| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 162 | 137 | 185 | 136 | 143 | 178 | 278 | 306 | 360 | 383 | 378 | 427 | |
Growth YoY Revenue Growth YoY% | -16.6 | -13.4 | 3.8 | -16.1 | -12.1 | 29.8 | 50.5 | 124.9 | 152.1 | 115.3 | 36.0 | 39.8 |
| 145 | 126 | 165 | 130 | 132 | 163 | 264 | 276 | 321 | 346 | 338 | 390 | |
| 18 | 11 | 20 | 6 | 11 | 15 | 14 | 30 | 40 | 37 | 41 | 37 | |
OPM OPM% | 11.0 | 8.0 | 10.9 | 4.4 | 7.8 | 8.4 | 5.2 | 9.8 | 11.0 | 9.6 | 10.7 | 8.7 |
| 2 | 4 | 2 | 2 | 7 | 7 | 10 | 5 | 2 | 3 | 8 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 4 | 5 | 5 | 11 | 16 | 16 | 20 | 20 | 22 |
Depreciation DepreciationCr | 10 | 9 | 10 | 12 | 13 | 13 | 12 | 14 | 15 | 15 | 16 | 17 |
PBT PBTCr | 10 | 5 | 11 | -7 | 0 | 4 | 2 | 5 | 10 | 4 | 13 | 2 |
| 3 | 3 | 4 | 1 | 4 | 3 | 4 | 2 | 3 | 5 | 5 | 4 | |
| 7 | 2 | 8 | -8 | -3 | 1 | -2 | 3 | 8 | -1 | 8 | -2 | |
Growth YoY PAT Growth YoY% | -64.2 | -82.5 | -8.1 | -208.3 | -151.0 | -61.9 | -130.2 | 135.5 | 324.9 | -189.2 | 453.9 | -178.0 |
NPM NPM% | 4.1 | 1.6 | 4.2 | -6.2 | -2.4 | 0.5 | -0.8 | 1.0 | 2.1 | -0.2 | 2.2 | -0.6 |
| 6.1 | 2.0 | 7.0 | -7.7 | -3.1 | 0.8 | -2.1 | 2.7 | 7.0 | -0.7 | 7.5 | -2.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 162 | 137 | 185 | 136 | 143 | 178 | 278 | 306 | 360 | 383 | 378 | 427 | |
Growth YoY Revenue Growth YoY% | -16.6 | -13.4 | 3.8 | -16.1 | -12.1 | 29.8 | 50.5 | 124.9 | 152.1 | 115.3 | 36.0 | 39.8 |
| 145 | 126 | 165 | 130 | 132 | 163 | 264 | 276 | 321 | 346 | 338 | 390 | |
| 18 | 11 | 20 | 6 | 11 | 15 | 14 | 30 | 40 | 37 | 41 | 37 | |
OPM OPM% | 11.0 | 8.0 | 10.9 | 4.4 | 7.8 | 8.4 | 5.2 | 9.8 | 11.0 | 9.6 | 10.7 | 8.7 |
| 2 | 4 | 2 | 2 | 7 | 7 | 10 | 5 | 2 | 3 | 8 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 4 | 5 | 5 | 11 | 16 | 16 | 20 | 20 | 22 |
Depreciation DepreciationCr | 10 | 9 | 10 | 12 | 13 | 13 | 12 | 14 | 15 | 15 | 16 | 17 |
PBT PBTCr | 10 | 5 | 11 | -7 | 0 | 4 | 2 | 5 | 10 | 4 | 13 | 2 |
| 3 | 3 | 4 | 1 | 4 | 3 | 4 | 2 | 3 | 5 | 5 | 4 | |
| 7 | 2 | 8 | -8 | -3 | 1 | -2 | 3 | 8 | -1 | 8 | -2 | |
Growth YoY PAT Growth YoY% | -64.2 | -82.5 | -8.1 | -208.3 | -151.0 | -61.9 | -130.2 | 135.5 | 324.9 | -189.2 | 453.9 | -178.0 |
NPM NPM% | 4.1 | 1.6 | 4.2 | -6.2 | -2.4 | 0.5 | -0.8 | 1.0 | 2.1 | -0.2 | 2.2 | -0.6 |
| 6.1 | 2.0 | 7.0 | -7.7 | -3.1 | 0.8 | -2.1 | 2.7 | 7.0 | -0.7 | 7.5 | -2.1 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 504 | 463 | 501 | 495 | 493 | 734 | 710 | 646 | 735 | 1,427 | 1,548 |
Growth Revenue Growth% | -8.1 | 8.3 | -1.3 | -0.4 | 48.8 | -3.2 | -9.0 | 13.7 | 94.2 | 71.2 | |
| 434 | 380 | 418 | 428 | 425 | 638 | 627 | 582 | 688 | 1,280 | 1,394 | |
| 70 | 84 | 84 | 67 | 68 | 96 | 83 | 65 | 47 | 147 | 154 | |
OPM OPM% | 13.8 | 18.0 | 16.7 | 13.5 | 13.9 | 13.0 | 11.7 | 10.0 | 6.3 | 10.3 | 10.0 |
| 18 | 16 | 17 | -4 | 28 | 49 | 26 | 14 | 26 | 18 | 16 | |
Interest Expense Interest ExpenseCr | 4 | 1 | 1 | 3 | 2 | 1 | 2 | 3 | 24 | 72 | 78 |
Depreciation DepreciationCr | 31 | 32 | 31 | 31 | 33 | 34 | 36 | 38 | 50 | 61 | 63 |
PBT PBTCr | 52 | 66 | 69 | 29 | 61 | 109 | 71 | 38 | -1 | 33 | 29 |
| 17 | 24 | 24 | 9 | 20 | 43 | 17 | 13 | 12 | 14 | 17 | |
PAT PATCr | 35 | 42 | 45 | 20 | 41 | 65 | 54 | 24 | -13 | 18 | 13 |
Growth PAT Growth% | 20.7 | 6.6 | -56.5 | 110.8 | 58.2 | -16.7 | -55.2 | -154.8 | 235.9 | 773.7 | |
NPM NPM% | 6.9 | 9.1 | 9.0 | 4.0 | 8.4 | 8.9 | 7.7 | 3.8 | -1.8 | 1.3 | 0.8 |
| 63.9 | 77.1 | 41.1 | 17.9 | 37.7 | 59.7 | 49.7 | 22.3 | -12.2 | 16.6 | 11.7 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 504 | 463 | 501 | 495 | 493 | 734 | 710 | 646 | 735 | 1,427 | 1,548 |
Growth Revenue Growth% | -8.1 | 8.3 | -1.3 | -0.4 | 48.8 | -3.2 | -9.0 | 13.7 | 94.2 | 71.2 | |
| 434 | 380 | 418 | 428 | 425 | 638 | 627 | 582 | 688 | 1,280 | 1,394 | |
| 70 | 84 | 84 | 67 | 68 | 96 | 83 | 65 | 47 | 147 | 154 | |
OPM OPM% | 13.8 | 18.0 | 16.7 | 13.5 | 13.9 | 13.0 | 11.7 | 10.0 | 6.3 | 10.3 | 10.0 |
| 18 | 16 | 17 | -4 | 28 | 49 | 26 | 14 | 26 | 18 | 16 | |
Interest Expense Interest ExpenseCr | 4 | 1 | 1 | 3 | 2 | 1 | 2 | 3 | 24 | 72 | 78 |
Depreciation DepreciationCr | 31 | 32 | 31 | 31 | 33 | 34 | 36 | 38 | 50 | 61 | 63 |
PBT PBTCr | 52 | 66 | 69 | 29 | 61 | 109 | 71 | 38 | -1 | 33 | 29 |
| 17 | 24 | 24 | 9 | 20 | 43 | 17 | 13 | 12 | 14 | 17 | |
PAT PATCr | 35 | 42 | 45 | 20 | 41 | 65 | 54 | 24 | -13 | 18 | 13 |
Growth PAT Growth% | 20.7 | 6.6 | -56.5 | 110.8 | 58.2 | -16.7 | -55.2 | -154.8 | 235.9 | 773.7 | |
NPM NPM% | 6.9 | 9.1 | 9.0 | 4.0 | 8.4 | 8.9 | 7.7 | 3.8 | -1.8 | 1.3 | 0.8 |
| 63.9 | 77.1 | 41.1 | 17.9 | 37.7 | 59.7 | 49.7 | 22.3 | -12.2 | 16.6 | 11.7 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 787 | 787 | 5 | 5 | 5 | 5 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 75 | 124 | 938 | 926 | 989 | 1,065 | 1,068 | 1,099 | 1,073 | 1,078 |
| 83 | 58 | 59 | 74 | 79 | 70 | 83 | 147 | 435 | 837 | |
| 31 | 43 | 56 | 68 | 76 | 99 | 142 | 213 | 502 | 585 | |
| 975 | 1,011 | 1,059 | 1,073 | 1,149 | 1,240 | 1,303 | 1,470 | 2,020 | 2,511 | |
| 198 | 249 | 304 | 289 | 308 | 330 | 272 | 298 | 671 | 1,030 | |
| 778 | 763 | 754 | 783 | 841 | 910 | 1,031 | 1,172 | 1,348 | 1,480 | |
| 975 | 1,011 | 1,059 | 1,073 | 1,149 | 1,240 | 1,303 | 1,470 | 2,020 | 2,511 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 787 | 787 | 5 | 5 | 5 | 5 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 75 | 124 | 938 | 926 | 989 | 1,065 | 1,068 | 1,099 | 1,073 | 1,078 |
| 83 | 58 | 59 | 74 | 79 | 70 | 83 | 147 | 435 | 837 | |
| 31 | 43 | 56 | 68 | 76 | 99 | 142 | 213 | 502 | 585 | |
| 975 | 1,011 | 1,059 | 1,073 | 1,149 | 1,240 | 1,303 | 1,470 | 2,020 | 2,511 | |
| 198 | 249 | 304 | 289 | 308 | 330 | 272 | 298 | 671 | 1,030 | |
| 778 | 763 | 754 | 783 | 841 | 910 | 1,031 | 1,172 | 1,348 | 1,480 | |
| 975 | 1,011 | 1,059 | 1,073 | 1,149 | 1,240 | 1,303 | 1,470 | 2,020 | 2,511 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 88 | 56 | 37 | 9 | 43 | 126 | 67 | 38 | -99 | -142 | |
| -27 | -25 | -40 | 20 | -51 | -96 | -77 | -126 | -227 | -113 | |
| -63 | -27 | 0 | -6 | -14 | -29 | 15 | 86 | 341 | 239 | |
Net Cash Flow Net Cash FlowCr | -2 | 4 | -2 | 22 | -23 | 1 | 5 | -2 | 15 | -17 |
Free Cash Flow Free Cash FlowCr | 77 | 46 | 24 | -15 | -46 | 40 | -84 | -106 | -327 | -275 |
CFO To PAT CFO To PAT% | 251.2 | 133.8 | 82.5 | 43.8 | 104.6 | 192.5 | 122.8 | 156.1 | 742.0 | -783.4 |
CFO To EBITDA CFO To EBITDA% | 126.3 | 67.6 | 44.3 | 12.9 | 63.1 | 131.3 | 80.3 | 58.6 | -213.0 | -96.6 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 88 | 56 | 37 | 9 | 43 | 126 | 67 | 38 | -99 | -142 | |
| -27 | -25 | -40 | 20 | -51 | -96 | -77 | -126 | -227 | -113 | |
| -63 | -27 | 0 | -6 | -14 | -29 | 15 | 86 | 341 | 239 | |
Net Cash Flow Net Cash FlowCr | -2 | 4 | -2 | 22 | -23 | 1 | 5 | -2 | 15 | -17 |
Free Cash Flow Free Cash FlowCr | 77 | 46 | 24 | -15 | -46 | 40 | -84 | -106 | -327 | -275 |
CFO To PAT CFO To PAT% | 251.2 | 133.8 | 82.5 | 43.8 | 104.6 | 192.5 | 122.8 | 156.1 | 742.0 | -783.4 |
CFO To EBITDA CFO To EBITDA% | 126.3 | 67.6 | 44.3 | 12.9 | 63.1 | 131.3 | 80.3 | 58.6 | -213.0 | -96.6 |
| Financial Year | 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 | 506 | 205 | 317 | 602 | 609 | 896 | 624 | 565 | 633 | ||
Price To Earnings Price To Earnings | 11.3 | 10.5 | 7.7 | 9.2 | 11.2 | 36.8 | 31.2 | 49.5 | |||
Price To Sales Price To Sales | 1.0 | 0.4 | 0.6 | 0.8 | 0.9 | 1.4 | 0.8 | 0.4 | 0.4 | ||
Price To Book Price To Book | 0.5 | 0.2 | 0.3 | 0.6 | 0.6 | 0.8 | 0.6 | 0.5 | 0.6 | ||
EV To EBITDA EV To EBITDA | 6.2 | 2.9 | 4.5 | 5.7 | 7.8 | 16.3 | 25.3 | 10.3 | 10.3 | ||
GPM GPM% | 36.3 | 41.4 | 38.5 | 36.9 | 37.3 | 33.3 | 33.4 | 33.6 | 32.1 | 33.3 | 33.3 |
OPM OPM% | 13.8 | 18.0 | 16.7 | 13.5 | 13.9 | 13.0 | 11.7 | 10.0 | 6.3 | 10.3 | 10.0 |
NPM NPM% | 6.9 | 9.1 | 9.0 | 4.0 | 8.4 | 8.9 | 7.7 | 3.8 | -1.8 | 1.3 | 0.8 |
ROCE ROCE% | 6.2 | 7.3 | 7.2 | 3.3 | 6.2 | 10.2 | 6.4 | 3.1 | 1.4 | 5.1 | 5.1 |
ROE ROE% | 4.1 | 4.6 | 4.8 | 2.1 | 4.2 | 6.1 | 5.0 | 2.2 | -1.2 | 1.7 | 1.7 |
ROA ROA% | 3.6 | 4.2 | 4.3 | 1.8 | 3.6 | 5.3 | 4.2 | 1.7 | -0.7 | 0.7 | 0.7 |
| Financial Year | 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 | 506 | 205 | 317 | 602 | 609 | 896 | 624 | 565 | 633 | ||
Price To Earnings Price To Earnings | 11.3 | 10.5 | 7.7 | 9.2 | 11.2 | 36.8 | 31.2 | 49.5 | |||
Price To Sales Price To Sales | 1.0 | 0.4 | 0.6 | 0.8 | 0.9 | 1.4 | 0.8 | 0.4 | 0.4 | ||
Price To Book Price To Book | 0.5 | 0.2 | 0.3 | 0.6 | 0.6 | 0.8 | 0.6 | 0.5 | 0.6 | ||
EV To EBITDA EV To EBITDA | 6.2 | 2.9 | 4.5 | 5.7 | 7.8 | 16.3 | 25.3 | 10.3 | 10.3 | ||
GPM GPM% | 36.3 | 41.4 | 38.5 | 36.9 | 37.3 | 33.3 | 33.4 | 33.6 | 32.1 | 33.3 | 33.3 |
OPM OPM% | 13.8 | 18.0 | 16.7 | 13.5 | 13.9 | 13.0 | 11.7 | 10.0 | 6.3 | 10.3 | 10.0 |
NPM NPM% | 6.9 | 9.1 | 9.0 | 4.0 | 8.4 | 8.9 | 7.7 | 3.8 | -1.8 | 1.3 | 0.8 |
ROCE ROCE% | 6.2 | 7.3 | 7.2 | 3.3 | 6.2 | 10.2 | 6.4 | 3.1 | 1.4 | 5.1 | 5.1 |
ROE ROE% | 4.1 | 4.6 | 4.8 | 2.1 | 4.2 | 6.1 | 5.0 | 2.2 | -1.2 | 1.7 | 1.7 |
ROA ROA% | 3.6 | 4.2 | 4.3 | 1.8 | 3.6 | 5.3 | 4.2 | 1.7 | -0.7 | 0.7 | 0.7 |
Documents — Gloster Ltd