| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 41 | 55 | 60 | 43 | 43 | 58 | 59 | 41 | 36 | 61 | 63 | 47 | |
Growth YoY Revenue Growth YoY% | 16.8 | 21.7 | 14.8 | 0.8 | 4.8 | 4.3 | -0.8 | -5.2 | -17.4 | 5.5 | 7.1 | 14.6 |
| 37 | 44 | 49 | 42 | 40 | 46 | 46 | 42 | 42 | 49 | 53 | 46 | |
| 4 | 11 | 11 | 0 | 3 | 12 | 13 | -2 | -6 | 12 | 11 | 1 | |
OPM OPM% | 10.7 | 19.7 | 18.5 | 1.1 | 6.7 | 20.5 | 21.7 | -4.2 | -17.3 | 19.0 | 16.8 | 2.5 |
| 2 | 3 | 4 | 5 | 5 | 3 | 3 | 3 | 2 | 1 | 4 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 |
PBT PBTCr | 2 | 10 | 10 | 2 | 3 | 10 | 11 | -3 | -10 | 7 | 9 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 2 | 10 | 10 | 2 | 3 | 10 | 11 | -3 | -10 | 7 | 9 | -1 | |
Growth YoY PAT Growth YoY% | 156.6 | 209.4 | -4.1 | -14.7 | 72.8 | 7.8 | 3.8 | -314.2 | -384.2 | -33.1 | -19.9 | 77.5 |
NPM NPM% | 4.9 | 17.2 | 17.3 | 3.8 | 8.1 | 17.8 | 18.1 | -8.5 | -27.7 | 11.3 | 13.6 | -1.7 |
| 0.0 | 0.1 | 0.2 | 0.0 | 0.1 | 0.2 | 0.2 | -0.1 | -0.1 | 0.1 | 0.1 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 41 | 55 | 60 | 43 | 43 | 58 | 59 | 41 | 36 | 61 | 63 | 47 | |
Growth YoY Revenue Growth YoY% | 16.8 | 21.7 | 14.8 | 0.8 | 4.8 | 4.3 | -0.8 | -5.2 | -17.4 | 5.5 | 7.1 | 14.6 |
| 37 | 44 | 49 | 42 | 40 | 46 | 46 | 42 | 42 | 49 | 53 | 46 | |
| 4 | 11 | 11 | 0 | 3 | 12 | 13 | -2 | -6 | 12 | 11 | 1 | |
OPM OPM% | 10.7 | 19.7 | 18.5 | 1.1 | 6.7 | 20.5 | 21.7 | -4.2 | -17.3 | 19.0 | 16.8 | 2.5 |
| 2 | 3 | 4 | 5 | 5 | 3 | 3 | 3 | 2 | 1 | 4 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 |
PBT PBTCr | 2 | 10 | 10 | 2 | 3 | 10 | 11 | -3 | -10 | 7 | 9 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 2 | 10 | 10 | 2 | 3 | 10 | 11 | -3 | -10 | 7 | 9 | -1 | |
Growth YoY PAT Growth YoY% | 156.6 | 209.4 | -4.1 | -14.7 | 72.8 | 7.8 | 3.8 | -314.2 | -384.2 | -33.1 | -19.9 | 77.5 |
NPM NPM% | 4.9 | 17.2 | 17.3 | 3.8 | 8.1 | 17.8 | 18.1 | -8.5 | -27.7 | 11.3 | 13.6 | -1.7 |
| 0.0 | 0.1 | 0.2 | 0.0 | 0.1 | 0.2 | 0.2 | -0.1 | -0.1 | 0.1 | 0.1 | 0.0 |
| 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 | 661 | 698 | 138 | 154 | 146 | 19 | 73 | 173 | 199 | 203 | 201 | 207 |
Growth Revenue Growth% | 3.8 | 5.6 | -80.3 | 12.0 | -5.6 | -87.0 | 285.8 | 136.8 | 15.2 | 2.1 | -1.2 | 2.9 |
| 508 | 523 | 150 | 157 | 183 | 72 | 94 | 157 | 168 | 175 | 187 | 190 | |
| 153 | 175 | -12 | -2 | -37 | -53 | -21 | 16 | 31 | 28 | 14 | 17 | |
OPM OPM% | 23.2 | 25.1 | -8.7 | -1.5 | -25.4 | -280.1 | -28.4 | 9.2 | 15.4 | 13.8 | 7.1 | 8.3 |
| -204 | 41 | -26 | -25 | 30 | 33 | -7 | 9 | 10 | 16 | 10 | 10 | |
Interest Expense Interest ExpenseCr | 88 | 90 | 0 | 0 | 1 | 2 | 2 | 5 | 2 | 2 | 3 | 3 |
Depreciation DepreciationCr | 240 | 141 | 13 | 10 | 12 | 14 | 13 | 11 | 14 | 16 | 19 | 20 |
PBT PBTCr | -379 | -15 | -52 | -38 | -20 | -36 | -43 | 9 | 24 | 26 | 2 | 5 |
| -7 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | |
PAT PATCr | -372 | -15 | -52 | -38 | -20 | -36 | -43 | 8 | 24 | 26 | 2 | 5 |
Growth PAT Growth% | 18.3 | 95.8 | -235.4 | 27.1 | 46.6 | -77.9 | -18.3 | 118.0 | 211.3 | 9.8 | -92.0 | -77.3 |
NPM NPM% | -56.2 | -2.2 | -37.6 | -24.5 | -13.9 | -189.9 | -58.2 | 4.4 | 12.0 | 12.8 | 1.0 | 2.3 |
| -3.9 | -0.3 | -0.4 | -1.9 | 3.1 | -0.6 | -0.7 | 0.1 | 0.4 | 0.4 | 0.0 | 0.1 |
| 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 | 661 | 698 | 138 | 154 | 146 | 19 | 73 | 173 | 199 | 203 | 201 | 207 |
Growth Revenue Growth% | 3.8 | 5.6 | -80.3 | 12.0 | -5.6 | -87.0 | 285.8 | 136.8 | 15.2 | 2.1 | -1.2 | 2.9 |
| 508 | 523 | 150 | 157 | 183 | 72 | 94 | 157 | 168 | 175 | 187 | 190 | |
| 153 | 175 | -12 | -2 | -37 | -53 | -21 | 16 | 31 | 28 | 14 | 17 | |
OPM OPM% | 23.2 | 25.1 | -8.7 | -1.5 | -25.4 | -280.1 | -28.4 | 9.2 | 15.4 | 13.8 | 7.1 | 8.3 |
| -204 | 41 | -26 | -25 | 30 | 33 | -7 | 9 | 10 | 16 | 10 | 10 | |
Interest Expense Interest ExpenseCr | 88 | 90 | 0 | 0 | 1 | 2 | 2 | 5 | 2 | 2 | 3 | 3 |
Depreciation DepreciationCr | 240 | 141 | 13 | 10 | 12 | 14 | 13 | 11 | 14 | 16 | 19 | 20 |
PBT PBTCr | -379 | -15 | -52 | -38 | -20 | -36 | -43 | 9 | 24 | 26 | 2 | 5 |
| -7 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | |
PAT PATCr | -372 | -15 | -52 | -38 | -20 | -36 | -43 | 8 | 24 | 26 | 2 | 5 |
Growth PAT Growth% | 18.3 | 95.8 | -235.4 | 27.1 | 46.6 | -77.9 | -18.3 | 118.0 | 211.3 | 9.8 | -92.0 | -77.3 |
NPM NPM% | -56.2 | -2.2 | -37.6 | -24.5 | -13.9 | -189.9 | -58.2 | 4.4 | 12.0 | 12.8 | 1.0 | 2.3 |
| -3.9 | -0.3 | -0.4 | -1.9 | 3.1 | -0.6 | -0.7 | 0.1 | 0.4 | 0.4 | 0.0 | 0.1 |
| 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 | 93 | 93 | 126 | 126 | 126 | 126 | 132 | 132 | 132 | 132 | 132 |
Reserves ReservesCr | 145 | 38 | 258 | 140 | 331 | 296 | 280 | 287 | 312 | 336 | 339 |
| 430 | 454 | 913 | 3,038 | 132 | 102 | 74 | 96 | 110 | 130 | 138 | |
| 4,295 | 4,149 | 3,264 | 885 | 71 | 73 | 74 | 51 | 26 | 34 | 33 | |
| 4,963 | 4,734 | 4,562 | 4,189 | 660 | 596 | 560 | 566 | 580 | 632 | 642 | |
| 192 | 175 | 182 | 116 | 106 | 104 | 138 | 112 | 197 | 231 | 242 | |
| 4,771 | 4,559 | 4,379 | 4,073 | 554 | 493 | 422 | 454 | 382 | 401 | 400 | |
| 4,963 | 4,734 | 4,562 | 4,189 | 660 | 596 | 560 | 566 | 580 | 632 | 642 |
| 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 | 93 | 93 | 126 | 126 | 126 | 126 | 132 | 132 | 132 | 132 | 132 |
Reserves ReservesCr | 145 | 38 | 258 | 140 | 331 | 296 | 280 | 287 | 312 | 336 | 339 |
| 430 | 454 | 913 | 3,038 | 132 | 102 | 74 | 96 | 110 | 130 | 138 | |
| 4,295 | 4,149 | 3,264 | 885 | 71 | 73 | 74 | 51 | 26 | 34 | 33 | |
| 4,963 | 4,734 | 4,562 | 4,189 | 660 | 596 | 560 | 566 | 580 | 632 | 642 | |
| 192 | 175 | 182 | 116 | 106 | 104 | 138 | 112 | 197 | 231 | 242 | |
| 4,771 | 4,559 | 4,379 | 4,073 | 554 | 493 | 422 | 454 | 382 | 401 | 400 | |
| 4,963 | 4,734 | 4,562 | 4,189 | 660 | 596 | 560 | 566 | 580 | 632 | 642 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 209 | 139 | -29 | -49 | 35 | 24 | 34 | 37 | |
| 129 | 3,824 | 11 | 22 | 16 | -33 | 22 | -62 | |
| -327 | -3,976 | 4 | 26 | -41 | -2 | 1 | -14 | |
Net Cash Flow Net Cash FlowCr | 11 | -14 | -15 | 0 | 11 | -11 | 57 | -39 |
Free Cash Flow Free Cash FlowCr | 346 | 107 | -22 | 37 | 44 | 51 | 23 | 5 |
CFO To PAT CFO To PAT% | -554.0 | -686.8 | 81.1 | 114.4 | 462.9 | 100.1 | 129.1 | 1,754.7 |
CFO To EBITDA CFO To EBITDA% | -8,922.5 | -375.3 | 55.0 | 234.3 | 222.9 | 77.4 | 120.0 | 255.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 209 | 139 | -29 | -49 | 35 | 24 | 34 | 37 | |
| 129 | 3,824 | 11 | 22 | 16 | -33 | 22 | -62 | |
| -327 | -3,976 | 4 | 26 | -41 | -2 | 1 | -14 | |
Net Cash Flow Net Cash FlowCr | 11 | -14 | -15 | 0 | 11 | -11 | 57 | -39 |
Free Cash Flow Free Cash FlowCr | 346 | 107 | -22 | 37 | 44 | 51 | 23 | 5 |
CFO To PAT CFO To PAT% | -554.0 | -686.8 | 81.1 | 114.4 | 462.9 | 100.1 | 129.1 | 1,754.7 |
CFO To EBITDA CFO To EBITDA% | -8,922.5 | -375.3 | 55.0 | 234.3 | 222.9 | 77.4 | 120.0 | 255.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 842 | 761 | 1,081 | 696 | 202 | 362 | 606 | 603 | 1,721 | 792 | 377 | 440 |
Price To Earnings Price To Earnings | 1.0 | 76.2 | 72.5 | 30.1 | 190.7 | 95.4 | ||||||
Price To Sales Price To Sales | 1.3 | 1.1 | 7.8 | 4.5 | 1.4 | 19.1 | 8.3 | 3.5 | 8.6 | 3.9 | 1.9 | 2.1 |
Price To Book Price To Book | -4.8 | 5.8 | 2.8 | 2.6 | 0.4 | 0.9 | 1.5 | 1.4 | 3.9 | 1.7 | 0.8 | 0.9 |
EV To EBITDA EV To EBITDA | 33.0 | 26.7 | -355.0 | -611.5 | -5.8 | -7.8 | -30.2 | 36.9 | 53.3 | 24.8 | 19.4 | 20.1 |
GPM GPM% | 73.3 | 73.1 | 71.0 | 71.4 | 73.5 | 17.7 | 63.6 | 75.9 | 78.0 | 79.7 | 79.6 | 79.6 |
OPM OPM% | 23.2 | 25.1 | -8.7 | -1.5 | -25.4 | -280.1 | -28.4 | 9.2 | 15.4 | 13.8 | 7.1 | 8.3 |
NPM NPM% | -56.2 | -2.2 | -37.6 | -24.5 | -13.9 | -189.9 | -58.2 | 4.4 | 12.0 | 12.8 | 1.0 | 2.3 |
ROCE ROCE% | -6.5 | 1.8 | -1.4 | -3.6 | -3.9 | -7.0 | -8.7 | 3.0 | 5.5 | 5.6 | 1.0 | 1.0 |
ROE ROE% | -156.3 | -11.8 | -13.5 | -14.2 | -4.4 | -8.5 | -10.3 | 1.8 | 5.4 | 5.6 | 0.4 | 0.4 |
ROA ROA% | -7.5 | -0.3 | -1.1 | -0.9 | -3.1 | -6.0 | -7.6 | 1.4 | 4.1 | 4.1 | 0.3 | 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 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 842 | 761 | 1,081 | 696 | 202 | 362 | 606 | 603 | 1,721 | 792 | 377 | 440 |
Price To Earnings Price To Earnings | 1.0 | 76.2 | 72.5 | 30.1 | 190.7 | 95.4 | ||||||
Price To Sales Price To Sales | 1.3 | 1.1 | 7.8 | 4.5 | 1.4 | 19.1 | 8.3 | 3.5 | 8.6 | 3.9 | 1.9 | 2.1 |
Price To Book Price To Book | -4.8 | 5.8 | 2.8 | 2.6 | 0.4 | 0.9 | 1.5 | 1.4 | 3.9 | 1.7 | 0.8 | 0.9 |
EV To EBITDA EV To EBITDA | 33.0 | 26.7 | -355.0 | -611.5 | -5.8 | -7.8 | -30.2 | 36.9 | 53.3 | 24.8 | 19.4 | 20.1 |
GPM GPM% | 73.3 | 73.1 | 71.0 | 71.4 | 73.5 | 17.7 | 63.6 | 75.9 | 78.0 | 79.7 | 79.6 | 79.6 |
OPM OPM% | 23.2 | 25.1 | -8.7 | -1.5 | -25.4 | -280.1 | -28.4 | 9.2 | 15.4 | 13.8 | 7.1 | 8.3 |
NPM NPM% | -56.2 | -2.2 | -37.6 | -24.5 | -13.9 | -189.9 | -58.2 | 4.4 | 12.0 | 12.8 | 1.0 | 2.3 |
ROCE ROCE% | -6.5 | 1.8 | -1.4 | -3.6 | -3.9 | -7.0 | -8.7 | 3.0 | 5.5 | 5.6 | 1.0 | 1.0 |
ROE ROE% | -156.3 | -11.8 | -13.5 | -14.2 | -4.4 | -8.5 | -10.3 | 1.8 | 5.4 | 5.6 | 0.4 | 0.4 |
ROA ROA% | -7.5 | -0.3 | -1.1 | -0.9 | -3.1 | -6.0 | -7.6 | 1.4 | 4.1 | 4.1 | 0.3 | 0.3 |
Documents — HLV Ltd