| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 371 | 342 | 361 | 384 | 177 | 180 | 431 | 201 | 210 | 266 | 304 | 460 | |
Growth YoY Revenue Growth YoY% | 2.6 | -11.3 | -18.8 | -4.2 | -52.5 | -47.2 | 19.4 | -47.6 | 18.8 | 47.4 | -29.4 | 128.6 |
| 365 | 339 | 333 | 382 | 176 | 165 | 414 | 183 | 204 | 246 | 277 | 415 | |
| 6 | 3 | 29 | 2 | 0 | 15 | 17 | 18 | 6 | 20 | 27 | 45 | |
OPM OPM% | 1.6 | 0.8 | 7.9 | 0.5 | 0.1 | 8.4 | 3.9 | 9.0 | 3.0 | 7.5 | 8.9 | 9.8 |
| 0 | 8 | 1 | 1 | 12 | 1 | -27 | 1 | 12 | 2 | 7 | 7 | |
Interest Expense Interest ExpenseCr | 12 | 9 | 12 | 11 | 8 | 8 | 12 | 7 | 9 | 8 | 8 | 7 |
Depreciation DepreciationCr | 15 | 15 | 15 | 15 | 8 | 8 | 16 | 9 | 9 | 9 | 9 | 9 |
PBT PBTCr | -21 | -13 | 2 | -23 | -4 | 0 | -38 | 3 | 1 | 6 | 17 | 35 |
| -1 | 2 | 18 | 1 | 7 | 2 | 2 | 3 | 3 | 2 | -15 | 9 | |
| -21 | -15 | -16 | -23 | -16 | -29 | -40 | -14 | 92 | 4 | 32 | 26 | |
Growth YoY PAT Growth YoY% | -23.7 | -283.6 | -1,643.3 | -497.1 | 19.7 | -88.0 | -155.6 | 39.9 | 657.1 | 112.4 | 178.8 | 291.3 |
NPM NPM% | -5.5 | -4.5 | -4.3 | -6.0 | -9.3 | -15.9 | -9.3 | -6.8 | 43.8 | 1.3 | 10.4 | 5.7 |
| -4.2 | -1.9 | -2.1 | -3.8 | -3.2 | -3.8 | -8.3 | -1.8 | 21.4 | 0.8 | 7.2 | 6.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 371 | 342 | 361 | 384 | 177 | 180 | 431 | 201 | 210 | 266 | 304 | 460 | |
Growth YoY Revenue Growth YoY% | 2.6 | -11.3 | -18.8 | -4.2 | -52.5 | -47.2 | 19.4 | -47.6 | 18.8 | 47.4 | -29.4 | 128.6 |
| 365 | 339 | 333 | 382 | 176 | 165 | 414 | 183 | 204 | 246 | 277 | 415 | |
| 6 | 3 | 29 | 2 | 0 | 15 | 17 | 18 | 6 | 20 | 27 | 45 | |
OPM OPM% | 1.6 | 0.8 | 7.9 | 0.5 | 0.1 | 8.4 | 3.9 | 9.0 | 3.0 | 7.5 | 8.9 | 9.8 |
| 0 | 8 | 1 | 1 | 12 | 1 | -27 | 1 | 12 | 2 | 7 | 7 | |
Interest Expense Interest ExpenseCr | 12 | 9 | 12 | 11 | 8 | 8 | 12 | 7 | 9 | 8 | 8 | 7 |
Depreciation DepreciationCr | 15 | 15 | 15 | 15 | 8 | 8 | 16 | 9 | 9 | 9 | 9 | 9 |
PBT PBTCr | -21 | -13 | 2 | -23 | -4 | 0 | -38 | 3 | 1 | 6 | 17 | 35 |
| -1 | 2 | 18 | 1 | 7 | 2 | 2 | 3 | 3 | 2 | -15 | 9 | |
| -21 | -15 | -16 | -23 | -16 | -29 | -40 | -14 | 92 | 4 | 32 | 26 | |
Growth YoY PAT Growth YoY% | -23.7 | -283.6 | -1,643.3 | -497.1 | 19.7 | -88.0 | -155.6 | 39.9 | 657.1 | 112.4 | 178.8 | 291.3 |
NPM NPM% | -5.5 | -4.5 | -4.3 | -6.0 | -9.3 | -15.9 | -9.3 | -6.8 | 43.8 | 1.3 | 10.4 | 5.7 |
| -4.2 | -1.9 | -2.1 | -3.8 | -3.2 | -3.8 | -8.3 | -1.8 | 21.4 | 0.8 | 7.2 | 6.0 |
| 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 | 565 | 702 | 837 | 1,072 | 1,005 | 1,095 | 1,369 | 1,578 | 1,475 | 1,537 | 981 | 1,240 |
Growth Revenue Growth% | 6.4 | 24.2 | 19.2 | 28.1 | -6.3 | 9.0 | 25.1 | 15.3 | -6.5 | 4.2 | -36.1 | 25.3 |
| 535 | 675 | 802 | 1,008 | 977 | 1,001 | 1,301 | 1,506 | 1,423 | 1,505 | 910 | 1,142 | |
| 30 | 27 | 35 | 64 | 28 | 94 | 68 | 72 | 52 | 31 | 71 | 98 | |
OPM OPM% | 5.3 | 3.8 | 4.1 | 5.9 | 2.8 | 8.6 | 5.0 | 4.6 | 3.5 | 2.0 | 7.3 | 7.9 |
| 17 | 7 | 45 | 7 | 22 | 8 | 29 | 10 | 19 | -20 | 22 | 29 | |
Interest Expense Interest ExpenseCr | 14 | 20 | 24 | 36 | 37 | 32 | 27 | 36 | 43 | 46 | 32 | 32 |
Depreciation DepreciationCr | 34 | 45 | 47 | 49 | 56 | 58 | 57 | 59 | 59 | 63 | 35 | 36 |
PBT PBTCr | -1 | -32 | 10 | -15 | -43 | 11 | 13 | -12 | -31 | -97 | 27 | 59 |
| 6 | -8 | -2 | 5 | -11 | -5 | 11 | 1 | 21 | 12 | -6 | 0 | |
PAT PATCr | -7 | -24 | 12 | -20 | -32 | 16 | 2 | -13 | -52 | -109 | 32 | 153 |
Growth PAT Growth% | -158.4 | -229.4 | 148.8 | -268.5 | -61.8 | 150.7 | -86.0 | -676.9 | -301.4 | -110.9 | 129.7 | 254.9 |
NPM NPM% | -1.3 | -3.4 | 1.4 | -1.8 | -3.1 | 1.5 | 0.2 | -0.8 | -3.5 | -7.1 | 3.3 | 12.4 |
| -1.6 | -5.4 | 3.2 | -3.4 | -5.9 | 3.3 | 1.6 | -2.0 | -8.8 | -19.1 | 27.6 | 35.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 565 | 702 | 837 | 1,072 | 1,005 | 1,095 | 1,369 | 1,578 | 1,475 | 1,537 | 981 | 1,240 |
Growth Revenue Growth% | 6.4 | 24.2 | 19.2 | 28.1 | -6.3 | 9.0 | 25.1 | 15.3 | -6.5 | 4.2 | -36.1 | 25.3 |
| 535 | 675 | 802 | 1,008 | 977 | 1,001 | 1,301 | 1,506 | 1,423 | 1,505 | 910 | 1,142 | |
| 30 | 27 | 35 | 64 | 28 | 94 | 68 | 72 | 52 | 31 | 71 | 98 | |
OPM OPM% | 5.3 | 3.8 | 4.1 | 5.9 | 2.8 | 8.6 | 5.0 | 4.6 | 3.5 | 2.0 | 7.3 | 7.9 |
| 17 | 7 | 45 | 7 | 22 | 8 | 29 | 10 | 19 | -20 | 22 | 29 | |
Interest Expense Interest ExpenseCr | 14 | 20 | 24 | 36 | 37 | 32 | 27 | 36 | 43 | 46 | 32 | 32 |
Depreciation DepreciationCr | 34 | 45 | 47 | 49 | 56 | 58 | 57 | 59 | 59 | 63 | 35 | 36 |
PBT PBTCr | -1 | -32 | 10 | -15 | -43 | 11 | 13 | -12 | -31 | -97 | 27 | 59 |
| 6 | -8 | -2 | 5 | -11 | -5 | 11 | 1 | 21 | 12 | -6 | 0 | |
PAT PATCr | -7 | -24 | 12 | -20 | -32 | 16 | 2 | -13 | -52 | -109 | 32 | 153 |
Growth PAT Growth% | -158.4 | -229.4 | 148.8 | -268.5 | -61.8 | 150.7 | -86.0 | -676.9 | -301.4 | -110.9 | 129.7 | 254.9 |
NPM NPM% | -1.3 | -3.4 | 1.4 | -1.8 | -3.1 | 1.5 | 0.2 | -0.8 | -3.5 | -7.1 | 3.3 | 12.4 |
| -1.6 | -5.4 | 3.2 | -3.4 | -5.9 | 3.3 | 1.6 | -2.0 | -8.8 | -19.1 | 27.6 | 35.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 |
Reserves ReservesCr | 581 | 558 | 566 | 577 | 547 | 565 | 577 | 584 | 579 | 499 | 551 |
| 259 | 291 | 365 | 412 | 404 | 375 | 409 | 509 | 509 | 571 | 309 | |
| 344 | 330 | 319 | 374 | 389 | 391 | 392 | 366 | 364 | 416 | 235 | |
| 1,225 | 1,209 | 1,278 | 1,401 | 1,374 | 1,362 | 1,403 | 1,481 | 1,490 | 1,498 | 1,117 | |
| 331 | 338 | 395 | 456 | 434 | 459 | 506 | 572 | 563 | 567 | 286 | |
| 893 | 872 | 883 | 945 | 940 | 903 | 897 | 909 | 928 | 932 | 831 | |
| 1,225 | 1,209 | 1,278 | 1,401 | 1,374 | 1,362 | 1,403 | 1,481 | 1,490 | 1,498 | 1,117 |
| 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 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 |
Reserves ReservesCr | 581 | 558 | 566 | 577 | 547 | 565 | 577 | 584 | 579 | 499 | 551 |
| 259 | 291 | 365 | 412 | 404 | 375 | 409 | 509 | 509 | 571 | 309 | |
| 344 | 330 | 319 | 374 | 389 | 391 | 392 | 366 | 364 | 416 | 235 | |
| 1,225 | 1,209 | 1,278 | 1,401 | 1,374 | 1,362 | 1,403 | 1,481 | 1,490 | 1,498 | 1,117 | |
| 331 | 338 | 395 | 456 | 434 | 459 | 506 | 572 | 563 | 567 | 286 | |
| 893 | 872 | 883 | 945 | 940 | 903 | 897 | 909 | 928 | 932 | 831 | |
| 1,225 | 1,209 | 1,278 | 1,401 | 1,374 | 1,362 | 1,403 | 1,481 | 1,490 | 1,498 | 1,117 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 12 | 30 | 27 | 22 | 31 | 82 | 83 | 26 | 38 | 13 | 66 | |
| -109 | 7 | -21 | -86 | -3 | -12 | -43 | -29 | -50 | -59 | -37 | |
| 82 | -39 | -11 | 73 | -11 | -75 | -53 | 3 | 5 | 43 | -25 | |
Net Cash Flow Net Cash FlowCr | -15 | -2 | -5 | 9 | 17 | -4 | -13 | 0 | -8 | -3 | 5 |
Free Cash Flow Free Cash FlowCr | -141 | -18 | -46 | -93 | -12 | 59 | 41 | -12 | -37 | -20 | 15 |
CFO To PAT CFO To PAT% | -163.5 | -126.8 | 232.2 | -110.4 | -98.4 | 515.7 | 3,720.4 | -199.6 | -72.7 | -12.2 | 204.6 |
CFO To EBITDA CFO To EBITDA% | 39.1 | 113.1 | 77.6 | 33.8 | 110.4 | 88.1 | 121.9 | 35.5 | 71.9 | 42.2 | 92.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 12 | 30 | 27 | 22 | 31 | 82 | 83 | 26 | 38 | 13 | 66 | |
| -109 | 7 | -21 | -86 | -3 | -12 | -43 | -29 | -50 | -59 | -37 | |
| 82 | -39 | -11 | 73 | -11 | -75 | -53 | 3 | 5 | 43 | -25 | |
Net Cash Flow Net Cash FlowCr | -15 | -2 | -5 | 9 | 17 | -4 | -13 | 0 | -8 | -3 | 5 |
Free Cash Flow Free Cash FlowCr | -141 | -18 | -46 | -93 | -12 | 59 | 41 | -12 | -37 | -20 | 15 |
CFO To PAT CFO To PAT% | -163.5 | -126.8 | 232.2 | -110.4 | -98.4 | 515.7 | 3,720.4 | -199.6 | -72.7 | -12.2 | 204.6 |
CFO To EBITDA CFO To EBITDA% | 39.1 | 113.1 | 77.6 | 33.8 | 110.4 | 88.1 | 121.9 | 35.5 | 71.9 | 42.2 | 92.9 |
| 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 | 234 | 304 | 287 | 272 | 105 | 398 | 595 | 464 | 463 | 326 | 245 | 757 |
Price To Earnings Price To Earnings | 20.5 | 27.4 | 87.2 | 2.0 | 4.9 | |||||||
Price To Sales Price To Sales | 0.4 | 0.4 | 0.3 | 0.3 | 0.1 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.6 |
Price To Book Price To Book | 0.4 | 0.5 | 0.5 | 0.5 | 0.2 | 0.7 | 1.0 | 0.8 | 0.8 | 0.6 | 0.4 | 1.3 |
EV To EBITDA EV To EBITDA | 19.0 | 23.6 | 18.3 | 10.7 | 19.6 | 9.2 | 15.3 | 13.2 | 18.3 | 29.1 | 7.3 | 11.0 |
GPM GPM% | 29.1 | 28.7 | 25.9 | 25.1 | 24.5 | 27.3 | 23.8 | 22.6 | 25.5 | 23.5 | 16.8 | 16.8 |
OPM OPM% | 5.3 | 3.8 | 4.1 | 5.9 | 2.8 | 8.6 | 5.0 | 4.6 | 3.5 | 2.0 | 7.3 | 7.9 |
NPM NPM% | -1.3 | -3.4 | 1.4 | -1.8 | -3.1 | 1.5 | 0.2 | -0.8 | -3.5 | -7.1 | 3.3 | 12.4 |
ROCE ROCE% | 1.3 | -1.2 | 3.4 | 2.0 | -0.6 | 4.0 | 3.7 | 2.1 | 1.1 | -4.6 | 6.8 | 6.8 |
ROE ROE% | -1.2 | -4.1 | 2.0 | -3.3 | -5.5 | 2.7 | 0.4 | -2.1 | -8.6 | -20.9 | 5.7 | 5.7 |
ROA ROA% | -0.6 | -2.0 | 0.9 | -1.4 | -2.3 | 1.2 | 0.2 | -0.9 | -3.5 | -7.3 | 2.9 | 2.9 |
| 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 | 234 | 304 | 287 | 272 | 105 | 398 | 595 | 464 | 463 | 326 | 245 | 757 |
Price To Earnings Price To Earnings | 20.5 | 27.4 | 87.2 | 2.0 | 4.9 | |||||||
Price To Sales Price To Sales | 0.4 | 0.4 | 0.3 | 0.3 | 0.1 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.6 |
Price To Book Price To Book | 0.4 | 0.5 | 0.5 | 0.5 | 0.2 | 0.7 | 1.0 | 0.8 | 0.8 | 0.6 | 0.4 | 1.3 |
EV To EBITDA EV To EBITDA | 19.0 | 23.6 | 18.3 | 10.7 | 19.6 | 9.2 | 15.3 | 13.2 | 18.3 | 29.1 | 7.3 | 11.0 |
GPM GPM% | 29.1 | 28.7 | 25.9 | 25.1 | 24.5 | 27.3 | 23.8 | 22.6 | 25.5 | 23.5 | 16.8 | 16.8 |
OPM OPM% | 5.3 | 3.8 | 4.1 | 5.9 | 2.8 | 8.6 | 5.0 | 4.6 | 3.5 | 2.0 | 7.3 | 7.9 |
NPM NPM% | -1.3 | -3.4 | 1.4 | -1.8 | -3.1 | 1.5 | 0.2 | -0.8 | -3.5 | -7.1 | 3.3 | 12.4 |
ROCE ROCE% | 1.3 | -1.2 | 3.4 | 2.0 | -0.6 | 4.0 | 3.7 | 2.1 | 1.1 | -4.6 | 6.8 | 6.8 |
ROE ROE% | -1.2 | -4.1 | 2.0 | -3.3 | -5.5 | 2.7 | 0.4 | -2.1 | -8.6 | -20.9 | 5.7 | 5.7 |
ROA ROA% | -0.6 | -2.0 | 0.9 | -1.4 | -2.3 | 1.2 | 0.2 | -0.9 | -3.5 | -7.3 | 2.9 | 2.9 |
Documents — Kanoria Chemicals & Industries Ltd