| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 231 | 206 | 134 | 161 | 301 | 235 | 162 | 190 | 267 | 295 | 178 | 206 | |
Growth YoY Revenue Growth YoY% | -2.7 | -22.8 | -8.6 | -10.7 | 30.3 | 13.8 | 20.3 | 18.3 | -11.3 | 25.7 | 10.0 | 8.6 |
| 207 | 221 | 183 | 158 | 250 | 228 | 185 | 190 | 234 | 284 | 204 | 201 | |
| 24 | -15 | -49 | 3 | 51 | 7 | -23 | 0 | 34 | 12 | -27 | 6 | |
OPM OPM% | 10.5 | -7.0 | -36.7 | 1.7 | 17.0 | 3.0 | -14.4 | -0.2 | 12.6 | 3.9 | -15.0 | 2.7 |
| 1 | 30 | 38 | 4 | 1 | 26 | 71 | 6 | 0 | 0 | 6 | 5 | |
Interest Expense Interest ExpenseCr | 10 | 9 | 11 | 9 | 10 | 10 | 10 | 9 | 9 | 8 | 7 | 10 |
Depreciation DepreciationCr | 5 | 6 | 6 | 6 | 5 | 6 | 6 | 6 | 6 | 5 | 5 | 6 |
PBT PBTCr | 11 | 1 | -27 | -8 | 37 | 18 | 32 | -9 | 20 | -2 | -33 | -6 |
| 0 | 0 | -13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
| 12 | 0 | -15 | -9 | 30 | 74 | 31 | -9 | 20 | -2 | -34 | -6 | |
Growth YoY PAT Growth YoY% | -55.8 | 102.3 | 6.9 | -155.1 | 162.7 | 38,631.6 | 309.3 | 0.1 | -35.7 | -102.0 | -208.6 | 33.9 |
NPM NPM% | 5.0 | 0.1 | -11.2 | -5.6 | 10.1 | 31.4 | 19.5 | -4.7 | 7.3 | -0.5 | -19.2 | -2.9 |
| 4.0 | 0.1 | -5.2 | -3.1 | 10.5 | 25.5 | 10.9 | -3.1 | 6.8 | -0.5 | -11.8 | -2.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 231 | 206 | 134 | 161 | 301 | 235 | 162 | 190 | 267 | 295 | 178 | 206 | |
Growth YoY Revenue Growth YoY% | -2.7 | -22.8 | -8.6 | -10.7 | 30.3 | 13.8 | 20.3 | 18.3 | -11.3 | 25.7 | 10.0 | 8.6 |
| 207 | 221 | 183 | 158 | 250 | 228 | 185 | 190 | 234 | 284 | 204 | 201 | |
| 24 | -15 | -49 | 3 | 51 | 7 | -23 | 0 | 34 | 12 | -27 | 6 | |
OPM OPM% | 10.5 | -7.0 | -36.7 | 1.7 | 17.0 | 3.0 | -14.4 | -0.2 | 12.6 | 3.9 | -15.0 | 2.7 |
| 1 | 30 | 38 | 4 | 1 | 26 | 71 | 6 | 0 | 0 | 6 | 5 | |
Interest Expense Interest ExpenseCr | 10 | 9 | 11 | 9 | 10 | 10 | 10 | 9 | 9 | 8 | 7 | 10 |
Depreciation DepreciationCr | 5 | 6 | 6 | 6 | 5 | 6 | 6 | 6 | 6 | 5 | 5 | 6 |
PBT PBTCr | 11 | 1 | -27 | -8 | 37 | 18 | 32 | -9 | 20 | -2 | -33 | -6 |
| 0 | 0 | -13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
| 12 | 0 | -15 | -9 | 30 | 74 | 31 | -9 | 20 | -2 | -34 | -6 | |
Growth YoY PAT Growth YoY% | -55.8 | 102.3 | 6.9 | -155.1 | 162.7 | 38,631.6 | 309.3 | 0.1 | -35.7 | -102.0 | -208.6 | 33.9 |
NPM NPM% | 5.0 | 0.1 | -11.2 | -5.6 | 10.1 | 31.4 | 19.5 | -4.7 | 7.3 | -0.5 | -19.2 | -2.9 |
| 4.0 | 0.1 | -5.2 | -3.1 | 10.5 | 25.5 | 10.9 | -3.1 | 6.8 | -0.5 | -11.8 | -2.1 |
| 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 | 744 | 723 | 755 | 757 | 717 | 802 | 726 | 813 | 742 | 858 | 930 | 946 |
Growth Revenue Growth% | 3.2 | -2.9 | 4.5 | 0.2 | -5.2 | 11.8 | -9.5 | 11.9 | -8.6 | 15.6 | 8.4 | 6.7 |
| 704 | 676 | 743 | 735 | 766 | 741 | 727 | 802 | 789 | 820 | 912 | 922 | |
| 40 | 47 | 12 | 22 | -48 | 61 | -1 | 11 | -47 | 38 | 18 | 24 | |
OPM OPM% | 5.4 | 6.5 | 1.6 | 2.9 | -6.7 | 7.6 | -0.2 | 1.4 | -6.3 | 4.4 | 2.0 | 2.6 |
| 28 | 26 | 48 | 42 | 61 | 15 | 32 | -2 | 107 | 102 | 13 | 12 | |
Interest Expense Interest ExpenseCr | 48 | 42 | 43 | 49 | 59 | 48 | 38 | 34 | 38 | 39 | 33 | 34 |
Depreciation DepreciationCr | 19 | 18 | 18 | 19 | 25 | 25 | 24 | 23 | 22 | 22 | 22 | 22 |
PBT PBTCr | 2 | 13 | 0 | -4 | -71 | 3 | -31 | -48 | 1 | 78 | -24 | -21 |
| 8 | 7 | -2 | 0 | 11 | 1 | -35 | 2 | -13 | 0 | 1 | 1 | |
PAT PATCr | -6 | 6 | 2 | -4 | -83 | 3 | 4 | -50 | 14 | 78 | -25 | -22 |
Growth PAT Growth% | 72.6 | 189.4 | -60.4 | -276.6 | -1,991.6 | 103.1 | 67.7 | -1,271.5 | 128.5 | 450.1 | -132.1 | -117.4 |
NPM NPM% | -0.8 | 0.8 | 0.3 | -0.5 | -11.5 | 0.3 | 0.6 | -6.1 | 1.9 | 9.1 | -2.7 | -2.3 |
| -2.8 | 7.8 | 15.3 | -1.6 | -45.1 | 8.4 | 10.4 | -20.8 | 4.5 | 43.8 | -8.9 | -7.6 |
| 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 | 744 | 723 | 755 | 757 | 717 | 802 | 726 | 813 | 742 | 858 | 930 | 946 |
Growth Revenue Growth% | 3.2 | -2.9 | 4.5 | 0.2 | -5.2 | 11.8 | -9.5 | 11.9 | -8.6 | 15.6 | 8.4 | 6.7 |
| 704 | 676 | 743 | 735 | 766 | 741 | 727 | 802 | 789 | 820 | 912 | 922 | |
| 40 | 47 | 12 | 22 | -48 | 61 | -1 | 11 | -47 | 38 | 18 | 24 | |
OPM OPM% | 5.4 | 6.5 | 1.6 | 2.9 | -6.7 | 7.6 | -0.2 | 1.4 | -6.3 | 4.4 | 2.0 | 2.6 |
| 28 | 26 | 48 | 42 | 61 | 15 | 32 | -2 | 107 | 102 | 13 | 12 | |
Interest Expense Interest ExpenseCr | 48 | 42 | 43 | 49 | 59 | 48 | 38 | 34 | 38 | 39 | 33 | 34 |
Depreciation DepreciationCr | 19 | 18 | 18 | 19 | 25 | 25 | 24 | 23 | 22 | 22 | 22 | 22 |
PBT PBTCr | 2 | 13 | 0 | -4 | -71 | 3 | -31 | -48 | 1 | 78 | -24 | -21 |
| 8 | 7 | -2 | 0 | 11 | 1 | -35 | 2 | -13 | 0 | 1 | 1 | |
PAT PATCr | -6 | 6 | 2 | -4 | -83 | 3 | 4 | -50 | 14 | 78 | -25 | -22 |
Growth PAT Growth% | 72.6 | 189.4 | -60.4 | -276.6 | -1,991.6 | 103.1 | 67.7 | -1,271.5 | 128.5 | 450.1 | -132.1 | -117.4 |
NPM NPM% | -0.8 | 0.8 | 0.3 | -0.5 | -11.5 | 0.3 | 0.6 | -6.1 | 1.9 | 9.1 | -2.7 | -2.3 |
| -2.8 | 7.8 | 15.3 | -1.6 | -45.1 | 8.4 | 10.4 | -20.8 | 4.5 | 43.8 | -8.9 | -7.6 |
| 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 | 14 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 14 | 14 | 14 |
Reserves ReservesCr | 386 | 286 | 322 | 311 | 203 | 224 | 258 | 204 | 276 | 405 | 382 |
| 532 | 590 | 606 | 758 | 770 | 558 | 535 | 547 | 668 | 466 | 492 | |
| 158 | 175 | 193 | 180 | 196 | 145 | 138 | 149 | 85 | 105 | 67 | |
| 1,107 | 1,062 | 1,131 | 1,260 | 1,180 | 945 | 948 | 918 | 1,044 | 990 | 956 | |
| 441 | 481 | 479 | 490 | 509 | 305 | 278 | 379 | 405 | 410 | 376 | |
| 666 | 581 | 652 | 771 | 671 | 640 | 670 | 539 | 639 | 579 | 580 | |
| 1,107 | 1,062 | 1,131 | 1,260 | 1,180 | 945 | 948 | 918 | 1,044 | 990 | 956 |
| 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 | 14 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 14 | 14 | 14 |
Reserves ReservesCr | 386 | 286 | 322 | 311 | 203 | 224 | 258 | 204 | 276 | 405 | 382 |
| 532 | 590 | 606 | 758 | 770 | 558 | 535 | 547 | 668 | 466 | 492 | |
| 158 | 175 | 193 | 180 | 196 | 145 | 138 | 149 | 85 | 105 | 67 | |
| 1,107 | 1,062 | 1,131 | 1,260 | 1,180 | 945 | 948 | 918 | 1,044 | 990 | 956 | |
| 441 | 481 | 479 | 490 | 509 | 305 | 278 | 379 | 405 | 410 | 376 | |
| 666 | 581 | 652 | 771 | 671 | 640 | 670 | 539 | 639 | 579 | 580 | |
| 1,107 | 1,062 | 1,131 | 1,260 | 1,180 | 945 | 948 | 918 | 1,044 | 990 | 956 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 81 | 51 | 11 | 63 | 8 | 121 | 10 | 0 | -17 | -43 | -46 | |
| -31 | -18 | 9 | -69 | 67 | 105 | 34 | 38 | 33 | -4 | -14 | |
| -118 | -32 | -17 | -4 | -63 | -238 | -43 | -40 | -16 | -46 | 54 | |
Net Cash Flow Net Cash FlowCr | -68 | 1 | 2 | -10 | 12 | -11 | 2 | -2 | 0 | -93 | -6 |
Free Cash Flow Free Cash FlowCr | 83 | 14 | -3 | -47 | -50 | 115 | -4 | 45 | -15 | -53 | -67 |
CFO To PAT CFO To PAT% | -1,283.7 | 900.1 | 476.9 | -1,605.8 | -10.1 | 4,774.9 | 246.3 | -0.3 | -117.1 | -54.4 | 182.3 |
CFO To EBITDA CFO To EBITDA% | 200.4 | 107.9 | 87.1 | 285.9 | -17.3 | 198.4 | -926.5 | 1.4 | 35.5 | -112.3 | -250.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 81 | 51 | 11 | 63 | 8 | 121 | 10 | 0 | -17 | -43 | -46 | |
| -31 | -18 | 9 | -69 | 67 | 105 | 34 | 38 | 33 | -4 | -14 | |
| -118 | -32 | -17 | -4 | -63 | -238 | -43 | -40 | -16 | -46 | 54 | |
Net Cash Flow Net Cash FlowCr | -68 | 1 | 2 | -10 | 12 | -11 | 2 | -2 | 0 | -93 | -6 |
Free Cash Flow Free Cash FlowCr | 83 | 14 | -3 | -47 | -50 | 115 | -4 | 45 | -15 | -53 | -67 |
CFO To PAT CFO To PAT% | -1,283.7 | 900.1 | 476.9 | -1,605.8 | -10.1 | 4,774.9 | 246.3 | -0.3 | -117.1 | -54.4 | 182.3 |
CFO To EBITDA CFO To EBITDA% | 200.4 | 107.9 | 87.1 | 285.9 | -17.3 | 198.4 | -926.5 | 1.4 | 35.5 | -112.3 | -250.0 |
| 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 | 236 | 316 | 249 | 187 | 89 | 191 | 267 | 228 | 270 | 259 | 209 | 260 |
Price To Earnings Price To Earnings | 14.4 | 5.6 | 7.9 | 8.9 | 20.8 | 2.0 | ||||||
Price To Sales Price To Sales | 0.3 | 0.4 | 0.3 | 0.3 | 0.1 | 0.2 | 0.4 | 0.3 | 0.4 | 0.3 | 0.2 | 0.3 |
Price To Book Price To Book | 0.6 | 0.8 | 0.6 | 0.5 | 0.3 | 0.6 | 0.8 | 0.8 | 0.9 | 0.6 | 0.5 | 0.7 |
EV To EBITDA EV To EBITDA | 13.6 | 13.6 | 49.9 | 27.8 | -10.5 | 9.3 | -518.0 | 48.5 | -12.5 | 15.2 | 34.2 | 27.9 |
GPM GPM% | 45.7 | 48.6 | 41.4 | 44.9 | 39.1 | 46.1 | 44.8 | 45.6 | 39.0 | 44.8 | 40.3 | 40.3 |
OPM OPM% | 5.4 | 6.5 | 1.6 | 2.9 | -6.7 | 7.6 | -0.2 | 1.4 | -6.3 | 4.4 | 2.0 | 2.6 |
NPM NPM% | -0.8 | 0.8 | 0.3 | -0.5 | -11.5 | 0.3 | 0.6 | -6.1 | 1.9 | 9.1 | -2.7 | -2.3 |
ROCE ROCE% | 6.6 | 8.4 | 5.9 | 5.9 | -1.8 | 8.2 | 1.2 | -2.6 | 6.3 | 15.8 | 1.1 | 1.1 |
ROE ROE% | -1.6 | 1.9 | 0.7 | -1.2 | -38.6 | 1.1 | 1.6 | -23.2 | 4.9 | 18.6 | -6.3 | -6.3 |
ROA ROA% | -0.6 | 0.5 | 0.2 | -0.3 | -7.0 | 0.3 | 0.5 | -5.4 | 1.4 | 7.9 | -2.6 | -2.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 236 | 316 | 249 | 187 | 89 | 191 | 267 | 228 | 270 | 259 | 209 | 260 |
Price To Earnings Price To Earnings | 14.4 | 5.6 | 7.9 | 8.9 | 20.8 | 2.0 | ||||||
Price To Sales Price To Sales | 0.3 | 0.4 | 0.3 | 0.3 | 0.1 | 0.2 | 0.4 | 0.3 | 0.4 | 0.3 | 0.2 | 0.3 |
Price To Book Price To Book | 0.6 | 0.8 | 0.6 | 0.5 | 0.3 | 0.6 | 0.8 | 0.8 | 0.9 | 0.6 | 0.5 | 0.7 |
EV To EBITDA EV To EBITDA | 13.6 | 13.6 | 49.9 | 27.8 | -10.5 | 9.3 | -518.0 | 48.5 | -12.5 | 15.2 | 34.2 | 27.9 |
GPM GPM% | 45.7 | 48.6 | 41.4 | 44.9 | 39.1 | 46.1 | 44.8 | 45.6 | 39.0 | 44.8 | 40.3 | 40.3 |
OPM OPM% | 5.4 | 6.5 | 1.6 | 2.9 | -6.7 | 7.6 | -0.2 | 1.4 | -6.3 | 4.4 | 2.0 | 2.6 |
NPM NPM% | -0.8 | 0.8 | 0.3 | -0.5 | -11.5 | 0.3 | 0.6 | -6.1 | 1.9 | 9.1 | -2.7 | -2.3 |
ROCE ROCE% | 6.6 | 8.4 | 5.9 | 5.9 | -1.8 | 8.2 | 1.2 | -2.6 | 6.3 | 15.8 | 1.1 | 1.1 |
ROE ROE% | -1.6 | 1.9 | 0.7 | -1.2 | -38.6 | 1.1 | 1.6 | -23.2 | 4.9 | 18.6 | -6.3 | -6.3 |
ROA ROA% | -0.6 | 0.5 | 0.2 | -0.3 | -7.0 | 0.3 | 0.5 | -5.4 | 1.4 | 7.9 | -2.6 | -2.6 |
Documents — Jay Shree Tea & Industries Ltd