| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 248 | 204 | 201 | 196 | 185 | 155 | 140 | 130 | 107 | 104 | 82 | 86 | |
Growth YoY Revenue Growth YoY% | -29.7 | -28.4 | -39.2 | -31.6 | -25.2 | -24.0 | -30.3 | -33.6 | -42.5 | -32.9 | -41.5 | -33.9 |
| 250 | 214 | 222 | 204 | 222 | 170 | 151 | 144 | 111 | 105 | 83 | 88 | |
| -3 | -9 | -21 | -8 | -37 | -15 | -11 | -14 | -4 | -1 | -2 | -2 | |
OPM OPM% | -1.1 | -4.6 | -10.5 | -4.0 | -19.9 | -9.5 | -7.8 | -10.9 | -4.0 | -0.9 | -1.9 | -2.7 |
| 5 | 24 | 36 | 10 | 6 | 7 | 62 | 14 | 8 | 8 | -16 | 9 | |
Interest Expense Interest ExpenseCr | 13 | 13 | 16 | 14 | 12 | 12 | 13 | 9 | 9 | 8 | 7 | 5 |
Depreciation DepreciationCr | 10 | 10 | 9 | 9 | 9 | 7 | 6 | 5 | 5 | 5 | 5 | 3 |
PBT PBTCr | -21 | -7 | -10 | -21 | -52 | -26 | 32 | -15 | -11 | -5 | -29 | -1 |
| -7 | -5 | 3 | -7 | -1 | -7 | -13 | -6 | -4 | 11 | -12 | -1 | |
| -14 | -2 | -13 | -14 | -51 | -26 | 39 | -17 | -11 | -12 | -24 | -2 | |
Growth YoY PAT Growth YoY% | -835.8 | 87.8 | -3,528.2 | -39.1 | -259.0 | -1,101.8 | 394.3 | -24.5 | 77.7 | 53.4 | -161.3 | 91.2 |
NPM NPM% | -5.7 | -1.1 | -6.7 | -7.0 | -27.4 | -16.9 | 28.1 | -13.1 | -10.6 | -11.7 | -29.5 | -1.7 |
| -29.3 | -4.5 | -27.8 | 0.0 | -105.3 | -54.4 | 81.7 | -35.3 | -23.5 | -25.3 | -50.1 | -3.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 248 | 204 | 201 | 196 | 185 | 155 | 140 | 130 | 107 | 104 | 82 | 86 | |
Growth YoY Revenue Growth YoY% | -29.7 | -28.4 | -39.2 | -31.6 | -25.2 | -24.0 | -30.3 | -33.6 | -42.5 | -32.9 | -41.5 | -33.9 |
| 250 | 214 | 222 | 204 | 222 | 170 | 151 | 144 | 111 | 105 | 83 | 88 | |
| -3 | -9 | -21 | -8 | -37 | -15 | -11 | -14 | -4 | -1 | -2 | -2 | |
OPM OPM% | -1.1 | -4.6 | -10.5 | -4.0 | -19.9 | -9.5 | -7.8 | -10.9 | -4.0 | -0.9 | -1.9 | -2.7 |
| 5 | 24 | 36 | 10 | 6 | 7 | 62 | 14 | 8 | 8 | -16 | 9 | |
Interest Expense Interest ExpenseCr | 13 | 13 | 16 | 14 | 12 | 12 | 13 | 9 | 9 | 8 | 7 | 5 |
Depreciation DepreciationCr | 10 | 10 | 9 | 9 | 9 | 7 | 6 | 5 | 5 | 5 | 5 | 3 |
PBT PBTCr | -21 | -7 | -10 | -21 | -52 | -26 | 32 | -15 | -11 | -5 | -29 | -1 |
| -7 | -5 | 3 | -7 | -1 | -7 | -13 | -6 | -4 | 11 | -12 | -1 | |
| -14 | -2 | -13 | -14 | -51 | -26 | 39 | -17 | -11 | -12 | -24 | -2 | |
Growth YoY PAT Growth YoY% | -835.8 | 87.8 | -3,528.2 | -39.1 | -259.0 | -1,101.8 | 394.3 | -24.5 | 77.7 | 53.4 | -161.3 | 91.2 |
NPM NPM% | -5.7 | -1.1 | -6.7 | -7.0 | -27.4 | -16.9 | 28.1 | -13.1 | -10.6 | -11.7 | -29.5 | -1.7 |
| -29.3 | -4.5 | -27.8 | 0.0 | -105.3 | -54.4 | 81.7 | -35.3 | -23.5 | -25.3 | -50.1 | -3.1 |
| 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 | 1,158 | 1,136 | 1,159 | 1,307 | 1,104 | 1,122 | 1,763 | 1,403 | 939 | 628 | 422 | 379 |
Growth Revenue Growth% | -17.6 | -1.9 | 2.0 | 12.8 | -15.5 | 1.6 | 57.1 | -20.4 | -33.0 | -33.2 | -32.8 | -38.0 |
| 1,004 | 1,007 | 1,050 | 1,193 | 1,019 | 1,014 | 1,572 | 1,373 | 982 | 674 | 441 | 388 | |
| 155 | 130 | 108 | 114 | 85 | 108 | 190 | 30 | -43 | -46 | -19 | -9 | |
OPM OPM% | 13.4 | 11.4 | 9.4 | 8.7 | 7.7 | 9.6 | 10.8 | 2.2 | -4.5 | -7.3 | -4.5 | -2.4 |
| 3 | 5 | 10 | 8 | 8 | 8 | 14 | 38 | 77 | 83 | 13 | 8 | |
Interest Expense Interest ExpenseCr | 55 | 42 | 39 | 39 | 37 | 35 | 30 | 32 | 53 | 51 | 33 | 28 |
Depreciation DepreciationCr | 68 | 68 | 61 | 57 | 52 | 43 | 37 | 37 | 38 | 26 | 20 | 18 |
PBT PBTCr | 35 | 25 | 19 | 26 | 4 | 38 | 137 | 0 | -56 | -40 | -59 | -47 |
| 8 | 0 | -7 | -3 | -5 | 5 | 40 | -3 | -16 | -28 | -10 | -5 | |
PAT PATCr | 27 | 25 | 25 | 28 | 9 | 33 | 97 | 3 | -40 | -11 | -49 | -49 |
Growth PAT Growth% | 70.2 | -6.7 | 1.0 | 11.3 | -68.9 | 274.0 | 195.5 | -97.1 | -1,488.7 | 71.6 | -337.9 | 9.9 |
NPM NPM% | 2.3 | 2.2 | 2.2 | 2.2 | 0.8 | 2.9 | 5.5 | 0.2 | -4.2 | -1.8 | -11.6 | -13.0 |
| 55.9 | 52.1 | 52.6 | 58.5 | 18.2 | 68.2 | 201.5 | 5.9 | -82.0 | -97.3 | -134.3 | -102.1 |
| 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 | 1,158 | 1,136 | 1,159 | 1,307 | 1,104 | 1,122 | 1,763 | 1,403 | 939 | 628 | 422 | 379 |
Growth Revenue Growth% | -17.6 | -1.9 | 2.0 | 12.8 | -15.5 | 1.6 | 57.1 | -20.4 | -33.0 | -33.2 | -32.8 | -38.0 |
| 1,004 | 1,007 | 1,050 | 1,193 | 1,019 | 1,014 | 1,572 | 1,373 | 982 | 674 | 441 | 388 | |
| 155 | 130 | 108 | 114 | 85 | 108 | 190 | 30 | -43 | -46 | -19 | -9 | |
OPM OPM% | 13.4 | 11.4 | 9.4 | 8.7 | 7.7 | 9.6 | 10.8 | 2.2 | -4.5 | -7.3 | -4.5 | -2.4 |
| 3 | 5 | 10 | 8 | 8 | 8 | 14 | 38 | 77 | 83 | 13 | 8 | |
Interest Expense Interest ExpenseCr | 55 | 42 | 39 | 39 | 37 | 35 | 30 | 32 | 53 | 51 | 33 | 28 |
Depreciation DepreciationCr | 68 | 68 | 61 | 57 | 52 | 43 | 37 | 37 | 38 | 26 | 20 | 18 |
PBT PBTCr | 35 | 25 | 19 | 26 | 4 | 38 | 137 | 0 | -56 | -40 | -59 | -47 |
| 8 | 0 | -7 | -3 | -5 | 5 | 40 | -3 | -16 | -28 | -10 | -5 | |
PAT PATCr | 27 | 25 | 25 | 28 | 9 | 33 | 97 | 3 | -40 | -11 | -49 | -49 |
Growth PAT Growth% | 70.2 | -6.7 | 1.0 | 11.3 | -68.9 | 274.0 | 195.5 | -97.1 | -1,488.7 | 71.6 | -337.9 | 9.9 |
NPM NPM% | 2.3 | 2.2 | 2.2 | 2.2 | 0.8 | 2.9 | 5.5 | 0.2 | -4.2 | -1.8 | -11.6 | -13.0 |
| 55.9 | 52.1 | 52.6 | 58.5 | 18.2 | 68.2 | 201.5 | 5.9 | -82.0 | -97.3 | -134.3 | -102.1 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 158 | 183 | 202 | 226 | 234 | 263 | 358 | 355 | 316 | 264 | 199 |
| 493 | 538 | 592 | 674 | 657 | 702 | 913 | 921 | 795 | 572 | 319 | |
| 221 | 213 | 160 | 103 | 82 | 30 | 10 | 14 | 2 | 1 | 2 | |
| 876 | 939 | 959 | 1,008 | 978 | 1,000 | 1,286 | 1,295 | 1,118 | 842 | 525 | |
| 364 | 457 | 517 | 592 | 600 | 652 | 933 | 893 | 723 | 475 | 272 | |
| 512 | 482 | 442 | 416 | 377 | 347 | 353 | 402 | 395 | 366 | 254 | |
| 876 | 939 | 959 | 1,008 | 978 | 1,000 | 1,286 | 1,295 | 1,118 | 842 | 525 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 158 | 183 | 202 | 226 | 234 | 263 | 358 | 355 | 316 | 264 | 199 |
| 493 | 538 | 592 | 674 | 657 | 702 | 913 | 921 | 795 | 572 | 319 | |
| 221 | 213 | 160 | 103 | 82 | 30 | 10 | 14 | 2 | 1 | 2 | |
| 876 | 939 | 959 | 1,008 | 978 | 1,000 | 1,286 | 1,295 | 1,118 | 842 | 525 | |
| 364 | 457 | 517 | 592 | 600 | 652 | 933 | 893 | 723 | 475 | 272 | |
| 512 | 482 | 442 | 416 | 377 | 347 | 353 | 402 | 395 | 366 | 254 | |
| 876 | 939 | 959 | 1,008 | 978 | 1,000 | 1,286 | 1,295 | 1,118 | 842 | 525 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 176 | 74 | 115 | 127 | 84 | 101 | -212 | 66 | 106 | 148 | 89 | |
| -71 | -31 | -15 | -28 | -9 | -11 | -29 | -78 | -16 | 110 | 141 | |
| -106 | -44 | -98 | -97 | -79 | -87 | 243 | 9 | -92 | -259 | -230 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 2 | 2 | -4 | 2 | 2 | -2 | -2 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 103 | 48 | 93 | 97 | 74 | 89 | -243 | -13 | 88 | 253 | 229 |
CFO To PAT CFO To PAT% | 652.8 | 295.4 | 455.8 | 451.8 | 951.8 | 306.1 | -218.6 | 2,332.2 | -268.6 | -1,320.5 | -180.5 |
CFO To EBITDA CFO To EBITDA% | 113.4 | 57.2 | 106.5 | 111.6 | 98.0 | 93.1 | -111.4 | 218.8 | -249.3 | -323.3 | -462.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 176 | 74 | 115 | 127 | 84 | 101 | -212 | 66 | 106 | 148 | 89 | |
| -71 | -31 | -15 | -28 | -9 | -11 | -29 | -78 | -16 | 110 | 141 | |
| -106 | -44 | -98 | -97 | -79 | -87 | 243 | 9 | -92 | -259 | -230 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 2 | 2 | -4 | 2 | 2 | -2 | -2 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 103 | 48 | 93 | 97 | 74 | 89 | -243 | -13 | 88 | 253 | 229 |
CFO To PAT CFO To PAT% | 652.8 | 295.4 | 455.8 | 451.8 | 951.8 | 306.1 | -218.6 | 2,332.2 | -268.6 | -1,320.5 | -180.5 |
CFO To EBITDA CFO To EBITDA% | 113.4 | 57.2 | 106.5 | 111.6 | 98.0 | 93.1 | -111.4 | 218.8 | -249.3 | -323.3 | -462.5 |
| 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 | 273 | 345 | 281 | 201 | 92 | 230 | 523 | 274 | 248 | 108 | 89 | 113 |
Price To Earnings Price To Earnings | 10.5 | 13.7 | 11.1 | 7.1 | 10.4 | 7.0 | 5.4 | 96.1 | ||||
Price To Sales Price To Sales | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.3 |
Price To Book Price To Book | 1.7 | 1.8 | 1.4 | 0.9 | 0.4 | 0.9 | 1.4 | 0.8 | 0.8 | 0.4 | 0.4 | 0.6 |
EV To EBITDA EV To EBITDA | 4.5 | 6.4 | 6.8 | 5.5 | 5.1 | 5.0 | 5.9 | 30.2 | -20.1 | -11.3 | -15.4 | -33.0 |
GPM GPM% | 28.1 | 24.9 | 22.9 | 22.9 | 23.9 | 27.2 | 26.0 | 19.6 | 17.6 | 18.8 | 24.5 | 24.5 |
OPM OPM% | 13.4 | 11.4 | 9.4 | 8.7 | 7.7 | 9.6 | 10.8 | 2.2 | -4.5 | -7.3 | -4.5 | -2.4 |
NPM NPM% | 2.3 | 2.2 | 2.2 | 2.2 | 0.8 | 2.9 | 5.5 | 0.2 | -4.2 | -1.8 | -11.6 | -13.0 |
ROCE ROCE% | 14.9 | 9.8 | 8.6 | 9.7 | 6.9 | 12.1 | 17.1 | 3.1 | -0.3 | 1.7 | -6.3 | -6.3 |
ROE ROE% | 16.5 | 13.3 | 12.2 | 12.2 | 3.7 | 12.3 | 26.8 | 0.8 | -12.3 | -4.2 | -24.1 | -24.1 |
ROA ROA% | 3.1 | 2.7 | 2.6 | 2.8 | 0.9 | 3.3 | 7.5 | 0.2 | -3.5 | -1.3 | -9.3 | -9.3 |
| 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 | 273 | 345 | 281 | 201 | 92 | 230 | 523 | 274 | 248 | 108 | 89 | 113 |
Price To Earnings Price To Earnings | 10.5 | 13.7 | 11.1 | 7.1 | 10.4 | 7.0 | 5.4 | 96.1 | ||||
Price To Sales Price To Sales | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.3 |
Price To Book Price To Book | 1.7 | 1.8 | 1.4 | 0.9 | 0.4 | 0.9 | 1.4 | 0.8 | 0.8 | 0.4 | 0.4 | 0.6 |
EV To EBITDA EV To EBITDA | 4.5 | 6.4 | 6.8 | 5.5 | 5.1 | 5.0 | 5.9 | 30.2 | -20.1 | -11.3 | -15.4 | -33.0 |
GPM GPM% | 28.1 | 24.9 | 22.9 | 22.9 | 23.9 | 27.2 | 26.0 | 19.6 | 17.6 | 18.8 | 24.5 | 24.5 |
OPM OPM% | 13.4 | 11.4 | 9.4 | 8.7 | 7.7 | 9.6 | 10.8 | 2.2 | -4.5 | -7.3 | -4.5 | -2.4 |
NPM NPM% | 2.3 | 2.2 | 2.2 | 2.2 | 0.8 | 2.9 | 5.5 | 0.2 | -4.2 | -1.8 | -11.6 | -13.0 |
ROCE ROCE% | 14.9 | 9.8 | 8.6 | 9.7 | 6.9 | 12.1 | 17.1 | 3.1 | -0.3 | 1.7 | -6.3 | -6.3 |
ROE ROE% | 16.5 | 13.3 | 12.2 | 12.2 | 3.7 | 12.3 | 26.8 | 0.8 | -12.3 | -4.2 | -24.1 | -24.1 |
ROA ROA% | 3.1 | 2.7 | 2.6 | 2.8 | 0.9 | 3.3 | 7.5 | 0.2 | -3.5 | -1.3 | -9.3 | -9.3 |
Documents — Loyal Textile Mills Ltd