| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 114 | 110 | 138 | 126 | 132 | 132 | 160 | 124 | 132 | 135 | 145 | 157 | |
Growth YoY Revenue Growth YoY% | -2.2 | -4.0 | 44.4 | 27.0 | 15.1 | 20.6 | 16.2 | -1.9 | 0.5 | 1.9 | -9.9 | 26.7 |
| 103 | 99 | 115 | 113 | 122 | 120 | 128 | 114 | 122 | 124 | 136 | 140 | |
| 11 | 10 | 23 | 13 | 10 | 13 | 33 | 10 | 11 | 11 | 9 | 17 | |
OPM OPM% | 9.7 | 9.5 | 16.5 | 10.1 | 7.5 | 9.6 | 20.5 | 8.0 | 8.0 | 8.0 | 6.2 | 10.8 |
| 0 | 0 | -2 | 0 | 0 | 0 | 0 | 1 | 1 | -1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 4 | 4 |
Depreciation DepreciationCr | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 |
PBT PBTCr | 7 | 6 | 15 | 7 | 4 | 6 | 26 | 3 | 3 | 1 | 0 | 8 |
| 2 | 1 | 4 | 3 | 1 | 2 | 6 | 1 | 1 | 0 | 2 | 4 | |
| 5 | 4 | 12 | 4 | 3 | 4 | 19 | 2 | 2 | 1 | -1 | 4 | |
Growth YoY PAT Growth YoY% | -23.7 | 9.1 | 324.4 | 121.8 | -46.5 | 1.6 | 66.7 | -60.0 | -21.9 | -80.6 | -106.9 | 140.0 |
NPM NPM% | 4.1 | 3.9 | 8.5 | 3.5 | 1.9 | 3.3 | 12.1 | 1.4 | 1.5 | 0.6 | -0.9 | 2.7 |
| 8.8 | 8.1 | 21.9 | 8.2 | 4.7 | 8.2 | 36.5 | 3.3 | 3.7 | 1.6 | -2.5 | 7.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 114 | 110 | 138 | 126 | 132 | 132 | 160 | 124 | 132 | 135 | 145 | 157 | |
Growth YoY Revenue Growth YoY% | -2.2 | -4.0 | 44.4 | 27.0 | 15.1 | 20.6 | 16.2 | -1.9 | 0.5 | 1.9 | -9.9 | 26.7 |
| 103 | 99 | 115 | 113 | 122 | 120 | 128 | 114 | 122 | 124 | 136 | 140 | |
| 11 | 10 | 23 | 13 | 10 | 13 | 33 | 10 | 11 | 11 | 9 | 17 | |
OPM OPM% | 9.7 | 9.5 | 16.5 | 10.1 | 7.5 | 9.6 | 20.5 | 8.0 | 8.0 | 8.0 | 6.2 | 10.8 |
| 0 | 0 | -2 | 0 | 0 | 0 | 0 | 1 | 1 | -1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 4 | 4 |
Depreciation DepreciationCr | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 |
PBT PBTCr | 7 | 6 | 15 | 7 | 4 | 6 | 26 | 3 | 3 | 1 | 0 | 8 |
| 2 | 1 | 4 | 3 | 1 | 2 | 6 | 1 | 1 | 0 | 2 | 4 | |
| 5 | 4 | 12 | 4 | 3 | 4 | 19 | 2 | 2 | 1 | -1 | 4 | |
Growth YoY PAT Growth YoY% | -23.7 | 9.1 | 324.4 | 121.8 | -46.5 | 1.6 | 66.7 | -60.0 | -21.9 | -80.6 | -106.9 | 140.0 |
NPM NPM% | 4.1 | 3.9 | 8.5 | 3.5 | 1.9 | 3.3 | 12.1 | 1.4 | 1.5 | 0.6 | -0.9 | 2.7 |
| 8.8 | 8.1 | 21.9 | 8.2 | 4.7 | 8.2 | 36.5 | 3.3 | 3.7 | 1.6 | -2.5 | 7.9 |
| 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 | 315 | 304 | 300 | 357 | 349 | 280 | 388 | 451 | 461 | 550 | 535 | 568 |
Growth Revenue Growth% | -7.2 | -3.6 | -1.3 | 19.2 | -2.4 | -19.8 | 38.8 | 16.1 | 2.3 | 19.3 | -2.8 | 3.7 |
| 286 | 278 | 281 | 332 | 330 | 263 | 365 | 426 | 411 | 482 | 495 | 521 | |
| 29 | 26 | 19 | 25 | 19 | 17 | 23 | 25 | 51 | 68 | 40 | 47 | |
OPM OPM% | 9.1 | 8.6 | 6.3 | 7.1 | 5.4 | 6.0 | 6.0 | 5.5 | 11.0 | 12.4 | 7.5 | 8.3 |
| 0 | 3 | 0 | 0 | 1 | 2 | 1 | 10 | -1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 5 | 4 | 4 | 5 | 8 | 5 | 5 | 7 | 7 | 10 | 15 | 15 |
Depreciation DepreciationCr | 14 | 14 | 14 | 13 | 14 | 13 | 12 | 13 | 12 | 16 | 19 | 19 |
PBT PBTCr | 10 | 11 | 1 | 7 | -2 | 1 | 7 | 15 | 30 | 43 | 8 | 13 |
| 3 | 4 | 2 | 2 | -5 | -1 | 2 | 1 | 8 | 12 | 5 | 8 | |
PAT PATCr | 8 | 7 | -1 | 5 | 3 | 2 | 6 | 14 | 23 | 31 | 3 | 6 |
Growth PAT Growth% | -10.8 | -12.9 | -110.9 | 808.2 | -44.3 | -43.8 | 245.1 | 142.1 | 62.3 | 35.6 | -89.5 | -79.8 |
NPM NPM% | 2.5 | 2.3 | -0.3 | 1.5 | 0.8 | 0.6 | 1.5 | 3.1 | 4.9 | 5.6 | 0.6 | 1.0 |
| 14.8 | 12.9 | -1.4 | 10.0 | 5.6 | 3.1 | 10.8 | 26.1 | 42.5 | 57.6 | 6.0 | 10.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 315 | 304 | 300 | 357 | 349 | 280 | 388 | 451 | 461 | 550 | 535 | 568 |
Growth Revenue Growth% | -7.2 | -3.6 | -1.3 | 19.2 | -2.4 | -19.8 | 38.8 | 16.1 | 2.3 | 19.3 | -2.8 | 3.7 |
| 286 | 278 | 281 | 332 | 330 | 263 | 365 | 426 | 411 | 482 | 495 | 521 | |
| 29 | 26 | 19 | 25 | 19 | 17 | 23 | 25 | 51 | 68 | 40 | 47 | |
OPM OPM% | 9.1 | 8.6 | 6.3 | 7.1 | 5.4 | 6.0 | 6.0 | 5.5 | 11.0 | 12.4 | 7.5 | 8.3 |
| 0 | 3 | 0 | 0 | 1 | 2 | 1 | 10 | -1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 5 | 4 | 4 | 5 | 8 | 5 | 5 | 7 | 7 | 10 | 15 | 15 |
Depreciation DepreciationCr | 14 | 14 | 14 | 13 | 14 | 13 | 12 | 13 | 12 | 16 | 19 | 19 |
PBT PBTCr | 10 | 11 | 1 | 7 | -2 | 1 | 7 | 15 | 30 | 43 | 8 | 13 |
| 3 | 4 | 2 | 2 | -5 | -1 | 2 | 1 | 8 | 12 | 5 | 8 | |
PAT PATCr | 8 | 7 | -1 | 5 | 3 | 2 | 6 | 14 | 23 | 31 | 3 | 6 |
Growth PAT Growth% | -10.8 | -12.9 | -110.9 | 808.2 | -44.3 | -43.8 | 245.1 | 142.1 | 62.3 | 35.6 | -89.5 | -79.8 |
NPM NPM% | 2.5 | 2.3 | -0.3 | 1.5 | 0.8 | 0.6 | 1.5 | 3.1 | 4.9 | 5.6 | 0.6 | 1.0 |
| 14.8 | 12.9 | -1.4 | 10.0 | 5.6 | 3.1 | 10.8 | 26.1 | 42.5 | 57.6 | 6.0 | 10.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 5 | 5 |
Reserves ReservesCr | 118 | 125 | 123 | 128 | 126 | 130 | 135 | 146 | 165 | 186 | 173 |
| 84 | 82 | 77 | 92 | 113 | 84 | 113 | 100 | 138 | 164 | 179 | |
| 34 | 36 | 28 | 25 | 29 | 33 | 47 | 39 | 38 | 56 | 104 | |
| 237 | 244 | 230 | 247 | 269 | 248 | 296 | 287 | 342 | 412 | 462 | |
| 95 | 101 | 96 | 118 | 141 | 132 | 169 | 162 | 174 | 193 | 218 | |
| 142 | 143 | 133 | 129 | 128 | 115 | 127 | 125 | 169 | 219 | 244 | |
| 237 | 244 | 230 | 247 | 269 | 248 | 296 | 287 | 342 | 412 | 462 |
| 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 5 | 5 |
Reserves ReservesCr | 118 | 125 | 123 | 128 | 126 | 130 | 135 | 146 | 165 | 186 | 173 |
| 84 | 82 | 77 | 92 | 113 | 84 | 113 | 100 | 138 | 164 | 179 | |
| 34 | 36 | 28 | 25 | 29 | 33 | 47 | 39 | 38 | 56 | 104 | |
| 237 | 244 | 230 | 247 | 269 | 248 | 296 | 287 | 342 | 412 | 462 | |
| 95 | 101 | 96 | 118 | 141 | 132 | 169 | 162 | 174 | 193 | 218 | |
| 142 | 143 | 133 | 129 | 128 | 115 | 127 | 125 | 169 | 219 | 244 | |
| 237 | 244 | 230 | 247 | 269 | 248 | 296 | 287 | 342 | 412 | 462 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 21 | 22 | 8 | 7 | 25 | 2 | 25 | 27 | 45 | 30 | |
| -13 | -16 | -7 | -9 | -11 | 1 | -38 | -5 | -42 | -61 | -56 | |
| -5 | -6 | -15 | 4 | 8 | -20 | 23 | -19 | 15 | 16 | 26 | |
Net Cash Flow Net Cash FlowCr | 0 | -2 | 1 | 3 | 4 | 5 | -13 | 0 | 0 | -1 | -1 |
Free Cash Flow Free Cash FlowCr | 5 | 5 | 15 | 0 | -4 | 25 | -22 | 13 | -30 | -18 | -16 |
CFO To PAT CFO To PAT% | 224.2 | 301.7 | -2,911.9 | 157.9 | 247.9 | 1,501.4 | 26.4 | 180.2 | 119.3 | 145.1 | 919.0 |
CFO To EBITDA CFO To EBITDA% | 61.7 | 79.6 | 115.8 | 33.2 | 38.9 | 148.1 | 6.6 | 101.4 | 53.3 | 65.5 | 73.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 21 | 22 | 8 | 7 | 25 | 2 | 25 | 27 | 45 | 30 | |
| -13 | -16 | -7 | -9 | -11 | 1 | -38 | -5 | -42 | -61 | -56 | |
| -5 | -6 | -15 | 4 | 8 | -20 | 23 | -19 | 15 | 16 | 26 | |
Net Cash Flow Net Cash FlowCr | 0 | -2 | 1 | 3 | 4 | 5 | -13 | 0 | 0 | -1 | -1 |
Free Cash Flow Free Cash FlowCr | 5 | 5 | 15 | 0 | -4 | 25 | -22 | 13 | -30 | -18 | -16 |
CFO To PAT CFO To PAT% | 224.2 | 301.7 | -2,911.9 | 157.9 | 247.9 | 1,501.4 | 26.4 | 180.2 | 119.3 | 145.1 | 919.0 |
CFO To EBITDA CFO To EBITDA% | 61.7 | 79.6 | 115.8 | 33.2 | 38.9 | 148.1 | 6.6 | 101.4 | 53.3 | 65.5 | 73.6 |
| 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 | 133 | 216 | 157 | 147 | 83 | 106 | 185 | 343 | 866 | 1,484 | 997 | 1,067 |
Price To Earnings Price To Earnings | 17.4 | 31.4 | 27.7 | 28.1 | 63.4 | 32.2 | 24.6 | 38.3 | 48.3 | 309.6 | 188.2 | |
Price To Sales Price To Sales | 0.4 | 0.7 | 0.5 | 0.4 | 0.2 | 0.4 | 0.5 | 0.8 | 1.9 | 2.7 | 1.9 | 1.9 |
Price To Book Price To Book | 1.1 | 1.7 | 1.3 | 1.1 | 0.7 | 0.8 | 1.4 | 2.3 | 5.2 | 7.7 | 5.6 | 6.0 |
EV To EBITDA EV To EBITDA | 6.5 | 10.6 | 10.9 | 8.1 | 8.2 | 9.7 | 12.3 | 17.4 | 19.3 | 23.9 | 29.9 | 26.9 |
GPM GPM% | 34.5 | 35.3 | 34.4 | 32.7 | 31.9 | 32.7 | 32.7 | 33.1 | 32.4 | 33.2 | 29.0 | 29.0 |
OPM OPM% | 9.1 | 8.6 | 6.3 | 7.1 | 5.4 | 6.0 | 6.0 | 5.5 | 11.0 | 12.4 | 7.5 | 8.3 |
NPM NPM% | 2.5 | 2.3 | -0.3 | 1.5 | 0.8 | 0.6 | 1.5 | 3.1 | 4.9 | 5.6 | 0.6 | 1.0 |
ROCE ROCE% | 8.5 | 7.7 | 3.0 | 6.2 | 2.9 | 3.0 | 5.0 | 9.2 | 13.4 | 15.8 | 5.9 | 5.9 |
ROE ROE% | 6.7 | 5.5 | -0.6 | 4.1 | 2.3 | 1.3 | 4.2 | 9.5 | 13.6 | 16.0 | 1.8 | 1.8 |
ROA ROA% | 3.3 | 2.8 | -0.3 | 2.2 | 1.1 | 0.7 | 1.9 | 4.9 | 6.6 | 7.5 | 0.7 | 0.7 |
| 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 | 133 | 216 | 157 | 147 | 83 | 106 | 185 | 343 | 866 | 1,484 | 997 | 1,067 |
Price To Earnings Price To Earnings | 17.4 | 31.4 | 27.7 | 28.1 | 63.4 | 32.2 | 24.6 | 38.3 | 48.3 | 309.6 | 188.2 | |
Price To Sales Price To Sales | 0.4 | 0.7 | 0.5 | 0.4 | 0.2 | 0.4 | 0.5 | 0.8 | 1.9 | 2.7 | 1.9 | 1.9 |
Price To Book Price To Book | 1.1 | 1.7 | 1.3 | 1.1 | 0.7 | 0.8 | 1.4 | 2.3 | 5.2 | 7.7 | 5.6 | 6.0 |
EV To EBITDA EV To EBITDA | 6.5 | 10.6 | 10.9 | 8.1 | 8.2 | 9.7 | 12.3 | 17.4 | 19.3 | 23.9 | 29.9 | 26.9 |
GPM GPM% | 34.5 | 35.3 | 34.4 | 32.7 | 31.9 | 32.7 | 32.7 | 33.1 | 32.4 | 33.2 | 29.0 | 29.0 |
OPM OPM% | 9.1 | 8.6 | 6.3 | 7.1 | 5.4 | 6.0 | 6.0 | 5.5 | 11.0 | 12.4 | 7.5 | 8.3 |
NPM NPM% | 2.5 | 2.3 | -0.3 | 1.5 | 0.8 | 0.6 | 1.5 | 3.1 | 4.9 | 5.6 | 0.6 | 1.0 |
ROCE ROCE% | 8.5 | 7.7 | 3.0 | 6.2 | 2.9 | 3.0 | 5.0 | 9.2 | 13.4 | 15.8 | 5.9 | 5.9 |
ROE ROE% | 6.7 | 5.5 | -0.6 | 4.1 | 2.3 | 1.3 | 4.2 | 9.5 | 13.6 | 16.0 | 1.8 | 1.8 |
ROA ROA% | 3.3 | 2.8 | -0.3 | 2.2 | 1.1 | 0.7 | 1.9 | 4.9 | 6.6 | 7.5 | 0.7 | 0.7 |
Documents — GRP Ltd
Concall Transcript Summaries — GRP Ltd