| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 261 | 268 | 277 | 286 | 331 | 346 | 319 | 338 | 354 | 339 | 344 | 432 | |
Growth YoY Revenue Growth YoY% | -13.6 | 38.9 | -6.1 | 11.1 | 26.7 | 29.1 | 15.4 | 18.2 | 7.0 | -1.9 | 7.7 | 27.8 |
| 272 | 287 | 271 | 275 | 291 | 286 | 283 | 318 | 339 | 322 | 302 | 383 | |
| -10 | -19 | 6 | 11 | 40 | 60 | 37 | 21 | 15 | 17 | 42 | 50 | |
OPM OPM% | -3.9 | -7.3 | 2.2 | 3.9 | 12.0 | 17.2 | 11.5 | 6.1 | 4.2 | 4.9 | 12.3 | 11.5 |
| 10 | 5 | 3 | 6 | 3 | 5 | 2 | 8 | 2 | 4 | 1 | 9 | |
Interest Expense Interest ExpenseCr | 18 | 18 | 18 | 17 | 18 | 16 | 16 | 15 | 17 | 16 | 16 | 17 |
Depreciation DepreciationCr | 17 | 17 | 18 | 17 | 17 | 17 | 17 | 17 | 17 | 18 | 18 | 18 |
PBT PBTCr | -35 | -50 | -27 | -17 | 7 | 31 | 6 | -4 | -17 | -13 | 9 | 24 |
| -5 | -5 | -3 | -1 | 4 | 7 | 4 | 3 | -1 | 0 | 2 | 5 | |
| -30 | -45 | -24 | -16 | 3 | 25 | 2 | -7 | -16 | -12 | 8 | 19 | |
Growth YoY PAT Growth YoY% | -124.6 | -383.5 | -33.6 | 27.0 | 109.9 | 155.4 | 108.3 | 55.5 | -622.5 | -150.0 | 301.5 | 360.1 |
NPM NPM% | -11.7 | -16.7 | -8.6 | -5.6 | 0.9 | 7.2 | 0.6 | -2.1 | -4.5 | -3.7 | 2.3 | 4.3 |
| -3.6 | -5.4 | -2.8 | -1.7 | 0.3 | 2.6 | 0.2 | -0.7 | -1.6 | -1.3 | 0.8 | 1.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 261 | 268 | 277 | 286 | 331 | 346 | 319 | 338 | 354 | 339 | 344 | 432 | |
Growth YoY Revenue Growth YoY% | -13.6 | 38.9 | -6.1 | 11.1 | 26.7 | 29.1 | 15.4 | 18.2 | 7.0 | -1.9 | 7.7 | 27.8 |
| 272 | 287 | 271 | 275 | 291 | 286 | 283 | 318 | 339 | 322 | 302 | 383 | |
| -10 | -19 | 6 | 11 | 40 | 60 | 37 | 21 | 15 | 17 | 42 | 50 | |
OPM OPM% | -3.9 | -7.3 | 2.2 | 3.9 | 12.0 | 17.2 | 11.5 | 6.1 | 4.2 | 4.9 | 12.3 | 11.5 |
| 10 | 5 | 3 | 6 | 3 | 5 | 2 | 8 | 2 | 4 | 1 | 9 | |
Interest Expense Interest ExpenseCr | 18 | 18 | 18 | 17 | 18 | 16 | 16 | 15 | 17 | 16 | 16 | 17 |
Depreciation DepreciationCr | 17 | 17 | 18 | 17 | 17 | 17 | 17 | 17 | 17 | 18 | 18 | 18 |
PBT PBTCr | -35 | -50 | -27 | -17 | 7 | 31 | 6 | -4 | -17 | -13 | 9 | 24 |
| -5 | -5 | -3 | -1 | 4 | 7 | 4 | 3 | -1 | 0 | 2 | 5 | |
| -30 | -45 | -24 | -16 | 3 | 25 | 2 | -7 | -16 | -12 | 8 | 19 | |
Growth YoY PAT Growth YoY% | -124.6 | -383.5 | -33.6 | 27.0 | 109.9 | 155.4 | 108.3 | 55.5 | -622.5 | -150.0 | 301.5 | 360.1 |
NPM NPM% | -11.7 | -16.7 | -8.6 | -5.6 | 0.9 | 7.2 | 0.6 | -2.1 | -4.5 | -3.7 | 2.3 | 4.3 |
| -3.6 | -5.4 | -2.8 | -1.7 | 0.3 | 2.6 | 0.2 | -0.7 | -1.6 | -1.3 | 0.8 | 1.8 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 700 | 886 | 928 | 896 | 771 | 992 | 1,110 | 1,114 | 1,063 | 1,282 | 1,375 | 1,469 |
Growth Revenue Growth% | 4.2 | 26.6 | 4.8 | -3.5 | -14.0 | 11.9 | 0.3 | -4.5 | 20.6 | 7.3 | 10.1 | |
| 664 | 845 | 854 | 825 | 700 | 761 | 939 | 1,022 | 1,087 | 1,135 | 1,281 | 1,346 | |
| 35 | 41 | 74 | 71 | 70 | 231 | 171 | 92 | -24 | 147 | 95 | 124 | |
OPM OPM% | 5.0 | 4.7 | 8.0 | 7.9 | 9.1 | 23.3 | 15.4 | 8.2 | -2.2 | 11.5 | 6.9 | 8.4 |
| 6 | 6 | 5 | 3 | 5 | 8 | 9 | 12 | 27 | 17 | 16 | 17 | |
Interest Expense Interest ExpenseCr | 35 | 26 | 35 | 37 | 36 | 19 | 25 | 36 | 70 | 67 | 65 | 67 |
Depreciation DepreciationCr | 27 | 29 | 30 | 32 | 32 | 35 | 37 | 44 | 68 | 69 | 70 | 71 |
PBT PBTCr | -21 | -8 | 14 | 5 | 7 | 185 | 118 | 24 | -135 | 28 | -24 | 3 |
| -7 | -3 | 6 | 1 | 2 | 48 | 32 | 12 | -14 | 14 | 3 | 5 | |
PAT PATCr | -14 | -5 | 8 | 4 | 5 | 137 | 86 | 12 | -121 | 14 | -27 | -2 |
Growth PAT Growth% | -110.8 | 62.1 | 259.2 | -54.3 | 18.8 | -37.7 | -86.4 | -1,136.2 | 111.3 | -300.5 | -107.5 | |
NPM NPM% | -2.0 | -0.6 | 0.9 | 0.4 | 0.6 | 13.9 | 7.7 | 1.1 | -11.4 | 1.1 | -2.0 | -0.1 |
| -2.2 | -0.8 | 1.3 | 0.6 | 0.6 | 16.5 | 16.4 | 16.4 | -14.5 | 1.5 | -2.8 | -0.2 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 700 | 886 | 928 | 896 | 771 | 992 | 1,110 | 1,114 | 1,063 | 1,282 | 1,375 | 1,469 |
Growth Revenue Growth% | 4.2 | 26.6 | 4.8 | -3.5 | -14.0 | 11.9 | 0.3 | -4.5 | 20.6 | 7.3 | 10.1 | |
| 664 | 845 | 854 | 825 | 700 | 761 | 939 | 1,022 | 1,087 | 1,135 | 1,281 | 1,346 | |
| 35 | 41 | 74 | 71 | 70 | 231 | 171 | 92 | -24 | 147 | 95 | 124 | |
OPM OPM% | 5.0 | 4.7 | 8.0 | 7.9 | 9.1 | 23.3 | 15.4 | 8.2 | -2.2 | 11.5 | 6.9 | 8.4 |
| 6 | 6 | 5 | 3 | 5 | 8 | 9 | 12 | 27 | 17 | 16 | 17 | |
Interest Expense Interest ExpenseCr | 35 | 26 | 35 | 37 | 36 | 19 | 25 | 36 | 70 | 67 | 65 | 67 |
Depreciation DepreciationCr | 27 | 29 | 30 | 32 | 32 | 35 | 37 | 44 | 68 | 69 | 70 | 71 |
PBT PBTCr | -21 | -8 | 14 | 5 | 7 | 185 | 118 | 24 | -135 | 28 | -24 | 3 |
| -7 | -3 | 6 | 1 | 2 | 48 | 32 | 12 | -14 | 14 | 3 | 5 | |
PAT PATCr | -14 | -5 | 8 | 4 | 5 | 137 | 86 | 12 | -121 | 14 | -27 | -2 |
Growth PAT Growth% | -110.8 | 62.1 | 259.2 | -54.3 | 18.8 | -37.7 | -86.4 | -1,136.2 | 111.3 | -300.5 | -107.5 | |
NPM NPM% | -2.0 | -0.6 | 0.9 | 0.4 | 0.6 | 13.9 | 7.7 | 1.1 | -11.4 | 1.1 | -2.0 | -0.1 |
| -2.2 | -0.8 | 1.3 | 0.6 | 0.6 | 16.5 | 16.4 | 16.4 | -14.5 | 1.5 | -2.8 | -0.2 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 31 | 31 | 31 | 31 | 42 | 42 | 42 | 42 | 47 | 47 | 49 |
Reserves ReservesCr | 232 | 226 | 232 | 235 | 250 | 470 | 580 | 702 | 671 | 682 | 734 |
| 170 | 212 | 282 | 286 | 265 | 185 | 271 | 359 | 429 | 332 | 421 | |
| 193 | 183 | 154 | 156 | 131 | 164 | 535 | 612 | 496 | 469 | 470 | |
| 627 | 652 | 698 | 714 | 688 | 862 | 1,428 | 1,715 | 1,643 | 1,573 | 1,674 | |
| 243 | 264 | 281 | 293 | 273 | 354 | 529 | 607 | 543 | 505 | 606 | |
| 384 | 388 | 418 | 421 | 415 | 508 | 899 | 1,108 | 1,100 | 1,068 | 1,068 | |
| 627 | 652 | 698 | 714 | 688 | 862 | 1,428 | 1,715 | 1,643 | 1,573 | 1,674 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 31 | 31 | 31 | 31 | 42 | 42 | 42 | 42 | 47 | 47 | 49 |
Reserves ReservesCr | 232 | 226 | 232 | 235 | 250 | 470 | 580 | 702 | 671 | 682 | 734 |
| 170 | 212 | 282 | 286 | 265 | 185 | 271 | 359 | 429 | 332 | 421 | |
| 193 | 183 | 154 | 156 | 131 | 164 | 535 | 612 | 496 | 469 | 470 | |
| 627 | 652 | 698 | 714 | 688 | 862 | 1,428 | 1,715 | 1,643 | 1,573 | 1,674 | |
| 243 | 264 | 281 | 293 | 273 | 354 | 529 | 607 | 543 | 505 | 606 | |
| 384 | 388 | 418 | 421 | 415 | 508 | 899 | 1,108 | 1,100 | 1,068 | 1,068 | |
| 627 | 652 | 698 | 714 | 688 | 862 | 1,428 | 1,715 | 1,643 | 1,573 | 1,674 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 47 | 23 | 52 | 68 | 81 | 146 | 62 | 58 | 44 | 112 | 89 | |
| -35 | -27 | -58 | -36 | -20 | -147 | -392 | -199 | 42 | -56 | -116 | |
| -9 | 4 | -2 | -18 | -75 | 3 | 384 | 114 | -14 | -133 | 6 | |
Net Cash Flow Net Cash FlowCr | 3 | 0 | -8 | 14 | -14 | 2 | 54 | -28 | 72 | -77 | -21 |
Free Cash Flow Free Cash FlowCr | 11 | -14 | -5 | 32 | 58 | 10 | -352 | -198 | -28 | 82 | |
CFO To PAT CFO To PAT% | -340.8 | -429.6 | 619.3 | 1,763.2 | 1,786.5 | 105.8 | 72.2 | 494.3 | -36.2 | 819.0 | -322.3 |
CFO To EBITDA CFO To EBITDA% | 134.6 | 54.8 | 70.0 | 95.2 | 115.8 | 62.9 | 36.2 | 62.9 | -185.3 | 76.2 | 93.7 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 47 | 23 | 52 | 68 | 81 | 146 | 62 | 58 | 44 | 112 | 89 | |
| -35 | -27 | -58 | -36 | -20 | -147 | -392 | -199 | 42 | -56 | -116 | |
| -9 | 4 | -2 | -18 | -75 | 3 | 384 | 114 | -14 | -133 | 6 | |
Net Cash Flow Net Cash FlowCr | 3 | 0 | -8 | 14 | -14 | 2 | 54 | -28 | 72 | -77 | -21 |
Free Cash Flow Free Cash FlowCr | 11 | -14 | -5 | 32 | 58 | 10 | -352 | -198 | -28 | 82 | |
CFO To PAT CFO To PAT% | -340.8 | -429.6 | 619.3 | 1,763.2 | 1,786.5 | 105.8 | 72.2 | 494.3 | -36.2 | 819.0 | -322.3 |
CFO To EBITDA CFO To EBITDA% | 134.6 | 54.8 | 70.0 | 95.2 | 115.8 | 62.9 | 36.2 | 62.9 | -185.3 | 76.2 | 93.7 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 123 | 65 | 67 | 102 | 435 | 974 | 1,179 | 724 | 801 | 1,133 | 690 | 923 |
Price To Earnings Price To Earnings | 8.5 | 26.8 | 94.9 | 7.1 | 8.6 | 5.3 | 82.5 | -25.1 | ||||
Price To Sales Price To Sales | 0.2 | 0.1 | 0.1 | 0.1 | 0.6 | 1.0 | 1.1 | 0.7 | 0.8 | 0.9 | 0.5 | 0.6 |
Price To Book Price To Book | 0.5 | 0.3 | 0.3 | 0.4 | 1.5 | 1.9 | 1.9 | 1.0 | 1.1 | 1.6 | 0.9 | 1.0 |
EV To EBITDA EV To EBITDA | 10.8 | 8.7 | 5.3 | 5.8 | 10.0 | 5.0 | 10.3 | 16.2 | -61.7 | 11.7 | 13.9 | 12.4 |
GPM GPM% | 16.7 | 15.6 | 18.7 | 19.0 | 23.3 | 36.2 | 26.2 | 24.0 | 11.4 | 23.6 | ||
OPM OPM% | 5.0 | 4.7 | 8.0 | 7.9 | 9.1 | 23.3 | 15.4 | 8.2 | -2.2 | 11.5 | 6.9 | 8.4 |
NPM NPM% | -2.0 | -0.6 | 0.9 | 0.4 | 0.6 | 13.9 | 7.7 | 1.1 | -11.4 | 1.1 | -2.0 | -0.1 |
ROCE ROCE% | 2.7 | 3.3 | 8.2 | 7.0 | 7.5 | 28.3 | 11.3 | 3.9 | -4.3 | 6.8 | 2.7 | 2.7 |
ROE ROE% | -5.3 | -2.0 | 3.2 | 1.4 | 1.6 | 26.9 | 13.8 | 1.6 | -16.9 | 1.9 | -3.5 | -3.5 |
ROA ROA% | -2.2 | -0.8 | 1.2 | 0.5 | 0.7 | 16.0 | 6.0 | 0.7 | -7.4 | 0.9 | -1.6 | -1.6 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 123 | 65 | 67 | 102 | 435 | 974 | 1,179 | 724 | 801 | 1,133 | 690 | 923 |
Price To Earnings Price To Earnings | 8.5 | 26.8 | 94.9 | 7.1 | 8.6 | 5.3 | 82.5 | -25.1 | ||||
Price To Sales Price To Sales | 0.2 | 0.1 | 0.1 | 0.1 | 0.6 | 1.0 | 1.1 | 0.7 | 0.8 | 0.9 | 0.5 | 0.6 |
Price To Book Price To Book | 0.5 | 0.3 | 0.3 | 0.4 | 1.5 | 1.9 | 1.9 | 1.0 | 1.1 | 1.6 | 0.9 | 1.0 |
EV To EBITDA EV To EBITDA | 10.8 | 8.7 | 5.3 | 5.8 | 10.0 | 5.0 | 10.3 | 16.2 | -61.7 | 11.7 | 13.9 | 12.4 |
GPM GPM% | 16.7 | 15.6 | 18.7 | 19.0 | 23.3 | 36.2 | 26.2 | 24.0 | 11.4 | 23.6 | ||
OPM OPM% | 5.0 | 4.7 | 8.0 | 7.9 | 9.1 | 23.3 | 15.4 | 8.2 | -2.2 | 11.5 | 6.9 | 8.4 |
NPM NPM% | -2.0 | -0.6 | 0.9 | 0.4 | 0.6 | 13.9 | 7.7 | 1.1 | -11.4 | 1.1 | -2.0 | -0.1 |
ROCE ROCE% | 2.7 | 3.3 | 8.2 | 7.0 | 7.5 | 28.3 | 11.3 | 3.9 | -4.3 | 6.8 | 2.7 | 2.7 |
ROE ROE% | -5.3 | -2.0 | 3.2 | 1.4 | 1.6 | 26.9 | 13.8 | 1.6 | -16.9 | 1.9 | -3.5 | -3.5 |
ROA ROA% | -2.2 | -0.8 | 1.2 | 0.5 | 0.7 | 16.0 | 6.0 | 0.7 | -7.4 | 0.9 | -1.6 | -1.6 |
Documents — Ester Industries Ltd
Concall Transcript Summaries — Ester Industries Ltd