| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 169 | 114 | 123 | 170 | 170 | 166 | 153 | 208 | 175 | 169 | 106 | 190 | |
Growth YoY Revenue Growth YoY% | 5.9 | -39.5 | 35.7 | -32.5 | 0.8 | 45.5 | 24.7 | 22.9 | 2.7 | 2.0 | -30.8 | -8.8 |
| 154 | 105 | 103 | 150 | 156 | 141 | 130 | 182 | 157 | 146 | 86 | 174 | |
| 15 | 9 | 20 | 19 | 15 | 24 | 24 | 26 | 18 | 23 | 20 | 16 | |
OPM OPM% | 8.9 | 7.5 | 15.9 | 11.3 | 8.6 | 14.7 | 15.4 | 12.5 | 10.5 | 13.4 | 18.6 | 8.3 |
| 2 | 3 | 3 | 2 | 2 | 1 | 2 | 2 | 4 | 12 | 2 | 4 | |
Interest Expense Interest ExpenseCr | 4 | 2 | 5 | 6 | 5 | 3 | 5 | 5 | 3 | 1 | 3 | 4 |
Depreciation DepreciationCr | 5 | 6 | 6 | 5 | 5 | 5 | 6 | 5 | 5 | 5 | 6 | 5 |
PBT PBTCr | 7 | 3 | 12 | 10 | 6 | 18 | 15 | 18 | 14 | 28 | 13 | 11 |
| 2 | 1 | 4 | 3 | 1 | 5 | 4 | 5 | 4 | 7 | 4 | 3 | |
| 6 | 3 | 8 | 7 | 5 | 13 | 11 | 13 | 10 | 21 | 9 | 8 | |
Growth YoY PAT Growth YoY% | 258.1 | -84.8 | 1,096.9 | -42.5 | -12.8 | 369.9 | 44.4 | 87.3 | 116.1 | 62.9 | -16.5 | -40.4 |
NPM NPM% | 3.3 | 2.4 | 6.2 | 4.1 | 2.8 | 7.6 | 7.2 | 6.3 | 6.0 | 12.2 | 8.7 | 4.1 |
| 0.6 | 0.3 | 0.8 | 0.8 | 0.5 | 1.4 | 1.2 | 1.4 | 1.1 | 2.2 | 1.0 | 0.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 169 | 114 | 123 | 170 | 170 | 166 | 153 | 208 | 175 | 169 | 106 | 190 | |
Growth YoY Revenue Growth YoY% | 5.9 | -39.5 | 35.7 | -32.5 | 0.8 | 45.5 | 24.7 | 22.9 | 2.7 | 2.0 | -30.8 | -8.8 |
| 154 | 105 | 103 | 150 | 156 | 141 | 130 | 182 | 157 | 146 | 86 | 174 | |
| 15 | 9 | 20 | 19 | 15 | 24 | 24 | 26 | 18 | 23 | 20 | 16 | |
OPM OPM% | 8.9 | 7.5 | 15.9 | 11.3 | 8.6 | 14.7 | 15.4 | 12.5 | 10.5 | 13.4 | 18.6 | 8.3 |
| 2 | 3 | 3 | 2 | 2 | 1 | 2 | 2 | 4 | 12 | 2 | 4 | |
Interest Expense Interest ExpenseCr | 4 | 2 | 5 | 6 | 5 | 3 | 5 | 5 | 3 | 1 | 3 | 4 |
Depreciation DepreciationCr | 5 | 6 | 6 | 5 | 5 | 5 | 6 | 5 | 5 | 5 | 6 | 5 |
PBT PBTCr | 7 | 3 | 12 | 10 | 6 | 18 | 15 | 18 | 14 | 28 | 13 | 11 |
| 2 | 1 | 4 | 3 | 1 | 5 | 4 | 5 | 4 | 7 | 4 | 3 | |
| 6 | 3 | 8 | 7 | 5 | 13 | 11 | 13 | 10 | 21 | 9 | 8 | |
Growth YoY PAT Growth YoY% | 258.1 | -84.8 | 1,096.9 | -42.5 | -12.8 | 369.9 | 44.4 | 87.3 | 116.1 | 62.9 | -16.5 | -40.4 |
NPM NPM% | 3.3 | 2.4 | 6.2 | 4.1 | 2.8 | 7.6 | 7.2 | 6.3 | 6.0 | 12.2 | 8.7 | 4.1 |
| 0.6 | 0.3 | 0.8 | 0.8 | 0.5 | 1.4 | 1.2 | 1.4 | 1.1 | 2.2 | 1.0 | 0.8 |
| 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 | 353 | 340 | 463 | 390 | 531 | 503 | 548 | 576 | 657 | 659 | 658 | 640 |
Growth Revenue Growth% | -35.9 | -3.6 | 36.1 | -15.7 | 36.2 | -5.4 | 9.1 | 5.0 | 14.2 | 0.3 | -0.1 | -8.3 |
| 323 | 291 | 446 | 352 | 482 | 447 | 475 | 526 | 587 | 577 | 572 | 564 | |
| 30 | 49 | 17 | 38 | 50 | 56 | 73 | 50 | 70 | 82 | 87 | 77 | |
OPM OPM% | 8.5 | 14.6 | 3.7 | 9.7 | 9.3 | 11.1 | 13.3 | 8.6 | 10.6 | 12.4 | 13.2 | 11.9 |
| 6 | 9 | 37 | 14 | 11 | 5 | 10 | 11 | 8 | 7 | 20 | 21 | |
Interest Expense Interest ExpenseCr | 17 | 8 | 11 | 8 | 18 | 11 | 12 | 14 | 17 | 18 | 12 | 10 |
Depreciation DepreciationCr | 9 | 12 | 13 | 12 | 15 | 15 | 15 | 16 | 23 | 22 | 22 | 22 |
PBT PBTCr | 10 | 38 | 29 | 32 | 28 | 34 | 56 | 31 | 39 | 49 | 73 | 65 |
| -2 | 10 | 10 | 8 | 10 | 8 | 14 | 8 | 11 | 13 | 19 | 17 | |
PAT PATCr | 12 | 28 | 19 | 24 | 19 | 26 | 41 | 23 | 28 | 36 | 53 | 48 |
Growth PAT Growth% | 57.8 | 141.2 | -33.2 | 28.0 | -23.3 | 41.6 | 58.0 | -44.0 | 21.0 | 26.6 | 50.3 | 15.5 |
NPM NPM% | 3.3 | 8.3 | 4.1 | 6.2 | 3.5 | 5.2 | 7.6 | 4.0 | 4.3 | 5.4 | 8.1 | 7.5 |
| 1.3 | 3.1 | 2.0 | 2.6 | 2.0 | 2.9 | 4.5 | 2.5 | 3.0 | 3.9 | 5.8 | 5.2 |
| 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 | 353 | 340 | 463 | 390 | 531 | 503 | 548 | 576 | 657 | 659 | 658 | 640 |
Growth Revenue Growth% | -35.9 | -3.6 | 36.1 | -15.7 | 36.2 | -5.4 | 9.1 | 5.0 | 14.2 | 0.3 | -0.1 | -8.3 |
| 323 | 291 | 446 | 352 | 482 | 447 | 475 | 526 | 587 | 577 | 572 | 564 | |
| 30 | 49 | 17 | 38 | 50 | 56 | 73 | 50 | 70 | 82 | 87 | 77 | |
OPM OPM% | 8.5 | 14.6 | 3.7 | 9.7 | 9.3 | 11.1 | 13.3 | 8.6 | 10.6 | 12.4 | 13.2 | 11.9 |
| 6 | 9 | 37 | 14 | 11 | 5 | 10 | 11 | 8 | 7 | 20 | 21 | |
Interest Expense Interest ExpenseCr | 17 | 8 | 11 | 8 | 18 | 11 | 12 | 14 | 17 | 18 | 12 | 10 |
Depreciation DepreciationCr | 9 | 12 | 13 | 12 | 15 | 15 | 15 | 16 | 23 | 22 | 22 | 22 |
PBT PBTCr | 10 | 38 | 29 | 32 | 28 | 34 | 56 | 31 | 39 | 49 | 73 | 65 |
| -2 | 10 | 10 | 8 | 10 | 8 | 14 | 8 | 11 | 13 | 19 | 17 | |
PAT PATCr | 12 | 28 | 19 | 24 | 19 | 26 | 41 | 23 | 28 | 36 | 53 | 48 |
Growth PAT Growth% | 57.8 | 141.2 | -33.2 | 28.0 | -23.3 | 41.6 | 58.0 | -44.0 | 21.0 | 26.6 | 50.3 | 15.5 |
NPM NPM% | 3.3 | 8.3 | 4.1 | 6.2 | 3.5 | 5.2 | 7.6 | 4.0 | 4.3 | 5.4 | 8.1 | 7.5 |
| 1.3 | 3.1 | 2.0 | 2.6 | 2.0 | 2.9 | 4.5 | 2.5 | 3.0 | 3.9 | 5.8 | 5.2 |
| 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 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
Reserves ReservesCr | 10 | 39 | 66 | 150 | 169 | 195 | 234 | 257 | 285 | 320 | 373 |
| 187 | 263 | 192 | 277 | 279 | 356 | 350 | 365 | 435 | 359 | 340 | |
| 55 | 75 | 37 | 47 | 61 | 56 | 40 | 64 | 41 | 32 | 18 | |
| 277 | 402 | 313 | 493 | 527 | 625 | 643 | 703 | 779 | 730 | 750 | |
| 208 | 267 | 204 | 316 | 331 | 426 | 416 | 381 | 444 | 401 | 412 | |
| 70 | 135 | 109 | 177 | 196 | 198 | 227 | 323 | 335 | 329 | 338 | |
| 277 | 402 | 313 | 493 | 527 | 625 | 643 | 703 | 779 | 730 | 750 |
| 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 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
Reserves ReservesCr | 10 | 39 | 66 | 150 | 169 | 195 | 234 | 257 | 285 | 320 | 373 |
| 187 | 263 | 192 | 277 | 279 | 356 | 350 | 365 | 435 | 359 | 340 | |
| 55 | 75 | 37 | 47 | 61 | 56 | 40 | 64 | 41 | 32 | 18 | |
| 277 | 402 | 313 | 493 | 527 | 625 | 643 | 703 | 779 | 730 | 750 | |
| 208 | 267 | 204 | 316 | 331 | 426 | 416 | 381 | 444 | 401 | 412 | |
| 70 | 135 | 109 | 177 | 196 | 198 | 227 | 323 | 335 | 329 | 338 | |
| 277 | 402 | 313 | 493 | 527 | 625 | 643 | 703 | 779 | 730 | 750 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 70 | 15 | 72 | 6 | -3 | 7 | 5 | 73 | 29 | 31 | 89 | |
| -12 | -73 | -11 | -22 | -28 | -21 | -12 | -105 | -34 | -7 | -47 | |
| -53 | 60 | -58 | 10 | 30 | 16 | 9 | 30 | 7 | -28 | -44 | |
Net Cash Flow Net Cash FlowCr | 4 | 2 | 2 | -5 | -1 | 2 | 3 | -3 | 1 | -3 | -2 |
Free Cash Flow Free Cash FlowCr | 62 | -59 | 60 | -17 | -19 | -14 | -3 | -3 | 3 | 16 | 40 |
CFO To PAT CFO To PAT% | 594.5 | 51.8 | 381.9 | 26.3 | -17.2 | 26.9 | 12.8 | 314.7 | 102.4 | 88.1 | 165.9 |
CFO To EBITDA CFO To EBITDA% | 232.1 | 29.5 | 418.5 | 16.8 | -6.4 | 12.7 | 7.3 | 147.0 | 41.2 | 38.4 | 102.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 70 | 15 | 72 | 6 | -3 | 7 | 5 | 73 | 29 | 31 | 89 | |
| -12 | -73 | -11 | -22 | -28 | -21 | -12 | -105 | -34 | -7 | -47 | |
| -53 | 60 | -58 | 10 | 30 | 16 | 9 | 30 | 7 | -28 | -44 | |
Net Cash Flow Net Cash FlowCr | 4 | 2 | 2 | -5 | -1 | 2 | 3 | -3 | 1 | -3 | -2 |
Free Cash Flow Free Cash FlowCr | 62 | -59 | 60 | -17 | -19 | -14 | -3 | -3 | 3 | 16 | 40 |
CFO To PAT CFO To PAT% | 594.5 | 51.8 | 381.9 | 26.3 | -17.2 | 26.9 | 12.8 | 314.7 | 102.4 | 88.1 | 165.9 |
CFO To EBITDA CFO To EBITDA% | 232.1 | 29.5 | 418.5 | 16.8 | -6.4 | 12.7 | 7.3 | 147.0 | 41.2 | 38.4 | 102.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 65 | 247 | 87 | 83 | 59 | 107 | 269 | 239 | 258 | 250 | 229 | 271 |
Price To Earnings Price To Earnings | 5.6 | 8.8 | 4.6 | 3.4 | 3.2 | 4.1 | 6.5 | 10.3 | 9.2 | 7.0 | 4.3 | 5.6 |
Price To Sales Price To Sales | 0.2 | 0.7 | 0.2 | 0.2 | 0.1 | 0.2 | 0.5 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 |
Price To Book Price To Book | 2.3 | 4.3 | 1.0 | 0.5 | 0.3 | 0.5 | 1.1 | 0.9 | 0.8 | 0.7 | 0.6 | 0.7 |
EV To EBITDA EV To EBITDA | 3.9 | 7.6 | 9.4 | 4.6 | 4.1 | 5.4 | 6.6 | 10.1 | 7.7 | 6.4 | 5.5 | 6.7 |
GPM GPM% | 17.7 | 23.2 | 9.9 | 19.5 | 21.6 | 22.0 | 21.0 | 17.9 | 19.5 | 23.7 | 23.9 | 23.9 |
OPM OPM% | 8.5 | 14.6 | 3.7 | 9.7 | 9.3 | 11.1 | 13.3 | 8.6 | 10.6 | 12.4 | 13.2 | 11.9 |
NPM NPM% | 3.3 | 8.3 | 4.1 | 6.2 | 3.5 | 5.2 | 7.6 | 4.0 | 4.3 | 5.4 | 8.1 | 7.5 |
ROCE ROCE% | 27.4 | 23.0 | 23.2 | 14.7 | 13.7 | 10.9 | 14.2 | 8.3 | 9.4 | 10.8 | 13.1 | 13.1 |
ROE ROE% | 40.6 | 49.5 | 22.4 | 14.3 | 9.9 | 12.3 | 16.4 | 8.4 | 9.3 | 10.5 | 13.6 | 13.6 |
ROA ROA% | 4.2 | 7.0 | 6.0 | 4.9 | 3.5 | 4.2 | 6.5 | 3.3 | 3.6 | 4.9 | 7.1 | 7.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 65 | 247 | 87 | 83 | 59 | 107 | 269 | 239 | 258 | 250 | 229 | 271 |
Price To Earnings Price To Earnings | 5.6 | 8.8 | 4.6 | 3.4 | 3.2 | 4.1 | 6.5 | 10.3 | 9.2 | 7.0 | 4.3 | 5.6 |
Price To Sales Price To Sales | 0.2 | 0.7 | 0.2 | 0.2 | 0.1 | 0.2 | 0.5 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 |
Price To Book Price To Book | 2.3 | 4.3 | 1.0 | 0.5 | 0.3 | 0.5 | 1.1 | 0.9 | 0.8 | 0.7 | 0.6 | 0.7 |
EV To EBITDA EV To EBITDA | 3.9 | 7.6 | 9.4 | 4.6 | 4.1 | 5.4 | 6.6 | 10.1 | 7.7 | 6.4 | 5.5 | 6.7 |
GPM GPM% | 17.7 | 23.2 | 9.9 | 19.5 | 21.6 | 22.0 | 21.0 | 17.9 | 19.5 | 23.7 | 23.9 | 23.9 |
OPM OPM% | 8.5 | 14.6 | 3.7 | 9.7 | 9.3 | 11.1 | 13.3 | 8.6 | 10.6 | 12.4 | 13.2 | 11.9 |
NPM NPM% | 3.3 | 8.3 | 4.1 | 6.2 | 3.5 | 5.2 | 7.6 | 4.0 | 4.3 | 5.4 | 8.1 | 7.5 |
ROCE ROCE% | 27.4 | 23.0 | 23.2 | 14.7 | 13.7 | 10.9 | 14.2 | 8.3 | 9.4 | 10.8 | 13.1 | 13.1 |
ROE ROE% | 40.6 | 49.5 | 22.4 | 14.3 | 9.9 | 12.3 | 16.4 | 8.4 | 9.3 | 10.5 | 13.6 | 13.6 |
ROA ROA% | 4.2 | 7.0 | 6.0 | 4.9 | 3.5 | 4.2 | 6.5 | 3.3 | 3.6 | 4.9 | 7.1 | 7.1 |
Documents — KM Sugar Mills Ltd