| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 94 | 530 | 879 | 587 | 474 | 753 | 1,286 | 1,212 | |
Growth YoY Revenue Growth YoY% | 833.1 | 10.7 | -46.1 | 28.2 | 171.4 | 61.1 | ||
| 92 | 527 | 876 | 583 | 470 | 751 | 1,284 | 1,212 | |
| 3 | 4 | 3 | 4 | 4 | 2 | 3 | 0 | |
OPM OPM% | 2.8 | 0.7 | 0.3 | 0.7 | 0.7 | 0.3 | 0.2 | 0.0 |
| 5 | 3 | 5 | 7 | 9 | 11 | 12 | 11 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 4 | 4 | 4 | 4 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
PBT PBTCr | 6 | 4 | 5 | 8 | 9 | 8 | 10 | 7 |
| 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | |
| 5 | 2 | 4 | 5 | 6 | 6 | 7 | 5 | |
Growth YoY PAT Growth YoY% | -12.1 | 121.2 | 42.3 | 19.2 | 10.9 | -5.2 | ||
NPM NPM% | 5.2 | 0.4 | 0.5 | 0.8 | 1.3 | 0.8 | 0.5 | 0.5 |
| 0.0 | 0.0 | 0.0 | 2.9 | 3.3 | 3.1 | 3.7 | 2.9 |
| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 94 | 530 | 879 | 587 | 474 | 753 | 1,286 | 1,212 | |
Growth YoY Revenue Growth YoY% | 833.1 | 10.7 | -46.1 | 28.2 | 171.4 | 61.1 | ||
| 92 | 527 | 876 | 583 | 470 | 751 | 1,284 | 1,212 | |
| 3 | 4 | 3 | 4 | 4 | 2 | 3 | 0 | |
OPM OPM% | 2.8 | 0.7 | 0.3 | 0.7 | 0.7 | 0.3 | 0.2 | 0.0 |
| 5 | 3 | 5 | 7 | 9 | 11 | 12 | 11 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 4 | 4 | 4 | 4 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
PBT PBTCr | 6 | 4 | 5 | 8 | 9 | 8 | 10 | 7 |
| 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | |
| 5 | 2 | 4 | 5 | 6 | 6 | 7 | 5 | |
Growth YoY PAT Growth YoY% | -12.1 | 121.2 | 42.3 | 19.2 | 10.9 | -5.2 | ||
NPM NPM% | 5.2 | 0.4 | 0.5 | 0.8 | 1.3 | 0.8 | 0.5 | 0.5 |
| 0.0 | 0.0 | 0.0 | 2.9 | 3.3 | 3.1 | 3.7 | 2.9 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 26 | 31 | 60 | 625 | 1,466 | 1,227 | 2,499 |
Growth Revenue Growth% | 22.2 | 92.0 | 936.1 | 134.7 | -16.3 | 103.7 | |
| 22 | 28 | 55 | 618 | 1,459 | 1,221 | 2,496 | |
| 3 | 4 | 5 | 6 | 7 | 6 | 3 | |
OPM OPM% | 13.0 | 11.3 | 8.3 | 1.0 | 0.5 | 0.5 | 0.1 |
| 1 | 2 | 3 | 8 | 12 | 20 | 23 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 3 | 4 | 7 | 8 | 8 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | 2 | 4 | 5 | 9 | 12 | 16 | 17 |
| 1 | 1 | 1 | 2 | 3 | 4 | 4 | |
PAT PATCr | 2 | 3 | 4 | 7 | 9 | 12 | 12 |
Growth PAT Growth% | 62.2 | 25.6 | 87.6 | 28.9 | 30.2 | 3.1 | |
NPM NPM% | 7.2 | 9.5 | 6.2 | 1.1 | 0.6 | 1.0 | 0.5 |
| 124.4 | 199.8 | 250.9 | 470.6 | 8.1 | 6.4 | 6.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 26 | 31 | 60 | 625 | 1,466 | 1,227 | 2,499 |
Growth Revenue Growth% | 22.2 | 92.0 | 936.1 | 134.7 | -16.3 | 103.7 | |
| 22 | 28 | 55 | 618 | 1,459 | 1,221 | 2,496 | |
| 3 | 4 | 5 | 6 | 7 | 6 | 3 | |
OPM OPM% | 13.0 | 11.3 | 8.3 | 1.0 | 0.5 | 0.5 | 0.1 |
| 1 | 2 | 3 | 8 | 12 | 20 | 23 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 3 | 4 | 7 | 8 | 8 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | 2 | 4 | 5 | 9 | 12 | 16 | 17 |
| 1 | 1 | 1 | 2 | 3 | 4 | 4 | |
PAT PATCr | 2 | 3 | 4 | 7 | 9 | 12 | 12 |
Growth PAT Growth% | 62.2 | 25.6 | 87.6 | 28.9 | 30.2 | 3.1 | |
NPM NPM% | 7.2 | 9.5 | 6.2 | 1.1 | 0.6 | 1.0 | 0.5 |
| 124.4 | 199.8 | 250.9 | 470.6 | 8.1 | 6.4 | 6.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 19 | 19 |
Reserves ReservesCr | 5 | 8 | 12 | 19 | 30 | 42 |
| 11 | 14 | 28 | 88 | 77 | 147 | |
| 9 | 11 | 25 | 34 | 45 | 46 | |
| 25 | 33 | 65 | 141 | 171 | 254 | |
| 22 | 30 | 37 | 110 | 138 | 218 | |
| 4 | 2 | 28 | 31 | 33 | 36 | |
| 25 | 33 | 65 | 141 | 171 | 254 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 19 | 19 |
Reserves ReservesCr | 5 | 8 | 12 | 19 | 30 | 42 |
| 11 | 14 | 28 | 88 | 77 | 147 | |
| 9 | 11 | 25 | 34 | 45 | 46 | |
| 25 | 33 | 65 | 141 | 171 | 254 | |
| 22 | 30 | 37 | 110 | 138 | 218 | |
| 4 | 2 | 28 | 31 | 33 | 36 | |
| 25 | 33 | 65 | 141 | 171 | 254 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 5 | 0 | 5 | 4 | -27 | -17 | 4 | |
| 1 | -6 | -20 | -10 | 4 | 4 | 9 | |
| -6 | 6 | 15 | 6 | 33 | 4 | -13 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 10 | -10 | 0 |
Free Cash Flow Free Cash FlowCr | 5 | 1 | 4 | 3 | -28 | -20 | |
CFO To PAT CFO To PAT% | 278.7 | -4.4 | 132.2 | 49.7 | -294.9 | -147.7 | 33.2 |
CFO To EBITDA CFO To EBITDA% | 154.7 | -3.8 | 99.0 | 55.4 | -375.9 | -315.8 | 146.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 5 | 0 | 5 | 4 | -27 | -17 | 4 | |
| 1 | -6 | -20 | -10 | 4 | 4 | 9 | |
| -6 | 6 | 15 | 6 | 33 | 4 | -13 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 10 | -10 | 0 |
Free Cash Flow Free Cash FlowCr | 5 | 1 | 4 | 3 | -28 | -20 | |
CFO To PAT CFO To PAT% | 278.7 | -4.4 | 132.2 | 49.7 | -294.9 | -147.7 | 33.2 |
CFO To EBITDA CFO To EBITDA% | 154.7 | -3.8 | 99.0 | 55.4 | -375.9 | -315.8 | 146.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 161 | 131 | 59 | 69 | ||||
Price To Earnings Price To Earnings | 17.7 | 11.1 | 4.8 | 5.6 | ||||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.0 | 0.0 | ||||
Price To Book Price To Book | 3.3 | 2.2 | 0.8 | 0.9 | ||||
EV To EBITDA EV To EBITDA | 30.5 | 37.9 | 48.4 | |||||
GPM GPM% | 39.3 | 31.2 | 25.1 | 2.7 | 1.4 | 1.7 | ||
OPM OPM% | 13.0 | 11.3 | 8.3 | 1.0 | 0.5 | 0.5 | 0.1 | 0.1 |
NPM NPM% | 7.2 | 9.5 | 6.2 | 1.1 | 0.6 | 1.0 | 0.5 | 0.5 |
ROCE ROCE% | 25.8 | 18.6 | 16.2 | 20.4 | 16.2 | 17.4 | ||
ROE ROE% | 33.7 | 35.3 | 30.7 | 36.5 | 18.7 | 19.6 | ||
ROA ROA% | 7.3 | 9.2 | 5.8 | 5.0 | 5.3 | 4.7 | ||
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 161 | 131 | 59 | 69 | ||||
Price To Earnings Price To Earnings | 17.7 | 11.1 | 4.8 | 5.6 | ||||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.0 | 0.0 | ||||
Price To Book Price To Book | 3.3 | 2.2 | 0.8 | 0.9 | ||||
EV To EBITDA EV To EBITDA | 30.5 | 37.9 | 48.4 | |||||
GPM GPM% | 39.3 | 31.2 | 25.1 | 2.7 | 1.4 | 1.7 | ||
OPM OPM% | 13.0 | 11.3 | 8.3 | 1.0 | 0.5 | 0.5 | 0.1 | 0.1 |
NPM NPM% | 7.2 | 9.5 | 6.2 | 1.1 | 0.6 | 1.0 | 0.5 | 0.5 |
ROCE ROCE% | 25.8 | 18.6 | 16.2 | 20.4 | 16.2 | 17.4 | ||
ROE ROE% | 33.7 | 35.3 | 30.7 | 36.5 | 18.7 | 19.6 | ||
ROA ROA% | 7.3 | 9.2 | 5.8 | 5.0 | 5.3 | 4.7 | ||
Documents — Kaushalya Logistics Ltd