| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 89 | 107 | 83 | 73 | 91 | 91 | 77 | 65 | 91 | 85 | 68 | 71 | |
Growth YoY Revenue Growth YoY% | -33.9 | -15.2 | -24.2 | -15.5 | 1.5 | -14.8 | -6.6 | -10.4 | 0.3 | -7.5 | -11.3 | 9.3 |
| 55 | 67 | 57 | 46 | 61 | 66 | 50 | 41 | 56 | 53 | 44 | 45 | |
| 34 | 41 | 26 | 27 | 29 | 26 | 27 | 24 | 35 | 32 | 25 | 26 | |
OPM OPM% | 38.6 | 37.9 | 31.0 | 36.6 | 32.3 | 28.1 | 34.6 | 37.0 | 38.7 | 37.4 | 36.3 | 36.3 |
| 10 | 12 | 11 | 11 | 15 | 10 | 12 | 14 | 6 | 6 | 3 | 14 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 6 | 5 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
PBT PBTCr | 38 | 45 | 31 | 32 | 39 | 29 | 33 | 32 | 35 | 31 | 22 | 33 |
| 6 | 1 | 7 | 8 | 15 | 6 | 7 | 7 | 8 | 7 | 6 | 7 | |
| 31 | 44 | 24 | 24 | 24 | 23 | 26 | 25 | 27 | 24 | 16 | 26 | |
Growth YoY PAT Growth YoY% | -20.2 | 27.5 | -19.0 | -17.6 | -22.9 | -47.5 | 8.6 | 7.1 | 11.3 | 3.6 | -37.1 | 3.4 |
NPM NPM% | 35.0 | 41.2 | 28.7 | 32.5 | 26.6 | 25.4 | 33.3 | 38.8 | 29.5 | 28.4 | 23.6 | 36.7 |
| 2.8 | 4.0 | 2.1 | 2.1 | 2.2 | 2.1 | 2.3 | 2.3 | 2.4 | 2.2 | 1.5 | 2.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 89 | 107 | 83 | 73 | 91 | 91 | 77 | 65 | 91 | 85 | 68 | 71 | |
Growth YoY Revenue Growth YoY% | -33.9 | -15.2 | -24.2 | -15.5 | 1.5 | -14.8 | -6.6 | -10.4 | 0.3 | -7.5 | -11.3 | 9.3 |
| 55 | 67 | 57 | 46 | 61 | 66 | 50 | 41 | 56 | 53 | 44 | 45 | |
| 34 | 41 | 26 | 27 | 29 | 26 | 27 | 24 | 35 | 32 | 25 | 26 | |
OPM OPM% | 38.6 | 37.9 | 31.0 | 36.6 | 32.3 | 28.1 | 34.6 | 37.0 | 38.7 | 37.4 | 36.3 | 36.3 |
| 10 | 12 | 11 | 11 | 15 | 10 | 12 | 14 | 6 | 6 | 3 | 14 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 6 | 5 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
PBT PBTCr | 38 | 45 | 31 | 32 | 39 | 29 | 33 | 32 | 35 | 31 | 22 | 33 |
| 6 | 1 | 7 | 8 | 15 | 6 | 7 | 7 | 8 | 7 | 6 | 7 | |
| 31 | 44 | 24 | 24 | 24 | 23 | 26 | 25 | 27 | 24 | 16 | 26 | |
Growth YoY PAT Growth YoY% | -20.2 | 27.5 | -19.0 | -17.6 | -22.9 | -47.5 | 8.6 | 7.1 | 11.3 | 3.6 | -37.1 | 3.4 |
NPM NPM% | 35.0 | 41.2 | 28.7 | 32.5 | 26.6 | 25.4 | 33.3 | 38.8 | 29.5 | 28.4 | 23.6 | 36.7 |
| 2.8 | 4.0 | 2.1 | 2.1 | 2.2 | 2.1 | 2.3 | 2.3 | 2.4 | 2.2 | 1.5 | 2.4 |
| 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 | 249 | 263 | 259 | 278 | 270 | 211 | 323 | 452 | 365 | 332 | 309 | 315 |
Growth Revenue Growth% | 11.6 | 5.5 | -1.4 | 7.3 | -2.9 | -21.8 | 52.7 | 40.2 | -19.3 | -9.1 | -6.9 | -2.8 |
| 163 | 176 | 152 | 166 | 166 | 143 | 200 | 280 | 229 | 224 | 193 | 198 | |
| 86 | 87 | 107 | 112 | 105 | 68 | 122 | 172 | 136 | 108 | 116 | 118 | |
OPM OPM% | 34.7 | 33.2 | 41.2 | 40.4 | 38.7 | 32.4 | 37.9 | 38.1 | 37.3 | 32.6 | 37.4 | 37.3 |
| 1 | 1 | 13 | 17 | 17 | 8 | 12 | 22 | 44 | 48 | 30 | 30 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 0 | 4 | 7 | 6 | 5 | 5 | 5 |
Depreciation DepreciationCr | 9 | 12 | 14 | 16 | 16 | 12 | 14 | 22 | 22 | 18 | 21 | 21 |
PBT PBTCr | 78 | 75 | 105 | 113 | 105 | 64 | 117 | 165 | 152 | 132 | 120 | 122 |
| 19 | 20 | 32 | 39 | 20 | 14 | 29 | 42 | 24 | 36 | 28 | 28 | |
PAT PATCr | 59 | 55 | 73 | 74 | 84 | 50 | 87 | 123 | 128 | 97 | 92 | 93 |
Growth PAT Growth% | 40.7 | -6.4 | 33.6 | 0.8 | 13.8 | -41.2 | 76.3 | 40.8 | 3.9 | -24.4 | -4.4 | -5.2 |
NPM NPM% | 23.6 | 20.9 | 28.3 | 26.6 | 31.2 | 23.5 | 27.1 | 27.2 | 35.0 | 29.1 | 29.9 | 29.6 |
| 5.3 | 5.6 | 6.6 | 6.7 | 7.6 | 4.5 | 7.9 | 11.1 | 11.5 | 8.7 | 8.3 | 8.4 |
| 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 | 249 | 263 | 259 | 278 | 270 | 211 | 323 | 452 | 365 | 332 | 309 | 315 |
Growth Revenue Growth% | 11.6 | 5.5 | -1.4 | 7.3 | -2.9 | -21.8 | 52.7 | 40.2 | -19.3 | -9.1 | -6.9 | -2.8 |
| 163 | 176 | 152 | 166 | 166 | 143 | 200 | 280 | 229 | 224 | 193 | 198 | |
| 86 | 87 | 107 | 112 | 105 | 68 | 122 | 172 | 136 | 108 | 116 | 118 | |
OPM OPM% | 34.7 | 33.2 | 41.2 | 40.4 | 38.7 | 32.4 | 37.9 | 38.1 | 37.3 | 32.6 | 37.4 | 37.3 |
| 1 | 1 | 13 | 17 | 17 | 8 | 12 | 22 | 44 | 48 | 30 | 30 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 0 | 4 | 7 | 6 | 5 | 5 | 5 |
Depreciation DepreciationCr | 9 | 12 | 14 | 16 | 16 | 12 | 14 | 22 | 22 | 18 | 21 | 21 |
PBT PBTCr | 78 | 75 | 105 | 113 | 105 | 64 | 117 | 165 | 152 | 132 | 120 | 122 |
| 19 | 20 | 32 | 39 | 20 | 14 | 29 | 42 | 24 | 36 | 28 | 28 | |
PAT PATCr | 59 | 55 | 73 | 74 | 84 | 50 | 87 | 123 | 128 | 97 | 92 | 93 |
Growth PAT Growth% | 40.7 | -6.4 | 33.6 | 0.8 | 13.8 | -41.2 | 76.3 | 40.8 | 3.9 | -24.4 | -4.4 | -5.2 |
NPM NPM% | 23.6 | 20.9 | 28.3 | 26.6 | 31.2 | 23.5 | 27.1 | 27.2 | 35.0 | 29.1 | 29.9 | 29.6 |
| 5.3 | 5.6 | 6.6 | 6.7 | 7.6 | 4.5 | 7.9 | 11.1 | 11.5 | 8.7 | 8.3 | 8.4 |
| 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 | 11 | 11 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 |
Reserves ReservesCr | 221 | 263 | 481 | 507 | 523 | 644 | 718 | 753 | 829 | 802 | 798 |
| 40 | 35 | 36 | 37 | 39 | 45 | 60 | 63 | 30 | 34 | 33 | |
| 12 | 13 | 37 | 35 | 27 | 31 | 46 | 59 | 46 | 43 | 41 | |
| 284 | 322 | 577 | 601 | 611 | 742 | 846 | 897 | 927 | 901 | 895 | |
| 167 | 205 | 280 | 337 | 365 | 375 | 427 | 536 | 605 | 614 | 646 | |
| 117 | 117 | 296 | 264 | 247 | 367 | 419 | 360 | 322 | 287 | 249 | |
| 284 | 322 | 577 | 601 | 611 | 742 | 846 | 897 | 927 | 901 | 895 |
| 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 | 11 | 11 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 |
Reserves ReservesCr | 221 | 263 | 481 | 507 | 523 | 644 | 718 | 753 | 829 | 802 | 798 |
| 40 | 35 | 36 | 37 | 39 | 45 | 60 | 63 | 30 | 34 | 33 | |
| 12 | 13 | 37 | 35 | 27 | 31 | 46 | 59 | 46 | 43 | 41 | |
| 284 | 322 | 577 | 601 | 611 | 742 | 846 | 897 | 927 | 901 | 895 | |
| 167 | 205 | 280 | 337 | 365 | 375 | 427 | 536 | 605 | 614 | 646 | |
| 117 | 117 | 296 | 264 | 247 | 367 | 419 | 360 | 322 | 287 | 249 | |
| 284 | 322 | 577 | 601 | 611 | 742 | 846 | 897 | 927 | 901 | 895 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 61 | 69 | 80 | 51 | 73 | 83 | 99 | 109 | 68 | 112 | 68 | |
| -49 | -50 | -69 | -32 | -45 | -79 | -75 | -69 | -25 | 3 | 23 | |
| -11 | -19 | -10 | -18 | -29 | -4 | -24 | -40 | -43 | -115 | -90 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 16 | 57 | 45 | 34 | 40 | 39 | 58 | 87 | 60 | 103 | 69 |
CFO To PAT CFO To PAT% | 103.9 | 125.8 | 109.3 | 68.4 | 86.8 | 168.0 | 113.8 | 88.9 | 53.4 | 116.2 | 73.3 |
CFO To EBITDA CFO To EBITDA% | 70.6 | 79.2 | 75.1 | 45.1 | 70.0 | 121.8 | 81.3 | 63.5 | 50.1 | 103.6 | 58.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 61 | 69 | 80 | 51 | 73 | 83 | 99 | 109 | 68 | 112 | 68 | |
| -49 | -50 | -69 | -32 | -45 | -79 | -75 | -69 | -25 | 3 | 23 | |
| -11 | -19 | -10 | -18 | -29 | -4 | -24 | -40 | -43 | -115 | -90 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 16 | 57 | 45 | 34 | 40 | 39 | 58 | 87 | 60 | 103 | 69 |
CFO To PAT CFO To PAT% | 103.9 | 125.8 | 109.3 | 68.4 | 86.8 | 168.0 | 113.8 | 88.9 | 53.4 | 116.2 | 73.3 |
CFO To EBITDA CFO To EBITDA% | 70.6 | 79.2 | 75.1 | 45.1 | 70.0 | 121.8 | 81.3 | 63.5 | 50.1 | 103.6 | 58.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3,293 | 2,986 | 3,149 | 2,401 | 1,657 | 2,460 | 3,839 | 3,770 | 3,303 | 2,355 | 1,820 | 1,819 |
Price To Earnings Price To Earnings | 56.1 | 48.0 | 42.9 | 32.4 | 19.7 | 49.6 | 44.0 | 30.6 | 25.9 | 24.4 | 19.7 | 19.5 |
Price To Sales Price To Sales | 13.2 | 12.7 | 12.1 | 8.6 | 6.1 | 11.6 | 11.9 | 8.3 | 9.0 | 7.1 | 5.9 | 5.8 |
Price To Book Price To Book | 14.2 | 6.9 | 6.3 | 4.5 | 3.0 | 3.7 | 5.2 | 4.9 | 3.9 | 2.9 | 2.2 | 2.2 |
EV To EBITDA EV To EBITDA | 38.2 | 34.2 | 29.5 | 21.4 | 15.9 | 35.9 | 31.5 | 21.9 | 24.4 | 21.8 | 15.8 | 15.2 |
GPM GPM% | 69.8 | 67.2 | 65.7 | 67.1 | 65.7 | 59.7 | 63.0 | 63.4 | 65.3 | 60.9 | 61.5 | 61.5 |
OPM OPM% | 34.7 | 33.2 | 41.2 | 40.4 | 38.7 | 32.4 | 37.9 | 38.1 | 37.3 | 32.6 | 37.4 | 37.3 |
NPM NPM% | 23.6 | 20.9 | 28.3 | 26.6 | 31.2 | 23.5 | 27.1 | 27.2 | 35.0 | 29.1 | 29.9 | 29.6 |
ROCE ROCE% | 33.1 | 27.7 | 20.9 | 21.4 | 19.1 | 9.6 | 16.0 | 21.9 | 18.4 | 16.5 | 15.1 | 15.1 |
ROE ROE% | 25.3 | 20.1 | 14.6 | 14.0 | 15.5 | 7.5 | 11.8 | 15.9 | 15.0 | 11.7 | 11.3 | 11.3 |
ROA ROA% | 20.7 | 17.1 | 12.7 | 12.3 | 13.8 | 6.7 | 10.3 | 13.7 | 13.8 | 10.7 | 10.3 | 10.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3,293 | 2,986 | 3,149 | 2,401 | 1,657 | 2,460 | 3,839 | 3,770 | 3,303 | 2,355 | 1,820 | 1,819 |
Price To Earnings Price To Earnings | 56.1 | 48.0 | 42.9 | 32.4 | 19.7 | 49.6 | 44.0 | 30.6 | 25.9 | 24.4 | 19.7 | 19.5 |
Price To Sales Price To Sales | 13.2 | 12.7 | 12.1 | 8.6 | 6.1 | 11.6 | 11.9 | 8.3 | 9.0 | 7.1 | 5.9 | 5.8 |
Price To Book Price To Book | 14.2 | 6.9 | 6.3 | 4.5 | 3.0 | 3.7 | 5.2 | 4.9 | 3.9 | 2.9 | 2.2 | 2.2 |
EV To EBITDA EV To EBITDA | 38.2 | 34.2 | 29.5 | 21.4 | 15.9 | 35.9 | 31.5 | 21.9 | 24.4 | 21.8 | 15.8 | 15.2 |
GPM GPM% | 69.8 | 67.2 | 65.7 | 67.1 | 65.7 | 59.7 | 63.0 | 63.4 | 65.3 | 60.9 | 61.5 | 61.5 |
OPM OPM% | 34.7 | 33.2 | 41.2 | 40.4 | 38.7 | 32.4 | 37.9 | 38.1 | 37.3 | 32.6 | 37.4 | 37.3 |
NPM NPM% | 23.6 | 20.9 | 28.3 | 26.6 | 31.2 | 23.5 | 27.1 | 27.2 | 35.0 | 29.1 | 29.9 | 29.6 |
ROCE ROCE% | 33.1 | 27.7 | 20.9 | 21.4 | 19.1 | 9.6 | 16.0 | 21.9 | 18.4 | 16.5 | 15.1 | 15.1 |
ROE ROE% | 25.3 | 20.1 | 14.6 | 14.0 | 15.5 | 7.5 | 11.8 | 15.9 | 15.0 | 11.7 | 11.3 | 11.3 |
ROA ROA% | 20.7 | 17.1 | 12.7 | 12.3 | 13.8 | 6.7 | 10.3 | 13.7 | 13.8 | 10.7 | 10.3 | 10.3 |
Documents — La Opala RG Ltd