| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 295 | 213 | 237 | 177 | 205 | 182 | 246 | 211 | 191 | 152 | 255 | 232 | |
Growth YoY Revenue Growth YoY% | 56.9 | 12.3 | -9.7 | -14.8 | -30.4 | -14.5 | 3.6 | 19.5 | -7.0 | -16.6 | 3.5 | 9.8 |
| 284 | 202 | 228 | 172 | 198 | 177 | 238 | 206 | 183 | 146 | 253 | 226 | |
| 11 | 11 | 9 | 5 | 8 | 5 | 8 | 5 | 8 | 6 | 2 | 5 | |
OPM OPM% | 3.8 | 5.1 | 3.9 | 2.8 | 3.7 | 2.6 | 3.1 | 2.3 | 4.2 | 3.6 | 0.6 | 2.3 |
| 2 | 2 | 3 | 1 | 1 | 1 | 1 | 2 | 3 | 2 | 4 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 11 | 10 | 10 | 4 | 7 | 4 | 6 | 4 | 8 | 4 | 3 | 4 |
| 3 | 3 | 2 | 1 | 2 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | |
| 8 | 7 | 7 | 3 | 5 | 3 | 4 | 3 | 6 | 3 | 2 | 3 | |
Growth YoY PAT Growth YoY% | -39.9 | -46.9 | -49.6 | -66.6 | -34.9 | -59.0 | -45.9 | -19.5 | 12.5 | -7.2 | -56.9 | 13.6 |
NPM NPM% | 2.7 | 3.5 | 3.1 | 1.9 | 2.5 | 1.7 | 1.6 | 1.3 | 3.0 | 1.9 | 0.7 | 1.3 |
| 2.9 | 1.4 | 1.4 | 0.6 | 0.9 | 0.6 | 0.7 | 0.5 | 1.1 | 0.5 | 0.3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 295 | 213 | 237 | 177 | 205 | 182 | 246 | 211 | 191 | 152 | 255 | 232 | |
Growth YoY Revenue Growth YoY% | 56.9 | 12.3 | -9.7 | -14.8 | -30.4 | -14.5 | 3.6 | 19.5 | -7.0 | -16.6 | 3.5 | 9.8 |
| 284 | 202 | 228 | 172 | 198 | 177 | 238 | 206 | 183 | 146 | 253 | 226 | |
| 11 | 11 | 9 | 5 | 8 | 5 | 8 | 5 | 8 | 6 | 2 | 5 | |
OPM OPM% | 3.8 | 5.1 | 3.9 | 2.8 | 3.7 | 2.6 | 3.1 | 2.3 | 4.2 | 3.6 | 0.6 | 2.3 |
| 2 | 2 | 3 | 1 | 1 | 1 | 1 | 2 | 3 | 2 | 4 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 11 | 10 | 10 | 4 | 7 | 4 | 6 | 4 | 8 | 4 | 3 | 4 |
| 3 | 3 | 2 | 1 | 2 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | |
| 8 | 7 | 7 | 3 | 5 | 3 | 4 | 3 | 6 | 3 | 2 | 3 | |
Growth YoY PAT Growth YoY% | -39.9 | -46.9 | -49.6 | -66.6 | -34.9 | -59.0 | -45.9 | -19.5 | 12.5 | -7.2 | -56.9 | 13.6 |
NPM NPM% | 2.7 | 3.5 | 3.1 | 1.9 | 2.5 | 1.7 | 1.6 | 1.3 | 3.0 | 1.9 | 0.7 | 1.3 |
| 2.9 | 1.4 | 1.4 | 0.6 | 0.9 | 0.6 | 0.7 | 0.5 | 1.1 | 0.5 | 0.3 | 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 | 190 | 349 | 447 | 652 | 524 | 403 | 572 | 814 | 953 | 810 | 809 | 829 |
Growth Revenue Growth% | 72.2 | 83.4 | 28.1 | 45.8 | -19.6 | -23.1 | 42.0 | 42.2 | 17.1 | -15.0 | -0.2 | -1.8 |
| 185 | 341 | 434 | 634 | 512 | 378 | 539 | 743 | 908 | 785 | 789 | 809 | |
| 5 | 8 | 13 | 18 | 12 | 25 | 33 | 71 | 45 | 25 | 20 | 21 | |
OPM OPM% | 2.7 | 2.3 | 2.9 | 2.8 | 2.4 | 6.1 | 5.7 | 8.8 | 4.7 | 3.1 | 2.5 | 2.5 |
| 1 | 5 | 5 | 5 | 4 | 2 | 5 | 5 | 8 | 5 | 11 | 10 | |
Interest Expense Interest ExpenseCr | 4 | 6 | 6 | 6 | 5 | 4 | 5 | 5 | 4 | 3 | 5 | 5 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 5 | 6 | 7 | 8 |
PBT PBTCr | 1 | 5 | 10 | 14 | 9 | 20 | 30 | 67 | 44 | 22 | 18 | 18 |
| 0 | 2 | 3 | 5 | 2 | 5 | 8 | 17 | 11 | 6 | 5 | 5 | |
PAT PATCr | 1 | 3 | 6 | 9 | 8 | 15 | 22 | 50 | 33 | 16 | 13 | 13 |
Growth PAT Growth% | 114.6 | 440.4 | 96.5 | 42.9 | -17.7 | 96.0 | 48.5 | 127.4 | -34.5 | -52.6 | -16.0 | -9.8 |
NPM NPM% | 0.3 | 0.9 | 1.4 | 1.4 | 1.4 | 3.7 | 3.8 | 6.1 | 3.4 | 1.9 | 1.6 | 1.6 |
| 0.1 | 0.6 | 1.2 | 1.7 | 1.4 | 1.4 | 4.1 | 2.3 | 6.1 | 2.9 | 2.4 | 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 | 190 | 349 | 447 | 652 | 524 | 403 | 572 | 814 | 953 | 810 | 809 | 829 |
Growth Revenue Growth% | 72.2 | 83.4 | 28.1 | 45.8 | -19.6 | -23.1 | 42.0 | 42.2 | 17.1 | -15.0 | -0.2 | -1.8 |
| 185 | 341 | 434 | 634 | 512 | 378 | 539 | 743 | 908 | 785 | 789 | 809 | |
| 5 | 8 | 13 | 18 | 12 | 25 | 33 | 71 | 45 | 25 | 20 | 21 | |
OPM OPM% | 2.7 | 2.3 | 2.9 | 2.8 | 2.4 | 6.1 | 5.7 | 8.8 | 4.7 | 3.1 | 2.5 | 2.5 |
| 1 | 5 | 5 | 5 | 4 | 2 | 5 | 5 | 8 | 5 | 11 | 10 | |
Interest Expense Interest ExpenseCr | 4 | 6 | 6 | 6 | 5 | 4 | 5 | 5 | 4 | 3 | 5 | 5 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 5 | 6 | 7 | 8 |
PBT PBTCr | 1 | 5 | 10 | 14 | 9 | 20 | 30 | 67 | 44 | 22 | 18 | 18 |
| 0 | 2 | 3 | 5 | 2 | 5 | 8 | 17 | 11 | 6 | 5 | 5 | |
PAT PATCr | 1 | 3 | 6 | 9 | 8 | 15 | 22 | 50 | 33 | 16 | 13 | 13 |
Growth PAT Growth% | 114.6 | 440.4 | 96.5 | 42.9 | -17.7 | 96.0 | 48.5 | 127.4 | -34.5 | -52.6 | -16.0 | -9.8 |
NPM NPM% | 0.3 | 0.9 | 1.4 | 1.4 | 1.4 | 3.7 | 3.8 | 6.1 | 3.4 | 1.9 | 1.6 | 1.6 |
| 0.1 | 0.6 | 1.2 | 1.7 | 1.4 | 1.4 | 4.1 | 2.3 | 6.1 | 2.9 | 2.4 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 7 | 7 | 7 | 7 | 14 | 14 | 27 | 27 | 30 |
Reserves ReservesCr | 24 | 26 | 29 | 37 | 43 | 57 | 71 | 117 | 136 | 151 | 245 |
| 58 | 71 | 73 | 76 | 35 | 89 | 80 | 90 | 58 | 104 | 73 | |
| 5 | 5 | 6 | 6 | 6 | 7 | 7 | 5 | 4 | 17 | 15 | |
| 90 | 106 | 113 | 126 | 92 | 160 | 171 | 225 | 225 | 300 | 363 | |
| 69 | 84 | 90 | 98 | 61 | 121 | 124 | 171 | 148 | 191 | 222 | |
| 21 | 22 | 23 | 28 | 31 | 39 | 47 | 54 | 77 | 109 | 141 | |
| 90 | 106 | 113 | 126 | 92 | 160 | 171 | 225 | 225 | 300 | 363 |
| 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 | 3 | 3 | 7 | 7 | 7 | 7 | 14 | 14 | 27 | 27 | 30 |
Reserves ReservesCr | 24 | 26 | 29 | 37 | 43 | 57 | 71 | 117 | 136 | 151 | 245 |
| 58 | 71 | 73 | 76 | 35 | 89 | 80 | 90 | 58 | 104 | 73 | |
| 5 | 5 | 6 | 6 | 6 | 7 | 7 | 5 | 4 | 17 | 15 | |
| 90 | 106 | 113 | 126 | 92 | 160 | 171 | 225 | 225 | 300 | 363 | |
| 69 | 84 | 90 | 98 | 61 | 121 | 124 | 171 | 148 | 191 | 222 | |
| 21 | 22 | 23 | 28 | 31 | 39 | 47 | 54 | 77 | 109 | 141 | |
| 90 | 106 | 113 | 126 | 92 | 160 | 171 | 225 | 225 | 300 | 363 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -31 | -7 | 36 | -4 | 30 | -19 | 15 | 29 | 33 | 0 | 18 | |
| -1 | 1 | 1 | -3 | -2 | -12 | -7 | -10 | -6 | -54 | -60 | |
| 32 | 6 | -35 | 6 | -28 | 38 | -14 | -19 | -27 | 54 | 42 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 2 | -1 | 0 | 6 | -6 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -32 | -10 | 33 | -11 | 26 | -31 | 4 | 19 | 25 | -55 | -7 |
CFO To PAT CFO To PAT% | -5,082.6 | -226.3 | 562.2 | -47.5 | 403.3 | -131.7 | 68.7 | 58.1 | 102.2 | 1.2 | 137.5 |
CFO To EBITDA CFO To EBITDA% | -601.7 | -91.0 | 282.5 | -24.1 | 246.0 | -79.5 | 46.0 | 40.7 | 75.0 | 0.8 | 89.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -31 | -7 | 36 | -4 | 30 | -19 | 15 | 29 | 33 | 0 | 18 | |
| -1 | 1 | 1 | -3 | -2 | -12 | -7 | -10 | -6 | -54 | -60 | |
| 32 | 6 | -35 | 6 | -28 | 38 | -14 | -19 | -27 | 54 | 42 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 2 | -1 | 0 | 6 | -6 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -32 | -10 | 33 | -11 | 26 | -31 | 4 | 19 | 25 | -55 | -7 |
CFO To PAT CFO To PAT% | -5,082.6 | -226.3 | 562.2 | -47.5 | 403.3 | -131.7 | 68.7 | 58.1 | 102.2 | 1.2 | 137.5 |
CFO To EBITDA CFO To EBITDA% | -601.7 | -91.0 | 282.5 | -24.1 | 246.0 | -79.5 | 46.0 | 40.7 | 75.0 | 0.8 | 89.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 10 | 41 | 70 | 63 | 20 | 104 | 182 | 234 | 742 | 415 | 722 | 623 |
Price To Earnings Price To Earnings | 17.2 | 12.4 | 11.0 | 6.9 | 2.6 | 7.0 | 8.3 | 4.7 | 22.6 | 26.7 | 55.5 | 43.3 |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.2 | 0.1 | 0.0 | 0.3 | 0.3 | 0.3 | 0.8 | 0.5 | 0.9 | 0.8 |
Price To Book Price To Book | 0.4 | 1.4 | 2.0 | 1.5 | 0.4 | 1.6 | 2.2 | 1.8 | 4.5 | 2.3 | 2.6 | 2.3 |
EV To EBITDA EV To EBITDA | 12.5 | 13.2 | 8.4 | 6.3 | 3.8 | 6.8 | 7.5 | 4.0 | 17.4 | 20.1 | 36.8 | 31.4 |
GPM GPM% | 6.4 | 5.7 | 6.5 | 5.2 | 6.0 | 11.2 | 12.6 | 18.2 | 9.4 | 8.3 | 7.9 | 7.9 |
OPM OPM% | 2.7 | 2.3 | 2.9 | 2.8 | 2.4 | 6.1 | 5.7 | 8.8 | 4.7 | 3.1 | 2.5 | 2.5 |
NPM NPM% | 0.3 | 0.9 | 1.4 | 1.4 | 1.4 | 3.7 | 3.8 | 6.1 | 3.4 | 1.9 | 1.6 | 1.6 |
ROCE ROCE% | 5.8 | 11.5 | 20.8 | 21.6 | 17.1 | 17.3 | 23.1 | 38.6 | 24.4 | 9.3 | 7.0 | 7.0 |
ROE ROE% | 2.2 | 11.0 | 18.2 | 21.1 | 15.1 | 23.1 | 26.1 | 38.4 | 20.1 | 8.7 | 4.7 | 4.7 |
ROA ROA% | 0.7 | 3.1 | 5.7 | 7.3 | 8.2 | 9.2 | 12.8 | 22.2 | 14.6 | 5.2 | 3.6 | 3.6 |
| 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 | 10 | 41 | 70 | 63 | 20 | 104 | 182 | 234 | 742 | 415 | 722 | 623 |
Price To Earnings Price To Earnings | 17.2 | 12.4 | 11.0 | 6.9 | 2.6 | 7.0 | 8.3 | 4.7 | 22.6 | 26.7 | 55.5 | 43.3 |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.2 | 0.1 | 0.0 | 0.3 | 0.3 | 0.3 | 0.8 | 0.5 | 0.9 | 0.8 |
Price To Book Price To Book | 0.4 | 1.4 | 2.0 | 1.5 | 0.4 | 1.6 | 2.2 | 1.8 | 4.5 | 2.3 | 2.6 | 2.3 |
EV To EBITDA EV To EBITDA | 12.5 | 13.2 | 8.4 | 6.3 | 3.8 | 6.8 | 7.5 | 4.0 | 17.4 | 20.1 | 36.8 | 31.4 |
GPM GPM% | 6.4 | 5.7 | 6.5 | 5.2 | 6.0 | 11.2 | 12.6 | 18.2 | 9.4 | 8.3 | 7.9 | 7.9 |
OPM OPM% | 2.7 | 2.3 | 2.9 | 2.8 | 2.4 | 6.1 | 5.7 | 8.8 | 4.7 | 3.1 | 2.5 | 2.5 |
NPM NPM% | 0.3 | 0.9 | 1.4 | 1.4 | 1.4 | 3.7 | 3.8 | 6.1 | 3.4 | 1.9 | 1.6 | 1.6 |
ROCE ROCE% | 5.8 | 11.5 | 20.8 | 21.6 | 17.1 | 17.3 | 23.1 | 38.6 | 24.4 | 9.3 | 7.0 | 7.0 |
ROE ROE% | 2.2 | 11.0 | 18.2 | 21.1 | 15.1 | 23.1 | 26.1 | 38.4 | 20.1 | 8.7 | 4.7 | 4.7 |
ROA ROA% | 0.7 | 3.1 | 5.7 | 7.3 | 8.2 | 9.2 | 12.8 | 22.2 | 14.6 | 5.2 | 3.6 | 3.6 |
Documents — Maan Aluminium Ltd
Concall Transcript Summaries — Maan Aluminium Ltd