| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 16 | 12 | 6 | 16 | 10 | 8 | 8 | 16 | 9 | 11 | 6 | 13 | |
Growth YoY Revenue Growth YoY% | -42.0 | -42.0 | -53.6 | -49.1 | -36.5 | -27.5 | 45.9 | 5.5 | -12.7 | 26.3 | -21.9 | -22.2 |
| 16 | 14 | 9 | 14 | 13 | 11 | 15 | 16 | 10 | 11 | 8 | 11 | |
| 1 | -3 | -4 | 1 | -3 | -3 | -7 | 0 | -1 | 0 | -1 | 2 | |
OPM OPM% | 3.4 | -21.7 | -64.1 | 8.8 | -27.9 | -37.8 | -84.7 | 0.8 | -14.2 | 0.2 | -23.4 | 12.0 |
| 3 | 4 | 1 | 2 | 2 | 1 | 5 | 2 | 1 | 3 | -1 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 |
PBT PBTCr | 3 | 0 | -3 | 2 | -1 | -3 | -3 | 2 | -1 | 3 | -3 | 4 |
| -1 | 1 | -1 | 0 | 0 | 0 | -6 | -2 | 1 | 0 | -7 | 0 | |
| 4 | -1 | -2 | 2 | -1 | -3 | 3 | 4 | -4 | 1 | 3 | 3 | |
Growth YoY PAT Growth YoY% | 125.9 | 71.3 | 44.3 | -53.9 | -135.6 | -248.7 | 272.4 | 69.9 | -171.4 | 120.4 | -8.2 | -1.7 |
NPM NPM% | 24.4 | -6.6 | -33.6 | 13.4 | -13.7 | -31.8 | 39.7 | 21.6 | -42.6 | 5.1 | 46.7 | 27.3 |
| 2.6 | 0.5 | -1.3 | 1.4 | -0.9 | -1.8 | 2.2 | 2.4 | -2.6 | 0.4 | 2.0 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 16 | 12 | 6 | 16 | 10 | 8 | 8 | 16 | 9 | 11 | 6 | 13 | |
Growth YoY Revenue Growth YoY% | -42.0 | -42.0 | -53.6 | -49.1 | -36.5 | -27.5 | 45.9 | 5.5 | -12.7 | 26.3 | -21.9 | -22.2 |
| 16 | 14 | 9 | 14 | 13 | 11 | 15 | 16 | 10 | 11 | 8 | 11 | |
| 1 | -3 | -4 | 1 | -3 | -3 | -7 | 0 | -1 | 0 | -1 | 2 | |
OPM OPM% | 3.4 | -21.7 | -64.1 | 8.8 | -27.9 | -37.8 | -84.7 | 0.8 | -14.2 | 0.2 | -23.4 | 12.0 |
| 3 | 4 | 1 | 2 | 2 | 1 | 5 | 2 | 1 | 3 | -1 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 |
PBT PBTCr | 3 | 0 | -3 | 2 | -1 | -3 | -3 | 2 | -1 | 3 | -3 | 4 |
| -1 | 1 | -1 | 0 | 0 | 0 | -6 | -2 | 1 | 0 | -7 | 0 | |
| 4 | -1 | -2 | 2 | -1 | -3 | 3 | 4 | -4 | 1 | 3 | 3 | |
Growth YoY PAT Growth YoY% | 125.9 | 71.3 | 44.3 | -53.9 | -135.6 | -248.7 | 272.4 | 69.9 | -171.4 | 120.4 | -8.2 | -1.7 |
NPM NPM% | 24.4 | -6.6 | -33.6 | 13.4 | -13.7 | -31.8 | 39.7 | 21.6 | -42.6 | 5.1 | 46.7 | 27.3 |
| 2.6 | 0.5 | -1.3 | 1.4 | -0.9 | -1.8 | 2.2 | 2.4 | -2.6 | 0.4 | 2.0 | 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 | 197 | 197 | 176 | 176 | 142 | 81 | 97 | 95 | 64 | 42 | 42 | 39 |
Growth Revenue Growth% | 14.1 | 0.3 | -10.9 | -0.2 | -18.9 | -43.4 | 20.6 | -1.8 | -33.2 | -33.8 | -0.1 | -10.5 |
| 166 | 178 | 167 | 168 | 136 | 83 | 94 | 99 | 64 | 54 | 45 | 40 | |
| 31 | 19 | 9 | 7 | 6 | -2 | 3 | -3 | 0 | -11 | -3 | -1 | |
OPM OPM% | 15.6 | 9.7 | 5.2 | 4.0 | 4.3 | -2.4 | 3.4 | -3.6 | -0.4 | -27.1 | -6.1 | -3.1 |
| 6 | 3 | 4 | -2 | 1 | 5 | 6 | 6 | 8 | 10 | 5 | 6 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 |
Depreciation DepreciationCr | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 |
PBT PBTCr | 32 | 18 | -5 | 3 | 4 | 1 | 7 | 0 | 5 | -4 | 1 | 3 |
| 9 | 5 | -3 | 2 | 1 | 0 | 1 | 0 | 1 | -6 | -7 | -5 | |
PAT PATCr | 23 | 13 | -2 | 1 | 3 | 1 | 6 | 0 | 4 | 2 | 8 | 3 |
Growth PAT Growth% | 17.6 | -44.5 | -118.5 | 134.3 | 285.1 | -78.7 | 752.5 | -101.3 | 6,065.2 | -58.3 | 346.9 | 17.5 |
NPM NPM% | 11.8 | 6.5 | -1.4 | 0.5 | 2.2 | 0.8 | 5.9 | -0.1 | 6.7 | 4.2 | 18.9 | 8.2 |
| 13.8 | 5.8 | -1.6 | 0.6 | 2.1 | 0.5 | 3.9 | -0.1 | 2.9 | 1.2 | 2.3 | 2.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 197 | 197 | 176 | 176 | 142 | 81 | 97 | 95 | 64 | 42 | 42 | 39 |
Growth Revenue Growth% | 14.1 | 0.3 | -10.9 | -0.2 | -18.9 | -43.4 | 20.6 | -1.8 | -33.2 | -33.8 | -0.1 | -10.5 |
| 166 | 178 | 167 | 168 | 136 | 83 | 94 | 99 | 64 | 54 | 45 | 40 | |
| 31 | 19 | 9 | 7 | 6 | -2 | 3 | -3 | 0 | -11 | -3 | -1 | |
OPM OPM% | 15.6 | 9.7 | 5.2 | 4.0 | 4.3 | -2.4 | 3.4 | -3.6 | -0.4 | -27.1 | -6.1 | -3.1 |
| 6 | 3 | 4 | -2 | 1 | 5 | 6 | 6 | 8 | 10 | 5 | 6 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 |
Depreciation DepreciationCr | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 |
PBT PBTCr | 32 | 18 | -5 | 3 | 4 | 1 | 7 | 0 | 5 | -4 | 1 | 3 |
| 9 | 5 | -3 | 2 | 1 | 0 | 1 | 0 | 1 | -6 | -7 | -5 | |
PAT PATCr | 23 | 13 | -2 | 1 | 3 | 1 | 6 | 0 | 4 | 2 | 8 | 3 |
Growth PAT Growth% | 17.6 | -44.5 | -118.5 | 134.3 | 285.1 | -78.7 | 752.5 | -101.3 | 6,065.2 | -58.3 | 346.9 | 17.5 |
NPM NPM% | 11.8 | 6.5 | -1.4 | 0.5 | 2.2 | 0.8 | 5.9 | -0.1 | 6.7 | 4.2 | 18.9 | 8.2 |
| 13.8 | 5.8 | -1.6 | 0.6 | 2.1 | 0.5 | 3.9 | -0.1 | 2.9 | 1.2 | 2.3 | 2.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 17 | 17 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
Reserves ReservesCr | 188 | 205 | 151 | 151 | 153 | 153 | 158 | 157 | 162 | 163 | 166 |
| 21 | 32 | 17 | 27 | 20 | 12 | 18 | 26 | 16 | 22 | 13 | |
| 7 | 9 | 9 | 10 | 18 | 10 | 15 | 18 | 19 | 11 | 4 | |
| 234 | 263 | 191 | 202 | 205 | 190 | 205 | 215 | 211 | 211 | 198 | |
| 114 | 119 | 104 | 110 | 101 | 67 | 79 | 92 | 87 | 83 | 75 | |
| 120 | 144 | 87 | 92 | 104 | 123 | 127 | 123 | 124 | 128 | 123 | |
| 234 | 263 | 191 | 202 | 205 | 190 | 205 | 215 | 211 | 211 | 198 |
| 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 | 17 | 17 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
Reserves ReservesCr | 188 | 205 | 151 | 151 | 153 | 153 | 158 | 157 | 162 | 163 | 166 |
| 21 | 32 | 17 | 27 | 20 | 12 | 18 | 26 | 16 | 22 | 13 | |
| 7 | 9 | 9 | 10 | 18 | 10 | 15 | 18 | 19 | 11 | 4 | |
| 234 | 263 | 191 | 202 | 205 | 190 | 205 | 215 | 211 | 211 | 198 | |
| 114 | 119 | 104 | 110 | 101 | 67 | 79 | 92 | 87 | 83 | 75 | |
| 120 | 144 | 87 | 92 | 104 | 123 | 127 | 123 | 124 | 128 | 123 | |
| 234 | 263 | 191 | 202 | 205 | 190 | 205 | 215 | 211 | 211 | 198 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | -1 | -1 | 13 | 4 | 14 | 1 | -3 | -7 | 6 | 3 | |
| 2 | -11 | 72 | -15 | -1 | -15 | -2 | 2 | 5 | -7 | -6 | |
| -8 | 9 | -66 | 0 | 7 | -10 | 1 | 1 | 1 | 1 | -7 | |
Net Cash Flow Net Cash FlowCr | 2 | -3 | 4 | -3 | 10 | -11 | -1 | 1 | -1 | 0 | -10 |
Free Cash Flow Free Cash FlowCr | 8 | -1 | 19 | 17 | 0 | 14 | 1 | -2 | -7 | 6 | 3 |
CFO To PAT CFO To PAT% | 35.0 | -7.5 | 61.6 | 1,539.0 | 130.5 | 2,017.9 | 19.8 | 3,484.4 | -172.1 | 320.8 | 31.5 |
CFO To EBITDA CFO To EBITDA% | 26.4 | -5.0 | -16.0 | 177.2 | 66.3 | -707.9 | 34.7 | 73.2 | 3,106.0 | -50.1 | -97.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | -1 | -1 | 13 | 4 | 14 | 1 | -3 | -7 | 6 | 3 | |
| 2 | -11 | 72 | -15 | -1 | -15 | -2 | 2 | 5 | -7 | -6 | |
| -8 | 9 | -66 | 0 | 7 | -10 | 1 | 1 | 1 | 1 | -7 | |
Net Cash Flow Net Cash FlowCr | 2 | -3 | 4 | -3 | 10 | -11 | -1 | 1 | -1 | 0 | -10 |
Free Cash Flow Free Cash FlowCr | 8 | -1 | 19 | 17 | 0 | 14 | 1 | -2 | -7 | 6 | 3 |
CFO To PAT CFO To PAT% | 35.0 | -7.5 | 61.6 | 1,539.0 | 130.5 | 2,017.9 | 19.8 | 3,484.4 | -172.1 | 320.8 | 31.5 |
CFO To EBITDA CFO To EBITDA% | 26.4 | -5.0 | -16.0 | 177.2 | 66.3 | -707.9 | 34.7 | 73.2 | 3,106.0 | -50.1 | -97.4 |
| 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 | 382 | 412 | 260 | 152 | 58 | 120 | 203 | 129 | 163 | 113 | 82 | 106 |
Price To Earnings Price To Earnings | 16.5 | 32.1 | 187.3 | 18.6 | 180.6 | 35.5 | 38.1 | 62.9 | 24.6 | 33.4 | ||
Price To Sales Price To Sales | 1.9 | 2.1 | 1.5 | 0.9 | 0.4 | 1.5 | 2.1 | 1.4 | 2.5 | 2.7 | 1.9 | 2.8 |
Price To Book Price To Book | 1.9 | 1.9 | 1.6 | 0.9 | 0.3 | 0.7 | 1.2 | 0.8 | 0.9 | 0.6 | 0.5 | 0.6 |
EV To EBITDA EV To EBITDA | 12.4 | 22.1 | 27.8 | 21.3 | 8.9 | -62.4 | 62.8 | -39.2 | -726.8 | -10.7 | -32.7 | -89.2 |
GPM GPM% | 50.8 | 47.7 | 47.6 | 50.4 | 54.7 | 49.2 | 56.7 | 61.8 | 53.8 | 50.7 | 48.6 | 48.6 |
OPM OPM% | 15.6 | 9.7 | 5.2 | 4.0 | 4.3 | -2.4 | 3.4 | -3.6 | -0.4 | -27.1 | -6.1 | -3.1 |
NPM NPM% | 11.8 | 6.5 | -1.4 | 0.5 | 2.2 | 0.8 | 5.9 | -0.1 | 6.7 | 4.2 | 18.9 | 8.2 |
ROCE ROCE% | 16.3 | 8.0 | -2.4 | 2.0 | 2.3 | 0.6 | 4.1 | 0.3 | 3.2 | -1.9 | 0.6 | 0.6 |
ROE ROE% | 11.3 | 5.8 | -1.4 | 0.5 | 1.9 | 0.4 | 3.3 | 0.0 | 2.4 | 1.0 | 4.4 | 4.4 |
ROA ROA% | 9.9 | 4.9 | -1.3 | 0.4 | 1.5 | 0.3 | 2.8 | 0.0 | 2.0 | 0.8 | 4.0 | 4.0 |
| 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 | 382 | 412 | 260 | 152 | 58 | 120 | 203 | 129 | 163 | 113 | 82 | 106 |
Price To Earnings Price To Earnings | 16.5 | 32.1 | 187.3 | 18.6 | 180.6 | 35.5 | 38.1 | 62.9 | 24.6 | 33.4 | ||
Price To Sales Price To Sales | 1.9 | 2.1 | 1.5 | 0.9 | 0.4 | 1.5 | 2.1 | 1.4 | 2.5 | 2.7 | 1.9 | 2.8 |
Price To Book Price To Book | 1.9 | 1.9 | 1.6 | 0.9 | 0.3 | 0.7 | 1.2 | 0.8 | 0.9 | 0.6 | 0.5 | 0.6 |
EV To EBITDA EV To EBITDA | 12.4 | 22.1 | 27.8 | 21.3 | 8.9 | -62.4 | 62.8 | -39.2 | -726.8 | -10.7 | -32.7 | -89.2 |
GPM GPM% | 50.8 | 47.7 | 47.6 | 50.4 | 54.7 | 49.2 | 56.7 | 61.8 | 53.8 | 50.7 | 48.6 | 48.6 |
OPM OPM% | 15.6 | 9.7 | 5.2 | 4.0 | 4.3 | -2.4 | 3.4 | -3.6 | -0.4 | -27.1 | -6.1 | -3.1 |
NPM NPM% | 11.8 | 6.5 | -1.4 | 0.5 | 2.2 | 0.8 | 5.9 | -0.1 | 6.7 | 4.2 | 18.9 | 8.2 |
ROCE ROCE% | 16.3 | 8.0 | -2.4 | 2.0 | 2.3 | 0.6 | 4.1 | 0.3 | 3.2 | -1.9 | 0.6 | 0.6 |
ROE ROE% | 11.3 | 5.8 | -1.4 | 0.5 | 1.9 | 0.4 | 3.3 | 0.0 | 2.4 | 1.0 | 4.4 | 4.4 |
ROA ROA% | 9.9 | 4.9 | -1.3 | 0.4 | 1.5 | 0.3 | 2.8 | 0.0 | 2.0 | 0.8 | 4.0 | 4.0 |
Documents — Lovable Lingerie Ltd