| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 65 | 53 | 47 | 71 | 68 | 62 | 88 | 111 | |
Growth YoY Revenue Growth YoY% | -27.4 | 33.5 | 45.9 | -13.0 | 29.2 | 80.5 | ||
| 60 | 50 | 43 | 68 | 62 | 56 | 76 | 99 | |
| 4 | 3 | 4 | 3 | 7 | 5 | 12 | 12 | |
OPM OPM% | 6.3 | 5.0 | 8.7 | 4.8 | 9.6 | 8.7 | 13.9 | 10.8 |
| 0 | 0 | 0 | 6 | 7 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 3 |
PBT PBTCr | 4 | 2 | 4 | 9 | 13 | 6 | 11 | 10 |
| 1 | 1 | 1 | 2 | 3 | 1 | 2 | 2 | |
| 2 | 1 | 2 | 7 | 9 | 4 | 6 | 5 | |
Growth YoY PAT Growth YoY% | 0.8 | 512.2 | 287.1 | -44.3 | -31.6 | 26.8 | ||
NPM NPM% | 3.7 | 2.2 | 5.2 | 9.9 | 13.7 | 6.3 | 7.2 | 4.5 |
| 0.0 | 0.0 | 0.0 | 4.3 | 5.2 | 2.2 | 3.6 | 2.8 |
| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 65 | 53 | 47 | 71 | 68 | 62 | 88 | 111 | |
Growth YoY Revenue Growth YoY% | -27.4 | 33.5 | 45.9 | -13.0 | 29.2 | 80.5 | ||
| 60 | 50 | 43 | 68 | 62 | 56 | 76 | 99 | |
| 4 | 3 | 4 | 3 | 7 | 5 | 12 | 12 | |
OPM OPM% | 6.3 | 5.0 | 8.7 | 4.8 | 9.6 | 8.7 | 13.9 | 10.8 |
| 0 | 0 | 0 | 6 | 7 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 3 |
PBT PBTCr | 4 | 2 | 4 | 9 | 13 | 6 | 11 | 10 |
| 1 | 1 | 1 | 2 | 3 | 1 | 2 | 2 | |
| 2 | 1 | 2 | 7 | 9 | 4 | 6 | 5 | |
Growth YoY PAT Growth YoY% | 0.8 | 512.2 | 287.1 | -44.3 | -31.6 | 26.8 | ||
NPM NPM% | 3.7 | 2.2 | 5.2 | 9.9 | 13.7 | 6.3 | 7.2 | 4.5 |
| 0.0 | 0.0 | 0.0 | 4.3 | 5.2 | 2.2 | 3.6 | 2.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 71 | 60 | 66 | 118 | 118 | 130 | 200 |
Growth Revenue Growth% | -16.0 | 10.1 | 78.0 | 0.1 | 10.4 | 53.6 | |
| 69 | 57 | 63 | 111 | 110 | 118 | 175 | |
| 3 | 3 | 3 | 7 | 7 | 12 | 24 | |
OPM OPM% | 3.9 | 4.7 | 4.5 | 5.7 | 6.3 | 9.2 | 12.1 |
| 0 | 0 | 0 | 0 | 6 | 7 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 1 | 1 | 1 | 1 | 3 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 6 |
PBT PBTCr | 0 | 1 | 1 | 5 | 12 | 17 | 15 |
| 0 | 0 | 0 | 1 | 3 | 4 | 4 | |
PAT PATCr | 0 | 1 | 1 | 4 | 9 | 13 | 11 |
Growth PAT Growth% | 176.0 | -7.9 | 463.8 | 167.2 | 40.1 | -14.3 | |
NPM NPM% | 0.3 | 1.1 | 0.9 | 3.0 | 8.0 | 10.2 | 5.7 |
| 1.2 | 3.4 | 3.1 | 3.3 | 6.2 | 7.4 | 6.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 71 | 60 | 66 | 118 | 118 | 130 | 200 |
Growth Revenue Growth% | -16.0 | 10.1 | 78.0 | 0.1 | 10.4 | 53.6 | |
| 69 | 57 | 63 | 111 | 110 | 118 | 175 | |
| 3 | 3 | 3 | 7 | 7 | 12 | 24 | |
OPM OPM% | 3.9 | 4.7 | 4.5 | 5.7 | 6.3 | 9.2 | 12.1 |
| 0 | 0 | 0 | 0 | 6 | 7 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 1 | 1 | 1 | 1 | 3 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 6 |
PBT PBTCr | 0 | 1 | 1 | 5 | 12 | 17 | 15 |
| 0 | 0 | 0 | 1 | 3 | 4 | 4 | |
PAT PATCr | 0 | 1 | 1 | 4 | 9 | 13 | 11 |
Growth PAT Growth% | 176.0 | -7.9 | 463.8 | 167.2 | 40.1 | -14.3 | |
NPM NPM% | 0.3 | 1.1 | 0.9 | 3.0 | 8.0 | 10.2 | 5.7 |
| 1.2 | 3.4 | 3.1 | 3.3 | 6.2 | 7.4 | 6.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 11 | 18 | 18 | 18 |
Reserves ReservesCr | 9 | 9 | 10 | 5 | 24 | 38 | 49 |
| 5 | 15 | 14 | 13 | 8 | 11 | 39 | |
| 3 | 1 | 2 | 0 | 0 | 15 | 15 | |
| 20 | 27 | 27 | 29 | 51 | 81 | 121 | |
| 14 | 22 | 21 | 22 | 26 | 30 | 58 | |
| 6 | 6 | 6 | 7 | 25 | 51 | 62 | |
| 20 | 27 | 27 | 29 | 51 | 81 | 121 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 11 | 18 | 18 | 18 |
Reserves ReservesCr | 9 | 9 | 10 | 5 | 24 | 38 | 49 |
| 5 | 15 | 14 | 13 | 8 | 11 | 39 | |
| 3 | 1 | 2 | 0 | 0 | 15 | 15 | |
| 20 | 27 | 27 | 29 | 51 | 81 | 121 | |
| 14 | 22 | 21 | 22 | 26 | 30 | 58 | |
| 6 | 6 | 6 | 7 | 25 | 51 | 62 | |
| 20 | 27 | 27 | 29 | 51 | 81 | 121 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 7 | -4 | 5 | -2 | 5 | 12 | -2 | |
| 0 | -1 | -1 | -2 | -17 | -27 | -18 | |
| -7 | 5 | -3 | 4 | 12 | 15 | 20 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 7 | -6 | 3 | -3 | -5 | -16 | -21 |
CFO To PAT CFO To PAT% | 2,954.1 | -637.0 | 743.0 | -58.8 | 53.7 | 92.9 | -18.8 |
CFO To EBITDA CFO To EBITDA% | 263.8 | -154.0 | 158.4 | -30.9 | 68.1 | 103.0 | -8.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 7 | -4 | 5 | -2 | 5 | 12 | -2 | |
| 0 | -1 | -1 | -2 | -17 | -27 | -18 | |
| -7 | 5 | -3 | 4 | 12 | 15 | 20 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 7 | -6 | 3 | -3 | -5 | -16 | -21 |
CFO To PAT CFO To PAT% | 2,954.1 | -637.0 | 743.0 | -58.8 | 53.7 | 92.9 | -18.8 |
CFO To EBITDA CFO To EBITDA% | 263.8 | -154.0 | 158.4 | -30.9 | 68.1 | 103.0 | -8.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 287 | 279 | 178 | 193 | ||||
Price To Earnings Price To Earnings | 30.4 | 21.0 | 15.7 | 17.0 | ||||
Price To Sales Price To Sales | 2.4 | 2.1 | 0.9 | 1.0 | ||||
Price To Book Price To Book | 6.8 | 5.0 | 2.7 | 2.9 | ||||
EV To EBITDA EV To EBITDA | 39.2 | 24.9 | 9.1 | 9.7 | ||||
GPM GPM% | 9.7 | 15.3 | 15.1 | 9.7 | 10.1 | 12.8 | 16.1 | 16.1 |
OPM OPM% | 3.9 | 4.7 | 4.5 | 5.7 | 6.3 | 9.2 | 12.1 | 12.1 |
NPM NPM% | 0.3 | 1.1 | 0.9 | 3.0 | 8.0 | 10.2 | 5.7 | 5.7 |
ROCE ROCE% | 11.0 | 8.5 | 9.4 | 23.3 | 26.7 | 24.1 | 17.1 | 17.1 |
ROE ROE% | 2.2 | 6.1 | 5.4 | 21.8 | 22.4 | 23.9 | 17.0 | 17.0 |
ROA ROA% | 1.3 | 2.5 | 2.3 | 12.2 | 18.7 | 16.3 | 9.4 | 9.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 287 | 279 | 178 | 193 | ||||
Price To Earnings Price To Earnings | 30.4 | 21.0 | 15.7 | 17.0 | ||||
Price To Sales Price To Sales | 2.4 | 2.1 | 0.9 | 1.0 | ||||
Price To Book Price To Book | 6.8 | 5.0 | 2.7 | 2.9 | ||||
EV To EBITDA EV To EBITDA | 39.2 | 24.9 | 9.1 | 9.7 | ||||
GPM GPM% | 9.7 | 15.3 | 15.1 | 9.7 | 10.1 | 12.8 | 16.1 | 16.1 |
OPM OPM% | 3.9 | 4.7 | 4.5 | 5.7 | 6.3 | 9.2 | 12.1 | 12.1 |
NPM NPM% | 0.3 | 1.1 | 0.9 | 3.0 | 8.0 | 10.2 | 5.7 | 5.7 |
ROCE ROCE% | 11.0 | 8.5 | 9.4 | 23.3 | 26.7 | 24.1 | 17.1 | 17.1 |
ROE ROE% | 2.2 | 6.1 | 5.4 | 21.8 | 22.4 | 23.9 | 17.0 | 17.0 |
ROA ROA% | 1.3 | 2.5 | 2.3 | 12.2 | 18.7 | 16.3 | 9.4 | 9.4 |
Documents — Goyal Salt Ltd