| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 266 | 226 | 276 | 248 | 266 | 221 | 223 | 248 | 283 | 162 | 317 | 270 | |
Growth YoY Revenue Growth YoY% | -18.0 | -30.7 | -14.5 | 10.4 | 0.0 | -2.0 | -19.4 | 0.3 | 6.4 | -26.9 | 42.1 | 8.7 |
| 268 | 226 | 278 | 247 | 394 | 228 | 221 | 248 | 302 | 175 | 333 | 283 | |
| -3 | 0 | -2 | 0 | -128 | -6 | 2 | 1 | -19 | -13 | -17 | -13 | |
OPM OPM% | -1.0 | 0.0 | -0.6 | 0.2 | -48.3 | -2.8 | 0.8 | 0.3 | -6.7 | -7.9 | -5.3 | -4.8 |
| 5 | 10 | 15 | 7 | 9 | 18 | 16 | 26 | 29 | 28 | 16 | 27 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 4 | 2 | 1 | 2 |
Depreciation DepreciationCr | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 9 | 11 | 6 | -121 | 10 | 15 | 23 | 5 | 13 | -3 | 12 |
| 0 | 0 | 0 | 1 | -1 | 0 | 5 | 2 | 1 | 3 | -1 | 5 | |
| 0 | 9 | 11 | 5 | -120 | 11 | 10 | 21 | 4 | 10 | -2 | 8 | |
Growth YoY PAT Growth YoY% | -53.2 | 72.5 | 478.8 | -55.0 | -27,400.0 | 19.0 | -10.2 | 303.2 | 103.3 | -6.4 | -119.0 | -64.7 |
NPM NPM% | 0.2 | 3.9 | 4.1 | 2.1 | -45.2 | 4.8 | 4.6 | 8.6 | 1.4 | 6.1 | -0.6 | 2.8 |
| 0.1 | 1.5 | 1.9 | 0.9 | -20.1 | 1.8 | 1.5 | 3.0 | 0.8 | 1.7 | -0.3 | 1.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 266 | 226 | 276 | 248 | 266 | 221 | 223 | 248 | 283 | 162 | 317 | 270 | |
Growth YoY Revenue Growth YoY% | -18.0 | -30.7 | -14.5 | 10.4 | 0.0 | -2.0 | -19.4 | 0.3 | 6.4 | -26.9 | 42.1 | 8.7 |
| 268 | 226 | 278 | 247 | 394 | 228 | 221 | 248 | 302 | 175 | 333 | 283 | |
| -3 | 0 | -2 | 0 | -128 | -6 | 2 | 1 | -19 | -13 | -17 | -13 | |
OPM OPM% | -1.0 | 0.0 | -0.6 | 0.2 | -48.3 | -2.8 | 0.8 | 0.3 | -6.7 | -7.9 | -5.3 | -4.8 |
| 5 | 10 | 15 | 7 | 9 | 18 | 16 | 26 | 29 | 28 | 16 | 27 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 4 | 2 | 1 | 2 |
Depreciation DepreciationCr | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 9 | 11 | 6 | -121 | 10 | 15 | 23 | 5 | 13 | -3 | 12 |
| 0 | 0 | 0 | 1 | -1 | 0 | 5 | 2 | 1 | 3 | -1 | 5 | |
| 0 | 9 | 11 | 5 | -120 | 11 | 10 | 21 | 4 | 10 | -2 | 8 | |
Growth YoY PAT Growth YoY% | -53.2 | 72.5 | 478.8 | -55.0 | -27,400.0 | 19.0 | -10.2 | 303.2 | 103.3 | -6.4 | -119.0 | -64.7 |
NPM NPM% | 0.2 | 3.9 | 4.1 | 2.1 | -45.2 | 4.8 | 4.6 | 8.6 | 1.4 | 6.1 | -0.6 | 2.8 |
| 0.1 | 1.5 | 1.9 | 0.9 | -20.1 | 1.8 | 1.5 | 3.0 | 0.8 | 1.7 | -0.3 | 1.3 |
| 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 | 6,866 | 6,334 | 6,367 | 5,719 | 4,113 | 3,117 | 3,397 | 1,387 | 992 | 958 | 1,010 | 1,031 |
Growth Revenue Growth% | 3.5 | -7.7 | 0.5 | -10.2 | -28.1 | -24.2 | 9.0 | -59.2 | -28.4 | -3.5 | 5.4 | 7.6 |
| 6,708 | 6,152 | 6,261 | 5,576 | 4,175 | 3,188 | 3,389 | 1,407 | 996 | 1,090 | 1,057 | 1,092 | |
| 158 | 183 | 106 | 143 | -62 | -71 | 7 | -20 | -3 | -132 | -48 | -61 | |
OPM OPM% | 2.3 | 2.9 | 1.7 | 2.5 | -1.5 | -2.3 | 0.2 | -1.5 | -0.3 | -13.8 | -4.7 | -5.9 |
| -2 | 13 | 10 | 82 | 170 | 63 | 47 | 45 | 45 | 51 | 99 | 100 | |
Interest Expense Interest ExpenseCr | 47 | 78 | 45 | 59 | 50 | 43 | 32 | 13 | 6 | 6 | 10 | 8 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 106 | 115 | 68 | 162 | 55 | -54 | 19 | 9 | 33 | -89 | 39 | 28 |
| 39 | 40 | 13 | 39 | 20 | 2 | 5 | 4 | 1 | 5 | 5 | 8 | |
PAT PATCr | 67 | 76 | 55 | 124 | 35 | -56 | 15 | 5 | 32 | -94 | 33 | 19 |
Growth PAT Growth% | -9.8 | 12.9 | -26.9 | 123.3 | -71.9 | -262.1 | 126.1 | -64.7 | 526.0 | -389.3 | 135.3 | 124.9 |
NPM NPM% | 1.0 | 1.2 | 0.9 | 2.2 | 0.8 | -1.8 | 0.4 | 0.4 | 3.3 | -9.8 | 3.3 | 1.9 |
| 11.2 | 12.7 | 9.3 | 20.7 | 5.8 | -9.4 | 2.5 | 0.9 | 5.5 | -15.9 | 5.2 | 3.4 |
| 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 | 6,866 | 6,334 | 6,367 | 5,719 | 4,113 | 3,117 | 3,397 | 1,387 | 992 | 958 | 1,010 | 1,031 |
Growth Revenue Growth% | 3.5 | -7.7 | 0.5 | -10.2 | -28.1 | -24.2 | 9.0 | -59.2 | -28.4 | -3.5 | 5.4 | 7.6 |
| 6,708 | 6,152 | 6,261 | 5,576 | 4,175 | 3,188 | 3,389 | 1,407 | 996 | 1,090 | 1,057 | 1,092 | |
| 158 | 183 | 106 | 143 | -62 | -71 | 7 | -20 | -3 | -132 | -48 | -61 | |
OPM OPM% | 2.3 | 2.9 | 1.7 | 2.5 | -1.5 | -2.3 | 0.2 | -1.5 | -0.3 | -13.8 | -4.7 | -5.9 |
| -2 | 13 | 10 | 82 | 170 | 63 | 47 | 45 | 45 | 51 | 99 | 100 | |
Interest Expense Interest ExpenseCr | 47 | 78 | 45 | 59 | 50 | 43 | 32 | 13 | 6 | 6 | 10 | 8 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 106 | 115 | 68 | 162 | 55 | -54 | 19 | 9 | 33 | -89 | 39 | 28 |
| 39 | 40 | 13 | 39 | 20 | 2 | 5 | 4 | 1 | 5 | 5 | 8 | |
PAT PATCr | 67 | 76 | 55 | 124 | 35 | -56 | 15 | 5 | 32 | -94 | 33 | 19 |
Growth PAT Growth% | -9.8 | 12.9 | -26.9 | 123.3 | -71.9 | -262.1 | 126.1 | -64.7 | 526.0 | -389.3 | 135.3 | 124.9 |
NPM NPM% | 1.0 | 1.2 | 0.9 | 2.2 | 0.8 | -1.8 | 0.4 | 0.4 | 3.3 | -9.8 | 3.3 | 1.9 |
| 11.2 | 12.7 | 9.3 | 20.7 | 5.8 | -9.4 | 2.5 | 0.9 | 5.5 | -15.9 | 5.2 | 3.4 |
| 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 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 60 | 60 |
Reserves ReservesCr | 868 | 928 | 983 | 1,100 | 1,141 | 1,030 | 1,053 | 1,124 | 1,166 | 1,036 | 1,098 |
| 3,787 | 2,842 | 2,413 | 1,669 | 1,134 | 1,080 | 429 | 178 | 70 | 246 | 167 | |
| 83 | 89 | 138 | 488 | 503 | 409 | 255 | 148 | 67 | 126 | 8 | |
| 4,769 | 3,889 | 3,563 | 3,288 | 2,808 | 2,549 | 1,768 | 1,479 | 1,333 | 1,497 | 1,333 | |
| 4,468 | 3,524 | 2,955 | 2,942 | 2,525 | 2,303 | 1,505 | 1,077 | 885 | 960 | 645 | |
| 301 | 364 | 608 | 346 | 283 | 245 | 263 | 402 | 448 | 537 | 687 | |
| 4,769 | 3,889 | 3,563 | 3,288 | 2,808 | 2,549 | 1,768 | 1,479 | 1,333 | 1,497 | 1,333 |
| 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 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 60 | 60 |
Reserves ReservesCr | 868 | 928 | 983 | 1,100 | 1,141 | 1,030 | 1,053 | 1,124 | 1,166 | 1,036 | 1,098 |
| 3,787 | 2,842 | 2,413 | 1,669 | 1,134 | 1,080 | 429 | 178 | 70 | 246 | 167 | |
| 83 | 89 | 138 | 488 | 503 | 409 | 255 | 148 | 67 | 126 | 8 | |
| 4,769 | 3,889 | 3,563 | 3,288 | 2,808 | 2,549 | 1,768 | 1,479 | 1,333 | 1,497 | 1,333 | |
| 4,468 | 3,524 | 2,955 | 2,942 | 2,525 | 2,303 | 1,505 | 1,077 | 885 | 960 | 645 | |
| 301 | 364 | 608 | 346 | 283 | 245 | 263 | 402 | 448 | 537 | 687 | |
| 4,769 | 3,889 | 3,563 | 3,288 | 2,808 | 2,549 | 1,768 | 1,479 | 1,333 | 1,497 | 1,333 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| -224 | 12 | -781 | -1,272 | -63 | 120 | 670 | 241 | 162 | 100 | |
| 232 | 135 | 550 | 814 | 59 | 74 | 13 | -168 | 35 | -127 | |
| 57 | -190 | 189 | 548 | -89 | -138 | -714 | -81 | -198 | 51 | |
Net Cash Flow Net Cash FlowCr | 65 | -42 | -41 | 90 | -93 | 56 | -31 | -8 | -1 | 24 |
Free Cash Flow Free Cash FlowCr | -227 | 20 | -790 | -1,289 | -63 | 123 | 668 | 239 | 181 | 98 |
CFO To PAT CFO To PAT% | -334.3 | 16.2 | -1,411.1 | -1,029.2 | -182.2 | -213.6 | 4,561.0 | 4,635.8 | 498.4 | -106.7 |
CFO To EBITDA CFO To EBITDA% | -141.6 | 6.7 | -740.0 | -891.6 | 102.2 | -169.8 | 9,084.9 | -1,184.1 | -4,666.3 | -75.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| -224 | 12 | -781 | -1,272 | -63 | 120 | 670 | 241 | 162 | 100 | |
| 232 | 135 | 550 | 814 | 59 | 74 | 13 | -168 | 35 | -127 | |
| 57 | -190 | 189 | 548 | -89 | -138 | -714 | -81 | -198 | 51 | |
Net Cash Flow Net Cash FlowCr | 65 | -42 | -41 | 90 | -93 | 56 | -31 | -8 | -1 | 24 |
Free Cash Flow Free Cash FlowCr | -227 | 20 | -790 | -1,289 | -63 | 123 | 668 | 239 | 181 | 98 |
CFO To PAT CFO To PAT% | -334.3 | 16.2 | -1,411.1 | -1,029.2 | -182.2 | -213.6 | 4,561.0 | 4,635.8 | 498.4 | -106.7 |
CFO To EBITDA CFO To EBITDA% | -141.6 | 6.7 | -740.0 | -891.6 | 102.2 | -169.8 | 9,084.9 | -1,184.1 | -4,666.3 | -75.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 478 | 585 | 450 | 256 | 105 | 189 | 380 | 342 | 343 | 407 | 348 | 415 |
Price To Earnings Price To Earnings | 7.3 | 7.9 | 8.1 | 2.1 | 3.0 | 25.9 | 65.9 | 10.5 | 10.5 | 20.4 | ||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 |
Price To Book Price To Book | 0.5 | 0.6 | 0.4 | 0.2 | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 |
EV To EBITDA EV To EBITDA | 4.9 | 3.3 | 7.8 | 8.2 | -17.5 | -15.7 | 82.9 | -28.2 | -113.0 | -4.4 | -8.7 | -7.3 |
GPM GPM% | 4.0 | 4.4 | 3.2 | 6.0 | 0.7 | 0.9 | 0.9 | 1.4 | 1.4 | 1.7 | ||
OPM OPM% | 2.3 | 2.9 | 1.7 | 2.5 | -1.5 | -2.3 | 0.2 | -1.5 | -0.3 | -13.8 | -4.7 | -5.9 |
NPM NPM% | 1.0 | 1.2 | 0.9 | 2.2 | 0.8 | -1.8 | 0.4 | 0.4 | 3.3 | -9.8 | 3.3 | 1.9 |
ROCE ROCE% | 11.9 | 15.6 | 7.3 | 9.7 | 4.6 | -0.5 | 3.6 | 1.6 | 3.1 | -6.1 | 3.9 | 3.9 |
ROE ROE% | 7.5 | 7.9 | 5.5 | 10.9 | 3.0 | -5.3 | 1.4 | 0.5 | 2.7 | -8.6 | 2.9 | 2.9 |
ROA ROA% | 1.4 | 1.9 | 1.6 | 3.8 | 1.2 | -2.2 | 0.8 | 0.3 | 2.4 | -6.3 | 2.5 | 2.5 |
| 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 | 478 | 585 | 450 | 256 | 105 | 189 | 380 | 342 | 343 | 407 | 348 | 415 |
Price To Earnings Price To Earnings | 7.3 | 7.9 | 8.1 | 2.1 | 3.0 | 25.9 | 65.9 | 10.5 | 10.5 | 20.4 | ||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 |
Price To Book Price To Book | 0.5 | 0.6 | 0.4 | 0.2 | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 |
EV To EBITDA EV To EBITDA | 4.9 | 3.3 | 7.8 | 8.2 | -17.5 | -15.7 | 82.9 | -28.2 | -113.0 | -4.4 | -8.7 | -7.3 |
GPM GPM% | 4.0 | 4.4 | 3.2 | 6.0 | 0.7 | 0.9 | 0.9 | 1.4 | 1.4 | 1.7 | ||
OPM OPM% | 2.3 | 2.9 | 1.7 | 2.5 | -1.5 | -2.3 | 0.2 | -1.5 | -0.3 | -13.8 | -4.7 | -5.9 |
NPM NPM% | 1.0 | 1.2 | 0.9 | 2.2 | 0.8 | -1.8 | 0.4 | 0.4 | 3.3 | -9.8 | 3.3 | 1.9 |
ROCE ROCE% | 11.9 | 15.6 | 7.3 | 9.7 | 4.6 | -0.5 | 3.6 | 1.6 | 3.1 | -6.1 | 3.9 | 3.9 |
ROE ROE% | 7.5 | 7.9 | 5.5 | 10.9 | 3.0 | -5.3 | 1.4 | 0.5 | 2.7 | -8.6 | 2.9 | 2.9 |
ROA ROA% | 1.4 | 1.9 | 1.6 | 3.8 | 1.2 | -2.2 | 0.8 | 0.3 | 2.4 | -6.3 | 2.5 | 2.5 |
Documents — Kothari Products Ltd