| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 199 | 152 | 115 | 105 | 169 | 188 | 269 | 173 | 190 | 184 | 237 | 223 | |
Growth YoY Revenue Growth YoY% | -24.0 | -47.4 | -62.5 | -55.4 | -14.8 | 23.3 | 134.3 | 64.9 | 12.1 | -2.1 | -11.9 | 28.5 |
| 173 | 131 | 95 | 91 | 161 | 171 | 254 | 163 | 183 | 177 | 219 | 206 | |
| 25 | 21 | 19 | 14 | 9 | 17 | 15 | 10 | 7 | 7 | 17 | 16 | |
OPM OPM% | 12.8 | 14.0 | 16.9 | 13.4 | 5.2 | 8.9 | 5.4 | 5.7 | 3.7 | 3.7 | 7.4 | 7.3 |
| 15 | 10 | -2 | 17 | 17 | 8 | 6 | 14 | 11 | 17 | -3 | 23 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 3 | 2 | 3 | 5 | 1 | 1 | 1 | 2 | 1 | 1 |
Depreciation DepreciationCr | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 |
PBT PBTCr | 34 | 25 | 13 | 28 | 21 | 18 | 17 | 22 | 15 | 21 | 13 | 37 |
| 10 | 8 | -2 | 9 | 6 | 5 | 6 | 6 | 5 | 6 | 0 | 10 | |
| 24 | 17 | 15 | 19 | 15 | 13 | 11 | 15 | 10 | 15 | 13 | 27 | |
Growth YoY PAT Growth YoY% | -3.3 | -45.2 | -60.4 | -16.0 | -37.4 | -25.2 | -24.1 | -17.1 | -30.2 | 11.4 | 8.9 | 73.4 |
NPM NPM% | 12.1 | 11.4 | 13.2 | 17.7 | 8.9 | 7.0 | 4.3 | 8.9 | 5.5 | 7.9 | 5.3 | 12.0 |
| 3.5 | 2.5 | 2.2 | 2.6 | 2.2 | 1.9 | 1.8 | 2.3 | 1.7 | 2.2 | 1.8 | 3.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 199 | 152 | 115 | 105 | 169 | 188 | 269 | 173 | 190 | 184 | 237 | 223 | |
Growth YoY Revenue Growth YoY% | -24.0 | -47.4 | -62.5 | -55.4 | -14.8 | 23.3 | 134.3 | 64.9 | 12.1 | -2.1 | -11.9 | 28.5 |
| 173 | 131 | 95 | 91 | 161 | 171 | 254 | 163 | 183 | 177 | 219 | 206 | |
| 25 | 21 | 19 | 14 | 9 | 17 | 15 | 10 | 7 | 7 | 17 | 16 | |
OPM OPM% | 12.8 | 14.0 | 16.9 | 13.4 | 5.2 | 8.9 | 5.4 | 5.7 | 3.7 | 3.7 | 7.4 | 7.3 |
| 15 | 10 | -2 | 17 | 17 | 8 | 6 | 14 | 11 | 17 | -3 | 23 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 3 | 2 | 3 | 5 | 1 | 1 | 1 | 2 | 1 | 1 |
Depreciation DepreciationCr | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 |
PBT PBTCr | 34 | 25 | 13 | 28 | 21 | 18 | 17 | 22 | 15 | 21 | 13 | 37 |
| 10 | 8 | -2 | 9 | 6 | 5 | 6 | 6 | 5 | 6 | 0 | 10 | |
| 24 | 17 | 15 | 19 | 15 | 13 | 11 | 15 | 10 | 15 | 13 | 27 | |
Growth YoY PAT Growth YoY% | -3.3 | -45.2 | -60.4 | -16.0 | -37.4 | -25.2 | -24.1 | -17.1 | -30.2 | 11.4 | 8.9 | 73.4 |
NPM NPM% | 12.1 | 11.4 | 13.2 | 17.7 | 8.9 | 7.0 | 4.3 | 8.9 | 5.5 | 7.9 | 5.3 | 12.0 |
| 3.5 | 2.5 | 2.2 | 2.6 | 2.2 | 1.9 | 1.8 | 2.3 | 1.7 | 2.2 | 1.8 | 3.9 |
| 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 | 1,099 | 1,041 | 986 | 990 | 856 | 861 | 1,174 | 1,165 | 702 | 731 | 784 | 833 |
Growth Revenue Growth% | -2.5 | -5.3 | -5.2 | 0.4 | -13.6 | 0.6 | 36.4 | -0.7 | -39.8 | 4.2 | 7.3 | 4.3 |
| 918 | 865 | 895 | 906 | 784 | 760 | 946 | 1,019 | 606 | 677 | 743 | 786 | |
| 181 | 176 | 92 | 85 | 72 | 101 | 228 | 146 | 96 | 54 | 41 | 48 | |
OPM OPM% | 16.5 | 16.9 | 9.3 | 8.5 | 8.4 | 11.7 | 19.4 | 12.5 | 13.7 | 7.4 | 5.3 | 5.7 |
| 4 | 5 | 96 | 66 | 63 | 33 | 60 | 77 | 30 | 48 | 39 | 47 | |
Interest Expense Interest ExpenseCr | 21 | 17 | 18 | 10 | 6 | 6 | 10 | 15 | 12 | 12 | 4 | 4 |
Depreciation DepreciationCr | 60 | 48 | 44 | 44 | 42 | 32 | 25 | 21 | 9 | 6 | 6 | 5 |
PBT PBTCr | 104 | 116 | 126 | 97 | 88 | 96 | 254 | 187 | 104 | 85 | 71 | 86 |
| 10 | 15 | 30 | 22 | 27 | 31 | 68 | 80 | 25 | 27 | 18 | 22 | |
PAT PATCr | 94 | 101 | 96 | 75 | 61 | 65 | 186 | 108 | 79 | 58 | 53 | 64 |
Growth PAT Growth% | -9.7 | 7.9 | -5.0 | -21.9 | -18.7 | 5.8 | 188.2 | -42.1 | -27.0 | -26.1 | -8.9 | 16.9 |
NPM NPM% | 8.5 | 9.7 | 9.7 | 7.6 | 7.1 | 7.5 | 15.9 | 9.3 | 11.2 | 8.0 | 6.8 | 7.7 |
| 14.2 | 15.4 | 14.7 | 11.4 | 9.3 | 9.1 | 27.9 | 16.3 | 11.5 | 8.5 | 8.0 | 9.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,099 | 1,041 | 986 | 990 | 856 | 861 | 1,174 | 1,165 | 702 | 731 | 784 | 833 |
Growth Revenue Growth% | -2.5 | -5.3 | -5.2 | 0.4 | -13.6 | 0.6 | 36.4 | -0.7 | -39.8 | 4.2 | 7.3 | 4.3 |
| 918 | 865 | 895 | 906 | 784 | 760 | 946 | 1,019 | 606 | 677 | 743 | 786 | |
| 181 | 176 | 92 | 85 | 72 | 101 | 228 | 146 | 96 | 54 | 41 | 48 | |
OPM OPM% | 16.5 | 16.9 | 9.3 | 8.5 | 8.4 | 11.7 | 19.4 | 12.5 | 13.7 | 7.4 | 5.3 | 5.7 |
| 4 | 5 | 96 | 66 | 63 | 33 | 60 | 77 | 30 | 48 | 39 | 47 | |
Interest Expense Interest ExpenseCr | 21 | 17 | 18 | 10 | 6 | 6 | 10 | 15 | 12 | 12 | 4 | 4 |
Depreciation DepreciationCr | 60 | 48 | 44 | 44 | 42 | 32 | 25 | 21 | 9 | 6 | 6 | 5 |
PBT PBTCr | 104 | 116 | 126 | 97 | 88 | 96 | 254 | 187 | 104 | 85 | 71 | 86 |
| 10 | 15 | 30 | 22 | 27 | 31 | 68 | 80 | 25 | 27 | 18 | 22 | |
PAT PATCr | 94 | 101 | 96 | 75 | 61 | 65 | 186 | 108 | 79 | 58 | 53 | 64 |
Growth PAT Growth% | -9.7 | 7.9 | -5.0 | -21.9 | -18.7 | 5.8 | 188.2 | -42.1 | -27.0 | -26.1 | -8.9 | 16.9 |
NPM NPM% | 8.5 | 9.7 | 9.7 | 7.6 | 7.1 | 7.5 | 15.9 | 9.3 | 11.2 | 8.0 | 6.8 | 7.7 |
| 14.2 | 15.4 | 14.7 | 11.4 | 9.3 | 9.1 | 27.9 | 16.3 | 11.5 | 8.5 | 8.0 | 9.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 1,193 | 804 | 976 | 1,040 | 946 | 943 | 1,049 | 1,111 | 537 | 559 | 710 |
| 179 | 394 | 144 | 153 | 105 | 152 | 253 | 210 | 134 | 103 | 100 | |
| 45 | 44 | 47 | 49 | 47 | 43 | 34 | 33 | 9 | 15 | 15 | |
| 1,441 | 1,266 | 1,194 | 1,269 | 1,128 | 1,172 | 1,374 | 1,393 | 722 | 714 | 862 | |
| 933 | 997 | 872 | 926 | 847 | 949 | 1,197 | 1,236 | 654 | 649 | 734 | |
| 508 | 269 | 321 | 342 | 281 | 224 | 177 | 157 | 67 | 65 | 128 | |
| 1,441 | 1,266 | 1,194 | 1,269 | 1,128 | 1,172 | 1,374 | 1,393 | 722 | 714 | 862 |
| 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 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 1,193 | 804 | 976 | 1,040 | 946 | 943 | 1,049 | 1,111 | 537 | 559 | 710 |
| 179 | 394 | 144 | 153 | 105 | 152 | 253 | 210 | 134 | 103 | 100 | |
| 45 | 44 | 47 | 49 | 47 | 43 | 34 | 33 | 9 | 15 | 15 | |
| 1,441 | 1,266 | 1,194 | 1,269 | 1,128 | 1,172 | 1,374 | 1,393 | 722 | 714 | 862 | |
| 933 | 997 | 872 | 926 | 847 | 949 | 1,197 | 1,236 | 654 | 649 | 734 | |
| 508 | 269 | 321 | 342 | 281 | 224 | 177 | 157 | 67 | 65 | 128 | |
| 1,441 | 1,266 | 1,194 | 1,269 | 1,128 | 1,172 | 1,374 | 1,393 | 722 | 714 | 862 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 262 | 481 | 279 | -5 | -37 | 279 | 140 | 53 | 135 | -275 | -11 | |
| -92 | -33 | -335 | -18 | 243 | -302 | 7 | 15 | 323 | 358 | -85 | |
| -121 | 53 | -188 | -33 | -97 | 33 | 32 | -91 | -16 | -68 | 1 | |
Net Cash Flow Net Cash FlowCr | 82 | 249 | -212 | -25 | 43 | -48 | 127 | -43 | -131 | -21 | -11 |
Free Cash Flow Free Cash FlowCr | 262 | 463 | 257 | -18 | -40 | 273 | 137 | 42 | 136 | -287 | -54 |
CFO To PAT CFO To PAT% | 279.5 | 475.8 | 290.5 | -6.5 | -61.0 | 431.6 | 75.0 | 49.2 | 171.2 | -473.5 | -19.9 |
CFO To EBITDA CFO To EBITDA% | 144.8 | 273.1 | 305.1 | -5.8 | -51.6 | 276.1 | 61.3 | 36.3 | 140.6 | -508.2 | -25.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 262 | 481 | 279 | -5 | -37 | 279 | 140 | 53 | 135 | -275 | -11 | |
| -92 | -33 | -335 | -18 | 243 | -302 | 7 | 15 | 323 | 358 | -85 | |
| -121 | 53 | -188 | -33 | -97 | 33 | 32 | -91 | -16 | -68 | 1 | |
Net Cash Flow Net Cash FlowCr | 82 | 249 | -212 | -25 | 43 | -48 | 127 | -43 | -131 | -21 | -11 |
Free Cash Flow Free Cash FlowCr | 262 | 463 | 257 | -18 | -40 | 273 | 137 | 42 | 136 | -287 | -54 |
CFO To PAT CFO To PAT% | 279.5 | 475.8 | 290.5 | -6.5 | -61.0 | 431.6 | 75.0 | 49.2 | 171.2 | -473.5 | -19.9 |
CFO To EBITDA CFO To EBITDA% | 144.8 | 273.1 | 305.1 | -5.8 | -51.6 | 276.1 | 61.3 | 36.3 | 140.6 | -508.2 | -25.5 |
| 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 | 272 | 445 | 327 | 254 | 178 | 329 | 486 | 698 | 643 | 382 | 280 | 425 |
Price To Earnings Price To Earnings | 2.9 | 4.4 | 3.5 | 3.5 | 3.0 | 5.5 | 2.6 | 6.5 | 8.5 | 6.8 | 5.4 | 6.8 |
Price To Sales Price To Sales | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 | 0.4 | 0.4 | 0.6 | 0.9 | 0.5 | 0.4 | 0.5 |
Price To Book Price To Book | 0.2 | 0.5 | 0.3 | 0.2 | 0.2 | 0.3 | 0.5 | 0.6 | 1.2 | 0.7 | 0.4 | 0.6 |
EV To EBITDA EV To EBITDA | 1.6 | 1.6 | 2.4 | 2.0 | 0.3 | 2.6 | 1.5 | 3.3 | 6.6 | 3.0 | 1.2 | 4.0 |
GPM GPM% | 27.1 | 29.3 | 16.4 | 17.8 | 18.2 | 22.2 | 26.3 | 20.3 | 22.0 | 14.7 | 12.7 | 12.7 |
OPM OPM% | 16.5 | 16.9 | 9.3 | 8.5 | 8.4 | 11.7 | 19.4 | 12.5 | 13.7 | 7.4 | 5.3 | 5.7 |
NPM NPM% | 8.5 | 9.7 | 9.7 | 7.6 | 7.1 | 7.5 | 15.9 | 9.3 | 11.2 | 8.0 | 6.8 | 7.7 |
ROCE ROCE% | 9.4 | 13.3 | 13.9 | 9.8 | 9.6 | 10.1 | 22.4 | 17.1 | 18.6 | 16.1 | 9.9 | 9.9 |
ROE ROE% | 7.8 | 12.4 | 9.7 | 7.1 | 6.4 | 6.8 | 17.5 | 9.6 | 14.3 | 10.2 | 7.3 | 7.3 |
ROA ROA% | 6.5 | 8.0 | 8.1 | 5.9 | 5.4 | 5.5 | 13.6 | 7.7 | 10.9 | 8.1 | 6.1 | 6.1 |
| 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 | 272 | 445 | 327 | 254 | 178 | 329 | 486 | 698 | 643 | 382 | 280 | 425 |
Price To Earnings Price To Earnings | 2.9 | 4.4 | 3.5 | 3.5 | 3.0 | 5.5 | 2.6 | 6.5 | 8.5 | 6.8 | 5.4 | 6.8 |
Price To Sales Price To Sales | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 | 0.4 | 0.4 | 0.6 | 0.9 | 0.5 | 0.4 | 0.5 |
Price To Book Price To Book | 0.2 | 0.5 | 0.3 | 0.2 | 0.2 | 0.3 | 0.5 | 0.6 | 1.2 | 0.7 | 0.4 | 0.6 |
EV To EBITDA EV To EBITDA | 1.6 | 1.6 | 2.4 | 2.0 | 0.3 | 2.6 | 1.5 | 3.3 | 6.6 | 3.0 | 1.2 | 4.0 |
GPM GPM% | 27.1 | 29.3 | 16.4 | 17.8 | 18.2 | 22.2 | 26.3 | 20.3 | 22.0 | 14.7 | 12.7 | 12.7 |
OPM OPM% | 16.5 | 16.9 | 9.3 | 8.5 | 8.4 | 11.7 | 19.4 | 12.5 | 13.7 | 7.4 | 5.3 | 5.7 |
NPM NPM% | 8.5 | 9.7 | 9.7 | 7.6 | 7.1 | 7.5 | 15.9 | 9.3 | 11.2 | 8.0 | 6.8 | 7.7 |
ROCE ROCE% | 9.4 | 13.3 | 13.9 | 9.8 | 9.6 | 10.1 | 22.4 | 17.1 | 18.6 | 16.1 | 9.9 | 9.9 |
ROE ROE% | 7.8 | 12.4 | 9.7 | 7.1 | 6.4 | 6.8 | 17.5 | 9.6 | 14.3 | 10.2 | 7.3 | 7.3 |
ROA ROA% | 6.5 | 8.0 | 8.1 | 5.9 | 5.4 | 5.5 | 13.6 | 7.7 | 10.9 | 8.1 | 6.1 | 6.1 |
Documents — Manaksia Ltd