| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 431 | 549 | 372 | 147 | 16 | 181 | 246 | 91 | 143 | 160 | 220 | 158 | |
Growth YoY Revenue Growth YoY% | 179.2 | 90.9 | -49.3 | -70.6 | -96.3 | -67.1 | -33.8 | -38.3 | 783.1 | -11.6 | -10.6 | 73.8 |
| 451 | 513 | 398 | 196 | 83 | 224 | 287 | 133 | 164 | 155 | 189 | 185 | |
| -19 | 36 | -25 | -49 | -67 | -43 | -41 | -42 | -22 | 4 | 32 | -27 | |
OPM OPM% | -4.5 | 6.6 | -6.8 | -33.2 | -416.7 | -24.1 | -16.6 | -45.9 | -15.2 | 2.7 | 14.4 | -16.8 |
| 11 | 12 | 15 | 11 | 13 | 11 | 16 | 17 | 18 | 22 | 36 | 22 | |
Interest Expense Interest ExpenseCr | 2 | 4 | 3 | 2 | 6 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Depreciation DepreciationCr | 7 | 7 | 7 | 8 | 10 | 11 | 11 | 10 | 10 | 10 | 9 | 8 |
PBT PBTCr | -18 | 37 | -21 | -49 | -70 | -47 | -40 | -38 | -17 | 13 | 54 | -16 |
| 3 | -2 | 22 | 2 | -1 | 1 | -3 | -1 | 0 | -5 | 1 | 0 | |
| -21 | 39 | -43 | -51 | -69 | -48 | -37 | -38 | -17 | 18 | 53 | -15 | |
Growth YoY PAT Growth YoY% | 79.1 | 215.2 | -152.2 | 12.6 | -223.6 | -222.4 | 14.1 | 25.5 | 75.2 | 137.9 | 244.8 | 59.0 |
NPM NPM% | -5.0 | 7.1 | -11.5 | -34.4 | -428.8 | -26.5 | -15.0 | -41.5 | -12.0 | 11.4 | 24.2 | -9.8 |
| -0.3 | 0.6 | -0.7 | -0.8 | -1.1 | -0.8 | -0.6 | -0.6 | -0.3 | 0.3 | 0.9 | -0.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 431 | 549 | 372 | 147 | 16 | 181 | 246 | 91 | 143 | 160 | 220 | 158 | |
Growth YoY Revenue Growth YoY% | 179.2 | 90.9 | -49.3 | -70.6 | -96.3 | -67.1 | -33.8 | -38.3 | 783.1 | -11.6 | -10.6 | 73.8 |
| 451 | 513 | 398 | 196 | 83 | 224 | 287 | 133 | 164 | 155 | 189 | 185 | |
| -19 | 36 | -25 | -49 | -67 | -43 | -41 | -42 | -22 | 4 | 32 | -27 | |
OPM OPM% | -4.5 | 6.6 | -6.8 | -33.2 | -416.7 | -24.1 | -16.6 | -45.9 | -15.2 | 2.7 | 14.4 | -16.8 |
| 11 | 12 | 15 | 11 | 13 | 11 | 16 | 17 | 18 | 22 | 36 | 22 | |
Interest Expense Interest ExpenseCr | 2 | 4 | 3 | 2 | 6 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Depreciation DepreciationCr | 7 | 7 | 7 | 8 | 10 | 11 | 11 | 10 | 10 | 10 | 9 | 8 |
PBT PBTCr | -18 | 37 | -21 | -49 | -70 | -47 | -40 | -38 | -17 | 13 | 54 | -16 |
| 3 | -2 | 22 | 2 | -1 | 1 | -3 | -1 | 0 | -5 | 1 | 0 | |
| -21 | 39 | -43 | -51 | -69 | -48 | -37 | -38 | -17 | 18 | 53 | -15 | |
Growth YoY PAT Growth YoY% | 79.1 | 215.2 | -152.2 | 12.6 | -223.6 | -222.4 | 14.1 | 25.5 | 75.2 | 137.9 | 244.8 | 59.0 |
NPM NPM% | -5.0 | 7.1 | -11.5 | -34.4 | -428.8 | -26.5 | -15.0 | -41.5 | -12.0 | 11.4 | 24.2 | -9.8 |
| -0.3 | 0.6 | -0.7 | -0.8 | -1.1 | -0.8 | -0.6 | -0.6 | -0.3 | 0.3 | 0.9 | -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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 184 | 870 | 1,602 | 1,888 | 1,938 | 2,376 | 3,006 | 1,543 | 1,854 | 591 | 613 | 681 |
Growth Revenue Growth% | -65.5 | 372.7 | 84.2 | 17.8 | 2.6 | 22.6 | 26.5 | -48.7 | 20.1 | -68.2 | 3.9 | 27.4 |
| 465 | 971 | 1,644 | 1,808 | 1,955 | 2,025 | 2,626 | 1,708 | 1,927 | 791 | 643 | 693 | |
| -281 | -101 | -42 | 79 | -18 | 351 | 380 | -164 | -72 | -200 | -29 | -12 | |
OPM OPM% | -152.7 | -11.6 | -2.6 | 4.2 | -0.9 | 14.8 | 12.6 | -10.6 | -3.9 | -33.9 | -4.8 | -1.8 |
| 214 | 155 | 147 | 125 | 119 | 101 | 74 | 80 | 50 | 50 | 95 | 98 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 10 | 15 | 12 | 14 | 14 | 15 | 15 | 15 |
Depreciation DepreciationCr | 23 | 22 | 19 | 19 | 27 | 27 | 31 | 25 | 27 | 40 | 39 | 37 |
PBT PBTCr | -90 | 31 | 86 | 184 | 64 | 410 | 411 | -123 | -64 | -205 | 12 | 34 |
| -10 | -17 | 5 | 72 | 20 | 109 | 98 | -25 | 20 | 0 | -5 | -4 | |
PAT PATCr | -80 | 48 | 81 | 112 | 43 | 301 | 313 | -98 | -83 | -205 | 17 | 39 |
Growth PAT Growth% | -360.1 | 159.8 | 70.0 | 37.3 | -61.1 | 592.7 | 4.1 | -131.2 | 14.7 | -145.6 | 108.1 | 120.3 |
NPM NPM% | -43.5 | 5.5 | 5.1 | 5.9 | 2.2 | 12.7 | 10.4 | -6.3 | -4.5 | -34.6 | 2.7 | 5.7 |
| -1.3 | 0.8 | 1.3 | 1.8 | 0.7 | 4.9 | 5.2 | -1.6 | -1.4 | -3.4 | 0.3 | 0.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 184 | 870 | 1,602 | 1,888 | 1,938 | 2,376 | 3,006 | 1,543 | 1,854 | 591 | 613 | 681 |
Growth Revenue Growth% | -65.5 | 372.7 | 84.2 | 17.8 | 2.6 | 22.6 | 26.5 | -48.7 | 20.1 | -68.2 | 3.9 | 27.4 |
| 465 | 971 | 1,644 | 1,808 | 1,955 | 2,025 | 2,626 | 1,708 | 1,927 | 791 | 643 | 693 | |
| -281 | -101 | -42 | 79 | -18 | 351 | 380 | -164 | -72 | -200 | -29 | -12 | |
OPM OPM% | -152.7 | -11.6 | -2.6 | 4.2 | -0.9 | 14.8 | 12.6 | -10.6 | -3.9 | -33.9 | -4.8 | -1.8 |
| 214 | 155 | 147 | 125 | 119 | 101 | 74 | 80 | 50 | 50 | 95 | 98 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 10 | 15 | 12 | 14 | 14 | 15 | 15 | 15 |
Depreciation DepreciationCr | 23 | 22 | 19 | 19 | 27 | 27 | 31 | 25 | 27 | 40 | 39 | 37 |
PBT PBTCr | -90 | 31 | 86 | 184 | 64 | 410 | 411 | -123 | -64 | -205 | 12 | 34 |
| -10 | -17 | 5 | 72 | 20 | 109 | 98 | -25 | 20 | 0 | -5 | -4 | |
PAT PATCr | -80 | 48 | 81 | 112 | 43 | 301 | 313 | -98 | -83 | -205 | 17 | 39 |
Growth PAT Growth% | -360.1 | 159.8 | 70.0 | 37.3 | -61.1 | 592.7 | 4.1 | -131.2 | 14.7 | -145.6 | 108.1 | 120.3 |
NPM NPM% | -43.5 | 5.5 | 5.1 | 5.9 | 2.2 | 12.7 | 10.4 | -6.3 | -4.5 | -34.6 | 2.7 | 5.7 |
| -1.3 | 0.8 | 1.3 | 1.8 | 0.7 | 4.9 | 5.2 | -1.6 | -1.4 | -3.4 | 0.3 | 0.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 635 | 635 | 635 | 622 | 622 | 608 | 608 | 608 | 608 | 608 | 608 |
Reserves ReservesCr | 1,428 | 1,467 | 1,511 | 1,372 | 1,294 | 1,378 | 1,536 | 1,394 | 1,311 | 1,104 | 1,128 |
| 177 | 263 | 238 | 233 | 266 | 293 | 311 | 710 | 300 | 310 | 347 | |
| 145 | 176 | 174 | 96 | 200 | 203 | 206 | 226 | 220 | 267 | 260 | |
| 2,385 | 2,541 | 2,558 | 2,323 | 2,382 | 2,482 | 2,661 | 2,938 | 2,438 | 2,288 | 2,343 | |
| 2,124 | 2,283 | 2,327 | 2,111 | 2,065 | 2,125 | 2,042 | 1,881 | 1,323 | 1,101 | 1,171 | |
| 261 | 258 | 231 | 212 | 317 | 357 | 619 | 1,057 | 1,115 | 1,187 | 1,172 | |
| 2,385 | 2,541 | 2,558 | 2,323 | 2,382 | 2,482 | 2,661 | 2,938 | 2,438 | 2,288 | 2,343 |
| 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 | 635 | 635 | 635 | 622 | 622 | 608 | 608 | 608 | 608 | 608 | 608 |
Reserves ReservesCr | 1,428 | 1,467 | 1,511 | 1,372 | 1,294 | 1,378 | 1,536 | 1,394 | 1,311 | 1,104 | 1,128 |
| 177 | 263 | 238 | 233 | 266 | 293 | 311 | 710 | 300 | 310 | 347 | |
| 145 | 176 | 174 | 96 | 200 | 203 | 206 | 226 | 220 | 267 | 260 | |
| 2,385 | 2,541 | 2,558 | 2,323 | 2,382 | 2,482 | 2,661 | 2,938 | 2,438 | 2,288 | 2,343 | |
| 2,124 | 2,283 | 2,327 | 2,111 | 2,065 | 2,125 | 2,042 | 1,881 | 1,323 | 1,101 | 1,171 | |
| 261 | 258 | 231 | 212 | 317 | 357 | 619 | 1,057 | 1,115 | 1,187 | 1,172 | |
| 2,385 | 2,541 | 2,558 | 2,323 | 2,382 | 2,482 | 2,661 | 2,938 | 2,438 | 2,288 | 2,343 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -44 | -261 | -100 | -126 | -22 | 97 | 70 | -309 | 105 | 343 | 79 | |
| 46 | 302 | -13 | 581 | 49 | 298 | -132 | 129 | -127 | -308 | -57 | |
| -8 | -8 | -40 | -274 | -112 | -246 | -165 | 337 | -372 | -80 | -16 | |
Net Cash Flow Net Cash FlowCr | -5 | 33 | -153 | 181 | -85 | 149 | -227 | 157 | -395 | -45 | 6 |
Free Cash Flow Free Cash FlowCr | -50 | -265 | -85 | -144 | -26 | 73 | 33 | -325 | -4 | 338 | 70 |
CFO To PAT CFO To PAT% | 54.3 | -545.1 | -122.2 | -112.9 | -50.0 | 32.2 | 22.3 | 316.8 | -125.7 | -167.8 | 477.0 |
CFO To EBITDA CFO To EBITDA% | 15.5 | 258.5 | 237.0 | -159.4 | 122.6 | 27.6 | 18.4 | 188.3 | -144.7 | -171.3 | -270.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -44 | -261 | -100 | -126 | -22 | 97 | 70 | -309 | 105 | 343 | 79 | |
| 46 | 302 | -13 | 581 | 49 | 298 | -132 | 129 | -127 | -308 | -57 | |
| -8 | -8 | -40 | -274 | -112 | -246 | -165 | 337 | -372 | -80 | -16 | |
Net Cash Flow Net Cash FlowCr | -5 | 33 | -153 | 181 | -85 | 149 | -227 | 157 | -395 | -45 | 6 |
Free Cash Flow Free Cash FlowCr | -50 | -265 | -85 | -144 | -26 | 73 | 33 | -325 | -4 | 338 | 70 |
CFO To PAT CFO To PAT% | 54.3 | -545.1 | -122.2 | -112.9 | -50.0 | 32.2 | 22.3 | 316.8 | -125.7 | -167.8 | 477.0 |
CFO To EBITDA CFO To EBITDA% | 15.5 | 258.5 | 237.0 | -159.4 | 122.6 | 27.6 | 18.4 | 188.3 | -144.7 | -171.3 | -270.9 |
| 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 | 920 | 13,905 | 8,810 | 3,694 | 8,730 | 12,653 | 10,247 | 23,657 | 14,340 | 19,238 | 21,332 | |
Price To Earnings Price To Earnings | 19.1 | 171.2 | 78.7 | 84.9 | 29.0 | 40.4 | 1,172.4 | 540.0 | ||||
Price To Sales Price To Sales | 1.1 | 8.7 | 4.7 | 1.9 | 3.7 | 4.2 | 6.6 | 12.8 | 24.3 | 31.4 | 31.4 | |
Price To Book Price To Book | 0.4 | 6.5 | 4.4 | 1.9 | 4.4 | 5.9 | 5.1 | 12.3 | 8.4 | 11.1 | 12.3 | |
EV To EBITDA EV To EBITDA | 9.2 | -286.6 | 91.9 | -128.9 | 21.1 | 30.7 | -60.9 | -322.9 | -68.9 | -637.7 | -1,648.1 | |
GPM GPM% | -73.0 | 9.1 | 11.7 | 15.0 | 9.8 | 24.0 | 20.0 | 2.6 | 6.7 | -2.6 | 25.5 | 25.5 |
OPM OPM% | -152.7 | -11.6 | -2.6 | 4.2 | -0.9 | 14.8 | 12.6 | -10.6 | -3.9 | -33.9 | -4.8 | -1.8 |
NPM NPM% | -43.5 | 5.5 | 5.1 | 5.9 | 2.2 | 12.7 | 10.4 | -6.3 | -4.5 | -34.6 | 2.7 | 5.7 |
ROCE ROCE% | -4.3 | 1.5 | 4.0 | 9.3 | 3.6 | 20.2 | 18.6 | -4.3 | -2.4 | -10.0 | 1.4 | 1.4 |
ROE ROE% | -3.9 | 2.3 | 3.8 | 5.6 | 2.3 | 15.2 | 14.6 | -4.9 | -4.3 | -11.9 | 0.9 | 0.9 |
ROA ROA% | -3.4 | 1.9 | 3.2 | 4.8 | 1.8 | 12.1 | 11.8 | -3.3 | -3.4 | -8.9 | 0.7 | 0.7 |
| 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 | 920 | 13,905 | 8,810 | 3,694 | 8,730 | 12,653 | 10,247 | 23,657 | 14,340 | 19,238 | 21,332 | |
Price To Earnings Price To Earnings | 19.1 | 171.2 | 78.7 | 84.9 | 29.0 | 40.4 | 1,172.4 | 540.0 | ||||
Price To Sales Price To Sales | 1.1 | 8.7 | 4.7 | 1.9 | 3.7 | 4.2 | 6.6 | 12.8 | 24.3 | 31.4 | 31.4 | |
Price To Book Price To Book | 0.4 | 6.5 | 4.4 | 1.9 | 4.4 | 5.9 | 5.1 | 12.3 | 8.4 | 11.1 | 12.3 | |
EV To EBITDA EV To EBITDA | 9.2 | -286.6 | 91.9 | -128.9 | 21.1 | 30.7 | -60.9 | -322.9 | -68.9 | -637.7 | -1,648.1 | |
GPM GPM% | -73.0 | 9.1 | 11.7 | 15.0 | 9.8 | 24.0 | 20.0 | 2.6 | 6.7 | -2.6 | 25.5 | 25.5 |
OPM OPM% | -152.7 | -11.6 | -2.6 | 4.2 | -0.9 | 14.8 | 12.6 | -10.6 | -3.9 | -33.9 | -4.8 | -1.8 |
NPM NPM% | -43.5 | 5.5 | 5.1 | 5.9 | 2.2 | 12.7 | 10.4 | -6.3 | -4.5 | -34.6 | 2.7 | 5.7 |
ROCE ROCE% | -4.3 | 1.5 | 4.0 | 9.3 | 3.6 | 20.2 | 18.6 | -4.3 | -2.4 | -10.0 | 1.4 | 1.4 |
ROE ROE% | -3.9 | 2.3 | 3.8 | 5.6 | 2.3 | 15.2 | 14.6 | -4.9 | -4.3 | -11.9 | 0.9 | 0.9 |
ROA ROA% | -3.4 | 1.9 | 3.2 | 4.8 | 1.8 | 12.1 | 11.8 | -3.3 | -3.4 | -8.9 | 0.7 | 0.7 |
Documents — KIOCL Ltd