| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 169 | 111 | 105 | 118 | 138 | 124 | 150 | 147 | 158 | 164 | 154 | 179 | |
Growth YoY Revenue Growth YoY% | 9.5 | -14.7 | 0.9 | 8.3 | -18.1 | 12.0 | 42.5 | 24.2 | 14.3 | 32.6 | 2.6 | 22.2 |
| 159 | 101 | 95 | 107 | 126 | 108 | 130 | 125 | 158 | 145 | 107 | 157 | |
| 10 | 10 | 10 | 11 | 12 | 16 | 20 | 22 | 0 | 19 | 47 | 22 | |
OPM OPM% | 5.7 | 9.0 | 9.7 | 9.2 | 8.9 | 12.7 | 13.1 | 14.7 | 0.2 | 11.8 | 30.4 | 12.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 17 | 0 | -20 | 0 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 4 | 4 | 4 | 6 | 8 | 6 | 7 | 8 | 7 | 7 |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 5 | 6 | 6 | 10 | 6 |
PBT PBTCr | 1 | 1 | 2 | 2 | 3 | 5 | 7 | 15 | 4 | 5 | 9 | 9 |
| 0 | 0 | -1 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 3 | 1 | |
| 1 | 1 | 2 | 2 | 2 | 4 | 5 | 12 | 3 | 4 | 6 | 7 | |
Growth YoY PAT Growth YoY% | 102.9 | 83.7 | 329.8 | 438.7 | 241.3 | 304.4 | 109.8 | 632.3 | 49.3 | 19.0 | 16.3 | -40.6 |
NPM NPM% | 0.4 | 0.8 | 2.3 | 1.4 | 1.6 | 2.9 | 3.4 | 8.3 | 2.0 | 2.6 | 3.9 | 4.1 |
| 0.8 | 1.1 | 2.9 | 1.9 | 2.5 | 4.3 | 5.9 | 14.3 | 3.7 | 5.1 | 6.6 | 8.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 169 | 111 | 105 | 118 | 138 | 124 | 150 | 147 | 158 | 164 | 154 | 179 | |
Growth YoY Revenue Growth YoY% | 9.5 | -14.7 | 0.9 | 8.3 | -18.1 | 12.0 | 42.5 | 24.2 | 14.3 | 32.6 | 2.6 | 22.2 |
| 159 | 101 | 95 | 107 | 126 | 108 | 130 | 125 | 158 | 145 | 107 | 157 | |
| 10 | 10 | 10 | 11 | 12 | 16 | 20 | 22 | 0 | 19 | 47 | 22 | |
OPM OPM% | 5.7 | 9.0 | 9.7 | 9.2 | 8.9 | 12.7 | 13.1 | 14.7 | 0.2 | 11.8 | 30.4 | 12.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 17 | 0 | -20 | 0 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 4 | 4 | 4 | 6 | 8 | 6 | 7 | 8 | 7 | 7 |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 5 | 6 | 6 | 10 | 6 |
PBT PBTCr | 1 | 1 | 2 | 2 | 3 | 5 | 7 | 15 | 4 | 5 | 9 | 9 |
| 0 | 0 | -1 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 3 | 1 | |
| 1 | 1 | 2 | 2 | 2 | 4 | 5 | 12 | 3 | 4 | 6 | 7 | |
Growth YoY PAT Growth YoY% | 102.9 | 83.7 | 329.8 | 438.7 | 241.3 | 304.4 | 109.8 | 632.3 | 49.3 | 19.0 | 16.3 | -40.6 |
NPM NPM% | 0.4 | 0.8 | 2.3 | 1.4 | 1.6 | 2.9 | 3.4 | 8.3 | 2.0 | 2.6 | 3.9 | 4.1 |
| 0.8 | 1.1 | 2.9 | 1.9 | 2.5 | 4.3 | 5.9 | 14.3 | 3.7 | 5.1 | 6.6 | 8.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 375 | 338 | 491 | 493 | 494 | 530 | 623 | 655 |
Growth Revenue Growth% | -9.7 | 45.1 | 0.4 | 0.2 | 7.4 | 17.5 | 17.3 | |
| 288 | 210 | 400 | 495 | 455 | 471 | 535 | 567 | |
| 86 | 128 | 91 | -3 | 39 | 59 | 88 | 88 | |
OPM OPM% | 23.1 | 37.8 | 18.5 | -0.6 | 7.8 | 11.1 | 14.1 | 13.5 |
| -9 | 1 | 1 | 0 | 1 | 0 | 1 | -3 | |
Interest Expense Interest ExpenseCr | 5 | 1 | 4 | 14 | 16 | 21 | 28 | 30 |
Depreciation DepreciationCr | 9 | 14 | 15 | 18 | 20 | 21 | 28 | 29 |
PBT PBTCr | 63 | 114 | 73 | -34 | 4 | 17 | 33 | 27 |
| 15 | 29 | 19 | -7 | 0 | 4 | 8 | 7 | |
PAT PATCr | 48 | 85 | 54 | -27 | 4 | 13 | 26 | 21 |
Growth PAT Growth% | 77.1 | -36.7 | -150.7 | 115.7 | 193.9 | 104.5 | -10.2 | |
NPM NPM% | 12.8 | 25.1 | 10.9 | -5.5 | 0.9 | 2.4 | 4.1 | 3.2 |
| 55.5 | 98.8 | 62.7 | -31.6 | 4.9 | 14.6 | 29.6 | 23.9 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 375 | 338 | 491 | 493 | 494 | 530 | 623 | 655 |
Growth Revenue Growth% | -9.7 | 45.1 | 0.4 | 0.2 | 7.4 | 17.5 | 17.3 | |
| 288 | 210 | 400 | 495 | 455 | 471 | 535 | 567 | |
| 86 | 128 | 91 | -3 | 39 | 59 | 88 | 88 | |
OPM OPM% | 23.1 | 37.8 | 18.5 | -0.6 | 7.8 | 11.1 | 14.1 | 13.5 |
| -9 | 1 | 1 | 0 | 1 | 0 | 1 | -3 | |
Interest Expense Interest ExpenseCr | 5 | 1 | 4 | 14 | 16 | 21 | 28 | 30 |
Depreciation DepreciationCr | 9 | 14 | 15 | 18 | 20 | 21 | 28 | 29 |
PBT PBTCr | 63 | 114 | 73 | -34 | 4 | 17 | 33 | 27 |
| 15 | 29 | 19 | -7 | 0 | 4 | 8 | 7 | |
PAT PATCr | 48 | 85 | 54 | -27 | 4 | 13 | 26 | 21 |
Growth PAT Growth% | 77.1 | -36.7 | -150.7 | 115.7 | 193.9 | 104.5 | -10.2 | |
NPM NPM% | 12.8 | 25.1 | 10.9 | -5.5 | 0.9 | 2.4 | 4.1 | 3.2 |
| 55.5 | 98.8 | 62.7 | -31.6 | 4.9 | 14.6 | 29.6 | 23.9 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
Reserves ReservesCr | 159 | 243 | 296 | 267 | 272 | 285 | 310 |
| 33 | 54 | 196 | 186 | 181 | 292 | 353 | |
| 14 | 6 | 60 | 44 | 24 | 39 | 68 | |
| 215 | 311 | 560 | 506 | 485 | 624 | 740 | |
| 107 | 190 | 344 | 264 | 225 | 317 | 401 | |
| 108 | 121 | 216 | 242 | 260 | 306 | 339 | |
| 215 | 311 | 560 | 506 | 485 | 624 | 740 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
Reserves ReservesCr | 159 | 243 | 296 | 267 | 272 | 285 | 310 |
| 33 | 54 | 196 | 186 | 181 | 292 | 353 | |
| 14 | 6 | 60 | 44 | 24 | 39 | 68 | |
| 215 | 311 | 560 | 506 | 485 | 624 | 740 | |
| 107 | 190 | 344 | 264 | 225 | 317 | 401 | |
| 108 | 121 | 216 | 242 | 260 | 306 | 339 | |
| 215 | 311 | 560 | 506 | 485 | 624 | 740 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 93 | 26 | -84 | 77 | 73 | -8 | 1 | |
| -59 | -28 | -100 | -41 | -40 | -67 | -60 | |
| -36 | 2 | 183 | -36 | -33 | 74 | 60 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | -1 | 1 | 1 | -1 | 1 |
Free Cash Flow Free Cash FlowCr | 34 | -3 | -184 | 36 | 33 | -75 | -59 |
CFO To PAT CFO To PAT% | 194.7 | 31.0 | -156.5 | -282.6 | 1,707.3 | -62.3 | 3.5 |
CFO To EBITDA CFO To EBITDA% | 108.1 | 20.6 | -92.4 | -2,782.8 | 189.3 | -13.4 | 1.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 93 | 26 | -84 | 77 | 73 | -8 | 1 | |
| -59 | -28 | -100 | -41 | -40 | -67 | -60 | |
| -36 | 2 | 183 | -36 | -33 | 74 | 60 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | -1 | 1 | 1 | -1 | 1 |
Free Cash Flow Free Cash FlowCr | 34 | -3 | -184 | 36 | 33 | -75 | -59 |
CFO To PAT CFO To PAT% | 194.7 | 31.0 | -156.5 | -282.6 | 1,707.3 | -62.3 | 3.5 |
CFO To EBITDA CFO To EBITDA% | 108.1 | 20.6 | -92.4 | -2,782.8 | 189.3 | -13.4 | 1.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 152 | 444 | 770 | 285 | 234 | 305 | 308 | 394 |
Price To Earnings Price To Earnings | 3.2 | 5.2 | 14.3 | 53.0 | 24.2 | 11.9 | 19.3 | |
Price To Sales Price To Sales | 0.4 | 1.3 | 1.6 | 0.6 | 0.5 | 0.6 | 0.5 | 0.6 |
Price To Book Price To Book | 0.9 | 1.8 | 2.5 | 1.0 | 0.8 | 1.0 | 1.0 | 1.2 |
EV To EBITDA EV To EBITDA | 2.0 | 3.4 | 10.8 | -171.3 | 10.5 | 9.8 | 7.6 | 8.5 |
GPM GPM% | 34.7 | 51.7 | 32.8 | 14.9 | 25.1 | 33.7 | 38.9 | 38.9 |
OPM OPM% | 23.1 | 37.8 | 18.5 | -0.6 | 7.8 | 11.1 | 14.1 | 13.5 |
NPM NPM% | 12.8 | 25.1 | 10.9 | -5.5 | 0.9 | 2.4 | 4.1 | 3.2 |
ROCE ROCE% | 36.8 | 41.8 | 15.0 | -4.3 | 4.3 | 6.7 | 9.1 | 9.1 |
ROE ROE% | 28.6 | 33.7 | 17.7 | -9.9 | 1.5 | 4.3 | 8.1 | 8.1 |
ROA ROA% | 22.3 | 27.3 | 9.6 | -5.4 | 0.9 | 2.0 | 3.5 | 3.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 152 | 444 | 770 | 285 | 234 | 305 | 308 | 394 |
Price To Earnings Price To Earnings | 3.2 | 5.2 | 14.3 | 53.0 | 24.2 | 11.9 | 19.3 | |
Price To Sales Price To Sales | 0.4 | 1.3 | 1.6 | 0.6 | 0.5 | 0.6 | 0.5 | 0.6 |
Price To Book Price To Book | 0.9 | 1.8 | 2.5 | 1.0 | 0.8 | 1.0 | 1.0 | 1.2 |
EV To EBITDA EV To EBITDA | 2.0 | 3.4 | 10.8 | -171.3 | 10.5 | 9.8 | 7.6 | 8.5 |
GPM GPM% | 34.7 | 51.7 | 32.8 | 14.9 | 25.1 | 33.7 | 38.9 | 38.9 |
OPM OPM% | 23.1 | 37.8 | 18.5 | -0.6 | 7.8 | 11.1 | 14.1 | 13.5 |
NPM NPM% | 12.8 | 25.1 | 10.9 | -5.5 | 0.9 | 2.4 | 4.1 | 3.2 |
ROCE ROCE% | 36.8 | 41.8 | 15.0 | -4.3 | 4.3 | 6.7 | 9.1 | 9.1 |
ROE ROE% | 28.6 | 33.7 | 17.7 | -9.9 | 1.5 | 4.3 | 8.1 | 8.1 |
ROA ROA% | 22.3 | 27.3 | 9.6 | -5.4 | 0.9 | 2.0 | 3.5 | 3.5 |
Documents — Mangalam Organics Ltd