| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 113 | 132 | 94 | 90 | 102 | 83 | 36 | 67 | 68 | 70 | 42 | 83 | |
Growth YoY Revenue Growth YoY% | -3.1 | 3.1 | -54.6 | -45.0 | -10.2 | -37.5 | -61.8 | -25.6 | -33.0 | -15.3 | 16.4 | 25.1 |
| 101 | 133 | 91 | 89 | 91 | 79 | 39 | 66 | 76 | 76 | 45 | 90 | |
| 12 | 0 | 3 | 1 | 11 | 3 | -3 | 1 | -8 | -6 | -3 | -6 | |
OPM OPM% | 10.3 | -0.2 | 3.3 | 1.2 | 10.5 | 4.1 | -8.0 | 1.6 | -11.7 | -8.6 | -6.9 | -7.5 |
| 4 | 4 | 5 | 4 | 4 | 9 | 6 | 6 | 2 | 22 | 2 | 12 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 2 | 1 | 0 | 1 | 2 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | 11 | 0 | 4 | -1 | 10 | 9 | -1 | 2 | -11 | 12 | -6 | 0 |
| 5 | -1 | -2 | 0 | 3 | 3 | 0 | 0 | -4 | 0 | -6 | 0 | |
| 5 | 1 | 6 | -1 | 6 | 5 | -1 | 1 | -7 | 12 | 1 | 0 | |
Growth YoY PAT Growth YoY% | 94.0 | 110.4 | -76.2 | -103.0 | 20.7 | 610.5 | -112.2 | 335.9 | -215.7 | 121.5 | 191.3 | -93.6 |
NPM NPM% | 4.6 | 0.6 | 6.0 | -0.6 | 6.2 | 6.5 | -1.9 | 1.9 | -10.6 | 17.1 | 1.5 | 0.1 |
| 0.6 | 0.1 | 0.7 | -0.1 | 0.8 | 0.7 | -0.1 | 0.1 | -0.9 | 1.4 | 0.1 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 113 | 132 | 94 | 90 | 102 | 83 | 36 | 67 | 68 | 70 | 42 | 83 | |
Growth YoY Revenue Growth YoY% | -3.1 | 3.1 | -54.6 | -45.0 | -10.2 | -37.5 | -61.8 | -25.6 | -33.0 | -15.3 | 16.4 | 25.1 |
| 101 | 133 | 91 | 89 | 91 | 79 | 39 | 66 | 76 | 76 | 45 | 90 | |
| 12 | 0 | 3 | 1 | 11 | 3 | -3 | 1 | -8 | -6 | -3 | -6 | |
OPM OPM% | 10.3 | -0.2 | 3.3 | 1.2 | 10.5 | 4.1 | -8.0 | 1.6 | -11.7 | -8.6 | -6.9 | -7.5 |
| 4 | 4 | 5 | 4 | 4 | 9 | 6 | 6 | 2 | 22 | 2 | 12 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 2 | 1 | 0 | 1 | 2 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | 11 | 0 | 4 | -1 | 10 | 9 | -1 | 2 | -11 | 12 | -6 | 0 |
| 5 | -1 | -2 | 0 | 3 | 3 | 0 | 0 | -4 | 0 | -6 | 0 | |
| 5 | 1 | 6 | -1 | 6 | 5 | -1 | 1 | -7 | 12 | 1 | 0 | |
Growth YoY PAT Growth YoY% | 94.0 | 110.4 | -76.2 | -103.0 | 20.7 | 610.5 | -112.2 | 335.9 | -215.7 | 121.5 | 191.3 | -93.6 |
NPM NPM% | 4.6 | 0.6 | 6.0 | -0.6 | 6.2 | 6.5 | -1.9 | 1.9 | -10.6 | 17.1 | 1.5 | 0.1 |
| 0.6 | 0.1 | 0.7 | -0.1 | 0.8 | 0.7 | -0.1 | 0.1 | -0.9 | 1.4 | 0.1 | 0.0 |
| 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 | 247 | 317 | 287 | 332 | 352 | 419 | 423 | 609 | 503 | 310 | 247 | 264 |
Growth Revenue Growth% | -27.5 | 28.5 | -9.4 | 15.8 | 6.0 | 18.9 | 0.9 | 44.1 | -17.5 | -38.3 | -20.4 | -8.2 |
| 229 | 280 | 259 | 302 | 324 | 386 | 373 | 548 | 458 | 298 | 263 | 287 | |
| 18 | 36 | 28 | 30 | 28 | 33 | 50 | 61 | 44 | 12 | -16 | -23 | |
OPM OPM% | 7.2 | 11.5 | 9.7 | 9.0 | 8.0 | 7.8 | 11.8 | 9.9 | 8.8 | 4.0 | -6.4 | -8.8 |
| 7 | -1 | -5 | 13 | 11 | 10 | 8 | 12 | 15 | 23 | 32 | 38 | |
Interest Expense Interest ExpenseCr | 7 | 8 | 7 | 7 | 7 | 5 | 4 | 4 | 4 | 4 | 4 | 4 |
Depreciation DepreciationCr | 15 | 15 | 14 | 13 | 13 | 14 | 14 | 14 | 14 | 15 | 15 | 15 |
PBT PBTCr | 3 | 13 | 3 | 23 | 19 | 23 | 39 | 55 | 42 | 17 | -3 | -4 |
| 2 | 2 | 2 | 10 | 0 | 4 | 5 | 13 | 12 | 6 | -9 | -10 | |
PAT PATCr | 1 | 10 | 0 | 13 | 19 | 19 | 34 | 42 | 29 | 10 | 7 | 5 |
Growth PAT Growth% | 125.9 | 790.6 | -95.4 | 2,547.4 | 52.8 | -2.0 | 78.9 | 23.2 | -29.6 | -64.7 | -36.6 | -55.5 |
NPM NPM% | 0.5 | 3.3 | 0.2 | 3.8 | 5.5 | 4.5 | 8.1 | 6.9 | 5.9 | 3.4 | 2.7 | 2.1 |
| 0.1 | 1.3 | 0.1 | 1.5 | 2.3 | 2.3 | 4.1 | 5.1 | 3.6 | 1.3 | 0.8 | 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 | 247 | 317 | 287 | 332 | 352 | 419 | 423 | 609 | 503 | 310 | 247 | 264 |
Growth Revenue Growth% | -27.5 | 28.5 | -9.4 | 15.8 | 6.0 | 18.9 | 0.9 | 44.1 | -17.5 | -38.3 | -20.4 | -8.2 |
| 229 | 280 | 259 | 302 | 324 | 386 | 373 | 548 | 458 | 298 | 263 | 287 | |
| 18 | 36 | 28 | 30 | 28 | 33 | 50 | 61 | 44 | 12 | -16 | -23 | |
OPM OPM% | 7.2 | 11.5 | 9.7 | 9.0 | 8.0 | 7.8 | 11.8 | 9.9 | 8.8 | 4.0 | -6.4 | -8.8 |
| 7 | -1 | -5 | 13 | 11 | 10 | 8 | 12 | 15 | 23 | 32 | 38 | |
Interest Expense Interest ExpenseCr | 7 | 8 | 7 | 7 | 7 | 5 | 4 | 4 | 4 | 4 | 4 | 4 |
Depreciation DepreciationCr | 15 | 15 | 14 | 13 | 13 | 14 | 14 | 14 | 14 | 15 | 15 | 15 |
PBT PBTCr | 3 | 13 | 3 | 23 | 19 | 23 | 39 | 55 | 42 | 17 | -3 | -4 |
| 2 | 2 | 2 | 10 | 0 | 4 | 5 | 13 | 12 | 6 | -9 | -10 | |
PAT PATCr | 1 | 10 | 0 | 13 | 19 | 19 | 34 | 42 | 29 | 10 | 7 | 5 |
Growth PAT Growth% | 125.9 | 790.6 | -95.4 | 2,547.4 | 52.8 | -2.0 | 78.9 | 23.2 | -29.6 | -64.7 | -36.6 | -55.5 |
NPM NPM% | 0.5 | 3.3 | 0.2 | 3.8 | 5.5 | 4.5 | 8.1 | 6.9 | 5.9 | 3.4 | 2.7 | 2.1 |
| 0.1 | 1.3 | 0.1 | 1.5 | 2.3 | 2.3 | 4.1 | 5.1 | 3.6 | 1.3 | 0.8 | 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 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 |
Reserves ReservesCr | 35 | 49 | 56 | 69 | 84 | 103 | 137 | 175 | 196 | 206 | 213 |
| 127 | 164 | 166 | 176 | 172 | 117 | 146 | 143 | 168 | 124 | 124 | |
| 122 | 92 | 71 | 67 | 35 | 37 | 29 | 32 | 37 | 36 | 27 | |
| 368 | 388 | 376 | 394 | 373 | 340 | 394 | 432 | 483 | 450 | 446 | |
| 167 | 186 | 177 | 222 | 200 | 177 | 235 | 248 | 295 | 271 | 263 | |
| 202 | 202 | 199 | 172 | 173 | 164 | 159 | 184 | 188 | 179 | 182 | |
| 368 | 388 | 376 | 394 | 373 | 340 | 394 | 432 | 483 | 450 | 446 |
| 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 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 |
Reserves ReservesCr | 35 | 49 | 56 | 69 | 84 | 103 | 137 | 175 | 196 | 206 | 213 |
| 127 | 164 | 166 | 176 | 172 | 117 | 146 | 143 | 168 | 124 | 124 | |
| 122 | 92 | 71 | 67 | 35 | 37 | 29 | 32 | 37 | 36 | 27 | |
| 368 | 388 | 376 | 394 | 373 | 340 | 394 | 432 | 483 | 450 | 446 | |
| 167 | 186 | 177 | 222 | 200 | 177 | 235 | 248 | 295 | 271 | 263 | |
| 202 | 202 | 199 | 172 | 173 | 164 | 159 | 184 | 188 | 179 | 182 | |
| 368 | 388 | 376 | 394 | 373 | 340 | 394 | 432 | 483 | 450 | 446 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 37 | 26 | 27 | 82 | -3 | 45 | 16 | 52 | -14 | |
| 0 | -11 | 3 | -29 | -13 | -19 | -36 | -28 | -2 | |
| -36 | -10 | -30 | -1 | -11 | -15 | -12 | -4 | -5 | |
Net Cash Flow Net Cash FlowCr | 1 | 5 | 0 | 52 | -27 | 11 | -32 | 21 | -21 |
Free Cash Flow Free Cash FlowCr | 36 | 22 | 10 | 78 | -7 | 24 | -2 | 47 | -38 |
CFO To PAT CFO To PAT% | 7,641.0 | 203.9 | 139.7 | 429.2 | -7.9 | 107.6 | 52.8 | 503.1 | -212.1 |
CFO To EBITDA CFO To EBITDA% | 131.3 | 86.5 | 96.0 | 250.0 | -5.4 | 74.4 | 35.2 | 428.2 | 88.9 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 37 | 26 | 27 | 82 | -3 | 45 | 16 | 52 | -14 | |
| 0 | -11 | 3 | -29 | -13 | -19 | -36 | -28 | -2 | |
| -36 | -10 | -30 | -1 | -11 | -15 | -12 | -4 | -5 | |
Net Cash Flow Net Cash FlowCr | 1 | 5 | 0 | 52 | -27 | 11 | -32 | 21 | -21 |
Free Cash Flow Free Cash FlowCr | 36 | 22 | 10 | 78 | -7 | 24 | -2 | 47 | -38 |
CFO To PAT CFO To PAT% | 7,641.0 | 203.9 | 139.7 | 429.2 | -7.9 | 107.6 | 52.8 | 503.1 | -212.1 |
CFO To EBITDA CFO To EBITDA% | 131.3 | 86.5 | 96.0 | 250.0 | -5.4 | 74.4 | 35.2 | 428.2 | 88.9 |
| 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 | 89 | 112 | 99 | 79 | 71 | 228 | 295 | 289 | 426 | 268 | 190 | 222 |
Price To Earnings Price To Earnings | 76.4 | 10.8 | 198.3 | 6.2 | 3.6 | 12.0 | 8.7 | 6.9 | 14.4 | 25.6 | 28.7 | 40.6 |
Price To Sales Price To Sales | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.5 | 0.7 | 0.5 | 0.8 | 0.9 | 0.8 | 0.8 |
Price To Book Price To Book | 0.8 | 0.8 | 0.7 | 0.5 | 0.4 | 1.2 | 1.3 | 1.1 | 1.5 | 0.9 | 0.6 | 0.8 |
EV To EBITDA EV To EBITDA | 11.8 | 6.1 | 7.1 | 6.0 | 5.3 | 8.1 | 7.1 | 5.4 | 11.2 | 25.9 | -16.5 | -12.7 |
GPM GPM% | 16.7 | 19.4 | 19.3 | 19.1 | 20.2 | 18.4 | 24.9 | 23.0 | 23.8 | 20.8 | 15.2 | 15.2 |
OPM OPM% | 7.2 | 11.5 | 9.7 | 9.0 | 8.0 | 7.8 | 11.8 | 9.9 | 8.8 | 4.0 | -6.4 | -8.8 |
NPM NPM% | 0.5 | 3.3 | 0.2 | 3.8 | 5.5 | 4.5 | 8.1 | 6.9 | 5.9 | 3.4 | 2.7 | 2.1 |
ROCE ROCE% | 3.9 | 8.4 | 3.8 | 11.4 | 10.6 | 12.8 | 15.7 | 19.8 | 13.0 | 6.0 | 0.5 | 0.5 |
ROE ROE% | 1.0 | 7.9 | 0.3 | 8.4 | 11.7 | 10.2 | 15.5 | 16.3 | 10.6 | 3.6 | 2.2 | 2.2 |
ROA ROA% | 0.3 | 2.7 | 0.1 | 3.2 | 5.2 | 5.6 | 8.6 | 9.7 | 6.1 | 2.3 | 1.5 | 1.5 |
| 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 | 89 | 112 | 99 | 79 | 71 | 228 | 295 | 289 | 426 | 268 | 190 | 222 |
Price To Earnings Price To Earnings | 76.4 | 10.8 | 198.3 | 6.2 | 3.6 | 12.0 | 8.7 | 6.9 | 14.4 | 25.6 | 28.7 | 40.6 |
Price To Sales Price To Sales | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.5 | 0.7 | 0.5 | 0.8 | 0.9 | 0.8 | 0.8 |
Price To Book Price To Book | 0.8 | 0.8 | 0.7 | 0.5 | 0.4 | 1.2 | 1.3 | 1.1 | 1.5 | 0.9 | 0.6 | 0.8 |
EV To EBITDA EV To EBITDA | 11.8 | 6.1 | 7.1 | 6.0 | 5.3 | 8.1 | 7.1 | 5.4 | 11.2 | 25.9 | -16.5 | -12.7 |
GPM GPM% | 16.7 | 19.4 | 19.3 | 19.1 | 20.2 | 18.4 | 24.9 | 23.0 | 23.8 | 20.8 | 15.2 | 15.2 |
OPM OPM% | 7.2 | 11.5 | 9.7 | 9.0 | 8.0 | 7.8 | 11.8 | 9.9 | 8.8 | 4.0 | -6.4 | -8.8 |
NPM NPM% | 0.5 | 3.3 | 0.2 | 3.8 | 5.5 | 4.5 | 8.1 | 6.9 | 5.9 | 3.4 | 2.7 | 2.1 |
ROCE ROCE% | 3.9 | 8.4 | 3.8 | 11.4 | 10.6 | 12.8 | 15.7 | 19.8 | 13.0 | 6.0 | 0.5 | 0.5 |
ROE ROE% | 1.0 | 7.9 | 0.3 | 8.4 | 11.7 | 10.2 | 15.5 | 16.3 | 10.6 | 3.6 | 2.2 | 2.2 |
ROA ROA% | 0.3 | 2.7 | 0.1 | 3.2 | 5.2 | 5.6 | 8.6 | 9.7 | 6.1 | 2.3 | 1.5 | 1.5 |
Documents — Kothari Sugars & Chemicals Ltd