| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 94 | 83 | 74 | 89 | 74 | 84 | 64 | 59 | 67 | 65 | 69 | 78 | |
Growth YoY Revenue Growth YoY% | 13.9 | 11.0 | 24.8 | -7.5 | -21.1 | 1.7 | -13.2 | -33.0 | -8.9 | -23.2 | 7.5 | 31.4 |
| 82 | 86 | 73 | 73 | 75 | 117 | 34 | 60 | 64 | 62 | 74 | 75 | |
| 12 | -4 | 0 | 16 | -1 | -33 | 30 | 0 | 3 | 3 | -5 | 3 | |
OPM OPM% | 12.3 | -4.4 | 0.5 | 17.9 | -1.8 | -39.1 | 47.1 | -0.4 | 4.3 | 4.7 | -7.0 | 3.4 |
| 23 | 5 | 22 | 48 | 32 | 5 | -53 | 28 | 1 | 9 | -9 | 56 | |
Interest Expense Interest ExpenseCr | 3 | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 3 | 3 |
Depreciation DepreciationCr | 1 | 1 | 3 | 1 | 1 | 2 | 3 | 1 | 1 | 2 | 2 | 1 |
PBT PBTCr | 31 | -2 | 16 | 60 | 28 | -32 | -28 | 25 | 1 | 9 | -19 | 54 |
| 3 | 2 | 5 | 6 | 8 | 6 | -6 | 5 | 1 | 2 | -4 | 8 | |
| 28 | -4 | 12 | 54 | 20 | -38 | -22 | 19 | 0 | 7 | -15 | 46 | |
Growth YoY PAT Growth YoY% | -3.4 | -111.3 | 239.8 | 76.4 | -27.5 | -774.3 | -287.7 | -64.6 | -97.9 | 117.9 | 31.6 | 141.5 |
NPM NPM% | 29.9 | -5.2 | 16.1 | 61.0 | 27.5 | -44.9 | -34.7 | 32.3 | 0.6 | 10.4 | -22.1 | 59.3 |
| 2.5 | -0.4 | 1.0 | 4.8 | 1.8 | -3.3 | -2.0 | 1.7 | 0.0 | 0.6 | -1.3 | 4.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 94 | 83 | 74 | 89 | 74 | 84 | 64 | 59 | 67 | 65 | 69 | 78 | |
Growth YoY Revenue Growth YoY% | 13.9 | 11.0 | 24.8 | -7.5 | -21.1 | 1.7 | -13.2 | -33.0 | -8.9 | -23.2 | 7.5 | 31.4 |
| 82 | 86 | 73 | 73 | 75 | 117 | 34 | 60 | 64 | 62 | 74 | 75 | |
| 12 | -4 | 0 | 16 | -1 | -33 | 30 | 0 | 3 | 3 | -5 | 3 | |
OPM OPM% | 12.3 | -4.4 | 0.5 | 17.9 | -1.8 | -39.1 | 47.1 | -0.4 | 4.3 | 4.7 | -7.0 | 3.4 |
| 23 | 5 | 22 | 48 | 32 | 5 | -53 | 28 | 1 | 9 | -9 | 56 | |
Interest Expense Interest ExpenseCr | 3 | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 3 | 3 |
Depreciation DepreciationCr | 1 | 1 | 3 | 1 | 1 | 2 | 3 | 1 | 1 | 2 | 2 | 1 |
PBT PBTCr | 31 | -2 | 16 | 60 | 28 | -32 | -28 | 25 | 1 | 9 | -19 | 54 |
| 3 | 2 | 5 | 6 | 8 | 6 | -6 | 5 | 1 | 2 | -4 | 8 | |
| 28 | -4 | 12 | 54 | 20 | -38 | -22 | 19 | 0 | 7 | -15 | 46 | |
Growth YoY PAT Growth YoY% | -3.4 | -111.3 | 239.8 | 76.4 | -27.5 | -774.3 | -287.7 | -64.6 | -97.9 | 117.9 | 31.6 | 141.5 |
NPM NPM% | 29.9 | -5.2 | 16.1 | 61.0 | 27.5 | -44.9 | -34.7 | 32.3 | 0.6 | 10.4 | -22.1 | 59.3 |
| 2.5 | -0.4 | 1.0 | 4.8 | 1.8 | -3.3 | -2.0 | 1.7 | 0.0 | 0.6 | -1.3 | 4.1 |
| 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 | 402 | 442 | 351 | 359 | 393 | 329 | 319 | 290 | 346 | 310 | 260 | 279 |
Growth Revenue Growth% | -5.8 | 10.0 | -20.5 | 2.3 | 9.2 | -16.3 | -2.8 | -9.3 | 19.4 | -10.2 | -16.3 | -0.9 |
| 383 | 383 | 392 | 313 | 387 | 328 | 305 | 284 | 326 | 299 | 259 | 275 | |
| 19 | 59 | -41 | 47 | 5 | 0 | 14 | 5 | 19 | 12 | 1 | 4 | |
OPM OPM% | 4.7 | 13.4 | -11.6 | 13.0 | 1.4 | 0.1 | 4.4 | 1.9 | 5.6 | 3.8 | 0.3 | 1.3 |
| 13 | 36 | 62 | 16 | 14 | 48 | 16 | 85 | 77 | 31 | 29 | 56 | |
Interest Expense Interest ExpenseCr | 7 | 12 | 15 | 20 | 22 | 24 | 20 | 14 | 11 | 9 | 8 | 9 |
Depreciation DepreciationCr | 11 | 10 | 9 | 9 | 8 | 6 | 5 | 6 | 6 | 6 | 6 | 6 |
PBT PBTCr | 14 | 74 | -3 | 34 | -11 | 17 | 5 | 70 | 79 | 28 | 16 | 45 |
| 2 | 17 | -15 | 18 | -4 | -6 | 2 | 12 | 13 | 14 | 5 | 7 | |
PAT PATCr | 12 | 57 | 12 | 16 | -6 | 23 | 4 | 58 | 66 | 14 | 11 | 38 |
Growth PAT Growth% | 185.3 | 381.1 | -79.9 | 41.9 | -138.4 | 472.2 | -84.7 | 1,526.2 | 13.7 | -78.3 | -22.6 | 285.7 |
NPM NPM% | 3.0 | 12.9 | 3.3 | 4.5 | -1.6 | 7.1 | 1.1 | 20.1 | 19.1 | 4.6 | 4.3 | 13.7 |
| 1.1 | 5.1 | 1.0 | 1.5 | -0.6 | 2.2 | 0.3 | 5.0 | 5.8 | 1.3 | 1.0 | 3.4 |
| 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 | 402 | 442 | 351 | 359 | 393 | 329 | 319 | 290 | 346 | 310 | 260 | 279 |
Growth Revenue Growth% | -5.8 | 10.0 | -20.5 | 2.3 | 9.2 | -16.3 | -2.8 | -9.3 | 19.4 | -10.2 | -16.3 | -0.9 |
| 383 | 383 | 392 | 313 | 387 | 328 | 305 | 284 | 326 | 299 | 259 | 275 | |
| 19 | 59 | -41 | 47 | 5 | 0 | 14 | 5 | 19 | 12 | 1 | 4 | |
OPM OPM% | 4.7 | 13.4 | -11.6 | 13.0 | 1.4 | 0.1 | 4.4 | 1.9 | 5.6 | 3.8 | 0.3 | 1.3 |
| 13 | 36 | 62 | 16 | 14 | 48 | 16 | 85 | 77 | 31 | 29 | 56 | |
Interest Expense Interest ExpenseCr | 7 | 12 | 15 | 20 | 22 | 24 | 20 | 14 | 11 | 9 | 8 | 9 |
Depreciation DepreciationCr | 11 | 10 | 9 | 9 | 8 | 6 | 5 | 6 | 6 | 6 | 6 | 6 |
PBT PBTCr | 14 | 74 | -3 | 34 | -11 | 17 | 5 | 70 | 79 | 28 | 16 | 45 |
| 2 | 17 | -15 | 18 | -4 | -6 | 2 | 12 | 13 | 14 | 5 | 7 | |
PAT PATCr | 12 | 57 | 12 | 16 | -6 | 23 | 4 | 58 | 66 | 14 | 11 | 38 |
Growth PAT Growth% | 185.3 | 381.1 | -79.9 | 41.9 | -138.4 | 472.2 | -84.7 | 1,526.2 | 13.7 | -78.3 | -22.6 | 285.7 |
NPM NPM% | 3.0 | 12.9 | 3.3 | 4.5 | -1.6 | 7.1 | 1.1 | 20.1 | 19.1 | 4.6 | 4.3 | 13.7 |
| 1.1 | 5.1 | 1.0 | 1.5 | -0.6 | 2.2 | 0.3 | 5.0 | 5.8 | 1.3 | 1.0 | 3.4 |
| 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 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 229 | 271 | 270 | 286 | 278 | 302 | 304 | 362 | 427 | 439 | 448 |
| 227 | 193 | 258 | 343 | 299 | 227 | 179 | 196 | 171 | 103 | 128 | |
| 60 | 73 | 50 | 58 | 87 | 103 | 83 | 59 | 57 | 65 | 72 | |
| 527 | 548 | 590 | 697 | 676 | 643 | 578 | 628 | 666 | 619 | 660 | |
| 376 | 373 | 393 | 507 | 502 | 430 | 369 | 390 | 369 | 317 | 350 | |
| 152 | 175 | 197 | 191 | 173 | 213 | 209 | 238 | 297 | 301 | 309 | |
| 527 | 548 | 590 | 697 | 676 | 643 | 578 | 628 | 666 | 619 | 660 |
| 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 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 229 | 271 | 270 | 286 | 278 | 302 | 304 | 362 | 427 | 439 | 448 |
| 227 | 193 | 258 | 343 | 299 | 227 | 179 | 196 | 171 | 103 | 128 | |
| 60 | 73 | 50 | 58 | 87 | 103 | 83 | 59 | 57 | 65 | 72 | |
| 527 | 548 | 590 | 697 | 676 | 643 | 578 | 628 | 666 | 619 | 660 | |
| 376 | 373 | 393 | 507 | 502 | 430 | 369 | 390 | 369 | 317 | 350 | |
| 152 | 175 | 197 | 191 | 173 | 213 | 209 | 238 | 297 | 301 | 309 | |
| 527 | 548 | 590 | 697 | 676 | 643 | 578 | 628 | 666 | 619 | 660 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 50 | -70 | -52 | 27 | 17 | 114 | 7 | 42 | 48 | -31 | |
| 0 | -93 | 7 | 29 | -1 | -11 | 1 | 27 | -7 | 3 | 6 | |
| -10 | 36 | 69 | 17 | -23 | -11 | -102 | -15 | -50 | -54 | 20 | |
Net Cash Flow Net Cash FlowCr | 5 | -7 | 6 | -6 | 3 | -5 | 14 | 19 | -15 | -3 | -5 |
Free Cash Flow Free Cash FlowCr | 7 | 37 | -72 | -58 | 25 | 3 | 110 | 19 | 46 | 50 | |
CFO To PAT CFO To PAT% | 125.5 | 86.9 | -610.3 | -319.3 | -430.7 | 74.9 | 3,195.3 | 12.3 | 64.2 | 332.2 | -277.5 |
CFO To EBITDA CFO To EBITDA% | 79.5 | 83.8 | 172.5 | -111.4 | 509.9 | 10,202.4 | 816.8 | 133.4 | 219.9 | 403.8 | -3,591.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 50 | -70 | -52 | 27 | 17 | 114 | 7 | 42 | 48 | -31 | |
| 0 | -93 | 7 | 29 | -1 | -11 | 1 | 27 | -7 | 3 | 6 | |
| -10 | 36 | 69 | 17 | -23 | -11 | -102 | -15 | -50 | -54 | 20 | |
Net Cash Flow Net Cash FlowCr | 5 | -7 | 6 | -6 | 3 | -5 | 14 | 19 | -15 | -3 | -5 |
Free Cash Flow Free Cash FlowCr | 7 | 37 | -72 | -58 | 25 | 3 | 110 | 19 | 46 | 50 | |
CFO To PAT CFO To PAT% | 125.5 | 86.9 | -610.3 | -319.3 | -430.7 | 74.9 | 3,195.3 | 12.3 | 64.2 | 332.2 | -277.5 |
CFO To EBITDA CFO To EBITDA% | 79.5 | 83.8 | 172.5 | -111.4 | 509.9 | 10,202.4 | 816.8 | 133.4 | 219.9 | 403.8 | -3,591.9 |
| 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 | 317 | 432 | 288 | 188 | 149 | 167 | 285 | 267 | 375 | 389 | 263 | 335 |
Price To Earnings Price To Earnings | 28.0 | 7.6 | 25.1 | 11.5 | 7.2 | 78.4 | 4.6 | 5.7 | 27.0 | 23.7 | 8.8 | |
Price To Sales Price To Sales | 0.8 | 1.0 | 0.8 | 0.5 | 0.4 | 0.5 | 0.9 | 0.9 | 1.1 | 1.3 | 1.0 | 1.2 |
Price To Book Price To Book | 1.3 | 1.5 | 1.0 | 0.6 | 0.5 | 0.5 | 0.9 | 0.7 | 0.8 | 0.9 | 0.6 | 0.7 |
EV To EBITDA EV To EBITDA | 21.0 | 9.2 | -10.8 | 7.8 | 67.2 | 2,302.5 | 32.0 | 74.6 | 24.6 | 37.2 | 409.0 | 111.4 |
GPM GPM% | 20.4 | 27.1 | 6.2 | 34.9 | 18.2 | 16.7 | 23.2 | 21.3 | 21.0 | 23.0 | ||
OPM OPM% | 4.7 | 13.4 | -11.6 | 13.0 | 1.4 | 0.1 | 4.4 | 1.9 | 5.6 | 3.8 | 0.3 | 1.3 |
NPM NPM% | 3.0 | 12.9 | 3.3 | 4.5 | -1.6 | 7.1 | 1.1 | 20.1 | 19.1 | 4.6 | 4.3 | 13.7 |
ROCE ROCE% | 6.2 | 20.7 | 2.6 | 10.9 | 2.1 | 7.5 | 4.9 | 15.2 | 15.4 | 6.8 | 4.0 | 4.0 |
ROE ROE% | 5.0 | 20.3 | 4.1 | 5.5 | -2.2 | 7.4 | 1.1 | 15.6 | 15.1 | 3.2 | 2.4 | 2.4 |
ROA ROA% | 2.3 | 10.4 | 1.9 | 2.3 | -0.9 | 3.6 | 0.6 | 9.3 | 9.9 | 2.3 | 1.7 | 1.7 |
| 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 | 317 | 432 | 288 | 188 | 149 | 167 | 285 | 267 | 375 | 389 | 263 | 335 |
Price To Earnings Price To Earnings | 28.0 | 7.6 | 25.1 | 11.5 | 7.2 | 78.4 | 4.6 | 5.7 | 27.0 | 23.7 | 8.8 | |
Price To Sales Price To Sales | 0.8 | 1.0 | 0.8 | 0.5 | 0.4 | 0.5 | 0.9 | 0.9 | 1.1 | 1.3 | 1.0 | 1.2 |
Price To Book Price To Book | 1.3 | 1.5 | 1.0 | 0.6 | 0.5 | 0.5 | 0.9 | 0.7 | 0.8 | 0.9 | 0.6 | 0.7 |
EV To EBITDA EV To EBITDA | 21.0 | 9.2 | -10.8 | 7.8 | 67.2 | 2,302.5 | 32.0 | 74.6 | 24.6 | 37.2 | 409.0 | 111.4 |
GPM GPM% | 20.4 | 27.1 | 6.2 | 34.9 | 18.2 | 16.7 | 23.2 | 21.3 | 21.0 | 23.0 | ||
OPM OPM% | 4.7 | 13.4 | -11.6 | 13.0 | 1.4 | 0.1 | 4.4 | 1.9 | 5.6 | 3.8 | 0.3 | 1.3 |
NPM NPM% | 3.0 | 12.9 | 3.3 | 4.5 | -1.6 | 7.1 | 1.1 | 20.1 | 19.1 | 4.6 | 4.3 | 13.7 |
ROCE ROCE% | 6.2 | 20.7 | 2.6 | 10.9 | 2.1 | 7.5 | 4.9 | 15.2 | 15.4 | 6.8 | 4.0 | 4.0 |
ROE ROE% | 5.0 | 20.3 | 4.1 | 5.5 | -2.2 | 7.4 | 1.1 | 15.6 | 15.1 | 3.2 | 2.4 | 2.4 |
ROA ROA% | 2.3 | 10.4 | 1.9 | 2.3 | -0.9 | 3.6 | 0.6 | 9.3 | 9.9 | 2.3 | 1.7 | 1.7 |
Documents — KCP Sugar & Industries Corporation Ltd