| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 38 | 47 | 31 | 30 | 22 | 17 | 20 | 26 | 25 | 13 | 15 | 18 | |
Growth YoY Revenue Growth YoY% | 12.0 | 15.9 | -32.7 | -25.6 | -41.6 | -63.2 | -35.7 | -14.9 | 15.3 | -24.4 | -25.3 | -29.8 |
| 37 | 50 | 32 | 33 | 24 | 23 | 31 | 30 | 31 | 19 | 21 | 25 | |
| 1 | -3 | -1 | -3 | -2 | -6 | -11 | -5 | -5 | -6 | -6 | -7 | |
OPM OPM% | 1.4 | -6.4 | -4.5 | -11.3 | -8.0 | -32.0 | -53.6 | -17.8 | -20.0 | -45.4 | -39.4 | -40.3 |
| 3 | 3 | 4 | 4 | 5 | 3 | 4 | 2 | -6 | 2 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | -2 | 1 | -2 | 1 | -5 | -8 | -3 | -11 | -5 | -5 | -6 |
| 0 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 2 | -3 | 1 | -2 | 1 | -5 | -8 | -3 | -11 | -5 | -4 | -6 | |
Growth YoY PAT Growth YoY% | 133.7 | -5,580.0 | 317.6 | 11.0 | -61.7 | -61.6 | -654.2 | -109.1 | -1,765.2 | -7.0 | 43.6 | -97.8 |
NPM NPM% | 4.8 | -6.0 | 4.6 | -5.1 | 3.1 | -26.5 | -39.6 | -12.6 | -45.2 | -37.6 | -29.9 | -35.5 |
| 2.3 | -3.6 | 1.8 | -2.0 | 0.9 | -5.9 | -10.1 | -4.2 | -14.8 | -6.3 | -5.7 | -8.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 38 | 47 | 31 | 30 | 22 | 17 | 20 | 26 | 25 | 13 | 15 | 18 | |
Growth YoY Revenue Growth YoY% | 12.0 | 15.9 | -32.7 | -25.6 | -41.6 | -63.2 | -35.7 | -14.9 | 15.3 | -24.4 | -25.3 | -29.8 |
| 37 | 50 | 32 | 33 | 24 | 23 | 31 | 30 | 31 | 19 | 21 | 25 | |
| 1 | -3 | -1 | -3 | -2 | -6 | -11 | -5 | -5 | -6 | -6 | -7 | |
OPM OPM% | 1.4 | -6.4 | -4.5 | -11.3 | -8.0 | -32.0 | -53.6 | -17.8 | -20.0 | -45.4 | -39.4 | -40.3 |
| 3 | 3 | 4 | 4 | 5 | 3 | 4 | 2 | -6 | 2 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | -2 | 1 | -2 | 1 | -5 | -8 | -3 | -11 | -5 | -5 | -6 |
| 0 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 2 | -3 | 1 | -2 | 1 | -5 | -8 | -3 | -11 | -5 | -4 | -6 | |
Growth YoY PAT Growth YoY% | 133.7 | -5,580.0 | 317.6 | 11.0 | -61.7 | -61.6 | -654.2 | -109.1 | -1,765.2 | -7.0 | 43.6 | -97.8 |
NPM NPM% | 4.8 | -6.0 | 4.6 | -5.1 | 3.1 | -26.5 | -39.6 | -12.6 | -45.2 | -37.6 | -29.9 | -35.5 |
| 2.3 | -3.6 | 1.8 | -2.0 | 0.9 | -5.9 | -10.1 | -4.2 | -14.8 | -6.3 | -5.7 | -8.2 |
| 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 | 210 | 220 | 157 | 111 | 156 | 123 | 154 | 154 | 156 | 89 | 79 | 71 |
Growth Revenue Growth% | 36.1 | 4.6 | -28.8 | -29.4 | 41.5 | -21.5 | 25.7 | -0.2 | 1.2 | -42.8 | -11.6 | -15.9 |
| 183 | 179 | 150 | 112 | 156 | 114 | 132 | 173 | 163 | 111 | 100 | 95 | |
| 28 | 41 | 7 | -1 | 0 | 8 | 22 | -19 | -7 | -21 | -21 | -24 | |
OPM OPM% | 13.2 | 18.7 | 4.6 | -1.0 | 0.3 | 6.9 | 14.5 | -12.5 | -4.2 | -23.9 | -27.1 | -33.8 |
| 6 | 8 | 12 | 13 | 5 | 5 | 10 | 22 | 13 | 15 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 3 | 6 | 3 | 2 | 1 | 6 | 5 | 5 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 3 | 3 |
PBT PBTCr | 30 | 45 | 15 | 4 | 0 | 9 | 29 | -6 | -2 | -14 | -24 | -27 |
| 8 | 16 | 4 | -1 | 1 | 8 | 9 | -1 | 0 | 0 | 0 | 0 | |
PAT PATCr | 22 | 29 | 10 | 5 | -1 | 1 | 19 | -4 | -1 | -13 | -24 | -27 |
Growth PAT Growth% | 57.2 | 30.0 | -63.6 | -50.8 | -114.1 | 272.7 | 1,444.6 | -123.1 | 69.9 | -889.6 | -80.8 | -81.5 |
NPM NPM% | 10.6 | 13.1 | 6.7 | 4.7 | -0.5 | 1.0 | 12.5 | -2.9 | -0.9 | -14.9 | -30.5 | -38.2 |
| 28.5 | 37.1 | 13.5 | 6.6 | -0.9 | 1.6 | 24.9 | -5.7 | -1.7 | -17.1 | -30.9 | -35.0 |
| 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 | 210 | 220 | 157 | 111 | 156 | 123 | 154 | 154 | 156 | 89 | 79 | 71 |
Growth Revenue Growth% | 36.1 | 4.6 | -28.8 | -29.4 | 41.5 | -21.5 | 25.7 | -0.2 | 1.2 | -42.8 | -11.6 | -15.9 |
| 183 | 179 | 150 | 112 | 156 | 114 | 132 | 173 | 163 | 111 | 100 | 95 | |
| 28 | 41 | 7 | -1 | 0 | 8 | 22 | -19 | -7 | -21 | -21 | -24 | |
OPM OPM% | 13.2 | 18.7 | 4.6 | -1.0 | 0.3 | 6.9 | 14.5 | -12.5 | -4.2 | -23.9 | -27.1 | -33.8 |
| 6 | 8 | 12 | 13 | 5 | 5 | 10 | 22 | 13 | 15 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 3 | 6 | 3 | 2 | 1 | 6 | 5 | 5 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 3 | 3 |
PBT PBTCr | 30 | 45 | 15 | 4 | 0 | 9 | 29 | -6 | -2 | -14 | -24 | -27 |
| 8 | 16 | 4 | -1 | 1 | 8 | 9 | -1 | 0 | 0 | 0 | 0 | |
PAT PATCr | 22 | 29 | 10 | 5 | -1 | 1 | 19 | -4 | -1 | -13 | -24 | -27 |
Growth PAT Growth% | 57.2 | 30.0 | -63.6 | -50.8 | -114.1 | 272.7 | 1,444.6 | -123.1 | 69.9 | -889.6 | -80.8 | -81.5 |
NPM NPM% | 10.6 | 13.1 | 6.7 | 4.7 | -0.5 | 1.0 | 12.5 | -2.9 | -0.9 | -14.9 | -30.5 | -38.2 |
| 28.5 | 37.1 | 13.5 | 6.6 | -0.9 | 1.6 | 24.9 | -5.7 | -1.7 | -17.1 | -30.9 | -35.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
Reserves ReservesCr | 194 | 208 | 212 | 214 | 212 | 211 | 228 | 221 | 217 | 201 | 175 |
| 72 | 66 | 82 | 100 | 85 | 71 | 67 | 108 | 117 | 36 | 39 | |
| 9 | 15 | 14 | 11 | 10 | 10 | 10 | 8 | 8 | 8 | 8 | |
| 282 | 297 | 316 | 333 | 314 | 300 | 312 | 345 | 351 | 253 | 230 | |
| 214 | 239 | 259 | 278 | 138 | 183 | 119 | 230 | 221 | 133 | 112 | |
| 68 | 58 | 57 | 55 | 177 | 117 | 193 | 115 | 130 | 120 | 118 | |
| 282 | 297 | 316 | 333 | 314 | 300 | 312 | 345 | 351 | 253 | 230 |
| 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 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
Reserves ReservesCr | 194 | 208 | 212 | 214 | 212 | 211 | 228 | 221 | 217 | 201 | 175 |
| 72 | 66 | 82 | 100 | 85 | 71 | 67 | 108 | 117 | 36 | 39 | |
| 9 | 15 | 14 | 11 | 10 | 10 | 10 | 8 | 8 | 8 | 8 | |
| 282 | 297 | 316 | 333 | 314 | 300 | 312 | 345 | 351 | 253 | 230 | |
| 214 | 239 | 259 | 278 | 138 | 183 | 119 | 230 | 221 | 133 | 112 | |
| 68 | 58 | 57 | 55 | 177 | 117 | 193 | 115 | 130 | 120 | 118 | |
| 282 | 297 | 316 | 333 | 314 | 300 | 312 | 345 | 351 | 253 | 230 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 43 | 29 | 15 | -26 | 27 | 13 | -71 | -38 | -13 | 14 | -21 | |
| -3 | 6 | -38 | 15 | 7 | 11 | 70 | -2 | 9 | 106 | -13 | |
| -12 | 12 | 22 | 11 | -35 | -24 | 1 | 40 | 3 | -83 | -2 | |
Net Cash Flow Net Cash FlowCr | 28 | 47 | -1 | 0 | -1 | 0 | 0 | 1 | -1 | 37 | -35 |
Free Cash Flow Free Cash FlowCr | 42 | 28 | 14 | -27 | 27 | 12 | -71 | -39 | -17 | 14 | -22 |
CFO To PAT CFO To PAT% | 194.3 | 99.1 | 142.5 | -513.2 | -3,720.9 | 1,038.2 | -367.5 | 849.8 | 978.0 | -108.0 | 85.9 |
CFO To EBITDA CFO To EBITDA% | 154.8 | 69.3 | 205.9 | 2,503.1 | 7,034.8 | 153.5 | -318.5 | 197.6 | 198.8 | -67.4 | 96.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 43 | 29 | 15 | -26 | 27 | 13 | -71 | -38 | -13 | 14 | -21 | |
| -3 | 6 | -38 | 15 | 7 | 11 | 70 | -2 | 9 | 106 | -13 | |
| -12 | 12 | 22 | 11 | -35 | -24 | 1 | 40 | 3 | -83 | -2 | |
Net Cash Flow Net Cash FlowCr | 28 | 47 | -1 | 0 | -1 | 0 | 0 | 1 | -1 | 37 | -35 |
Free Cash Flow Free Cash FlowCr | 42 | 28 | 14 | -27 | 27 | 12 | -71 | -39 | -17 | 14 | -22 |
CFO To PAT CFO To PAT% | 194.3 | 99.1 | 142.5 | -513.2 | -3,720.9 | 1,038.2 | -367.5 | 849.8 | 978.0 | -108.0 | 85.9 |
CFO To EBITDA CFO To EBITDA% | 154.8 | 69.3 | 205.9 | 2,503.1 | 7,034.8 | 153.5 | -318.5 | 197.6 | 198.8 | -67.4 | 96.5 |
| 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 | 156 | 241 | 195 | 135 | 86 | 132 | 173 | 148 | 156 | 105 | 66 | 85 |
Price To Earnings Price To Earnings | 7.2 | 8.4 | 18.6 | 26.3 | 105.4 | 8.9 | ||||||
Price To Sales Price To Sales | 0.7 | 1.1 | 1.3 | 1.2 | 0.6 | 1.1 | 1.1 | 1.0 | 1.0 | 1.2 | 0.8 | 1.2 |
Price To Book Price To Book | 0.8 | 1.1 | 0.9 | 0.6 | 0.4 | 0.6 | 0.7 | 0.7 | 0.7 | 0.5 | 0.4 | 0.5 |
EV To EBITDA EV To EBITDA | 3.9 | 4.0 | 13.2 | -52.1 | 242.0 | 7.2 | 7.8 | -5.9 | -20.4 | -3.0 | -2.0 | -2.5 |
GPM GPM% | 25.1 | 30.5 | 19.9 | 22.5 | 15.7 | 29.8 | 30.8 | 6.7 | 11.9 | 7.4 | 7.3 | 7.3 |
OPM OPM% | 13.2 | 18.7 | 4.6 | -1.0 | 0.3 | 6.9 | 14.5 | -12.5 | -4.2 | -23.9 | -27.1 | -33.8 |
NPM NPM% | 10.6 | 13.1 | 6.7 | 4.7 | -0.5 | 1.0 | 12.5 | -2.9 | -0.9 | -14.9 | -30.5 | -38.2 |
ROCE ROCE% | 13.9 | 18.4 | 6.1 | 3.1 | 1.1 | 4.5 | 11.0 | 0.0 | 1.1 | -3.7 | -11.7 | -11.7 |
ROE ROE% | 11.0 | 13.4 | 4.8 | 2.3 | -0.3 | 0.6 | 8.2 | -1.9 | -0.6 | -6.4 | -13.2 | -13.2 |
ROA ROA% | 7.9 | 9.7 | 3.3 | 1.6 | -0.2 | 0.4 | 6.2 | -1.3 | -0.4 | -5.3 | -10.5 | -10.5 |
| 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 | 156 | 241 | 195 | 135 | 86 | 132 | 173 | 148 | 156 | 105 | 66 | 85 |
Price To Earnings Price To Earnings | 7.2 | 8.4 | 18.6 | 26.3 | 105.4 | 8.9 | ||||||
Price To Sales Price To Sales | 0.7 | 1.1 | 1.3 | 1.2 | 0.6 | 1.1 | 1.1 | 1.0 | 1.0 | 1.2 | 0.8 | 1.2 |
Price To Book Price To Book | 0.8 | 1.1 | 0.9 | 0.6 | 0.4 | 0.6 | 0.7 | 0.7 | 0.7 | 0.5 | 0.4 | 0.5 |
EV To EBITDA EV To EBITDA | 3.9 | 4.0 | 13.2 | -52.1 | 242.0 | 7.2 | 7.8 | -5.9 | -20.4 | -3.0 | -2.0 | -2.5 |
GPM GPM% | 25.1 | 30.5 | 19.9 | 22.5 | 15.7 | 29.8 | 30.8 | 6.7 | 11.9 | 7.4 | 7.3 | 7.3 |
OPM OPM% | 13.2 | 18.7 | 4.6 | -1.0 | 0.3 | 6.9 | 14.5 | -12.5 | -4.2 | -23.9 | -27.1 | -33.8 |
NPM NPM% | 10.6 | 13.1 | 6.7 | 4.7 | -0.5 | 1.0 | 12.5 | -2.9 | -0.9 | -14.9 | -30.5 | -38.2 |
ROCE ROCE% | 13.9 | 18.4 | 6.1 | 3.1 | 1.1 | 4.5 | 11.0 | 0.0 | 1.1 | -3.7 | -11.7 | -11.7 |
ROE ROE% | 11.0 | 13.4 | 4.8 | 2.3 | -0.3 | 0.6 | 8.2 | -1.9 | -0.6 | -6.4 | -13.2 | -13.2 |
ROA ROA% | 7.9 | 9.7 | 3.3 | 1.6 | -0.2 | 0.4 | 6.2 | -1.3 | -0.4 | -5.3 | -10.5 | -10.5 |
Documents — Kakatiya Cement Sugar & Industries Ltd