| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 76 | 86 | 80 | 63 | 75 | 52 | 39 | 48 | 50 | 51 | 59 | 55 | |
Growth YoY Revenue Growth YoY% | 26.7 | 37.5 | 19.9 | 24.3 | -1.4 | -40.1 | -51.8 | -23.2 | -33.0 | -2.0 | 53.4 | 15.4 |
| 67 | 74 | 68 | 54 | 63 | 51 | 31 | 39 | 41 | 41 | 49 | 46 | |
| 10 | 13 | 12 | 8 | 12 | 1 | 7 | 9 | 10 | 10 | 11 | 10 | |
OPM OPM% | 12.8 | 15.0 | 14.8 | 12.9 | 16.1 | 1.9 | 18.9 | 17.9 | 19.1 | 18.8 | 17.7 | 17.3 |
| 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 4 | 5 |
Depreciation DepreciationCr | 2 | 3 | 2 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | 5 | 8 | 7 | 2 | 5 | -6 | 0 | 1 | 1 | 1 | 3 | 1 |
| 1 | 3 | 2 | 1 | 2 | -2 | 0 | 0 | 0 | 0 | 1 | 0 | |
| 3 | 5 | 5 | 1 | 3 | -4 | 0 | 0 | 1 | 1 | 2 | 1 | |
Growth YoY PAT Growth YoY% | 37.7 | 41.9 | 58.5 | 35.5 | 4.9 | -180.2 | -97.2 | -55.3 | -81.7 | 115.4 | 1,553.8 | 119.6 |
NPM NPM% | 4.3 | 5.9 | 5.8 | 1.6 | 4.6 | -7.9 | 0.3 | 1.0 | 1.3 | 1.2 | 3.6 | 1.8 |
| 1.8 | 2.9 | 2.5 | 0.6 | 1.9 | -2.1 | 0.1 | 0.2 | 0.3 | 0.3 | 1.1 | 0.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 76 | 86 | 80 | 63 | 75 | 52 | 39 | 48 | 50 | 51 | 59 | 55 | |
Growth YoY Revenue Growth YoY% | 26.7 | 37.5 | 19.9 | 24.3 | -1.4 | -40.1 | -51.8 | -23.2 | -33.0 | -2.0 | 53.4 | 15.4 |
| 67 | 74 | 68 | 54 | 63 | 51 | 31 | 39 | 41 | 41 | 49 | 46 | |
| 10 | 13 | 12 | 8 | 12 | 1 | 7 | 9 | 10 | 10 | 11 | 10 | |
OPM OPM% | 12.8 | 15.0 | 14.8 | 12.9 | 16.1 | 1.9 | 18.9 | 17.9 | 19.1 | 18.8 | 17.7 | 17.3 |
| 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 4 | 5 |
Depreciation DepreciationCr | 2 | 3 | 2 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | 5 | 8 | 7 | 2 | 5 | -6 | 0 | 1 | 1 | 1 | 3 | 1 |
| 1 | 3 | 2 | 1 | 2 | -2 | 0 | 0 | 0 | 0 | 1 | 0 | |
| 3 | 5 | 5 | 1 | 3 | -4 | 0 | 0 | 1 | 1 | 2 | 1 | |
Growth YoY PAT Growth YoY% | 37.7 | 41.9 | 58.5 | 35.5 | 4.9 | -180.2 | -97.2 | -55.3 | -81.7 | 115.4 | 1,553.8 | 119.6 |
NPM NPM% | 4.3 | 5.9 | 5.8 | 1.6 | 4.6 | -7.9 | 0.3 | 1.0 | 1.3 | 1.2 | 3.6 | 1.8 |
| 1.8 | 2.9 | 2.5 | 0.6 | 1.9 | -2.1 | 0.1 | 0.2 | 0.3 | 0.3 | 1.1 | 0.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 121 | 132 | 175 | 190 | 126 | 150 | 202 | 240 | 294 | 228 | 209 | 216 |
Growth Revenue Growth% | 2.5 | 8.8 | 32.8 | 8.9 | -33.9 | 19.4 | 34.4 | 19.1 | 22.1 | -22.2 | -8.7 | 1.0 |
| 107 | 104 | 146 | 159 | 114 | 125 | 172 | 212 | 253 | 200 | 170 | 177 | |
| 14 | 28 | 29 | 31 | 12 | 25 | 30 | 29 | 40 | 29 | 38 | 39 | |
OPM OPM% | 11.6 | 21.1 | 16.3 | 16.4 | 9.6 | 16.6 | 14.8 | 11.9 | 13.7 | 12.5 | 18.3 | 18.2 |
| 12 | 0 | 1 | 1 | 0 | 1 | 1 | 6 | 2 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 15 | 17 | 14 | 13 | 12 | 12 | 12 | 11 | 11 | 15 | 18 | 19 |
Depreciation DepreciationCr | 7 | 8 | 8 | 9 | 9 | 8 | 9 | 9 | 10 | 14 | 16 | 16 |
PBT PBTCr | 4 | 3 | 7 | 10 | -8 | 5 | 9 | 15 | 21 | 1 | 5 | 6 |
| 1 | 1 | 2 | 3 | -3 | 1 | 3 | 5 | 7 | 0 | 1 | 2 | |
PAT PATCr | 2 | 2 | 5 | 7 | -5 | 4 | 6 | 10 | 14 | 1 | 4 | 4 |
Growth PAT Growth% | 186.6 | -1.3 | 122.9 | 43.8 | -169.2 | 184.6 | 60.2 | 52.4 | 43.1 | -96.1 | 619.4 | 7,466.7 |
NPM NPM% | 1.8 | 1.6 | 2.7 | 3.5 | -3.7 | 2.6 | 3.1 | 4.0 | 4.7 | 0.2 | 1.9 | 2.0 |
| 1.4 | 1.3 | 2.7 | 3.8 | -2.6 | 2.2 | 3.5 | 5.4 | 7.7 | 0.3 | 1.9 | 2.2 |
| 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 | 121 | 132 | 175 | 190 | 126 | 150 | 202 | 240 | 294 | 228 | 209 | 216 |
Growth Revenue Growth% | 2.5 | 8.8 | 32.8 | 8.9 | -33.9 | 19.4 | 34.4 | 19.1 | 22.1 | -22.2 | -8.7 | 1.0 |
| 107 | 104 | 146 | 159 | 114 | 125 | 172 | 212 | 253 | 200 | 170 | 177 | |
| 14 | 28 | 29 | 31 | 12 | 25 | 30 | 29 | 40 | 29 | 38 | 39 | |
OPM OPM% | 11.6 | 21.1 | 16.3 | 16.4 | 9.6 | 16.6 | 14.8 | 11.9 | 13.7 | 12.5 | 18.3 | 18.2 |
| 12 | 0 | 1 | 1 | 0 | 1 | 1 | 6 | 2 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 15 | 17 | 14 | 13 | 12 | 12 | 12 | 11 | 11 | 15 | 18 | 19 |
Depreciation DepreciationCr | 7 | 8 | 8 | 9 | 9 | 8 | 9 | 9 | 10 | 14 | 16 | 16 |
PBT PBTCr | 4 | 3 | 7 | 10 | -8 | 5 | 9 | 15 | 21 | 1 | 5 | 6 |
| 1 | 1 | 2 | 3 | -3 | 1 | 3 | 5 | 7 | 0 | 1 | 2 | |
PAT PATCr | 2 | 2 | 5 | 7 | -5 | 4 | 6 | 10 | 14 | 1 | 4 | 4 |
Growth PAT Growth% | 186.6 | -1.3 | 122.9 | 43.8 | -169.2 | 184.6 | 60.2 | 52.4 | 43.1 | -96.1 | 619.4 | 7,466.7 |
NPM NPM% | 1.8 | 1.6 | 2.7 | 3.5 | -3.7 | 2.6 | 3.1 | 4.0 | 4.7 | 0.2 | 1.9 | 2.0 |
| 1.4 | 1.3 | 2.7 | 3.8 | -2.6 | 2.2 | 3.5 | 5.4 | 7.7 | 0.3 | 1.9 | 2.2 |
| 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 | 15 | 17 | 18 | 18 | 18 | 18 | 18 | 18 | 19 | 19 | 20 |
Reserves ReservesCr | 99 | 109 | 120 | 126 | 121 | 125 | 131 | 141 | 168 | 190 | 208 |
| 135 | 132 | 121 | 125 | 116 | 110 | 109 | 133 | 133 | 149 | 179 | |
| 48 | 35 | 21 | 19 | 23 | 33 | 36 | 34 | 62 | 66 | 89 | |
| 297 | 295 | 280 | 288 | 278 | 287 | 294 | 326 | 391 | 428 | 496 | |
| 141 | 146 | 135 | 146 | 139 | 155 | 158 | 174 | 188 | 200 | 264 | |
| 156 | 149 | 144 | 142 | 139 | 132 | 137 | 152 | 203 | 227 | 232 | |
| 297 | 295 | 280 | 288 | 278 | 287 | 294 | 326 | 391 | 428 | 496 |
| 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 | 15 | 17 | 18 | 18 | 18 | 18 | 18 | 18 | 19 | 19 | 20 |
Reserves ReservesCr | 99 | 109 | 120 | 126 | 121 | 125 | 131 | 141 | 168 | 190 | 208 |
| 135 | 132 | 121 | 125 | 116 | 110 | 109 | 133 | 133 | 149 | 179 | |
| 48 | 35 | 21 | 19 | 23 | 33 | 36 | 34 | 62 | 66 | 89 | |
| 297 | 295 | 280 | 288 | 278 | 287 | 294 | 326 | 391 | 428 | 496 | |
| 141 | 146 | 135 | 146 | 139 | 155 | 158 | 174 | 188 | 200 | 264 | |
| 156 | 149 | 144 | 142 | 139 | 132 | 137 | 152 | 203 | 227 | 232 | |
| 297 | 295 | 280 | 288 | 278 | 287 | 294 | 326 | 391 | 428 | 496 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 17 | 21 | 30 | 31 | 11 | 9 | 23 | 32 | 17 | 21 | -13 | |
| -12 | -7 | -5 | -10 | -2 | -4 | -11 | -22 | -60 | -37 | -16 | |
| -14 | -15 | -24 | -21 | -9 | -5 | -12 | -10 | 42 | 16 | 29 | |
Net Cash Flow Net Cash FlowCr | -9 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 3 | 11 | 25 | 22 | 8 | 8 | 11 | 8 | -42 | -16 | -29 |
CFO To PAT CFO To PAT% | 783.6 | 998.1 | 645.2 | 460.9 | -243.1 | 235.6 | 363.8 | 327.0 | 125.9 | 3,894.7 | -346.7 |
CFO To EBITDA CFO To EBITDA% | 119.8 | 75.8 | 106.2 | 99.7 | 94.2 | 37.5 | 77.6 | 110.9 | 43.3 | 73.4 | -35.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 17 | 21 | 30 | 31 | 11 | 9 | 23 | 32 | 17 | 21 | -13 | |
| -12 | -7 | -5 | -10 | -2 | -4 | -11 | -22 | -60 | -37 | -16 | |
| -14 | -15 | -24 | -21 | -9 | -5 | -12 | -10 | 42 | 16 | 29 | |
Net Cash Flow Net Cash FlowCr | -9 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 3 | 11 | 25 | 22 | 8 | 8 | 11 | 8 | -42 | -16 | -29 |
CFO To PAT CFO To PAT% | 783.6 | 998.1 | 645.2 | 460.9 | -243.1 | 235.6 | 363.8 | 327.0 | 125.9 | 3,894.7 | -346.7 |
CFO To EBITDA CFO To EBITDA% | 119.8 | 75.8 | 106.2 | 99.7 | 94.2 | 37.5 | 77.6 | 110.9 | 43.3 | 73.4 | -35.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 110 | 142 | 97 | 79 | 27 | 57 | 138 | 197 | 685 | 310 | 401 | 746 |
Price To Earnings Price To Earnings | 55.9 | 67.3 | 20.6 | 11.7 | 14.5 | 21.8 | 20.3 | 49.4 | 571.8 | 103.8 | 156.3 | |
Price To Sales Price To Sales | 0.9 | 1.1 | 0.6 | 0.4 | 0.2 | 0.4 | 0.7 | 0.8 | 2.3 | 1.4 | 1.9 | 3.5 |
Price To Book Price To Book | 1.0 | 1.1 | 0.7 | 0.6 | 0.2 | 0.4 | 0.9 | 1.2 | 3.7 | 1.5 | 1.8 | 2.9 |
EV To EBITDA EV To EBITDA | 14.6 | 8.1 | 5.8 | 4.7 | 8.2 | 5.5 | 7.4 | 9.8 | 19.7 | 15.2 | 14.6 | 22.8 |
GPM GPM% | 38.5 | 40.3 | 37.0 | 37.2 | 39.4 | 40.8 | 35.9 | 32.0 | 33.4 | 36.9 | 46.2 | 46.2 |
OPM OPM% | 11.6 | 21.1 | 16.3 | 16.4 | 9.6 | 16.6 | 14.8 | 11.9 | 13.7 | 12.5 | 18.3 | 18.2 |
NPM NPM% | 1.8 | 1.6 | 2.7 | 3.5 | -3.7 | 2.6 | 3.1 | 4.0 | 4.7 | 0.2 | 1.9 | 2.0 |
ROCE ROCE% | 9.0 | 9.5 | 10.1 | 10.7 | 1.7 | 7.8 | 9.1 | 10.2 | 10.5 | 4.7 | 6.0 | 6.0 |
ROE ROE% | 1.9 | 1.7 | 3.4 | 4.7 | -3.4 | 2.8 | 4.3 | 6.1 | 7.4 | 0.3 | 1.7 | 1.7 |
ROA ROA% | 0.7 | 0.7 | 1.7 | 2.4 | -1.7 | 1.4 | 2.2 | 3.0 | 3.5 | 0.1 | 0.8 | 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 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 110 | 142 | 97 | 79 | 27 | 57 | 138 | 197 | 685 | 310 | 401 | 746 |
Price To Earnings Price To Earnings | 55.9 | 67.3 | 20.6 | 11.7 | 14.5 | 21.8 | 20.3 | 49.4 | 571.8 | 103.8 | 156.3 | |
Price To Sales Price To Sales | 0.9 | 1.1 | 0.6 | 0.4 | 0.2 | 0.4 | 0.7 | 0.8 | 2.3 | 1.4 | 1.9 | 3.5 |
Price To Book Price To Book | 1.0 | 1.1 | 0.7 | 0.6 | 0.2 | 0.4 | 0.9 | 1.2 | 3.7 | 1.5 | 1.8 | 2.9 |
EV To EBITDA EV To EBITDA | 14.6 | 8.1 | 5.8 | 4.7 | 8.2 | 5.5 | 7.4 | 9.8 | 19.7 | 15.2 | 14.6 | 22.8 |
GPM GPM% | 38.5 | 40.3 | 37.0 | 37.2 | 39.4 | 40.8 | 35.9 | 32.0 | 33.4 | 36.9 | 46.2 | 46.2 |
OPM OPM% | 11.6 | 21.1 | 16.3 | 16.4 | 9.6 | 16.6 | 14.8 | 11.9 | 13.7 | 12.5 | 18.3 | 18.2 |
NPM NPM% | 1.8 | 1.6 | 2.7 | 3.5 | -3.7 | 2.6 | 3.1 | 4.0 | 4.7 | 0.2 | 1.9 | 2.0 |
ROCE ROCE% | 9.0 | 9.5 | 10.1 | 10.7 | 1.7 | 7.8 | 9.1 | 10.2 | 10.5 | 4.7 | 6.0 | 6.0 |
ROE ROE% | 1.9 | 1.7 | 3.4 | 4.7 | -3.4 | 2.8 | 4.3 | 6.1 | 7.4 | 0.3 | 1.7 | 1.7 |
ROA ROA% | 0.7 | 0.7 | 1.7 | 2.4 | -1.7 | 1.4 | 2.2 | 3.0 | 3.5 | 0.1 | 0.8 | 0.8 |
Documents — Lokesh Machines Ltd