| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 16 | 13 | 12 | 10 | 11 | 11 | 10 | 10 | 11 | 10 | 11 | 10 | |
Growth YoY Revenue Growth YoY% | -9.9 | -26.2 | -18.3 | -33.4 | -27.6 | -16.4 | -16.7 | -3.7 | -4.5 | -1.4 | 10.0 | 1.4 |
| 15 | 15 | 15 | 14 | 14 | 14 | 14 | 13 | 14 | 14 | 15 | 13 | |
| 0 | -3 | -3 | -4 | -2 | -3 | -4 | -3 | -3 | -3 | -4 | -3 | |
OPM OPM% | 1.5 | -21.7 | -25.1 | -41.9 | -21.7 | -31.3 | -35.4 | -29.6 | -31.2 | -29.8 | -34.9 | -31.1 |
| 8 | 5 | 4 | 78 | 12 | 4 | 26 | 7 | 11 | 4 | 1 | 10 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 6 | 0 | -1 | 72 | 8 | -1 | 20 | 3 | 7 | -1 | -4 | 6 |
| 1 | 1 | -2 | 6 | 0 | -1 | 3 | 1 | 1 | 0 | 0 | 1 | |
| 6 | -1 | 1 | 67 | 8 | 0 | 17 | 2 | 5 | -1 | -3 | 5 | |
Growth YoY PAT Growth YoY% | 4,936.4 | -124.6 | 305.6 | 3,613.3 | 41.0 | 69.9 | 1,097.3 | -96.6 | -30.7 | -144.0 | -119.3 | 99.1 |
NPM NPM% | 35.7 | -6.6 | 11.9 | 667.1 | 69.5 | -2.4 | 171.0 | 23.7 | 50.4 | -5.9 | -30.1 | 46.6 |
| 9.3 | -1.4 | 2.5 | 112.5 | 13.1 | -0.4 | 29.4 | 3.9 | 9.1 | -1.0 | -5.7 | 7.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 16 | 13 | 12 | 10 | 11 | 11 | 10 | 10 | 11 | 10 | 11 | 10 | |
Growth YoY Revenue Growth YoY% | -9.9 | -26.2 | -18.3 | -33.4 | -27.6 | -16.4 | -16.7 | -3.7 | -4.5 | -1.4 | 10.0 | 1.4 |
| 15 | 15 | 15 | 14 | 14 | 14 | 14 | 13 | 14 | 14 | 15 | 13 | |
| 0 | -3 | -3 | -4 | -2 | -3 | -4 | -3 | -3 | -3 | -4 | -3 | |
OPM OPM% | 1.5 | -21.7 | -25.1 | -41.9 | -21.7 | -31.3 | -35.4 | -29.6 | -31.2 | -29.8 | -34.9 | -31.1 |
| 8 | 5 | 4 | 78 | 12 | 4 | 26 | 7 | 11 | 4 | 1 | 10 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 6 | 0 | -1 | 72 | 8 | -1 | 20 | 3 | 7 | -1 | -4 | 6 |
| 1 | 1 | -2 | 6 | 0 | -1 | 3 | 1 | 1 | 0 | 0 | 1 | |
| 6 | -1 | 1 | 67 | 8 | 0 | 17 | 2 | 5 | -1 | -3 | 5 | |
Growth YoY PAT Growth YoY% | 4,936.4 | -124.6 | 305.6 | 3,613.3 | 41.0 | 69.9 | 1,097.3 | -96.6 | -30.7 | -144.0 | -119.3 | 99.1 |
NPM NPM% | 35.7 | -6.6 | 11.9 | 667.1 | 69.5 | -2.4 | 171.0 | 23.7 | 50.4 | -5.9 | -30.1 | 46.6 |
| 9.3 | -1.4 | 2.5 | 112.5 | 13.1 | -0.4 | 29.4 | 3.9 | 9.1 | -1.0 | -5.7 | 7.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 79 | 65 | 72 | 58 | 61 | 54 | 67 | 66 | 55 | 42 | 42 | 42 |
Growth Revenue Growth% | -7.0 | -18.4 | 10.8 | -19.4 | 6.4 | -12.0 | 23.2 | -0.6 | -16.1 | -24.2 | 0.0 | 1.2 |
| 75 | 69 | 79 | 73 | 63 | 53 | 65 | 65 | 61 | 56 | 52 | 56 | |
| 4 | -4 | -8 | -16 | -2 | 1 | 2 | 1 | -5 | -14 | -10 | -13 | |
OPM OPM% | 5.4 | -6.5 | -10.7 | -27.6 | -3.3 | 1.1 | 2.4 | 1.7 | -9.6 | -32.3 | -24.7 | -31.8 |
| 30 | 24 | -7 | 3 | 5 | 3 | 226 | 10 | 20 | 121 | 21 | 27 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 3 | 1 | 1 |
Depreciation DepreciationCr | 8 | 6 | 5 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 |
PBT PBTCr | 26 | 12 | -23 | -20 | -4 | -2 | 221 | 4 | 7 | 100 | 5 | 8 |
| 5 | 3 | -5 | 1 | 1 | 1 | 31 | 0 | -1 | 8 | 1 | 2 | |
PAT PATCr | 21 | 9 | -18 | -20 | -5 | -2 | 191 | 4 | 8 | 92 | 4 | 6 |
Growth PAT Growth% | 881.7 | -59.8 | -310.8 | -13.0 | 75.1 | 52.1 | 7,903.0 | -98.0 | 112.5 | 1,053.3 | -96.0 | -78.1 |
NPM NPM% | 27.0 | 13.3 | -25.4 | -35.6 | -8.3 | -4.5 | 286.6 | 5.7 | 14.4 | 218.6 | 8.8 | 14.2 |
| 39.7 | 19.1 | -40.0 | -45.1 | -11.1 | -4.4 | 321.4 | 6.2 | 13.4 | 154.6 | 6.3 | 10.1 |
| 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 | 79 | 65 | 72 | 58 | 61 | 54 | 67 | 66 | 55 | 42 | 42 | 42 |
Growth Revenue Growth% | -7.0 | -18.4 | 10.8 | -19.4 | 6.4 | -12.0 | 23.2 | -0.6 | -16.1 | -24.2 | 0.0 | 1.2 |
| 75 | 69 | 79 | 73 | 63 | 53 | 65 | 65 | 61 | 56 | 52 | 56 | |
| 4 | -4 | -8 | -16 | -2 | 1 | 2 | 1 | -5 | -14 | -10 | -13 | |
OPM OPM% | 5.4 | -6.5 | -10.7 | -27.6 | -3.3 | 1.1 | 2.4 | 1.7 | -9.6 | -32.3 | -24.7 | -31.8 |
| 30 | 24 | -7 | 3 | 5 | 3 | 226 | 10 | 20 | 121 | 21 | 27 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 3 | 1 | 1 |
Depreciation DepreciationCr | 8 | 6 | 5 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 |
PBT PBTCr | 26 | 12 | -23 | -20 | -4 | -2 | 221 | 4 | 7 | 100 | 5 | 8 |
| 5 | 3 | -5 | 1 | 1 | 1 | 31 | 0 | -1 | 8 | 1 | 2 | |
PAT PATCr | 21 | 9 | -18 | -20 | -5 | -2 | 191 | 4 | 8 | 92 | 4 | 6 |
Growth PAT Growth% | 881.7 | -59.8 | -310.8 | -13.0 | 75.1 | 52.1 | 7,903.0 | -98.0 | 112.5 | 1,053.3 | -96.0 | -78.1 |
NPM NPM% | 27.0 | 13.3 | -25.4 | -35.6 | -8.3 | -4.5 | 286.6 | 5.7 | 14.4 | 218.6 | 8.8 | 14.2 |
| 39.7 | 19.1 | -40.0 | -45.1 | -11.1 | -4.4 | 321.4 | 6.2 | 13.4 | 154.6 | 6.3 | 10.1 |
| 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 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 97 | 100 | 80 | 59 | 54 | 66 | 257 | 233 | 240 | 332 | 337 |
| 31 | 27 | 48 | 29 | 25 | 16 | 13 | 18 | 19 | 30 | 14 | |
| 13 | 11 | 13 | 13 | 11 | 22 | 22 | 25 | 26 | 8 | 9 | |
| 150 | 148 | 151 | 111 | 100 | 114 | 301 | 281 | 292 | 377 | 367 | |
| 63 | 91 | 90 | 52 | 47 | 55 | 216 | 144 | 96 | 103 | 136 | |
| 87 | 57 | 61 | 59 | 53 | 60 | 85 | 137 | 196 | 274 | 231 | |
| 150 | 148 | 151 | 111 | 100 | 114 | 301 | 281 | 292 | 377 | 367 |
| 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 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 97 | 100 | 80 | 59 | 54 | 66 | 257 | 233 | 240 | 332 | 337 |
| 31 | 27 | 48 | 29 | 25 | 16 | 13 | 18 | 19 | 30 | 14 | |
| 13 | 11 | 13 | 13 | 11 | 22 | 22 | 25 | 26 | 8 | 9 | |
| 150 | 148 | 151 | 111 | 100 | 114 | 301 | 281 | 292 | 377 | 367 | |
| 63 | 91 | 90 | 52 | 47 | 55 | 216 | 144 | 96 | 103 | 136 | |
| 87 | 57 | 61 | 59 | 53 | 60 | 85 | 137 | 196 | 274 | 231 | |
| 150 | 148 | 151 | 111 | 100 | 114 | 301 | 281 | 292 | 377 | 367 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 24 | -9 | 0 | -35 | -11 | -2 | 0 | 3 | 2 | -17 | -16 | |
| 1 | 11 | 2 | 36 | 13 | -2 | 167 | -121 | -21 | 57 | -4 | |
| -15 | -14 | -2 | -1 | 2 | 17 | -5 | -31 | -2 | -12 | -15 | |
Net Cash Flow Net Cash FlowCr | 9 | -12 | 0 | 1 | 4 | 13 | 162 | -149 | -21 | 28 | -34 |
Free Cash Flow Free Cash FlowCr | 48 | 6 | 0 | -39 | -12 | -14 | 214 | -2 | -4 | 63 | -19 |
CFO To PAT CFO To PAT% | 110.6 | -105.0 | -0.9 | 168.5 | 224.7 | 83.5 | -0.1 | 78.8 | 19.4 | -18.9 | -426.4 |
CFO To EBITDA CFO To EBITDA% | 553.4 | 215.8 | -2.1 | 217.5 | 576.2 | -358.8 | -5.5 | 263.4 | -29.1 | 127.5 | 152.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 24 | -9 | 0 | -35 | -11 | -2 | 0 | 3 | 2 | -17 | -16 | |
| 1 | 11 | 2 | 36 | 13 | -2 | 167 | -121 | -21 | 57 | -4 | |
| -15 | -14 | -2 | -1 | 2 | 17 | -5 | -31 | -2 | -12 | -15 | |
Net Cash Flow Net Cash FlowCr | 9 | -12 | 0 | 1 | 4 | 13 | 162 | -149 | -21 | 28 | -34 |
Free Cash Flow Free Cash FlowCr | 48 | 6 | 0 | -39 | -12 | -14 | 214 | -2 | -4 | 63 | -19 |
CFO To PAT CFO To PAT% | 110.6 | -105.0 | -0.9 | 168.5 | 224.7 | 83.5 | -0.1 | 78.8 | 19.4 | -18.9 | -426.4 |
CFO To EBITDA CFO To EBITDA% | 553.4 | 215.8 | -2.1 | 217.5 | 576.2 | -358.8 | -5.5 | 263.4 | -29.1 | 127.5 | 152.7 |
| 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 | 100 | 92 | 67 | 54 | 39 | 80 | 168 | 126 | 146 | 139 | 93 | 127 |
Price To Earnings Price To Earnings | 5.5 | 10.6 | 0.9 | 34.3 | 18.4 | 1.5 | 24.9 | 21.1 | ||||
Price To Sales Price To Sales | 1.3 | 1.4 | 0.9 | 0.9 | 0.6 | 1.5 | 2.5 | 1.9 | 2.6 | 3.3 | 2.2 | 3.0 |
Price To Book Price To Book | 1.0 | 0.9 | 0.8 | 0.8 | 0.7 | 1.1 | 0.6 | 0.5 | 0.6 | 0.4 | 0.3 | 0.4 |
EV To EBITDA EV To EBITDA | 21.3 | -23.1 | -9.8 | -3.9 | -24.1 | 132.6 | -1.1 | 91.4 | -27.9 | -8.4 | -8.6 | -9.0 |
GPM GPM% | 57.8 | 55.7 | 51.3 | 46.6 | 50.4 | 54.1 | 52.1 | 57.3 | 58.5 | 54.8 | 56.4 | 56.4 |
OPM OPM% | 5.4 | -6.5 | -10.7 | -27.6 | -3.3 | 1.1 | 2.4 | 1.7 | -9.6 | -32.3 | -24.7 | -31.8 |
NPM NPM% | 27.0 | 13.3 | -25.4 | -35.6 | -8.3 | -4.5 | 286.6 | 5.7 | 14.4 | 218.6 | 8.8 | 14.2 |
ROCE ROCE% | 24.9 | 11.8 | -21.3 | -22.4 | -1.8 | -0.1 | 79.3 | 2.4 | 3.5 | 28.9 | 1.7 | 1.7 |
ROE ROE% | 21.1 | 8.3 | -21.5 | -32.1 | -8.7 | -3.4 | 72.7 | 1.6 | 3.2 | 27.2 | 1.1 | 1.1 |
ROA ROA% | 14.2 | 5.8 | -12.0 | -18.5 | -5.1 | -2.1 | 63.3 | 1.3 | 2.7 | 24.4 | 1.0 | 1.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 100 | 92 | 67 | 54 | 39 | 80 | 168 | 126 | 146 | 139 | 93 | 127 |
Price To Earnings Price To Earnings | 5.5 | 10.6 | 0.9 | 34.3 | 18.4 | 1.5 | 24.9 | 21.1 | ||||
Price To Sales Price To Sales | 1.3 | 1.4 | 0.9 | 0.9 | 0.6 | 1.5 | 2.5 | 1.9 | 2.6 | 3.3 | 2.2 | 3.0 |
Price To Book Price To Book | 1.0 | 0.9 | 0.8 | 0.8 | 0.7 | 1.1 | 0.6 | 0.5 | 0.6 | 0.4 | 0.3 | 0.4 |
EV To EBITDA EV To EBITDA | 21.3 | -23.1 | -9.8 | -3.9 | -24.1 | 132.6 | -1.1 | 91.4 | -27.9 | -8.4 | -8.6 | -9.0 |
GPM GPM% | 57.8 | 55.7 | 51.3 | 46.6 | 50.4 | 54.1 | 52.1 | 57.3 | 58.5 | 54.8 | 56.4 | 56.4 |
OPM OPM% | 5.4 | -6.5 | -10.7 | -27.6 | -3.3 | 1.1 | 2.4 | 1.7 | -9.6 | -32.3 | -24.7 | -31.8 |
NPM NPM% | 27.0 | 13.3 | -25.4 | -35.6 | -8.3 | -4.5 | 286.6 | 5.7 | 14.4 | 218.6 | 8.8 | 14.2 |
ROCE ROCE% | 24.9 | 11.8 | -21.3 | -22.4 | -1.8 | -0.1 | 79.3 | 2.4 | 3.5 | 28.9 | 1.7 | 1.7 |
ROE ROE% | 21.1 | 8.3 | -21.5 | -32.1 | -8.7 | -3.4 | 72.7 | 1.6 | 3.2 | 27.2 | 1.1 | 1.1 |
ROA ROA% | 14.2 | 5.8 | -12.0 | -18.5 | -5.1 | -2.1 | 63.3 | 1.3 | 2.7 | 24.4 | 1.0 | 1.0 |
Documents — Indian Card Clothing Company Ltd