| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 35 | 42 | 34 | 34 | 44 | 40 | 45 | 22 | 88 | 70 | 51 | 59 | |
Growth YoY Revenue Growth YoY% | 27.6 | 43.7 | 10.3 | 22.9 | 25.7 | -3.5 | 32.9 | -35.2 | 100.3 | 73.3 | 13.1 | 167.4 |
| 31 | 37 | 31 | 32 | 41 | 38 | 43 | 20 | 84 | 66 | 48 | 55 | |
| 4 | 4 | 3 | 2 | 3 | 3 | 2 | 2 | 3 | 3 | 3 | 4 | |
OPM OPM% | 11.2 | 10.4 | 8.0 | 7.3 | 6.1 | 6.8 | 5.1 | 8.5 | 3.9 | 5.0 | 5.0 | 6.9 |
| 1 | 0 | 1 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 3 | 3 | 1 | 1 | 1 | 1 | 4 | 0 | 2 | 1 | 1 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 2 | 2 | 1 | 1 | 1 | 0 | 5 | 0 | 2 | 1 | 0 | 2 | |
Growth YoY PAT Growth YoY% | 109.9 | 68.8 | -77.9 | -66.5 | -73.4 | -78.7 | 723.6 | -73.7 | 180.7 | 215.6 | -96.9 | 1,106.7 |
NPM NPM% | 6.7 | 5.1 | 1.6 | 1.7 | 1.4 | 1.1 | 10.1 | 0.7 | 2.0 | 2.0 | 0.3 | 3.1 |
| 0.9 | 0.8 | 0.2 | 0.2 | 0.3 | 0.2 | 1.6 | 0.1 | 0.6 | 0.6 | 0.0 | 0.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 35 | 42 | 34 | 34 | 44 | 40 | 45 | 22 | 88 | 70 | 51 | 59 | |
Growth YoY Revenue Growth YoY% | 27.6 | 43.7 | 10.3 | 22.9 | 25.7 | -3.5 | 32.9 | -35.2 | 100.3 | 73.3 | 13.1 | 167.4 |
| 31 | 37 | 31 | 32 | 41 | 38 | 43 | 20 | 84 | 66 | 48 | 55 | |
| 4 | 4 | 3 | 2 | 3 | 3 | 2 | 2 | 3 | 3 | 3 | 4 | |
OPM OPM% | 11.2 | 10.4 | 8.0 | 7.3 | 6.1 | 6.8 | 5.1 | 8.5 | 3.9 | 5.0 | 5.0 | 6.9 |
| 1 | 0 | 1 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 3 | 3 | 1 | 1 | 1 | 1 | 4 | 0 | 2 | 1 | 1 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 2 | 2 | 1 | 1 | 1 | 0 | 5 | 0 | 2 | 1 | 0 | 2 | |
Growth YoY PAT Growth YoY% | 109.9 | 68.8 | -77.9 | -66.5 | -73.4 | -78.7 | 723.6 | -73.7 | 180.7 | 215.6 | -96.9 | 1,106.7 |
NPM NPM% | 6.7 | 5.1 | 1.6 | 1.7 | 1.4 | 1.1 | 10.1 | 0.7 | 2.0 | 2.0 | 0.3 | 3.1 |
| 0.9 | 0.8 | 0.2 | 0.2 | 0.3 | 0.2 | 1.6 | 0.1 | 0.6 | 0.6 | 0.0 | 0.3 |
| 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 | 67 | 80 | 95 | 101 | 103 | 48 | 84 | 105 | 138 | 163 | 230 | 267 |
Growth Revenue Growth% | -27.1 | 19.7 | 18.1 | 6.2 | 2.3 | -53.9 | 77.1 | 24.6 | 31.7 | 18.1 | 41.3 | 76.9 |
| 64 | 75 | 88 | 94 | 96 | 65 | 79 | 91 | 123 | 153 | 219 | 254 | |
| 3 | 6 | 7 | 7 | 7 | -17 | 6 | 14 | 15 | 10 | 11 | 14 | |
OPM OPM% | 5.0 | 6.9 | 7.0 | 6.5 | 7.3 | -36.2 | 6.6 | 13.5 | 10.7 | 6.3 | 4.9 | 5.0 |
| 0 | 0 | 0 | 1 | 0 | 0 | -1 | 1 | 2 | 5 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 6 | 7 | 7 | 7 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | -1 | 0 | 1 | 1 | 2 | -24 | -3 | 7 | 8 | 6 | 4 | 6 |
| 0 | 0 | 1 | 0 | 0 | -4 | -4 | 1 | 1 | 0 | 0 | 1 | |
PAT PATCr | -2 | 0 | 0 | 2 | 2 | -20 | 2 | 6 | 7 | 6 | 3 | 5 |
Growth PAT Growth% | -271.1 | 72.8 | 163.3 | 469.8 | 0.0 | -1,362.8 | 109.0 | 232.5 | 14.1 | -7.6 | -44.2 | -11.1 |
NPM NPM% | -2.4 | -0.5 | 0.3 | 1.5 | 1.5 | -41.2 | 2.1 | 5.6 | 4.8 | 3.8 | 1.5 | 1.9 |
| -1.0 | -0.2 | 0.2 | 1.0 | 1.0 | -12.4 | 1.1 | 2.4 | 2.7 | 2.3 | 1.3 | 1.6 |
| 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 | 67 | 80 | 95 | 101 | 103 | 48 | 84 | 105 | 138 | 163 | 230 | 267 |
Growth Revenue Growth% | -27.1 | 19.7 | 18.1 | 6.2 | 2.3 | -53.9 | 77.1 | 24.6 | 31.7 | 18.1 | 41.3 | 76.9 |
| 64 | 75 | 88 | 94 | 96 | 65 | 79 | 91 | 123 | 153 | 219 | 254 | |
| 3 | 6 | 7 | 7 | 7 | -17 | 6 | 14 | 15 | 10 | 11 | 14 | |
OPM OPM% | 5.0 | 6.9 | 7.0 | 6.5 | 7.3 | -36.2 | 6.6 | 13.5 | 10.7 | 6.3 | 4.9 | 5.0 |
| 0 | 0 | 0 | 1 | 0 | 0 | -1 | 1 | 2 | 5 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 6 | 7 | 7 | 7 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | -1 | 0 | 1 | 1 | 2 | -24 | -3 | 7 | 8 | 6 | 4 | 6 |
| 0 | 0 | 1 | 0 | 0 | -4 | -4 | 1 | 1 | 0 | 0 | 1 | |
PAT PATCr | -2 | 0 | 0 | 2 | 2 | -20 | 2 | 6 | 7 | 6 | 3 | 5 |
Growth PAT Growth% | -271.1 | 72.8 | 163.3 | 469.8 | 0.0 | -1,362.8 | 109.0 | 232.5 | 14.1 | -7.6 | -44.2 | -11.1 |
NPM NPM% | -2.4 | -0.5 | 0.3 | 1.5 | 1.5 | -41.2 | 2.1 | 5.6 | 4.8 | 3.8 | 1.5 | 1.9 |
| -1.0 | -0.2 | 0.2 | 1.0 | 1.0 | -12.4 | 1.1 | 2.4 | 2.7 | 2.3 | 1.3 | 1.6 |
| 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 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 21 | 21 | 23 | 35 |
Reserves ReservesCr | 47 | 47 | 47 | 49 | 50 | 31 | 32 | 68 | 75 | 92 | 116 |
| 39 | 49 | 66 | 55 | 69 | 51 | 50 | 64 | 69 | 91 | 69 | |
| 7 | 8 | 17 | 18 | 17 | 19 | 19 | 16 | 16 | 14 | 16 | |
| 106 | 115 | 142 | 135 | 149 | 113 | 114 | 169 | 185 | 221 | 236 | |
| 66 | 77 | 102 | 95 | 111 | 75 | 68 | 121 | 132 | 161 | 183 | |
| 40 | 39 | 40 | 40 | 38 | 38 | 46 | 49 | 53 | 59 | 53 | |
| 106 | 115 | 142 | 135 | 149 | 113 | 114 | 169 | 185 | 221 | 236 |
| 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 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 21 | 21 | 23 | 35 |
Reserves ReservesCr | 47 | 47 | 47 | 49 | 50 | 31 | 32 | 68 | 75 | 92 | 116 |
| 39 | 49 | 66 | 55 | 69 | 51 | 50 | 64 | 69 | 91 | 69 | |
| 7 | 8 | 17 | 18 | 17 | 19 | 19 | 16 | 16 | 14 | 16 | |
| 106 | 115 | 142 | 135 | 149 | 113 | 114 | 169 | 185 | 221 | 236 | |
| 66 | 77 | 102 | 95 | 111 | 75 | 68 | 121 | 132 | 161 | 183 | |
| 40 | 39 | 40 | 40 | 38 | 38 | 46 | 49 | 53 | 59 | 53 | |
| 106 | 115 | 142 | 135 | 149 | 113 | 114 | 169 | 185 | 221 | 236 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 3 | -1 | 2 | 4 | 0 | 9 | -24 | 10 | 3 | -27 | |
| 0 | 0 | -3 | 0 | 0 | -2 | -9 | 33 | -2 | 11 | 33 | |
| -5 | -3 | 4 | -2 | -3 | 1 | -1 | -9 | -8 | -9 | -6 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 1 | 5 | 0 |
Free Cash Flow Free Cash FlowCr | 5 | 3 | -4 | 2 | 4 | -2 | 1 | -30 | 3 | 2 | -28 |
CFO To PAT CFO To PAT% | -332.5 | -788.7 | -349.5 | 124.5 | 245.4 | -2.3 | 538.7 | -411.4 | 151.3 | 44.3 | -778.8 |
CFO To EBITDA CFO To EBITDA% | 156.4 | 61.1 | -14.4 | 29.5 | 50.8 | -2.6 | 172.1 | -169.9 | 68.7 | 26.8 | -237.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 3 | -1 | 2 | 4 | 0 | 9 | -24 | 10 | 3 | -27 | |
| 0 | 0 | -3 | 0 | 0 | -2 | -9 | 33 | -2 | 11 | 33 | |
| -5 | -3 | 4 | -2 | -3 | 1 | -1 | -9 | -8 | -9 | -6 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 1 | 5 | 0 |
Free Cash Flow Free Cash FlowCr | 5 | 3 | -4 | 2 | 4 | -2 | 1 | -30 | 3 | 2 | -28 |
CFO To PAT CFO To PAT% | -332.5 | -788.7 | -349.5 | 124.5 | 245.4 | -2.3 | 538.7 | -411.4 | 151.3 | 44.3 | -778.8 |
CFO To EBITDA CFO To EBITDA% | 156.4 | 61.1 | -14.4 | 29.5 | 50.8 | -2.6 | 172.1 | -169.9 | 68.7 | 26.8 | -237.7 |
| 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 | 22 | 24 | 33 | 25 | 8 | 11 | 40 | 211 | 215 | 166 | 129 | 85 |
Price To Earnings Price To Earnings | 121.8 | 16.0 | 5.3 | 22.9 | 36.0 | 32.3 | 26.9 | 25.2 | 10.4 | |||
Price To Sales Price To Sales | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.2 | 0.5 | 2.0 | 1.6 | 1.0 | 0.6 | 0.3 |
Price To Book Price To Book | 0.4 | 0.4 | 0.6 | 0.4 | 0.1 | 0.3 | 0.9 | 2.4 | 2.3 | 1.4 | 0.6 | 0.5 |
EV To EBITDA EV To EBITDA | 13.3 | 8.8 | 10.2 | 10.0 | 6.7 | -3.7 | 17.5 | 18.3 | 18.0 | 21.7 | 15.2 | 9.9 |
GPM GPM% | 24.6 | 25.0 | 21.8 | 19.9 | 25.2 | -19.9 | 14.2 | 18.9 | 15.2 | 10.6 | 7.8 | 7.8 |
OPM OPM% | 5.0 | 6.9 | 7.0 | 6.5 | 7.3 | -36.2 | 6.6 | 13.5 | 10.7 | 6.3 | 4.9 | 5.0 |
NPM NPM% | -2.4 | -0.5 | 0.3 | 1.5 | 1.5 | -41.2 | 2.1 | 5.6 | 4.8 | 3.8 | 1.5 | 1.9 |
ROCE ROCE% | 1.1 | 3.3 | 4.2 | 4.7 | 4.8 | -20.2 | 1.6 | 8.9 | 9.8 | 7.4 | 5.3 | 5.3 |
ROE ROE% | -2.6 | -0.7 | 0.5 | 2.5 | 2.5 | -45.4 | 3.9 | 6.6 | 7.0 | 5.3 | 2.3 | 2.3 |
ROA ROA% | -1.5 | -0.4 | 0.2 | 1.1 | 1.0 | -17.3 | 1.6 | 3.5 | 3.6 | 2.8 | 1.5 | 1.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 22 | 24 | 33 | 25 | 8 | 11 | 40 | 211 | 215 | 166 | 129 | 85 |
Price To Earnings Price To Earnings | 121.8 | 16.0 | 5.3 | 22.9 | 36.0 | 32.3 | 26.9 | 25.2 | 10.4 | |||
Price To Sales Price To Sales | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.2 | 0.5 | 2.0 | 1.6 | 1.0 | 0.6 | 0.3 |
Price To Book Price To Book | 0.4 | 0.4 | 0.6 | 0.4 | 0.1 | 0.3 | 0.9 | 2.4 | 2.3 | 1.4 | 0.6 | 0.5 |
EV To EBITDA EV To EBITDA | 13.3 | 8.8 | 10.2 | 10.0 | 6.7 | -3.7 | 17.5 | 18.3 | 18.0 | 21.7 | 15.2 | 9.9 |
GPM GPM% | 24.6 | 25.0 | 21.8 | 19.9 | 25.2 | -19.9 | 14.2 | 18.9 | 15.2 | 10.6 | 7.8 | 7.8 |
OPM OPM% | 5.0 | 6.9 | 7.0 | 6.5 | 7.3 | -36.2 | 6.6 | 13.5 | 10.7 | 6.3 | 4.9 | 5.0 |
NPM NPM% | -2.4 | -0.5 | 0.3 | 1.5 | 1.5 | -41.2 | 2.1 | 5.6 | 4.8 | 3.8 | 1.5 | 1.9 |
ROCE ROCE% | 1.1 | 3.3 | 4.2 | 4.7 | 4.8 | -20.2 | 1.6 | 8.9 | 9.8 | 7.4 | 5.3 | 5.3 |
ROE ROE% | -2.6 | -0.7 | 0.5 | 2.5 | 2.5 | -45.4 | 3.9 | 6.6 | 7.0 | 5.3 | 2.3 | 2.3 |
ROA ROA% | -1.5 | -0.4 | 0.2 | 1.1 | 1.0 | -17.3 | 1.6 | 3.5 | 3.6 | 2.8 | 1.5 | 1.5 |
Documents — Hilton Metal Forging Ltd