| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 30 | 34 | 35 | 32 | 32 | 35 | 38 | 71 | |
Growth YoY Revenue Growth YoY% | 14.7 | -4.0 | -7.1 | 9.4 | 18.1 | 100.4 | ||
| 29 | 31 | 33 | 29 | 32 | 35 | 38 | 68 | |
| 2 | 3 | 1 | 3 | 0 | 0 | 0 | 3 | |
OPM OPM% | 5.1 | 8.7 | 4.2 | 10.2 | 1.3 | -0.1 | -0.8 | 4.2 |
| 0 | 0 | 0 | 0 | 1 | 1 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | 2 | 3 | 2 | 3 | 1 | 1 | 1 | 2 |
| 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | |
| 1 | 2 | 1 | 2 | 0 | 0 | 0 | 1 | |
Growth YoY PAT Growth YoY% | 1.1 | 17.2 | -71.1 | -83.3 | -57.7 | 100.0 | ||
NPM NPM% | 3.0 | 4.9 | 2.6 | 5.9 | 0.8 | 0.9 | 0.3 | 0.9 |
| 0.0 | 0.0 | 1.3 | 2.5 | 0.2 | 0.4 | 0.1 | 0.6 |
| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 30 | 34 | 35 | 32 | 32 | 35 | 38 | 71 | |
Growth YoY Revenue Growth YoY% | 14.7 | -4.0 | -7.1 | 9.4 | 18.1 | 100.4 | ||
| 29 | 31 | 33 | 29 | 32 | 35 | 38 | 68 | |
| 2 | 3 | 1 | 3 | 0 | 0 | 0 | 3 | |
OPM OPM% | 5.1 | 8.7 | 4.2 | 10.2 | 1.3 | -0.1 | -0.8 | 4.2 |
| 0 | 0 | 0 | 0 | 1 | 1 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | 2 | 3 | 2 | 3 | 1 | 1 | 1 | 2 |
| 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | |
| 1 | 2 | 1 | 2 | 0 | 0 | 0 | 1 | |
Growth YoY PAT Growth YoY% | 1.1 | 17.2 | -71.1 | -83.3 | -57.7 | 100.0 | ||
NPM NPM% | 3.0 | 4.9 | 2.6 | 5.9 | 0.8 | 0.9 | 0.3 | 0.9 |
| 0.0 | 0.0 | 1.3 | 2.5 | 0.2 | 0.4 | 0.1 | 0.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 54 | 56 | 64 | 68 | 67 | 109 |
Growth Revenue Growth% | 3.7 | 14.7 | 6.2 | -0.5 | 61.1 | |
| 50 | 52 | 59 | 63 | 67 | 106 | |
| 4 | 4 | 5 | 5 | 0 | 3 | |
OPM OPM% | 6.9 | 6.8 | 7.3 | 7.1 | 0.6 | 2.4 |
| 0 | 1 | 0 | 0 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 0 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 2 |
PBT PBTCr | 2 | 3 | 3 | 4 | 1 | 1 |
| 1 | 1 | 1 | 1 | 0 | 0 | |
PAT PATCr | 2 | 2 | 3 | 3 | 0 | 1 |
Growth PAT Growth% | 22.9 | 12.8 | 11.5 | -84.5 | 95.7 | |
NPM NPM% | 3.4 | 4.0 | 4.0 | 4.2 | 0.7 | 0.8 |
| 1,817.5 | 2,233.6 | 5.0 | 3.8 | 0.4 | 0.8 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 54 | 56 | 64 | 68 | 67 | 109 |
Growth Revenue Growth% | 3.7 | 14.7 | 6.2 | -0.5 | 61.1 | |
| 50 | 52 | 59 | 63 | 67 | 106 | |
| 4 | 4 | 5 | 5 | 0 | 3 | |
OPM OPM% | 6.9 | 6.8 | 7.3 | 7.1 | 0.6 | 2.4 |
| 0 | 1 | 0 | 0 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 0 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 2 |
PBT PBTCr | 2 | 3 | 3 | 4 | 1 | 1 |
| 1 | 1 | 1 | 1 | 0 | 0 | |
PAT PATCr | 2 | 2 | 3 | 3 | 0 | 1 |
Growth PAT Growth% | 22.9 | 12.8 | 11.5 | -84.5 | 95.7 | |
NPM NPM% | 3.4 | 4.0 | 4.0 | 4.2 | 0.7 | 0.8 |
| 1,817.5 | 2,233.6 | 5.0 | 3.8 | 0.4 | 0.8 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 6 | 8 | 8 | 13 |
Reserves ReservesCr | 4 | 6 | 4 | 17 | 17 | 60 |
| 6 | 7 | 9 | 6 | 15 | 24 | |
| 3 | 2 | 2 | 1 | 1 | 1 | |
| 13 | 15 | 20 | 31 | 41 | 111 | |
| 9 | 9 | 14 | 26 | 21 | 41 | |
| 4 | 6 | 6 | 6 | 20 | 70 | |
| 13 | 15 | 20 | 31 | 41 | 111 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 6 | 8 | 8 | 13 |
Reserves ReservesCr | 4 | 6 | 4 | 17 | 17 | 60 |
| 6 | 7 | 9 | 6 | 15 | 24 | |
| 3 | 2 | 2 | 1 | 1 | 1 | |
| 13 | 15 | 20 | 31 | 41 | 111 | |
| 9 | 9 | 14 | 26 | 21 | 41 | |
| 4 | 6 | 6 | 6 | 20 | 70 | |
| 13 | 15 | 20 | 31 | 41 | 111 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 2 | 3 | 1 | 0 | -10 | -16 | |
| -2 | -2 | -1 | -1 | -4 | -30 | |
| 0 | -1 | 0 | 9 | 10 | 56 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 1 | 8 | -5 | 11 |
Free Cash Flow Free Cash FlowCr | 0 | 1 | 0 | -1 | -15 | -46 |
CFO To PAT CFO To PAT% | 84.2 | 138.1 | 38.3 | -12.4 | -2,344.3 | -1,914.3 |
CFO To EBITDA CFO To EBITDA% | 41.5 | 81.7 | 20.7 | -7.3 | -2,654.3 | -639.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 2 | 3 | 1 | 0 | -10 | -16 | |
| -2 | -2 | -1 | -1 | -4 | -30 | |
| 0 | -1 | 0 | 9 | 10 | 56 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 1 | 8 | -5 | 11 |
Free Cash Flow Free Cash FlowCr | 0 | 1 | 0 | -1 | -15 | -46 |
CFO To PAT CFO To PAT% | 84.2 | 138.1 | 38.3 | -12.4 | -2,344.3 | -1,914.3 |
CFO To EBITDA CFO To EBITDA% | 41.5 | 81.7 | 20.7 | -7.3 | -2,654.3 | -639.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 65 | 90 | 185 | 273 | |||
Price To Earnings Price To Earnings | 23.0 | 208.1 | 216.7 | 240.0 | |||
Price To Sales Price To Sales | 1.0 | 1.3 | 1.7 | 2.5 | |||
Price To Book Price To Book | 2.7 | 3.6 | 2.5 | 2.9 | |||
EV To EBITDA EV To EBITDA | 11.8 | 252.0 | 70.1 | 102.9 | |||
GPM GPM% | 23.9 | 28.9 | 27.1 | 26.3 | 25.0 | 26.2 | 26.2 |
OPM OPM% | 6.9 | 6.8 | 7.3 | 7.1 | 0.6 | 2.4 | 2.4 |
NPM NPM% | 3.4 | 4.0 | 4.0 | 4.2 | 0.7 | 0.8 | 0.8 |
ROCE ROCE% | 41.2 | 41.1 | 31.9 | 17.4 | 2.4 | 2.6 | 2.6 |
ROE ROE% | 51.8 | 38.9 | 27.2 | 11.5 | 1.8 | 1.2 | 1.2 |
ROA ROA% | 14.2 | 14.9 | 12.6 | 9.0 | 1.1 | 0.8 | 0.8 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 65 | 90 | 185 | 273 | |||
Price To Earnings Price To Earnings | 23.0 | 208.1 | 216.7 | 240.0 | |||
Price To Sales Price To Sales | 1.0 | 1.3 | 1.7 | 2.5 | |||
Price To Book Price To Book | 2.7 | 3.6 | 2.5 | 2.9 | |||
EV To EBITDA EV To EBITDA | 11.8 | 252.0 | 70.1 | 102.9 | |||
GPM GPM% | 23.9 | 28.9 | 27.1 | 26.3 | 25.0 | 26.2 | 26.2 |
OPM OPM% | 6.9 | 6.8 | 7.3 | 7.1 | 0.6 | 2.4 | 2.4 |
NPM NPM% | 3.4 | 4.0 | 4.0 | 4.2 | 0.7 | 0.8 | 0.8 |
ROCE ROCE% | 41.2 | 41.1 | 31.9 | 17.4 | 2.4 | 2.6 | 2.6 |
ROE ROE% | 51.8 | 38.9 | 27.2 | 11.5 | 1.8 | 1.2 | 1.2 |
ROA ROA% | 14.2 | 14.9 | 12.6 | 9.0 | 1.1 | 0.8 | 0.8 |
Documents — Magson Retail and Distribution Ltd