| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 178 | 279 | 526 | 774 | 377 | 377 | 643 | 662 | 213 | 428 | 591 | 886 | |
Growth YoY Revenue Growth YoY% | 1.3 | -17.7 | 77.2 | 111.7 | 35.0 | 22.4 | -14.4 | -43.5 | 13.5 | -8.1 | 33.8 | |
| 170 | 255 | 470 | 722 | 367 | 353 | 571 | 608 | 213 | 396 | 565 | 831 | |
| 8 | 24 | 55 | 52 | 10 | 24 | 72 | 55 | 1 | 32 | 26 | 55 | |
OPM OPM% | 4.3 | 8.5 | 10.6 | 6.7 | 2.5 | 6.4 | 11.2 | 8.3 | 0.3 | 7.4 | 4.4 | 6.2 |
| 0 | 2 | 5 | 6 | 4 | 4 | 4 | 5 | 5 | 0 | 1 | -1 | |
Interest Expense Interest ExpenseCr | 8 | 10 | 11 | 14 | 14 | 12 | 14 | 16 | 20 | 13 | 11 | 20 |
Depreciation DepreciationCr | 8 | 9 | 11 | 11 | 12 | 12 | 12 | 13 | 14 | 14 | 14 | 17 |
PBT PBTCr | -8 | 7 | 39 | 32 | -12 | 3 | 50 | 31 | -29 | 5 | 1 | 18 |
| -2 | 2 | 11 | 9 | -3 | 1 | 13 | 9 | -6 | 2 | 1 | 6 | |
| -6 | 5 | 28 | 23 | -8 | 3 | 38 | 23 | -22 | 3 | 0 | 12 | |
Growth YoY PAT Growth YoY% | 178.2 | -16.6 | 168.2 | -39.6 | -48.7 | 35.5 | -2.2 | -162.1 | 3.2 | -100.0 | -48.4 | |
NPM NPM% | -3.4 | 1.8 | 5.3 | 3.0 | -2.3 | 0.7 | 5.9 | 3.5 | -10.4 | 0.6 | 0.0 | 1.3 |
| -0.8 | 0.6 | 3.1 | 2.4 | -0.9 | 0.3 | 3.9 | 2.4 | -2.3 | 0.3 | 0.0 | 1.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 178 | 279 | 526 | 774 | 377 | 377 | 643 | 662 | 213 | 428 | 591 | 886 | |
Growth YoY Revenue Growth YoY% | 1.3 | -17.7 | 77.2 | 111.7 | 35.0 | 22.4 | -14.4 | -43.5 | 13.5 | -8.1 | 33.8 | |
| 170 | 255 | 470 | 722 | 367 | 353 | 571 | 608 | 213 | 396 | 565 | 831 | |
| 8 | 24 | 55 | 52 | 10 | 24 | 72 | 55 | 1 | 32 | 26 | 55 | |
OPM OPM% | 4.3 | 8.5 | 10.6 | 6.7 | 2.5 | 6.4 | 11.2 | 8.3 | 0.3 | 7.4 | 4.4 | 6.2 |
| 0 | 2 | 5 | 6 | 4 | 4 | 4 | 5 | 5 | 0 | 1 | -1 | |
Interest Expense Interest ExpenseCr | 8 | 10 | 11 | 14 | 14 | 12 | 14 | 16 | 20 | 13 | 11 | 20 |
Depreciation DepreciationCr | 8 | 9 | 11 | 11 | 12 | 12 | 12 | 13 | 14 | 14 | 14 | 17 |
PBT PBTCr | -8 | 7 | 39 | 32 | -12 | 3 | 50 | 31 | -29 | 5 | 1 | 18 |
| -2 | 2 | 11 | 9 | -3 | 1 | 13 | 9 | -6 | 2 | 1 | 6 | |
| -6 | 5 | 28 | 23 | -8 | 3 | 38 | 23 | -22 | 3 | 0 | 12 | |
Growth YoY PAT Growth YoY% | 178.2 | -16.6 | 168.2 | -39.6 | -48.7 | 35.5 | -2.2 | -162.1 | 3.2 | -100.0 | -48.4 | |
NPM NPM% | -3.4 | 1.8 | 5.3 | 3.0 | -2.3 | 0.7 | 5.9 | 3.5 | -10.4 | 0.6 | 0.0 | 1.3 |
| -0.8 | 0.6 | 3.1 | 2.4 | -0.9 | 0.3 | 3.9 | 2.4 | -2.3 | 0.3 | 0.0 | 1.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 736 | 924 | 1,539 | 1,420 | 2,171 | 1,894 | 2,118 |
Growth Revenue Growth% | 25.5 | 66.5 | -7.8 | 52.9 | -12.7 | 2.8 | |
| 694 | 855 | 1,436 | 1,303 | 2,013 | 1,781 | 2,005 | |
| 42 | 69 | 103 | 116 | 158 | 114 | 113 | |
OPM OPM% | 5.7 | 7.4 | 6.7 | 8.2 | 7.3 | 6.0 | 5.3 |
| 3 | 3 | -1 | 7 | 18 | 10 | 5 | |
Interest Expense Interest ExpenseCr | 26 | 29 | 31 | 39 | 54 | 61 | 65 |
Depreciation DepreciationCr | 9 | 16 | 26 | 35 | 47 | 54 | 58 |
PBT PBTCr | 11 | 26 | 44 | 49 | 74 | 9 | -5 |
| 3 | 9 | 12 | 14 | 19 | 6 | 3 | |
PAT PATCr | 8 | 17 | 32 | 35 | 55 | 3 | -8 |
Growth PAT Growth% | 123.4 | 83.4 | 10.6 | 55.9 | -94.1 | -114.3 | |
NPM NPM% | 1.1 | 1.9 | 2.1 | 2.5 | 2.5 | 0.2 | -0.4 |
| 1.6 | 3.5 | 4.7 | 4.3 | 5.8 | 0.3 | -0.8 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 736 | 924 | 1,539 | 1,420 | 2,171 | 1,894 | 2,118 |
Growth Revenue Growth% | 25.5 | 66.5 | -7.8 | 52.9 | -12.7 | 2.8 | |
| 694 | 855 | 1,436 | 1,303 | 2,013 | 1,781 | 2,005 | |
| 42 | 69 | 103 | 116 | 158 | 114 | 113 | |
OPM OPM% | 5.7 | 7.4 | 6.7 | 8.2 | 7.3 | 6.0 | 5.3 |
| 3 | 3 | -1 | 7 | 18 | 10 | 5 | |
Interest Expense Interest ExpenseCr | 26 | 29 | 31 | 39 | 54 | 61 | 65 |
Depreciation DepreciationCr | 9 | 16 | 26 | 35 | 47 | 54 | 58 |
PBT PBTCr | 11 | 26 | 44 | 49 | 74 | 9 | -5 |
| 3 | 9 | 12 | 14 | 19 | 6 | 3 | |
PAT PATCr | 8 | 17 | 32 | 35 | 55 | 3 | -8 |
Growth PAT Growth% | 123.4 | 83.4 | 10.6 | 55.9 | -94.1 | -114.3 | |
NPM NPM% | 1.1 | 1.9 | 2.1 | 2.5 | 2.5 | 0.2 | -0.4 |
| 1.6 | 3.5 | 4.7 | 4.3 | 5.8 | 0.3 | -0.8 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 48 | 52 | 52 | 96 | 96 | 96 |
Reserves ReservesCr | 21 | 70 | 243 | 796 | 856 | 864 |
| 357 | 855 | 994 | 753 | 973 | 1,318 | |
| 94 | 100 | 156 | 123 | 88 | 228 | |
| 520 | 1,077 | 1,464 | 1,768 | 2,013 | 2,506 | |
| 401 | 727 | 871 | 1,000 | 1,008 | 1,345 | |
| 119 | 350 | 594 | 767 | 1,005 | 1,161 | |
| 520 | 1,077 | 1,464 | 1,768 | 2,013 | 2,506 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 48 | 52 | 52 | 96 | 96 | 96 |
Reserves ReservesCr | 21 | 70 | 243 | 796 | 856 | 864 |
| 357 | 855 | 994 | 753 | 973 | 1,318 | |
| 94 | 100 | 156 | 123 | 88 | 228 | |
| 520 | 1,077 | 1,464 | 1,768 | 2,013 | 2,506 | |
| 401 | 727 | 871 | 1,000 | 1,008 | 1,345 | |
| 119 | 350 | 594 | 767 | 1,005 | 1,161 | |
| 520 | 1,077 | 1,464 | 1,768 | 2,013 | 2,506 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 47 | -29 | 19 | 257 | 31 | -140 | |
| -7 | -204 | -218 | -377 | -95 | -113 | |
| -43 | 254 | 235 | 167 | -29 | 254 | |
Net Cash Flow Net Cash FlowCr | -2 | 20 | 36 | 47 | -93 | 2 |
Free Cash Flow Free Cash FlowCr | 43 | -206 | -213 | 100 | -83 | -455 |
CFO To PAT CFO To PAT% | 607.7 | -166.0 | 58.9 | 726.5 | 56.7 | -4,282.8 |
CFO To EBITDA CFO To EBITDA% | 112.8 | -42.1 | 18.4 | 221.2 | 19.8 | -122.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 47 | -29 | 19 | 257 | 31 | -140 | |
| -7 | -204 | -218 | -377 | -95 | -113 | |
| -43 | 254 | 235 | 167 | -29 | 254 | |
Net Cash Flow Net Cash FlowCr | -2 | 20 | 36 | 47 | -93 | 2 |
Free Cash Flow Free Cash FlowCr | 43 | -206 | -213 | 100 | -83 | -455 |
CFO To PAT CFO To PAT% | 607.7 | -166.0 | 58.9 | 726.5 | 56.7 | -4,282.8 |
CFO To EBITDA CFO To EBITDA% | 112.8 | -42.1 | 18.4 | 221.2 | 19.8 | -122.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,451 | 3,534 | 1,906 | 1,780 | |||
Price To Earnings Price To Earnings | 41.0 | 64.0 | 582.5 | ||||
Price To Sales Price To Sales | 1.0 | 1.6 | 1.0 | 0.8 | |||
Price To Book Price To Book | 1.6 | 3.7 | 2.0 | 1.9 | |||
EV To EBITDA EV To EBITDA | 14.9 | 24.8 | 23.1 | 21.7 | |||
GPM GPM% | 9.3 | 11.1 | 10.6 | 13.1 | 11.8 | 11.4 | 11.4 |
OPM OPM% | 5.7 | 7.4 | 6.7 | 8.2 | 7.3 | 6.0 | 5.3 |
NPM NPM% | 1.1 | 1.9 | 2.1 | 2.5 | 2.5 | 0.2 | -0.4 |
ROCE ROCE% | 11.0 | 10.4 | 9.2 | 6.9 | 9.4 | 4.1 | 4.1 |
ROE ROE% | 11.3 | 14.3 | 10.8 | 4.0 | 5.8 | 0.3 | 0.3 |
ROA ROA% | 1.5 | 1.6 | 2.2 | 2.0 | 2.7 | 0.1 | 0.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,451 | 3,534 | 1,906 | 1,780 | |||
Price To Earnings Price To Earnings | 41.0 | 64.0 | 582.5 | ||||
Price To Sales Price To Sales | 1.0 | 1.6 | 1.0 | 0.8 | |||
Price To Book Price To Book | 1.6 | 3.7 | 2.0 | 1.9 | |||
EV To EBITDA EV To EBITDA | 14.9 | 24.8 | 23.1 | 21.7 | |||
GPM GPM% | 9.3 | 11.1 | 10.6 | 13.1 | 11.8 | 11.4 | 11.4 |
OPM OPM% | 5.7 | 7.4 | 6.7 | 8.2 | 7.3 | 6.0 | 5.3 |
NPM NPM% | 1.1 | 1.9 | 2.1 | 2.5 | 2.5 | 0.2 | -0.4 |
ROCE ROCE% | 11.0 | 10.4 | 9.2 | 6.9 | 9.4 | 4.1 | 4.1 |
ROE ROE% | 11.3 | 14.3 | 10.8 | 4.0 | 5.8 | 0.3 | 0.3 |
ROA ROA% | 1.5 | 1.6 | 2.2 | 2.0 | 2.7 | 0.1 | 0.1 |
Documents — Epack Durable Ltd
Concall Transcript Summaries — Epack Durable Ltd