| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 105 | 130 | 151 | 140 | 124 | 143 | 135 | 129 | 118 | 147 | 128 | 131 | |
Growth YoY Revenue Growth YoY% | 14.3 | 18.5 | 36.0 | 19.2 | 18.5 | 10.0 | -10.3 | -7.9 | -5.4 | 3.0 | -5.5 | 1.1 |
| 95 | 102 | 120 | 125 | 112 | 124 | 127 | 120 | 112 | 133 | 136 | 119 | |
| 10 | 28 | 31 | 15 | 13 | 19 | 8 | 9 | 6 | 14 | -8 | 12 | |
OPM OPM% | 9.6 | 21.3 | 20.5 | 10.8 | 10.1 | 13.3 | 5.8 | 7.2 | 5.1 | 9.2 | -6.5 | 8.8 |
| 9 | 3 | 4 | 3 | 9 | 2 | 38 | 2 | 14 | 1 | 39 | 6 | |
Interest Expense Interest ExpenseCr | 10 | 8 | 9 | 9 | 8 | 8 | 8 | 7 | 9 | 11 | 10 | 10 |
Depreciation DepreciationCr | 18 | 17 | 19 | 18 | 18 | 17 | 17 | 17 | 19 | 20 | 30 | 25 |
PBT PBTCr | -9 | 5 | 6 | -9 | -5 | -4 | 21 | -13 | -8 | -16 | -9 | -17 |
| -2 | 2 | 0 | -3 | -1 | -1 | 8 | -4 | -2 | -5 | -4 | -6 | |
| -7 | 3 | 6 | -6 | -4 | -3 | 13 | -9 | -6 | -11 | -6 | -12 | |
Growth YoY PAT Growth YoY% | 40.8 | 160.9 | -39.4 | -341.0 | 39.1 | -188.8 | 109.5 | -53.8 | -48.4 | -270.3 | -144.3 | -25.7 |
NPM NPM% | -6.5 | 2.6 | 4.0 | -4.4 | -3.3 | -2.1 | 9.4 | -7.3 | -5.2 | -7.6 | -4.4 | -9.1 |
| -4.9 | 2.4 | 4.3 | -4.4 | -3.0 | -2.1 | 9.0 | -6.7 | -4.4 | -7.9 | -4.0 | -8.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 105 | 130 | 151 | 140 | 124 | 143 | 135 | 129 | 118 | 147 | 128 | 131 | |
Growth YoY Revenue Growth YoY% | 14.3 | 18.5 | 36.0 | 19.2 | 18.5 | 10.0 | -10.3 | -7.9 | -5.4 | 3.0 | -5.5 | 1.1 |
| 95 | 102 | 120 | 125 | 112 | 124 | 127 | 120 | 112 | 133 | 136 | 119 | |
| 10 | 28 | 31 | 15 | 13 | 19 | 8 | 9 | 6 | 14 | -8 | 12 | |
OPM OPM% | 9.6 | 21.3 | 20.5 | 10.8 | 10.1 | 13.3 | 5.8 | 7.2 | 5.1 | 9.2 | -6.5 | 8.8 |
| 9 | 3 | 4 | 3 | 9 | 2 | 38 | 2 | 14 | 1 | 39 | 6 | |
Interest Expense Interest ExpenseCr | 10 | 8 | 9 | 9 | 8 | 8 | 8 | 7 | 9 | 11 | 10 | 10 |
Depreciation DepreciationCr | 18 | 17 | 19 | 18 | 18 | 17 | 17 | 17 | 19 | 20 | 30 | 25 |
PBT PBTCr | -9 | 5 | 6 | -9 | -5 | -4 | 21 | -13 | -8 | -16 | -9 | -17 |
| -2 | 2 | 0 | -3 | -1 | -1 | 8 | -4 | -2 | -5 | -4 | -6 | |
| -7 | 3 | 6 | -6 | -4 | -3 | 13 | -9 | -6 | -11 | -6 | -12 | |
Growth YoY PAT Growth YoY% | 40.8 | 160.9 | -39.4 | -341.0 | 39.1 | -188.8 | 109.5 | -53.8 | -48.4 | -270.3 | -144.3 | -25.7 |
NPM NPM% | -6.5 | 2.6 | 4.0 | -4.4 | -3.3 | -2.1 | 9.4 | -7.3 | -5.2 | -7.6 | -4.4 | -9.1 |
| -4.9 | 2.4 | 4.3 | -4.4 | -3.0 | -2.1 | 9.0 | -6.7 | -4.4 | -7.9 | -4.0 | -8.5 |
| 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 | 357 | 376 | 404 | 480 | 457 | 295 | 335 | 411 | 503 | 542 | 521 | 523 |
Growth Revenue Growth% | 3.0 | 5.2 | 7.6 | 18.8 | -4.9 | -35.3 | 13.5 | 22.6 | 22.3 | 7.8 | -3.8 | -1.6 |
| 307 | 302 | 349 | 431 | 364 | 268 | 286 | 370 | 417 | 488 | 501 | 500 | |
| 50 | 74 | 55 | 50 | 92 | 27 | 49 | 41 | 86 | 55 | 21 | 23 | |
OPM OPM% | 14.1 | 19.6 | 13.6 | 10.4 | 20.3 | 9.2 | 14.7 | 10.1 | 17.1 | 10.1 | 3.9 | 4.4 |
| 21 | 12 | 3 | 10 | 28 | 28 | 41 | 36 | 22 | 51 | 61 | ||
Interest Expense Interest ExpenseCr | 15 | 23 | 21 | 14 | 24 | 18 | 17 | 21 | 34 | 33 | 37 | 40 |
Depreciation DepreciationCr | 30 | 38 | 38 | 39 | 94 | 83 | 80 | 75 | 72 | 70 | 87 | 95 |
PBT PBTCr | 26 | 24 | -1 | 7 | 3 | -45 | -7 | -18 | 2 | 3 | -46 | -51 |
| 13 | 8 | 1 | 0 | 0 | -16 | -2 | -2 | 1 | 4 | -14 | -16 | |
PAT PATCr | 13 | 16 | -2 | 7 | 2 | -29 | -5 | -17 | 1 | -1 | -32 | -35 |
Growth PAT Growth% | -44.2 | 23.3 | -110.8 | 508.8 | -70.4 | -1,507.9 | 83.1 | -236.9 | 107.3 | -153.9 | -4,865.4 | -778.7 |
NPM NPM% | 3.6 | 4.2 | -0.4 | 1.5 | 0.5 | -9.9 | -1.5 | -4.0 | 0.2 | -0.1 | -6.2 | -6.6 |
| 9.2 | 11.4 | -1.2 | 5.0 | 1.5 | -20.9 | -3.9 | -11.9 | 0.9 | -0.5 | -23.1 | -24.8 |
| 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 | 357 | 376 | 404 | 480 | 457 | 295 | 335 | 411 | 503 | 542 | 521 | 523 |
Growth Revenue Growth% | 3.0 | 5.2 | 7.6 | 18.8 | -4.9 | -35.3 | 13.5 | 22.6 | 22.3 | 7.8 | -3.8 | -1.6 |
| 307 | 302 | 349 | 431 | 364 | 268 | 286 | 370 | 417 | 488 | 501 | 500 | |
| 50 | 74 | 55 | 50 | 92 | 27 | 49 | 41 | 86 | 55 | 21 | 23 | |
OPM OPM% | 14.1 | 19.6 | 13.6 | 10.4 | 20.3 | 9.2 | 14.7 | 10.1 | 17.1 | 10.1 | 3.9 | 4.4 |
| 21 | 12 | 3 | 10 | 28 | 28 | 41 | 36 | 22 | 51 | 61 | ||
Interest Expense Interest ExpenseCr | 15 | 23 | 21 | 14 | 24 | 18 | 17 | 21 | 34 | 33 | 37 | 40 |
Depreciation DepreciationCr | 30 | 38 | 38 | 39 | 94 | 83 | 80 | 75 | 72 | 70 | 87 | 95 |
PBT PBTCr | 26 | 24 | -1 | 7 | 3 | -45 | -7 | -18 | 2 | 3 | -46 | -51 |
| 13 | 8 | 1 | 0 | 0 | -16 | -2 | -2 | 1 | 4 | -14 | -16 | |
PAT PATCr | 13 | 16 | -2 | 7 | 2 | -29 | -5 | -17 | 1 | -1 | -32 | -35 |
Growth PAT Growth% | -44.2 | 23.3 | -110.8 | 508.8 | -70.4 | -1,507.9 | 83.1 | -236.9 | 107.3 | -153.9 | -4,865.4 | -778.7 |
NPM NPM% | 3.6 | 4.2 | -0.4 | 1.5 | 0.5 | -9.9 | -1.5 | -4.0 | 0.2 | -0.1 | -6.2 | -6.6 |
| 9.2 | 11.4 | -1.2 | 5.0 | 1.5 | -20.9 | -3.9 | -11.9 | 0.9 | -0.5 | -23.1 | -24.8 |
| 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 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 8 | 13 | 37 | 52 | 65 | 34 | 27 | 14 | 8 | 7 | -22 |
| 357 | 339 | 302 | 400 | 414 | 396 | 404 | 423 | 504 | 453 | 504 | |
| 179 | 224 | 209 | 172 | 314 | 261 | 272 | 317 | 402 | 317 | 393 | |
| 624 | 617 | 628 | 638 | 807 | 705 | 717 | 768 | 928 | 791 | 888 | |
| 126 | 97 | 127 | 164 | 183 | 175 | 185 | 212 | 260 | 229 | 228 | |
| 498 | 520 | 500 | 474 | 624 | 530 | 532 | 556 | 667 | 562 | 660 | |
| 624 | 617 | 628 | 638 | 807 | 705 | 717 | 768 | 928 | 791 | 888 |
| 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 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 8 | 13 | 37 | 52 | 65 | 34 | 27 | 14 | 8 | 7 | -22 |
| 357 | 339 | 302 | 400 | 414 | 396 | 404 | 423 | 504 | 453 | 504 | |
| 179 | 224 | 209 | 172 | 314 | 261 | 272 | 317 | 402 | 317 | 393 | |
| 624 | 617 | 628 | 638 | 807 | 705 | 717 | 768 | 928 | 791 | 888 | |
| 126 | 97 | 127 | 164 | 183 | 175 | 185 | 212 | 260 | 229 | 228 | |
| 498 | 520 | 500 | 474 | 624 | 530 | 532 | 556 | 667 | 562 | 660 | |
| 624 | 617 | 628 | 638 | 807 | 705 | 717 | 768 | 928 | 791 | 888 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 60 | 71 | 57 | 34 | 76 | 10 | 60 | 29 | 111 | 98 | 63 | |
| -31 | 0 | -5 | -8 | 7 | 59 | 55 | 95 | 31 | 59 | 63 | |
| -43 | -70 | -48 | -31 | -82 | -72 | -95 | -142 | -142 | -154 | -129 | |
Net Cash Flow Net Cash FlowCr | -13 | 1 | 4 | -5 | 2 | -3 | 19 | -19 | 1 | 2 | -3 |
Free Cash Flow Free Cash FlowCr | 45 | 62 | 52 | 26 | 64 | 18 | 77 | 65 | 96 | 82 | 72 |
CFO To PAT CFO To PAT% | 467.5 | 448.9 | -3,341.3 | 478.8 | 3,676.4 | -35.5 | -1,207.5 | -171.8 | 9,230.3 | -15,040.9 | -194.9 |
CFO To EBITDA CFO To EBITDA% | 120.0 | 97.0 | 104.5 | 67.5 | 82.7 | 38.2 | 121.0 | 69.0 | 129.8 | 179.3 | 306.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 60 | 71 | 57 | 34 | 76 | 10 | 60 | 29 | 111 | 98 | 63 | |
| -31 | 0 | -5 | -8 | 7 | 59 | 55 | 95 | 31 | 59 | 63 | |
| -43 | -70 | -48 | -31 | -82 | -72 | -95 | -142 | -142 | -154 | -129 | |
Net Cash Flow Net Cash FlowCr | -13 | 1 | 4 | -5 | 2 | -3 | 19 | -19 | 1 | 2 | -3 |
Free Cash Flow Free Cash FlowCr | 45 | 62 | 52 | 26 | 64 | 18 | 77 | 65 | 96 | 82 | 72 |
CFO To PAT CFO To PAT% | 467.5 | 448.9 | -3,341.3 | 478.8 | 3,676.4 | -35.5 | -1,207.5 | -171.8 | 9,230.3 | -15,040.9 | -194.9 |
CFO To EBITDA CFO To EBITDA% | 120.0 | 97.0 | 104.5 | 67.5 | 82.7 | 38.2 | 121.0 | 69.0 | 129.8 | 179.3 | 306.1 |
| 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 | 117 | 161 | 165 | 97 | 49 | 55 | 63 | 73 | 172 | 336 | 185 | 191 |
Price To Earnings Price To Earnings | 9.1 | 10.1 | 13.8 | 23.5 | 143.1 | -5.7 | ||||||
Price To Sales Price To Sales | 0.3 | 0.4 | 0.4 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.6 | 0.4 | 0.4 |
Price To Book Price To Book | 61.4 | 5.9 | 3.2 | 1.5 | 0.6 | 1.1 | 1.6 | 2.6 | 7.9 | 15.8 | -22.9 | -23.6 |
EV To EBITDA EV To EBITDA | 5.7 | 4.5 | 5.4 | 4.2 | 4.5 | 14.2 | 8.1 | 11.4 | 8.6 | 14.4 | 13.4 | 34.2 |
GPM GPM% | 47.6 | 52.5 | 50.1 | 44.4 | 57.5 | 55.9 | 58.0 | 57.1 | 57.6 | 51.4 | ||
OPM OPM% | 14.1 | 19.6 | 13.6 | 10.4 | 20.3 | 9.2 | 14.7 | 10.1 | 17.1 | 10.1 | 3.9 | 4.4 |
NPM NPM% | 3.6 | 4.2 | -0.4 | 1.5 | 0.5 | -9.9 | -1.5 | -4.0 | 0.2 | -0.1 | -6.2 | -6.6 |
ROCE ROCE% | 19.9 | 23.4 | 10.3 | 11.3 | 5.9 | -7.1 | 2.4 | 0.6 | 5.9 | 7.5 | -10.7 | -10.7 |
ROE ROE% | 59.1 | 58.3 | -3.3 | 10.6 | 2.6 | -61.1 | -12.1 | -59.2 | 5.5 | -3.1 | 398.6 | 398.6 |
ROA ROA% | 2.1 | 2.6 | -0.3 | 1.1 | 0.3 | -4.2 | -0.7 | -2.2 | 0.1 | -0.1 | -3.6 | -3.6 |
| 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 | 117 | 161 | 165 | 97 | 49 | 55 | 63 | 73 | 172 | 336 | 185 | 191 |
Price To Earnings Price To Earnings | 9.1 | 10.1 | 13.8 | 23.5 | 143.1 | -5.7 | ||||||
Price To Sales Price To Sales | 0.3 | 0.4 | 0.4 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.6 | 0.4 | 0.4 |
Price To Book Price To Book | 61.4 | 5.9 | 3.2 | 1.5 | 0.6 | 1.1 | 1.6 | 2.6 | 7.9 | 15.8 | -22.9 | -23.6 |
EV To EBITDA EV To EBITDA | 5.7 | 4.5 | 5.4 | 4.2 | 4.5 | 14.2 | 8.1 | 11.4 | 8.6 | 14.4 | 13.4 | 34.2 |
GPM GPM% | 47.6 | 52.5 | 50.1 | 44.4 | 57.5 | 55.9 | 58.0 | 57.1 | 57.6 | 51.4 | ||
OPM OPM% | 14.1 | 19.6 | 13.6 | 10.4 | 20.3 | 9.2 | 14.7 | 10.1 | 17.1 | 10.1 | 3.9 | 4.4 |
NPM NPM% | 3.6 | 4.2 | -0.4 | 1.5 | 0.5 | -9.9 | -1.5 | -4.0 | 0.2 | -0.1 | -6.2 | -6.6 |
ROCE ROCE% | 19.9 | 23.4 | 10.3 | 11.3 | 5.9 | -7.1 | 2.4 | 0.6 | 5.9 | 7.5 | -10.7 | -10.7 |
ROE ROE% | 59.1 | 58.3 | -3.3 | 10.6 | 2.6 | -61.1 | -12.1 | -59.2 | 5.5 | -3.1 | 398.6 | 398.6 |
ROA ROA% | 2.1 | 2.6 | -0.3 | 1.1 | 0.3 | -4.2 | -0.7 | -2.2 | 0.1 | -0.1 | -3.6 | -3.6 |
Documents — Global Vectra Helicorp Ltd