| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 257 | 276 | 421 | 236 | 190 | 111 | 139 | 157 | 129 | 139 | 126 | 50 | |
Growth YoY Revenue Growth YoY% | -10.4 | 19.3 | -5.5 | 12.3 | -26.0 | -59.6 | -67.0 | -33.5 | -31.9 | 25.0 | -9.4 | -68.3 |
| 309 | 273 | 642 | 255 | 392 | 137 | 175 | 194 | 180 | 169 | 156 | 39 | |
| -52 | 3 | -221 | -18 | -202 | -26 | -36 | -36 | -51 | -30 | -30 | 11 | |
OPM OPM% | -20.4 | 1.0 | -52.6 | -7.7 | -106.4 | -23.0 | -26.2 | -23.2 | -39.2 | -21.3 | -24.0 | 21.1 |
| 44 | 1 | 237 | 26 | 205 | 67 | 37 | 47 | 54 | 51 | 48 | 6 | |
Interest Expense Interest ExpenseCr | 3 | 9 | 27 | 4 | 3 | 5 | 27 | 6 | 6 | 6 | -18 | 1 |
Depreciation DepreciationCr | 9 | 12 | 2 | 10 | 12 | 484 | 26 | 131 | 131 | 131 | 131 | 1 |
PBT PBTCr | -20 | -17 | -13 | -7 | -12 | -447 | -52 | -127 | -133 | -116 | -95 | 16 |
| -1 | -2 | -6 | 4 | -6 | -1 | 9 | 0 | -3 | 0 | 1 | -2 | |
| -19 | -14 | -7 | -10 | -5 | -446 | -61 | -127 | -131 | -116 | -96 | 17 | |
Growth YoY PAT Growth YoY% | 36.0 | 71.1 | 92.8 | 48.3 | 73.1 | -3,009.1 | -784.2 | -1,115.5 | -2,432.4 | 74.0 | -56.5 | 113.6 |
NPM NPM% | -7.5 | -5.2 | -1.6 | -4.4 | -2.7 | -400.4 | -44.3 | -80.9 | -101.0 | -83.2 | -76.5 | 34.6 |
| -2.4 | -1.7 | 0.6 | -1.3 | -0.6 | -57.2 | -5.3 | -16.0 | -16.4 | -14.4 | -13.5 | 2.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 257 | 276 | 421 | 236 | 190 | 111 | 139 | 157 | 129 | 139 | 126 | 50 | |
Growth YoY Revenue Growth YoY% | -10.4 | 19.3 | -5.5 | 12.3 | -26.0 | -59.6 | -67.0 | -33.5 | -31.9 | 25.0 | -9.4 | -68.3 |
| 309 | 273 | 642 | 255 | 392 | 137 | 175 | 194 | 180 | 169 | 156 | 39 | |
| -52 | 3 | -221 | -18 | -202 | -26 | -36 | -36 | -51 | -30 | -30 | 11 | |
OPM OPM% | -20.4 | 1.0 | -52.6 | -7.7 | -106.4 | -23.0 | -26.2 | -23.2 | -39.2 | -21.3 | -24.0 | 21.1 |
| 44 | 1 | 237 | 26 | 205 | 67 | 37 | 47 | 54 | 51 | 48 | 6 | |
Interest Expense Interest ExpenseCr | 3 | 9 | 27 | 4 | 3 | 5 | 27 | 6 | 6 | 6 | -18 | 1 |
Depreciation DepreciationCr | 9 | 12 | 2 | 10 | 12 | 484 | 26 | 131 | 131 | 131 | 131 | 1 |
PBT PBTCr | -20 | -17 | -13 | -7 | -12 | -447 | -52 | -127 | -133 | -116 | -95 | 16 |
| -1 | -2 | -6 | 4 | -6 | -1 | 9 | 0 | -3 | 0 | 1 | -2 | |
| -19 | -14 | -7 | -10 | -5 | -446 | -61 | -127 | -131 | -116 | -96 | 17 | |
Growth YoY PAT Growth YoY% | 36.0 | 71.1 | 92.8 | 48.3 | 73.1 | -3,009.1 | -784.2 | -1,115.5 | -2,432.4 | 74.0 | -56.5 | 113.6 |
NPM NPM% | -7.5 | -5.2 | -1.6 | -4.4 | -2.7 | -400.4 | -44.3 | -80.9 | -101.0 | -83.2 | -76.5 | 34.6 |
| -2.4 | -1.7 | 0.6 | -1.3 | -0.6 | -57.2 | -5.3 | -16.0 | -16.4 | -14.4 | -13.5 | 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 | 2,599 | 1,576 | 1,035 | 942 | 734 | 909 | 948 | 1,162 | 1,164 | 677 | 552 | 444 |
Growth Revenue Growth% | 27.5 | -39.4 | -34.3 | -9.0 | -22.1 | 23.8 | 4.3 | 22.6 | 0.1 | -41.9 | -18.4 | -25.6 |
| 1,654 | 1,212 | 1,010 | 885 | 687 | 945 | 1,012 | 1,415 | 1,463 | 959 | 699 | 544 | |
| 945 | 365 | 26 | 57 | 47 | -36 | -63 | -253 | -299 | -282 | -147 | -100 | |
OPM OPM% | 36.4 | 23.1 | 2.5 | 6.1 | 6.4 | -4.0 | -6.7 | -21.7 | -25.7 | -41.7 | -26.6 | -22.5 |
| 101 | 25 | 48 | 41 | -924 | 135 | 127 | 902 | 301 | 335 | 200 | 159 | |
Interest Expense Interest ExpenseCr | 748 | 751 | 835 | 279 | 150 | 246 | 31 | 47 | 41 | 39 | 1 | -5 |
Depreciation DepreciationCr | 222 | 269 | 249 | 224 | 72 | 129 | 141 | 799 | 32 | 531 | 523 | 393 |
PBT PBTCr | 76 | -630 | -1,010 | -405 | -1,099 | -276 | -108 | -197 | -71 | -518 | -471 | -328 |
| 51 | 14 | -44 | -25 | 16 | -14 | 19 | -20 | -10 | 6 | -1 | -3 | |
PAT PATCr | 25 | -644 | -966 | -381 | -1,115 | -262 | -127 | -177 | -61 | -523 | -470 | -325 |
Growth PAT Growth% | 334.0 | -2,710.3 | -50.0 | 60.6 | -193.0 | 76.5 | 51.4 | -39.3 | 65.7 | -761.3 | 10.2 | 49.1 |
NPM NPM% | 0.9 | -40.9 | -93.3 | -40.4 | -151.9 | -28.8 | -13.4 | -15.2 | -5.2 | -77.3 | -85.2 | -73.2 |
| 2.4 | -98.2 | -117.3 | -46.5 | -144.4 | -31.6 | -14.4 | -19.5 | -6.1 | -64.4 | -60.2 | -42.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,599 | 1,576 | 1,035 | 942 | 734 | 909 | 948 | 1,162 | 1,164 | 677 | 552 | 444 |
Growth Revenue Growth% | 27.5 | -39.4 | -34.3 | -9.0 | -22.1 | 23.8 | 4.3 | 22.6 | 0.1 | -41.9 | -18.4 | -25.6 |
| 1,654 | 1,212 | 1,010 | 885 | 687 | 945 | 1,012 | 1,415 | 1,463 | 959 | 699 | 544 | |
| 945 | 365 | 26 | 57 | 47 | -36 | -63 | -253 | -299 | -282 | -147 | -100 | |
OPM OPM% | 36.4 | 23.1 | 2.5 | 6.1 | 6.4 | -4.0 | -6.7 | -21.7 | -25.7 | -41.7 | -26.6 | -22.5 |
| 101 | 25 | 48 | 41 | -924 | 135 | 127 | 902 | 301 | 335 | 200 | 159 | |
Interest Expense Interest ExpenseCr | 748 | 751 | 835 | 279 | 150 | 246 | 31 | 47 | 41 | 39 | 1 | -5 |
Depreciation DepreciationCr | 222 | 269 | 249 | 224 | 72 | 129 | 141 | 799 | 32 | 531 | 523 | 393 |
PBT PBTCr | 76 | -630 | -1,010 | -405 | -1,099 | -276 | -108 | -197 | -71 | -518 | -471 | -328 |
| 51 | 14 | -44 | -25 | 16 | -14 | 19 | -20 | -10 | 6 | -1 | -3 | |
PAT PATCr | 25 | -644 | -966 | -381 | -1,115 | -262 | -127 | -177 | -61 | -523 | -470 | -325 |
Growth PAT Growth% | 334.0 | -2,710.3 | -50.0 | 60.6 | -193.0 | 76.5 | 51.4 | -39.3 | 65.7 | -761.3 | 10.2 | 49.1 |
NPM NPM% | 0.9 | -40.9 | -93.3 | -40.4 | -151.9 | -28.8 | -13.4 | -15.2 | -5.2 | -77.3 | -85.2 | -73.2 |
| 2.4 | -98.2 | -117.3 | -46.5 | -144.4 | -31.6 | -14.4 | -19.5 | -6.1 | -64.4 | -60.2 | -42.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | -296 | -829 | -1,775 | -2,130 | -2,438 | -1,892 | -2,095 | -1,927 | -1,509 | -1,474 | -1,886 |
| 3,683 | 3,927 | 4,863 | 6,463 | 5,278 | 4,419 | 4,882 | 4,527 | 4,238 | 3,568 | 3,444 | |
| 4,896 | 5,012 | 4,805 | 3,411 | 2,186 | 2,897 | 2,832 | 1,939 | 1,962 | 2,049 | 2,132 | |
| 8,456 | 8,229 | 7,892 | 7,705 | 4,966 | 5,335 | 5,503 | 4,110 | 4,213 | 3,612 | 3,135 | |
| 1,421 | 869 | 670 | 1,966 | 1,581 | 2,147 | 2,167 | 2,488 | 2,284 | 1,759 | 1,341 | |
| 7,035 | 7,361 | 7,222 | 5,740 | 3,385 | 3,187 | 3,337 | 1,621 | 1,929 | 1,853 | 1,794 | |
| 8,456 | 8,229 | 7,892 | 7,705 | 4,966 | 5,335 | 5,503 | 4,110 | 4,213 | 3,612 | 3,135 |
| 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 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | -296 | -829 | -1,775 | -2,130 | -2,438 | -1,892 | -2,095 | -1,927 | -1,509 | -1,474 | -1,886 |
| 3,683 | 3,927 | 4,863 | 6,463 | 5,278 | 4,419 | 4,882 | 4,527 | 4,238 | 3,568 | 3,444 | |
| 4,896 | 5,012 | 4,805 | 3,411 | 2,186 | 2,897 | 2,832 | 1,939 | 1,962 | 2,049 | 2,132 | |
| 8,456 | 8,229 | 7,892 | 7,705 | 4,966 | 5,335 | 5,503 | 4,110 | 4,213 | 3,612 | 3,135 | |
| 1,421 | 869 | 670 | 1,966 | 1,581 | 2,147 | 2,167 | 2,488 | 2,284 | 1,759 | 1,341 | |
| 7,035 | 7,361 | 7,222 | 5,740 | 3,385 | 3,187 | 3,337 | 1,621 | 1,929 | 1,853 | 1,794 | |
| 8,456 | 8,229 | 7,892 | 7,705 | 4,966 | 5,335 | 5,503 | 4,110 | 4,213 | 3,612 | 3,135 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -301 | 683 | 571 | 190 | -587 | -405 | 232 | -241 | -256 | 85 | 204 | |
| 466 | 107 | -2 | 3 | 2,843 | 839 | -158 | 949 | 467 | 51 | -445 | |
| -162 | -859 | -588 | -204 | -2,209 | -451 | -43 | -720 | -261 | -109 | 258 | |
Net Cash Flow Net Cash FlowCr | 2 | -68 | -20 | -11 | 47 | -16 | 30 | -13 | -49 | 27 | 18 |
Free Cash Flow Free Cash FlowCr | 147 | 774 | 563 | 182 | 2,349 | -509 | 226 | -98 | -259 | -402 | |
CFO To PAT CFO To PAT% | -1,219.5 | -106.1 | -59.1 | -49.9 | 52.6 | 154.6 | -182.2 | 136.3 | 421.1 | -16.2 | -43.5 |
CFO To EBITDA CFO To EBITDA% | -31.8 | 187.5 | 2,236.8 | 331.3 | -1,251.9 | 1,122.6 | -365.3 | 95.6 | 85.5 | -30.0 | -139.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -301 | 683 | 571 | 190 | -587 | -405 | 232 | -241 | -256 | 85 | 204 | |
| 466 | 107 | -2 | 3 | 2,843 | 839 | -158 | 949 | 467 | 51 | -445 | |
| -162 | -859 | -588 | -204 | -2,209 | -451 | -43 | -720 | -261 | -109 | 258 | |
Net Cash Flow Net Cash FlowCr | 2 | -68 | -20 | -11 | 47 | -16 | 30 | -13 | -49 | 27 | 18 |
Free Cash Flow Free Cash FlowCr | 147 | 774 | 563 | 182 | 2,349 | -509 | 226 | -98 | -259 | -402 | |
CFO To PAT CFO To PAT% | -1,219.5 | -106.1 | -59.1 | -49.9 | 52.6 | 154.6 | -182.2 | 136.3 | 421.1 | -16.2 | -43.5 |
CFO To EBITDA CFO To EBITDA% | -31.8 | 187.5 | 2,236.8 | 331.3 | -1,251.9 | 1,122.6 | -365.3 | 95.6 | 85.5 | -30.0 | -139.1 |
| 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 | 401 | 315 | 140 | 59 | 12 | 39 | 42 | 25 | 68 | 43 | 27 | 31 |
Price To Earnings Price To Earnings | 19.6 | -0.1 | ||||||||||
Price To Sales Price To Sales | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 |
Price To Book Price To Book | -1.4 | -0.4 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | |
EV To EBITDA EV To EBITDA | 7.0 | 17.6 | 240.4 | 100.7 | 83.5 | -102.6 | -56.7 | -12.5 | -12.8 | -12.5 | -24.5 | -36.1 |
GPM GPM% | 39.3 | 30.0 | 34.9 | 20.6 | 15.3 | 1.3 | 21.4 | 11.3 | 18.4 | 20.8 | ||
OPM OPM% | 36.4 | 23.1 | 2.5 | 6.1 | 6.4 | -4.0 | -6.7 | -21.7 | -25.7 | -41.7 | -26.6 | -22.5 |
NPM NPM% | 0.9 | -40.9 | -93.3 | -40.4 | -151.9 | -28.8 | -13.4 | -15.2 | -5.2 | -77.3 | -85.2 | -73.2 |
ROCE ROCE% | 13.5 | 2.3 | -4.1 | -3.5 | -60.9 | -1.6 | -4.9 | -11.5 | -1.3 | -22.9 | -26.4 | -26.4 |
ROE ROE% | -8.5 | 78.4 | 54.7 | 17.9 | 45.9 | 13.9 | 6.1 | 9.2 | 4.0 | 35.7 | 25.0 | 25.0 |
ROA ROA% | 0.3 | -7.8 | -12.2 | -4.9 | -22.4 | -4.9 | -2.3 | -4.3 | -1.4 | -14.5 | -15.0 | -15.0 |
| 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 | 401 | 315 | 140 | 59 | 12 | 39 | 42 | 25 | 68 | 43 | 27 | 31 |
Price To Earnings Price To Earnings | 19.6 | -0.1 | ||||||||||
Price To Sales Price To Sales | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 |
Price To Book Price To Book | -1.4 | -0.4 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | |
EV To EBITDA EV To EBITDA | 7.0 | 17.6 | 240.4 | 100.7 | 83.5 | -102.6 | -56.7 | -12.5 | -12.8 | -12.5 | -24.5 | -36.1 |
GPM GPM% | 39.3 | 30.0 | 34.9 | 20.6 | 15.3 | 1.3 | 21.4 | 11.3 | 18.4 | 20.8 | ||
OPM OPM% | 36.4 | 23.1 | 2.5 | 6.1 | 6.4 | -4.0 | -6.7 | -21.7 | -25.7 | -41.7 | -26.6 | -22.5 |
NPM NPM% | 0.9 | -40.9 | -93.3 | -40.4 | -151.9 | -28.8 | -13.4 | -15.2 | -5.2 | -77.3 | -85.2 | -73.2 |
ROCE ROCE% | 13.5 | 2.3 | -4.1 | -3.5 | -60.9 | -1.6 | -4.9 | -11.5 | -1.3 | -22.9 | -26.4 | -26.4 |
ROE ROE% | -8.5 | 78.4 | 54.7 | 17.9 | 45.9 | 13.9 | 6.1 | 9.2 | 4.0 | 35.7 | 25.0 | 25.0 |
ROA ROA% | 0.3 | -7.8 | -12.2 | -4.9 | -22.4 | -4.9 | -2.3 | -4.3 | -1.4 | -14.5 | -15.0 | -15.0 |
Documents — Madhucon Projects Ltd