5 | 10.0 | 8.8 |
ROCE ROCE% | -8.0 | 17.0 | 8.3 | 7.9 | 6.8 | 21.7 | 37.6 | 9.7 | 11.0 | 10.2 | 10.9 | 10.9 |
ROE ROE% | -36.1 | 23.2 | 6.1 | 14.1 | 1.3 | 14.6 | 29.3 | 7.6 | 8.9 | 8.1 | 10.5 | 10.5 |
ROA ROA% | -11.9 | 8.7 | 2.9 | 7.1 | 0.7 | 8.8 | 20.5 | 5.5 | 6.9 | 6.0 | 7.7 | 7.7 |
Documents — Everest Kanto Cylinder Ltd
Concall Transcript Summaries — Everest Kanto Cylinder Ltd