| Quarter | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 21 | 48 | 29 | 66 | 34 | 43 | 15 | 21 | 8 | 21 | |
Growth YoY Revenue Growth YoY% | 35.1 | 37.7 | 17.3 | -35.2 | -57.2 | -51.6 | -44.1 | 3.2 | ||
| 20 | 47 | 28 | 63 | 32 | 39 | 13 | 20 | 8 | 21 | |
| 1 | 1 | 1 | 3 | 2 | 4 | 2 | 1 | 0 | 0 | |
OPM OPM% | 5.5 | 1.8 | 2.9 | 4.5 | 5.3 | 8.2 | 10.7 | 3.8 | -4.1 | 1.7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 0 | 2 | 1 | 2 | 1 | 1 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | 0 | 1 | 0 | 2 | 0 | 1 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -80.7 | 160.9 | -16.7 | 25.0 | 120.0 | -66.0 | -86.4 | -21.6 | ||
NPM NPM% | 2.9 | 1.0 | 0.4 | 1.8 | 0.3 | 3.5 | 1.5 | 2.5 | 0.4 | 1.9 |
| 0.0 | 0.0 | 0.0 | 2.2 | 0.2 | 1.6 | 0.2 | 0.1 | 0.0 | 0.1 |
| Quarter | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 21 | 48 | 29 | 66 | 34 | 43 | 15 | 21 | 8 | 21 | |
Growth YoY Revenue Growth YoY% | 35.1 | 37.7 | 17.3 | -35.2 | -57.2 | -51.6 | -44.1 | 3.2 | ||
| 20 | 47 | 28 | 63 | 32 | 39 | 13 | 20 | 8 | 21 | |
| 1 | 1 | 1 | 3 | 2 | 4 | 2 | 1 | 0 | 0 | |
OPM OPM% | 5.5 | 1.8 | 2.9 | 4.5 | 5.3 | 8.2 | 10.7 | 3.8 | -4.1 | 1.7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 0 | 2 | 1 | 2 | 1 | 1 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | 0 | 1 | 0 | 2 | 0 | 1 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -80.7 | 160.9 | -16.7 | 25.0 | 120.0 | -66.0 | -86.4 | -21.6 | ||
NPM NPM% | 2.9 | 1.0 | 0.4 | 1.8 | 0.3 | 3.5 | 1.5 | 2.5 | 0.4 | 1.9 |
| 0.0 | 0.0 | 0.0 | 2.2 | 0.2 | 1.6 | 0.2 | 0.1 | 0.0 | 0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 0 | 0 | 0 | 41 | 51 | 39 | 69 | 95 | 77 | 35 | 29 |
Growth Revenue Growth% | 64,447.1 | 25.8 | -24.0 | 77.2 | 36.9 | -19.2 | -54.1 | -16.3 | ||||
| 0 | 0 | 0 | 0 | 41 | 51 | 39 | 67 | 91 | 71 | 33 | 29 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 4 | 5 | 2 | 0 | |
OPM OPM% | 18.6 | 0.7 | 0.9 | 0.9 | 3.0 | 4.0 | 6.9 | 6.6 | 0.1 | |||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 1 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 1 | 0 |
Growth PAT Growth% | 83.8 | -1,802.8 | 162.9 | 2,383.0 | 54.1 | -39.7 | 524.2 | 9.4 | 21.4 | -54.4 | -41.9 | |
NPM NPM% | 13.2 | 0.5 | 0.6 | 0.5 | 1.7 | 1.4 | 2.1 | 2.1 | 1.4 | |||
| -0.2 | 0.0 | -0.8 | 0.5 | 1.0 | 1.6 | 0.5 | 3.0 | 2.4 | 2.9 | 0.1 | 0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 0 | 0 | 0 | 41 | 51 | 39 | 69 | 95 | 77 | 35 | 29 |
Growth Revenue Growth% | 64,447.1 | 25.8 | -24.0 | 77.2 | 36.9 | -19.2 | -54.1 | -16.3 | ||||
| 0 | 0 | 0 | 0 | 41 | 51 | 39 | 67 | 91 | 71 | 33 | 29 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 4 | 5 | 2 | 0 | |
OPM OPM% | 18.6 | 0.7 | 0.9 | 0.9 | 3.0 | 4.0 | 6.9 | 6.6 | 0.1 | |||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 1 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 1 | 0 |
Growth PAT Growth% | 83.8 | -1,802.8 | 162.9 | 2,383.0 | 54.1 | -39.7 | 524.2 | 9.4 | 21.4 | -54.4 | -41.9 | |
NPM NPM% | 13.2 | 0.5 | 0.6 | 0.5 | 1.7 | 1.4 | 2.1 | 2.1 | 1.4 | |||
| -0.2 | 0.0 | -0.8 | 0.5 | 1.0 | 1.6 | 0.5 | 3.0 | 2.4 | 2.9 | 0.1 | 0.1 |
| Financial Year | Mar 2015 | 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 | 0 | 0 | 0 | 0 | 2 | 2 | 4 | 4 | 6 | 9 | 13 | 13 |
Reserves ReservesCr | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 6 | 11 | 15 | 16 |
| 1 | 1 | 1 | 1 | 15 | 19 | 21 | 33 | 38 | 22 | 15 | 6 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 6 | 6 | 12 | 7 | 4 | 3 | |
| 1 | 1 | 1 | 1 | 17 | 21 | 31 | 44 | 62 | 51 | 47 | 38 | |
| 1 | 1 | 0 | 0 | 17 | 21 | 21 | 32 | 49 | 38 | 39 | 34 | |
| 0 | 0 | 1 | 1 | 1 | 1 | 10 | 12 | 13 | 13 | 8 | 3 | |
| 1 | 1 | 1 | 1 | 17 | 21 | 31 | 44 | 62 | 51 | 47 | 38 |
| Financial Year | Mar 2015 | 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 | 0 | 0 | 0 | 0 | 2 | 2 | 4 | 4 | 6 | 9 | 13 | 13 |
Reserves ReservesCr | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 6 | 11 | 15 | 16 |
| 1 | 1 | 1 | 1 | 15 | 19 | 21 | 33 | 38 | 22 | 15 | 6 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 6 | 6 | 12 | 7 | 4 | 3 | |
| 1 | 1 | 1 | 1 | 17 | 21 | 31 | 44 | 62 | 51 | 47 | 38 | |
| 1 | 1 | 0 | 0 | 17 | 21 | 21 | 32 | 49 | 38 | 39 | 34 | |
| 0 | 0 | 1 | 1 | 1 | 1 | 10 | 12 | 13 | 13 | 8 | 3 | |
| 1 | 1 | 1 | 1 | 17 | 21 | 31 | 44 | 62 | 51 | 47 | 38 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -1 | -1 | 6 | -10 | -23 | 11 | 16 | -9 | |
| 0 | 0 | -4 | -3 | -2 | 0 | 5 | 5 | |
| 2 | 1 | 2 | 12 | 24 | -10 | -16 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 3 | 0 | 0 | 0 | 5 | -5 |
Free Cash Flow Free Cash FlowCr | -2 | -1 | 6 | -19 | -26 | 10 | 16 | -11 |
CFO To PAT CFO To PAT% | -719.8 | -214.5 | 2,916.2 | -803.9 | -1,731.3 | 662.6 | 2,164.9 | -2,198.4 |
CFO To EBITDA CFO To EBITDA% | -520.0 | -140.7 | 1,543.9 | -468.8 | -596.1 | 199.1 | 675.3 | -34,877.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -1 | -1 | 6 | -10 | -23 | 11 | 16 | -9 | |
| 0 | 0 | -4 | -3 | -2 | 0 | 5 | 5 | |
| 2 | 1 | 2 | 12 | 24 | -10 | -16 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 3 | 0 | 0 | 0 | 5 | -5 |
Free Cash Flow Free Cash FlowCr | -2 | -1 | 6 | -19 | -26 | 10 | 16 | -11 |
CFO To PAT CFO To PAT% | -719.8 | -214.5 | 2,916.2 | -803.9 | -1,731.3 | 662.6 | 2,164.9 | -2,198.4 |
CFO To EBITDA CFO To EBITDA% | -520.0 | -140.7 | 1,543.9 | -468.8 | -596.1 | 199.1 | 675.3 | -34,877.5 |
| Financial Year | Mar 2015 | 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 | 45 | 257 | 247 | 75 | 83 | ||||||||
Price To Earnings Price To Earnings | 6.9 | 32.3 | 352.7 | 168.6 | 162.5 | ||||||||
Price To Sales Price To Sales | 0.5 | 3.4 | 7.0 | 2.5 | 2.8 | ||||||||
Price To Book Price To Book | 0.8 | 2.5 | 8.8 | 2.6 | 2.9 | ||||||||
EV To EBITDA EV To EBITDA | 22.4 | 52.7 | 104.8 | 2,890.2 | 3,331.0 | ||||||||
GPM GPM% | 20.0 | 1.4 | 1.6 | 1.6 | 8.6 | 11.4 | 13.7 | 11.2 | 3.4 | 3.4 | |||
OPM OPM% | 18.6 | 0.7 | 0.9 | 0.9 | 3.0 | 4.0 | 6.9 | 6.6 | 0.1 | 0.1 | |||
NPM NPM% | 13.2 | 0.5 | 0.6 | 0.5 | 1.7 | 1.4 | 2.1 | 2.1 | 1.4 | 1.4 | |||
ROCE ROCE% | -0.9 | -0.1 | -2.0 | 1.2 | 10.3 | 12.8 | 3.5 | 8.8 | 7.1 | 11.1 | 7.4 | 1.9 | 1.9 |
ROE ROE% | -2.5 | -0.4 | -8.5 | 5.1 | 9.4 | 12.7 | 4.6 | 22.2 | 11.7 | 7.9 | 2.6 | 1.5 | 1.5 |
ROA ROA% | -0.5 | -0.1 | -1.2 | 0.8 | 1.2 | 1.5 | 0.6 | 2.7 | 2.1 | 3.1 | 1.5 | 1.1 | 1.1 |
| Financial Year | Mar 2015 | 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 | 45 | 257 | 247 | 75 | 83 | ||||||||
Price To Earnings Price To Earnings | 6.9 | 32.3 | 352.7 | 168.6 | 162.5 | ||||||||
Price To Sales Price To Sales | 0.5 | 3.4 | 7.0 | 2.5 | 2.8 | ||||||||
Price To Book Price To Book | 0.8 | 2.5 | 8.8 | 2.6 | 2.9 | ||||||||
EV To EBITDA EV To EBITDA | 22.4 | 52.7 | 104.8 | 2,890.2 | 3,331.0 | ||||||||
GPM GPM% | 20.0 | 1.4 | 1.6 | 1.6 | 8.6 | 11.4 | 13.7 | 11.2 | 3.4 | 3.4 | |||
OPM OPM% | 18.6 | 0.7 | 0.9 | 0.9 | 3.0 | 4.0 | 6.9 | 6.6 | 0.1 | 0.1 | |||
NPM NPM% | 13.2 | 0.5 | 0.6 | 0.5 | 1.7 | 1.4 | 2.1 | 2.1 | 1.4 | 1.4 | |||
ROCE ROCE% | -0.9 | -0.1 | -2.0 | 1.2 | 10.3 | 12.8 | 3.5 | 8.8 | 7.1 | 11.1 | 7.4 | 1.9 | 1.9 |
ROE ROE% | -2.5 | -0.4 | -8.5 | 5.1 | 9.4 | 12.7 | 4.6 | 22.2 | 11.7 | 7.9 | 2.6 | 1.5 | 1.5 |
ROA ROA% | -0.5 | -0.1 | -1.2 | 0.8 | 1.2 | 1.5 | 0.6 | 2.7 | 2.1 | 3.1 | 1.5 | 1.1 | 1.1 |
Documents — KCK Industries Ltd