| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,259 | 940 | 904 | 944 | 951 | 1,166 | 1,198 | 1,306 | 1,221 | 1,182 | 1,202 | 937 | |
Growth YoY Revenue Growth YoY% | 10.8 | 5.7 | 2.7 | 22.7 | -24.5 | 24.0 | 32.5 | 38.3 | 28.4 | 1.4 | 0.3 | -28.3 |
| 1,228 | 997 | 895 | 915 | 948 | 1,102 | 1,116 | 1,215 | 1,152 | 1,132 | 1,099 | 835 | |
| 31 | -57 | 10 | 29 | 3 | 63 | 82 | 91 | 68 | 50 | 102 | 102 | |
OPM OPM% | 2.5 | -6.0 | 1.1 | 3.1 | 0.3 | 5.4 | 6.9 | 7.0 | 5.6 | 4.3 | 8.5 | 10.8 |
| 1 | 4 | 1 | 1 | 3 | 2 | 23 | 3 | 2 | 6 | 5 | 4 | |
Interest Expense Interest ExpenseCr | 31 | 37 | 41 | 38 | 38 | 40 | 42 | 29 | 34 | 36 | 32 | 29 |
Depreciation DepreciationCr | 10 | 10 | 11 | 12 | 12 | 13 | 12 | 12 | 12 | 12 | 12 | 12 |
PBT PBTCr | -9 | -99 | -40 | -19 | -44 | 14 | 51 | 53 | 25 | 9 | 64 | 64 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -9 | -99 | -40 | -19 | -44 | 14 | 51 | 53 | 25 | 9 | 64 | 64 | |
Growth YoY PAT Growth YoY% | -869.3 | -50.2 | -2,598.8 | 65.2 | -402.6 | 113.7 | 226.2 | 375.0 | 155.7 | -35.4 | 25.6 | 20.8 |
NPM NPM% | -0.7 | -10.5 | -4.5 | -2.0 | -4.6 | 1.2 | 4.3 | 4.0 | 2.0 | 0.7 | 5.3 | 6.8 |
| -0.3 | -3.8 | -1.6 | -0.7 | -1.7 | 0.5 | 2.0 | 2.0 | 0.9 | 0.3 | 2.5 | 2.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,259 | 940 | 904 | 944 | 951 | 1,166 | 1,198 | 1,306 | 1,221 | 1,182 | 1,202 | 937 | |
Growth YoY Revenue Growth YoY% | 10.8 | 5.7 | 2.7 | 22.7 | -24.5 | 24.0 | 32.5 | 38.3 | 28.4 | 1.4 | 0.3 | -28.3 |
| 1,228 | 997 | 895 | 915 | 948 | 1,102 | 1,116 | 1,215 | 1,152 | 1,132 | 1,099 | 835 | |
| 31 | -57 | 10 | 29 | 3 | 63 | 82 | 91 | 68 | 50 | 102 | 102 | |
OPM OPM% | 2.5 | -6.0 | 1.1 | 3.1 | 0.3 | 5.4 | 6.9 | 7.0 | 5.6 | 4.3 | 8.5 | 10.8 |
| 1 | 4 | 1 | 1 | 3 | 2 | 23 | 3 | 2 | 6 | 5 | 4 | |
Interest Expense Interest ExpenseCr | 31 | 37 | 41 | 38 | 38 | 40 | 42 | 29 | 34 | 36 | 32 | 29 |
Depreciation DepreciationCr | 10 | 10 | 11 | 12 | 12 | 13 | 12 | 12 | 12 | 12 | 12 | 12 |
PBT PBTCr | -9 | -99 | -40 | -19 | -44 | 14 | 51 | 53 | 25 | 9 | 64 | 64 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -9 | -99 | -40 | -19 | -44 | 14 | 51 | 53 | 25 | 9 | 64 | 64 | |
Growth YoY PAT Growth YoY% | -869.3 | -50.2 | -2,598.8 | 65.2 | -402.6 | 113.7 | 226.2 | 375.0 | 155.7 | -35.4 | 25.6 | 20.8 |
NPM NPM% | -0.7 | -10.5 | -4.5 | -2.0 | -4.6 | 1.2 | 4.3 | 4.0 | 2.0 | 0.7 | 5.3 | 6.8 |
| -0.3 | -3.8 | -1.6 | -0.7 | -1.7 | 0.5 | 2.0 | 2.0 | 0.9 | 0.3 | 2.5 | 2.4 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,658 | 2,761 | 2,536 | 2,468 | 2,108 | 2,043 | 4,038 | 4,085 | 3,873 | 4,259 | 4,910 | 4,541 |
Growth Revenue Growth% | -8.7 | 3.9 | -8.2 | -2.7 | -3.1 | 97.7 | 1.2 | -5.2 | 10.0 | 15.3 | -1.7 | |
| 2,632 | 2,639 | 2,475 | 2,459 | 2,130 | 1,950 | 3,734 | 4,043 | 3,913 | 4,081 | 4,598 | 4,218 | |
| 26 | 122 | 61 | 9 | -23 | 93 | 304 | 42 | -40 | 178 | 312 | 323 | |
OPM OPM% | 1.0 | 4.4 | 2.4 | 0.3 | -1.1 | 4.6 | 7.5 | 1.0 | -1.0 | 4.2 | 6.3 | 7.1 |
| 136 | 4 | -25 | 28 | 20 | 10 | 9 | 24 | 7 | 29 | 16 | 17 | |
Interest Expense Interest ExpenseCr | 50 | 43 | 54 | 91 | 92 | 66 | 62 | 60 | 132 | 157 | 130 | 131 |
Depreciation DepreciationCr | 143 | 117 | 78 | 79 | 86 | 34 | 31 | 31 | 39 | 48 | 48 | 48 |
PBT PBTCr | -31 | -34 | -96 | -134 | -180 | 3 | 219 | -25 | -203 | 1 | 150 | 161 |
| -17 | -12 | -132 | -54 | 136 | -110 | -50 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -14 | -22 | 36 | -80 | -317 | 113 | 269 | -25 | -203 | 1 | 150 | 161 |
Growth PAT Growth% | -133.7 | -60.4 | 263.9 | -325.2 | 135.8 | 137.3 | -109.1 | -728.3 | 100.7 | 10,629.3 | 119.8 | |
NPM NPM% | -0.5 | -0.8 | 1.4 | -3.3 | -15.0 | 5.5 | 6.7 | -0.6 | -5.3 | 0.0 | 3.1 | 3.5 |
| -0.9 | -1.4 | 2.6 | -5.4 | -12.1 | 4.3 | 10.3 | -0.9 | -7.8 | 0.1 | 5.8 | 6.2 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,658 | 2,761 | 2,536 | 2,468 | 2,108 | 2,043 | 4,038 | 4,085 | 3,873 | 4,259 | 4,910 | 4,541 |
Growth Revenue Growth% | -8.7 | 3.9 | -8.2 | -2.7 | -3.1 | 97.7 | 1.2 | -5.2 | 10.0 | 15.3 | -1.7 | |
| 2,632 | 2,639 | 2,475 | 2,459 | 2,130 | 1,950 | 3,734 | 4,043 | 3,913 | 4,081 | 4,598 | 4,218 | |
| 26 | 122 | 61 | 9 | -23 | 93 | 304 | 42 | -40 | 178 | 312 | 323 | |
OPM OPM% | 1.0 | 4.4 | 2.4 | 0.3 | -1.1 | 4.6 | 7.5 | 1.0 | -1.0 | 4.2 | 6.3 | 7.1 |
| 136 | 4 | -25 | 28 | 20 | 10 | 9 | 24 | 7 | 29 | 16 | 17 | |
Interest Expense Interest ExpenseCr | 50 | 43 | 54 | 91 | 92 | 66 | 62 | 60 | 132 | 157 | 130 | 131 |
Depreciation DepreciationCr | 143 | 117 | 78 | 79 | 86 | 34 | 31 | 31 | 39 | 48 | 48 | 48 |
PBT PBTCr | -31 | -34 | -96 | -134 | -180 | 3 | 219 | -25 | -203 | 1 | 150 | 161 |
| -17 | -12 | -132 | -54 | 136 | -110 | -50 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -14 | -22 | 36 | -80 | -317 | 113 | 269 | -25 | -203 | 1 | 150 | 161 |
Growth PAT Growth% | -133.7 | -60.4 | 263.9 | -325.2 | 135.8 | 137.3 | -109.1 | -728.3 | 100.7 | 10,629.3 | 119.8 | |
NPM NPM% | -0.5 | -0.8 | 1.4 | -3.3 | -15.0 | 5.5 | 6.7 | -0.6 | -5.3 | 0.0 | 3.1 | 3.5 |
| -0.9 | -1.4 | 2.6 | -5.4 | -12.1 | 4.3 | 10.3 | -0.9 | -7.8 | 0.1 | 5.8 | 6.2 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 152 | 152 | 152 | 152 | 261 | 261 | 261 | 261 | 261 | 261 | 261 |
Reserves ReservesCr | 436 | 397 | 450 | 350 | -39 | 72 | 339 | 312 | 107 | 107 | 258 |
| 966 | 904 | 1,209 | 1,004 | 910 | 1,101 | 1,269 | 1,516 | 2,107 | 2,153 | 2,223 | |
| 516 | 436 | 118 | 102 | 351 | 277 | 236 | 624 | 432 | 414 | 502 | |
| 2,069 | 1,888 | 1,929 | 1,608 | 1,483 | 1,711 | 2,105 | 2,713 | 2,907 | 2,936 | 3,244 | |
| 708 | 654 | 948 | 611 | 631 | 766 | 1,039 | 1,296 | 1,279 | 1,337 | 1,672 | |
| 1,361 | 1,234 | 981 | 996 | 852 | 945 | 1,067 | 1,417 | 1,628 | 1,599 | 1,572 | |
| 2,069 | 1,888 | 1,929 | 1,608 | 1,483 | 1,711 | 2,105 | 2,713 | 2,907 | 2,936 | 3,244 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 152 | 152 | 152 | 152 | 261 | 261 | 261 | 261 | 261 | 261 | 261 |
Reserves ReservesCr | 436 | 397 | 450 | 350 | -39 | 72 | 339 | 312 | 107 | 107 | 258 |
| 966 | 904 | 1,209 | 1,004 | 910 | 1,101 | 1,269 | 1,516 | 2,107 | 2,153 | 2,223 | |
| 516 | 436 | 118 | 102 | 351 | 277 | 236 | 624 | 432 | 414 | 502 | |
| 2,069 | 1,888 | 1,929 | 1,608 | 1,483 | 1,711 | 2,105 | 2,713 | 2,907 | 2,936 | 3,244 | |
| 708 | 654 | 948 | 611 | 631 | 766 | 1,039 | 1,296 | 1,279 | 1,337 | 1,672 | |
| 1,361 | 1,234 | 981 | 996 | 852 | 945 | 1,067 | 1,417 | 1,628 | 1,599 | 1,572 | |
| 2,069 | 1,888 | 1,929 | 1,608 | 1,483 | 1,711 | 2,105 | 2,713 | 2,907 | 2,936 | 3,244 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -89 | 221 | 127 | 39 | -119 | 182 | 200 | -81 | -97 | 391 | 134 | |
| 207 | -3 | -33 | 53 | 40 | -18 | -75 | -348 | -258 | -36 | -14 | |
| -115 | -208 | -111 | -93 | 87 | -174 | -123 | 479 | 322 | -354 | -127 | |
Net Cash Flow Net Cash FlowCr | 3 | 10 | -17 | -1 | 8 | -9 | 2 | 50 | -32 | 1 | -7 |
Free Cash Flow Free Cash FlowCr | -124 | 219 | 84 | -38 | -130 | 156 | 120 | -441 | -357 | 352 | 111 |
CFO To PAT CFO To PAT% | 658.1 | -1,018.1 | 356.0 | -48.9 | 37.6 | 160.7 | 74.4 | 329.8 | 47.5 | 27,936.4 | 89.1 |
CFO To EBITDA CFO To EBITDA% | -337.8 | 180.9 | 208.8 | 447.6 | 527.2 | 195.6 | 65.9 | -193.8 | 244.9 | 220.0 | 42.9 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -89 | 221 | 127 | 39 | -119 | 182 | 200 | -81 | -97 | 391 | 134 | |
| 207 | -3 | -33 | 53 | 40 | -18 | -75 | -348 | -258 | -36 | -14 | |
| -115 | -208 | -111 | -93 | 87 | -174 | -123 | 479 | 322 | -354 | -127 | |
Net Cash Flow Net Cash FlowCr | 3 | 10 | -17 | -1 | 8 | -9 | 2 | 50 | -32 | 1 | -7 |
Free Cash Flow Free Cash FlowCr | -124 | 219 | 84 | -38 | -130 | 156 | 120 | -441 | -357 | 352 | 111 |
CFO To PAT CFO To PAT% | 658.1 | -1,018.1 | 356.0 | -48.9 | 37.6 | 160.7 | 74.4 | 329.8 | 47.5 | 27,936.4 | 89.1 |
CFO To EBITDA CFO To EBITDA% | -337.8 | 180.9 | 208.8 | 447.6 | 527.2 | 195.6 | 65.9 | -193.8 | 244.9 | 220.0 | 42.9 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 224 | 288 | 485 | 495 | 300 | 1,016 | 1,714 | 1,020 | 1,017 | 889 | 783 | 2,716 |
Price To Earnings Price To Earnings | 12.9 | 9.0 | 6.4 | 680.8 | 5.2 | 16.8 | ||||||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.5 | 0.4 | 0.2 | 0.3 | 0.2 | 0.1 | 0.6 |
Price To Book Price To Book | 0.4 | 0.5 | 0.8 | 1.0 | 1.4 | 3.0 | 2.9 | 1.8 | 2.8 | 2.4 | 1.5 | 5.2 |
EV To EBITDA EV To EBITDA | 27.9 | 5.6 | 11.2 | 76.9 | -30.0 | 15.1 | 6.8 | 44.3 | -58.9 | 11.2 | 6.1 | 10.8 |
GPM GPM% | 7.8 | 11.4 | 11.6 | 8.6 | 9.7 | 15.3 | 15.6 | 7.9 | 6.0 | 10.1 | 12.5 | 12.5 |
OPM OPM% | 1.0 | 4.4 | 2.4 | 0.3 | -1.1 | 4.6 | 7.5 | 1.0 | -1.0 | 4.2 | 6.3 | 7.1 |
NPM NPM% | -0.5 | -0.8 | 1.4 | -3.3 | -15.0 | 5.5 | 6.7 | -0.6 | -5.3 | 0.0 | 3.1 | 3.5 |
ROCE ROCE% | 1.7 | 0.9 | -4.8 | -5.8 | -14.2 | 9.5 | 29.5 | 2.4 | -4.2 | 10.5 | 16.9 | 16.9 |
ROE ROE% | -2.3 | -4.0 | 5.9 | -16.0 | -142.6 | 34.0 | 44.8 | -4.3 | -55.3 | 0.4 | 28.9 | 28.9 |
ROA ROA% | -0.7 | -1.1 | 1.9 | -5.0 | -21.3 | 6.6 | 12.8 | -0.9 | -7.0 | 0.1 | 4.6 | 4.6 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 224 | 288 | 485 | 495 | 300 | 1,016 | 1,714 | 1,020 | 1,017 | 889 | 783 | 2,716 |
Price To Earnings Price To Earnings | 12.9 | 9.0 | 6.4 | 680.8 | 5.2 | 16.8 | ||||||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.5 | 0.4 | 0.2 | 0.3 | 0.2 | 0.1 | 0.6 |
Price To Book Price To Book | 0.4 | 0.5 | 0.8 | 1.0 | 1.4 | 3.0 | 2.9 | 1.8 | 2.8 | 2.4 | 1.5 | 5.2 |
EV To EBITDA EV To EBITDA | 27.9 | 5.6 | 11.2 | 76.9 | -30.0 | 15.1 | 6.8 | 44.3 | -58.9 | 11.2 | 6.1 | 10.8 |
GPM GPM% | 7.8 | 11.4 | 11.6 | 8.6 | 9.7 | 15.3 | 15.6 | 7.9 | 6.0 | 10.1 | 12.5 | 12.5 |
OPM OPM% | 1.0 | 4.4 | 2.4 | 0.3 | -1.1 | 4.6 | 7.5 | 1.0 | -1.0 | 4.2 | 6.3 | 7.1 |
NPM NPM% | -0.5 | -0.8 | 1.4 | -3.3 | -15.0 | 5.5 | 6.7 | -0.6 | -5.3 | 0.0 | 3.1 | 3.5 |
ROCE ROCE% | 1.7 | 0.9 | -4.8 | -5.8 | -14.2 | 9.5 | 29.5 | 2.4 | -4.2 | 10.5 | 16.9 | 16.9 |
ROE ROE% | -2.3 | -4.0 | 5.9 | -16.0 | -142.6 | 34.0 | 44.8 | -4.3 | -55.3 | 0.4 | 28.9 | 28.9 |
ROA ROA% | -0.7 | -1.1 | 1.9 | -5.0 | -21.3 | 6.6 | 12.8 | -0.9 | -7.0 | 0.1 | 4.6 | 4.6 |
Documents — Indo Rama Synthetics (India) Ltd