| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 39 | 4 | 20 | 5 | 46 | 6 | 21 | 6 | 44 | 7 | 22 | 6 | |
Growth YoY Revenue Growth YoY% | 3.2 | -65.3 | 526.2 | 38.2 | 19.8 | 28.9 | 5.7 | 20.2 | -5.2 | 16.4 | 1.7 | 2.9 |
| 1 | 1 | 1 | 1 | 1 | 5 | 2 | 3 | 6 | 2 | 3 | 3 | |
| 38 | 3 | 19 | 4 | 46 | 0 | 19 | 3 | 38 | 4 | 19 | 3 | |
OPM OPM% | 97.0 | 70.0 | 92.9 | 84.0 | 98.3 | 8.5 | 88.8 | 51.7 | 86.5 | 64.1 | 87.1 | 55.8 |
| 0 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 41 | 8 | 37 | 6 | 51 | 6 | 35 | -4 | 27 | 2 | 24 | 1 |
| 10 | 2 | 8 | 1 | 13 | 3 | 9 | -1 | 8 | 1 | 4 | 0 | |
| 31 | 6 | 29 | 4 | 38 | 3 | 26 | -3 | 19 | 2 | 19 | 1 | |
Growth YoY PAT Growth YoY% | -7.2 | -61.4 | 207.1 | 12.1 | 23.8 | -46.9 | -12.0 | -176.3 | -50.8 | -47.1 | -24.8 | 121.4 |
NPM NPM% | 80.3 | 139.4 | 143.8 | 86.7 | 83.0 | 57.5 | 119.8 | -55.0 | 43.1 | 26.1 | 88.6 | 11.4 |
| 71.2 | 13.9 | 66.8 | 9.5 | 88.1 | 7.4 | 58.8 | -7.3 | 43.4 | 3.9 | 44.2 | 1.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 39 | 4 | 20 | 5 | 46 | 6 | 21 | 6 | 44 | 7 | 22 | 6 | |
Growth YoY Revenue Growth YoY% | 3.2 | -65.3 | 526.2 | 38.2 | 19.8 | 28.9 | 5.7 | 20.2 | -5.2 | 16.4 | 1.7 | 2.9 |
| 1 | 1 | 1 | 1 | 1 | 5 | 2 | 3 | 6 | 2 | 3 | 3 | |
| 38 | 3 | 19 | 4 | 46 | 0 | 19 | 3 | 38 | 4 | 19 | 3 | |
OPM OPM% | 97.0 | 70.0 | 92.9 | 84.0 | 98.3 | 8.5 | 88.8 | 51.7 | 86.5 | 64.1 | 87.1 | 55.8 |
| 0 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 41 | 8 | 37 | 6 | 51 | 6 | 35 | -4 | 27 | 2 | 24 | 1 |
| 10 | 2 | 8 | 1 | 13 | 3 | 9 | -1 | 8 | 1 | 4 | 0 | |
| 31 | 6 | 29 | 4 | 38 | 3 | 26 | -3 | 19 | 2 | 19 | 1 | |
Growth YoY PAT Growth YoY% | -7.2 | -61.4 | 207.1 | 12.1 | 23.8 | -46.9 | -12.0 | -176.3 | -50.8 | -47.1 | -24.8 | 121.4 |
NPM NPM% | 80.3 | 139.4 | 143.8 | 86.7 | 83.0 | 57.5 | 119.8 | -55.0 | 43.1 | 26.1 | 88.6 | 11.4 |
| 71.2 | 13.9 | 66.8 | 9.5 | 88.1 | 7.4 | 58.8 | -7.3 | 43.4 | 3.9 | 44.2 | 1.6 |
| 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 | 1 | 0 | 28 | 32 | 42 | 8 | 31 | 56 | 67 | 78 | 78 | 78 |
Growth Revenue Growth% | -100.0 | 14.2 | 30.1 | -81.0 | 285.4 | 81.2 | 20.1 | 17.1 | -0.2 | -1.2 | ||
| 2 | 2 | 2 | 3 | 5 | 3 | 3 | 3 | 5 | 9 | 14 | 14 | |
| -1 | -2 | 26 | 29 | 37 | 5 | 28 | 53 | 62 | 69 | 64 | 65 | |
OPM OPM% | -270.6 | 92.3 | 89.5 | 87.5 | 59.6 | 90.5 | 94.6 | 93.2 | 88.3 | 82.2 | 82.5 | |
| 38 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 24 | 8 | 51 | 61 | 63 | 46 | 71 | 77 | 91 | 98 | 49 | 54 |
| 0 | 0 | 0 | 0 | 15 | 12 | 14 | 19 | 21 | 26 | 12 | 13 | |
PAT PATCr | 24 | 8 | 51 | 61 | 48 | 35 | 57 | 58 | 70 | 72 | 37 | 41 |
Growth PAT Growth% | -67.0 | 545.5 | 20.4 | -21.4 | -28.0 | 65.3 | 1.6 | 20.6 | 2.1 | -48.6 | -36.7 | |
NPM NPM% | 4,450.4 | 179.6 | 189.3 | 114.4 | 434.3 | 186.3 | 104.4 | 104.9 | 91.5 | 47.1 | 51.9 | |
| 84.2 | 63.9 | 116.3 | 139.9 | 110.0 | 79.2 | 131.0 | 133.1 | 160.5 | 163.9 | 84.2 | 93.1 |
| 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 | 1 | 0 | 28 | 32 | 42 | 8 | 31 | 56 | 67 | 78 | 78 | 78 |
Growth Revenue Growth% | -100.0 | 14.2 | 30.1 | -81.0 | 285.4 | 81.2 | 20.1 | 17.1 | -0.2 | -1.2 | ||
| 2 | 2 | 2 | 3 | 5 | 3 | 3 | 3 | 5 | 9 | 14 | 14 | |
| -1 | -2 | 26 | 29 | 37 | 5 | 28 | 53 | 62 | 69 | 64 | 65 | |
OPM OPM% | -270.6 | 92.3 | 89.5 | 87.5 | 59.6 | 90.5 | 94.6 | 93.2 | 88.3 | 82.2 | 82.5 | |
| 38 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 24 | 8 | 51 | 61 | 63 | 46 | 71 | 77 | 91 | 98 | 49 | 54 |
| 0 | 0 | 0 | 0 | 15 | 12 | 14 | 19 | 21 | 26 | 12 | 13 | |
PAT PATCr | 24 | 8 | 51 | 61 | 48 | 35 | 57 | 58 | 70 | 72 | 37 | 41 |
Growth PAT Growth% | -67.0 | 545.5 | 20.4 | -21.4 | -28.0 | 65.3 | 1.6 | 20.6 | 2.1 | -48.6 | -36.7 | |
NPM NPM% | 4,450.4 | 179.6 | 189.3 | 114.4 | 434.3 | 186.3 | 104.4 | 104.9 | 91.5 | 47.1 | 51.9 | |
| 84.2 | 63.9 | 116.3 | 139.9 | 110.0 | 79.2 | 131.0 | 133.1 | 160.5 | 163.9 | 84.2 | 93.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 434 | 459 | 5,044 | 3,773 | 2,004 | 4,623 | 5,346 | 5,847 | 8,300 | 8,712 | 11,387 |
| 3 | 17 | 0 | 1 | 1 | 1 | 2 | 2 | 3 | 3 | 3 | |
| 17 | 0 | 12 | 3 | 44 | 112 | 114 | 162 | 472 | 591 | 1,040 | |
| 458 | 480 | 5,061 | 3,781 | 2,054 | 4,741 | 5,466 | 6,015 | 8,779 | 9,310 | 12,434 | |
| 13 | 2 | 2 | 0 | 36 | 57 | 86 | 127 | 183 | 247 | 311 | |
| 445 | 478 | 5,059 | 3,781 | 2,018 | 4,684 | 5,381 | 5,888 | 8,596 | 9,063 | 12,124 | |
| 458 | 480 | 5,061 | 3,781 | 2,054 | 4,741 | 5,466 | 6,015 | 8,779 | 9,310 | 12,434 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 434 | 459 | 5,044 | 3,773 | 2,004 | 4,623 | 5,346 | 5,847 | 8,300 | 8,712 | 11,387 |
| 3 | 17 | 0 | 1 | 1 | 1 | 2 | 2 | 3 | 3 | 3 | |
| 17 | 0 | 12 | 3 | 44 | 112 | 114 | 162 | 472 | 591 | 1,040 | |
| 458 | 480 | 5,061 | 3,781 | 2,054 | 4,741 | 5,466 | 6,015 | 8,779 | 9,310 | 12,434 | |
| 13 | 2 | 2 | 0 | 36 | 57 | 86 | 127 | 183 | 247 | 311 | |
| 445 | 478 | 5,059 | 3,781 | 2,018 | 4,684 | 5,381 | 5,888 | 8,596 | 9,063 | 12,124 | |
| 458 | 480 | 5,061 | 3,781 | 2,054 | 4,741 | 5,466 | 6,015 | 8,779 | 9,310 | 12,434 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 0 | 10 | 30 | 1 | -23 | -9 | -4 | -12 | -16 | -18 | |
| -13 | 0 | -9 | -32 | -1 | 23 | 9 | 4 | 12 | 16 | 18 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 13 | 0 | 10 | 30 | 1 | -23 | -9 | -4 | -12 | -16 | -18 |
CFO To PAT CFO To PAT% | 53.4 | -1.6 | 20.4 | 48.7 | 2.8 | -66.7 | -16.3 | -6.1 | -17.3 | -22.6 | -48.6 |
CFO To EBITDA CFO To EBITDA% | -878.9 | 6.3 | 39.7 | 102.9 | 3.7 | -485.9 | -33.4 | -6.8 | -19.5 | -23.4 | -27.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 0 | 10 | 30 | 1 | -23 | -9 | -4 | -12 | -16 | -18 | |
| -13 | 0 | -9 | -32 | -1 | 23 | 9 | 4 | 12 | 16 | 18 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 13 | 0 | 10 | 30 | 1 | -23 | -9 | -4 | -12 | -16 | -18 |
CFO To PAT CFO To PAT% | 53.4 | -1.6 | 20.4 | 48.7 | 2.8 | -66.7 | -16.3 | -6.1 | -17.3 | -22.6 | -48.6 |
CFO To EBITDA CFO To EBITDA% | -878.9 | 6.3 | 39.7 | 102.9 | 3.7 | -485.9 | -33.4 | -6.8 | -19.5 | -23.4 | -27.9 |
| 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 | 730 | 710 | 1,084 | 689 | 433 | 686 | 693 | 767 | 1,572 | 1,837 | 1,769 | 2,183 |
Price To Earnings Price To Earnings | 20.1 | 25.4 | 21.3 | 11.3 | 9.0 | 19.8 | 12.1 | 13.2 | 22.4 | 25.6 | 48.1 | 53.7 |
Price To Sales Price To Sales | 19.1 | 70.2 | 38.3 | 21.4 | 10.3 | 86.2 | 22.6 | 13.8 | 23.5 | 23.5 | 22.7 | 27.9 |
Price To Book Price To Book | 1.8 | 1.5 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 |
EV To EBITDA EV To EBITDA | -503.7 | -353.8 | 41.5 | 23.9 | 11.1 | 132.6 | 21.9 | 12.2 | 22.3 | 23.0 | 22.7 | 29.1 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | |
OPM OPM% | -270.6 | 92.3 | 89.5 | 87.5 | 59.6 | 90.5 | 94.6 | 93.2 | 88.3 | 82.2 | 82.5 | |
NPM NPM% | 4,450.4 | 179.6 | 189.3 | 114.4 | 434.3 | 186.3 | 104.4 | 104.9 | 91.5 | 47.1 | 51.9 | |
ROCE ROCE% | 5.4 | 1.7 | 1.0 | 1.6 | 3.1 | 1.0 | 1.3 | 1.3 | 1.1 | 1.1 | 0.4 | 0.4 |
ROE ROE% | 5.4 | 1.7 | 1.0 | 1.6 | 2.4 | 0.8 | 1.1 | 1.0 | 0.8 | 0.8 | 0.3 | 0.3 |
ROA ROA% | 5.2 | 1.6 | 1.0 | 1.6 | 2.3 | 0.7 | 1.1 | 1.0 | 0.8 | 0.8 | 0.3 | 0.3 |
| 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 | 730 | 710 | 1,084 | 689 | 433 | 686 | 693 | 767 | 1,572 | 1,837 | 1,769 | 2,183 |
Price To Earnings Price To Earnings | 20.1 | 25.4 | 21.3 | 11.3 | 9.0 | 19.8 | 12.1 | 13.2 | 22.4 | 25.6 | 48.1 | 53.7 |
Price To Sales Price To Sales | 19.1 | 70.2 | 38.3 | 21.4 | 10.3 | 86.2 | 22.6 | 13.8 | 23.5 | 23.5 | 22.7 | 27.9 |
Price To Book Price To Book | 1.8 | 1.5 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 |
EV To EBITDA EV To EBITDA | -503.7 | -353.8 | 41.5 | 23.9 | 11.1 | 132.6 | 21.9 | 12.2 | 22.3 | 23.0 | 22.7 | 29.1 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | |
OPM OPM% | -270.6 | 92.3 | 89.5 | 87.5 | 59.6 | 90.5 | 94.6 | 93.2 | 88.3 | 82.2 | 82.5 | |
NPM NPM% | 4,450.4 | 179.6 | 189.3 | 114.4 | 434.3 | 186.3 | 104.4 | 104.9 | 91.5 | 47.1 | 51.9 | |
ROCE ROCE% | 5.4 | 1.7 | 1.0 | 1.6 | 3.1 | 1.0 | 1.3 | 1.3 | 1.1 | 1.1 | 0.4 | 0.4 |
ROE ROE% | 5.4 | 1.7 | 1.0 | 1.6 | 2.4 | 0.8 | 1.1 | 1.0 | 0.8 | 0.8 | 0.3 | 0.3 |
ROA ROA% | 5.2 | 1.6 | 1.0 | 1.6 | 2.3 | 0.7 | 1.1 | 1.0 | 0.8 | 0.8 | 0.3 | 0.3 |
Documents — Kalyani Investment Company Ltd