| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 44 | 34 | 33 | 37 | 36 | 61 | 69 | 70 | |
Growth YoY Revenue Growth YoY% | -23.5 | 7.6 | 8.0 | 64.8 | 91.2 | 14.8 | ||
| 34 | 24 | 25 | 27 | 29 | 49 | 58 | 63 | |
| 10 | 11 | 8 | 10 | 7 | 12 | 11 | 7 | |
OPM OPM% | 21.8 | 30.7 | 24.8 | 26.1 | 19.6 | 19.8 | 15.5 | 9.5 |
| 0 | 0 | 0 | 0 | 1 | 2 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 1 | 2 | 1 | 5 | 5 | 5 |
PBT PBTCr | 9 | 10 | 8 | 9 | 7 | 13 | 11 | 7 |
| 1 | 1 | 1 | 3 | 1 | 2 | 2 | 4 | |
| 6 | 7 | 5 | 5 | 5 | 6 | 5 | -1 | |
Growth YoY PAT Growth YoY% | -10.2 | -22.6 | 2.3 | 14.3 | -10.9 | -122.3 | ||
NPM NPM% | 13.2 | 19.2 | 15.5 | 13.8 | 14.7 | 9.6 | 6.8 | -1.9 |
| 0.0 | 0.0 | 2.7 | 2.3 | 2.1 | 2.3 | 1.9 | -0.5 |
| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 44 | 34 | 33 | 37 | 36 | 61 | 69 | 70 | |
Growth YoY Revenue Growth YoY% | -23.5 | 7.6 | 8.0 | 64.8 | 91.2 | 14.8 | ||
| 34 | 24 | 25 | 27 | 29 | 49 | 58 | 63 | |
| 10 | 11 | 8 | 10 | 7 | 12 | 11 | 7 | |
OPM OPM% | 21.8 | 30.7 | 24.8 | 26.1 | 19.6 | 19.8 | 15.5 | 9.5 |
| 0 | 0 | 0 | 0 | 1 | 2 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 1 | 2 | 1 | 5 | 5 | 5 |
PBT PBTCr | 9 | 10 | 8 | 9 | 7 | 13 | 11 | 7 |
| 1 | 1 | 1 | 3 | 1 | 2 | 2 | 4 | |
| 6 | 7 | 5 | 5 | 5 | 6 | 5 | -1 | |
Growth YoY PAT Growth YoY% | -10.2 | -22.6 | 2.3 | 14.3 | -10.9 | -122.3 | ||
NPM NPM% | 13.2 | 19.2 | 15.5 | 13.8 | 14.7 | 9.6 | 6.8 | -1.9 |
| 0.0 | 0.0 | 2.7 | 2.3 | 2.1 | 2.3 | 1.9 | -0.5 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Revenue RevenueCr | 78 | 70 | 97 | 139 |
Growth Revenue Growth% | -9.9 | 37.8 | 43.3 | |
| 58 | 52 | 78 | 116 | |
| 20 | 18 | 19 | 23 | |
OPM OPM% | 25.7 | 25.5 | 19.7 | 16.7 |
| 0 | 0 | 2 | -3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 3 | 3 | 6 | 11 |
PBT PBTCr | 16 | 14 | 14 | 8 |
| 4 | 4 | 2 | 4 | |
PAT PATCr | 12 | 10 | 11 | 3 |
Growth PAT Growth% | -16.8 | 8.3 | -69.2 | |
NPM NPM% | 15.8 | 14.6 | 11.5 | 2.5 |
| 6.5 | 4.7 | 4.5 | 1.4 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Revenue RevenueCr | 78 | 70 | 97 | 139 |
Growth Revenue Growth% | -9.9 | 37.8 | 43.3 | |
| 58 | 52 | 78 | 116 | |
| 20 | 18 | 19 | 23 | |
OPM OPM% | 25.7 | 25.5 | 19.7 | 16.7 |
| 0 | 0 | 2 | -3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 3 | 3 | 6 | 11 |
PBT PBTCr | 16 | 14 | 14 | 8 |
| 4 | 4 | 2 | 4 | |
PAT PATCr | 12 | 10 | 11 | 3 |
Growth PAT Growth% | -16.8 | 8.3 | -69.2 | |
NPM NPM% | 15.8 | 14.6 | 11.5 | 2.5 |
| 6.5 | 4.7 | 4.5 | 1.4 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 19 | 25 | 25 | 25 |
Reserves ReservesCr | 5 | 51 | 62 | 65 |
| 17 | 15 | 23 | 43 | |
| 4 | 15 | 32 | 40 | |
| 45 | 105 | 141 | 173 | |
| 21 | 45 | 41 | 51 | |
| 24 | 60 | 100 | 122 | |
| 45 | 105 | 141 | 173 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 19 | 25 | 25 | 25 |
Reserves ReservesCr | 5 | 51 | 62 | 65 |
| 17 | 15 | 23 | 43 | |
| 4 | 15 | 32 | 40 | |
| 45 | 105 | 141 | 173 | |
| 21 | 45 | 41 | 51 | |
| 24 | 60 | 100 | 122 | |
| 45 | 105 | 141 | 173 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 10 | -2 | 12 | 16 | |
| -6 | -38 | -44 | -30 | |
| -4 | 50 | 22 | 14 | |
Net Cash Flow Net Cash FlowCr | 0 | 10 | -10 | 0 |
Free Cash Flow Free Cash FlowCr | 4 | -15 | -40 | -37 |
CFO To PAT CFO To PAT% | 79.8 | -17.8 | 111.1 | 465.4 |
CFO To EBITDA CFO To EBITDA% | 49.3 | -10.2 | 64.7 | 69.0 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 10 | -2 | 12 | 16 | |
| -6 | -38 | -44 | -30 | |
| -4 | 50 | 22 | 14 | |
Net Cash Flow Net Cash FlowCr | 0 | 10 | -10 | 0 |
Free Cash Flow Free Cash FlowCr | 4 | -15 | -40 | -37 |
CFO To PAT CFO To PAT% | 79.8 | -17.8 | 111.1 | 465.4 |
CFO To EBITDA CFO To EBITDA% | 49.3 | -10.2 | 64.7 | 69.0 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 408 | 508 | 259 | 317 | |
Price To Earnings Price To Earnings | 39.8 | 45.6 | 75.5 | 92.7 | |
Price To Sales Price To Sales | 5.8 | 5.3 | 1.9 | 2.3 | |
Price To Book Price To Book | 5.4 | 5.9 | 2.9 | 3.5 | |
EV To EBITDA EV To EBITDA | 23.6 | 29.0 | 13.9 | 14.5 | |
GPM GPM% | 32.2 | 32.4 | 27.3 | 24.7 | 24.7 |
OPM OPM% | 25.7 | 25.5 | 19.7 | 16.7 | 16.7 |
NPM NPM% | 15.8 | 14.6 | 11.5 | 2.5 | 2.5 |
ROCE ROCE% | 45.6 | 15.2 | 11.1 | 6.0 | 6.0 |
ROE ROE% | 50.9 | 13.6 | 12.8 | 3.8 | 3.8 |
ROA ROA% | 27.2 | 9.8 | 7.9 | 2.0 | 2.0 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 408 | 508 | 259 | 317 | |
Price To Earnings Price To Earnings | 39.8 | 45.6 | 75.5 | 92.7 | |
Price To Sales Price To Sales | 5.8 | 5.3 | 1.9 | 2.3 | |
Price To Book Price To Book | 5.4 | 5.9 | 2.9 | 3.5 | |
EV To EBITDA EV To EBITDA | 23.6 | 29.0 | 13.9 | 14.5 | |
GPM GPM% | 32.2 | 32.4 | 27.3 | 24.7 | 24.7 |
OPM OPM% | 25.7 | 25.5 | 19.7 | 16.7 | 16.7 |
NPM NPM% | 15.8 | 14.6 | 11.5 | 2.5 | 2.5 |
ROCE ROCE% | 45.6 | 15.2 | 11.1 | 6.0 | 6.0 |
ROE ROE% | 50.9 | 13.6 | 12.8 | 3.8 | 3.8 |
ROA ROA% | 27.2 | 9.8 | 7.9 | 2.0 | 2.0 |
Documents — Hi-Green Carbon Ltd
Concall Transcript Summaries — Hi-Green Carbon Ltd