| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 23 | 15 | 13 | 12 | 6 | 28 | 32 | 14 | 18 | 25 | 26 | |
Growth YoY Revenue Growth YoY% | -28.4 | 77.9 | -58.4 | 29.2 | -31.9 | -72.3 | 91.2 | 151.1 | 14.4 | 176.0 | -10.2 | -18.8 |
| 24 | 26 | 18 | 15 | 18 | 10 | 28 | 26 | 15 | 17 | 24 | 28 | |
| -6 | -3 | -3 | -2 | -6 | -4 | 0 | 6 | 0 | 1 | 1 | -3 | |
OPM OPM% | -34.4 | -11.3 | -23.3 | -18.6 | -46.5 | -62.1 | -0.8 | 18.3 | -3.3 | 5.9 | 2.8 | -10.4 |
| 0 | 0 | 0 | 0 | -11 | 0 | 0 | 2 | 0 | 0 | 0 | 10 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -7 | -3 | -4 | -3 | -18 | -5 | -1 | 7 | -1 | 0 | 0 | 7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | -1 | |
| -7 | -3 | -4 | -3 | -18 | -5 | -1 | 7 | -1 | 0 | -1 | 7 | |
Growth YoY PAT Growth YoY% | -101.7 | -870.6 | -109.3 | 47.0 | -158.1 | -37.9 | 73.1 | 346.6 | 94.1 | 109.7 | -7.0 | 9.2 |
NPM NPM% | -38.8 | -14.3 | -29.2 | -22.0 | -146.8 | -71.0 | -4.1 | 21.6 | -7.6 | 2.5 | -4.9 | 29.0 |
| -2.3 | -1.1 | -1.4 | -0.9 | -2.2 | -1.5 | -0.4 | 2.3 | -0.4 | 0.1 | -0.4 | 2.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 23 | 15 | 13 | 12 | 6 | 28 | 32 | 14 | 18 | 25 | 26 | |
Growth YoY Revenue Growth YoY% | -28.4 | 77.9 | -58.4 | 29.2 | -31.9 | -72.3 | 91.2 | 151.1 | 14.4 | 176.0 | -10.2 | -18.8 |
| 24 | 26 | 18 | 15 | 18 | 10 | 28 | 26 | 15 | 17 | 24 | 28 | |
| -6 | -3 | -3 | -2 | -6 | -4 | 0 | 6 | 0 | 1 | 1 | -3 | |
OPM OPM% | -34.4 | -11.3 | -23.3 | -18.6 | -46.5 | -62.1 | -0.8 | 18.3 | -3.3 | 5.9 | 2.8 | -10.4 |
| 0 | 0 | 0 | 0 | -11 | 0 | 0 | 2 | 0 | 0 | 0 | 10 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -7 | -3 | -4 | -3 | -18 | -5 | -1 | 7 | -1 | 0 | 0 | 7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | -1 | |
| -7 | -3 | -4 | -3 | -18 | -5 | -1 | 7 | -1 | 0 | -1 | 7 | |
Growth YoY PAT Growth YoY% | -101.7 | -870.6 | -109.3 | 47.0 | -158.1 | -37.9 | 73.1 | 346.6 | 94.1 | 109.7 | -7.0 | 9.2 |
NPM NPM% | -38.8 | -14.3 | -29.2 | -22.0 | -146.8 | -71.0 | -4.1 | 21.6 | -7.6 | 2.5 | -4.9 | 29.0 |
| -2.3 | -1.1 | -1.4 | -0.9 | -2.2 | -1.5 | -0.4 | 2.3 | -0.4 | 0.1 | -0.4 | 2.5 |
| 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 | 271 | 258 | 185 | 251 | 121 | 30 | 46 | 80 | 66 | 59 | 89 | 83 |
Growth Revenue Growth% | 25.9 | -4.8 | -28.5 | 35.9 | -51.8 | -75.5 | 55.1 | 72.8 | -17.4 | -9.8 | 49.4 | 5.5 |
| 263 | 258 | 192 | 260 | 151 | 45 | 59 | 95 | 83 | 72 | 82 | 84 | |
| 9 | 0 | -7 | -9 | -30 | -16 | -13 | -15 | -17 | -12 | 7 | -1 | |
OPM OPM% | 3.2 | -0.1 | -3.8 | -3.6 | -24.6 | -52.8 | -27.8 | -18.9 | -26.0 | -20.8 | 8.0 | -1.7 |
| 3 | -35 | -5 | -1 | -1 | -8 | 1 | 8 | 1 | -11 | 1 | 9 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 2 | 2 | 1 | 1 |
Depreciation DepreciationCr | 7 | 6 | 5 | 4 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 4 | -42 | -19 | -16 | -34 | -28 | -16 | -11 | -20 | -27 | 7 | 6 |
| -2 | 2 | 2 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | |
PAT PATCr | 6 | -44 | -21 | -15 | -35 | -29 | -15 | -11 | -20 | -27 | 5 | 6 |
Growth PAT Growth% | 155.7 | -834.6 | 53.1 | 25.8 | -130.9 | 18.8 | 46.5 | 26.4 | -75.8 | -34.4 | 118.6 | 132.7 |
NPM NPM% | 2.2 | -17.0 | -11.2 | -6.1 | -29.2 | -96.7 | -33.4 | -14.2 | -30.2 | -45.0 | 5.6 | 6.8 |
| 2.0 | -14.4 | -1.8 | -3.1 | -11.6 | -9.4 | -5.0 | -3.7 | -6.5 | -8.8 | 1.6 | 1.8 |
| 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 | 271 | 258 | 185 | 251 | 121 | 30 | 46 | 80 | 66 | 59 | 89 | 83 |
Growth Revenue Growth% | 25.9 | -4.8 | -28.5 | 35.9 | -51.8 | -75.5 | 55.1 | 72.8 | -17.4 | -9.8 | 49.4 | 5.5 |
| 263 | 258 | 192 | 260 | 151 | 45 | 59 | 95 | 83 | 72 | 82 | 84 | |
| 9 | 0 | -7 | -9 | -30 | -16 | -13 | -15 | -17 | -12 | 7 | -1 | |
OPM OPM% | 3.2 | -0.1 | -3.8 | -3.6 | -24.6 | -52.8 | -27.8 | -18.9 | -26.0 | -20.8 | 8.0 | -1.7 |
| 3 | -35 | -5 | -1 | -1 | -8 | 1 | 8 | 1 | -11 | 1 | 9 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 2 | 2 | 1 | 1 |
Depreciation DepreciationCr | 7 | 6 | 5 | 4 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 4 | -42 | -19 | -16 | -34 | -28 | -16 | -11 | -20 | -27 | 7 | 6 |
| -2 | 2 | 2 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | |
PAT PATCr | 6 | -44 | -21 | -15 | -35 | -29 | -15 | -11 | -20 | -27 | 5 | 6 |
Growth PAT Growth% | 155.7 | -834.6 | 53.1 | 25.8 | -130.9 | 18.8 | 46.5 | 26.4 | -75.8 | -34.4 | 118.6 | 132.7 |
NPM NPM% | 2.2 | -17.0 | -11.2 | -6.1 | -29.2 | -96.7 | -33.4 | -14.2 | -30.2 | -45.0 | 5.6 | 6.8 |
| 2.0 | -14.4 | -1.8 | -3.1 | -11.6 | -9.4 | -5.0 | -3.7 | -6.5 | -8.8 | 1.6 | 1.8 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 210 | 225 | 203 | 185 | 147 | 118 | 104 | 93 | 74 | 47 | 52 |
| 79 | 63 | 79 | 47 | 58 | 35 | 37 | 50 | 50 | 68 | 57 | |
| 3 | 16 | 17 | 16 | 16 | 24 | 23 | 23 | 22 | 21 | 21 | |
| 298 | 309 | 304 | 255 | 226 | 183 | 170 | 172 | 151 | 142 | 137 | |
| 144 | 138 | 160 | 128 | 110 | 72 | 67 | 72 | 53 | 49 | 52 | |
| 154 | 171 | 144 | 127 | 116 | 111 | 103 | 100 | 98 | 93 | 85 | |
| 298 | 309 | 304 | 255 | 226 | 183 | 170 | 172 | 151 | 142 | 137 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 210 | 225 | 203 | 185 | 147 | 118 | 104 | 93 | 74 | 47 | 52 |
| 79 | 63 | 79 | 47 | 58 | 35 | 37 | 50 | 50 | 68 | 57 | |
| 3 | 16 | 17 | 16 | 16 | 24 | 23 | 23 | 22 | 21 | 21 | |
| 298 | 309 | 304 | 255 | 226 | 183 | 170 | 172 | 151 | 142 | 137 | |
| 144 | 138 | 160 | 128 | 110 | 72 | 67 | 72 | 53 | 49 | 52 | |
| 154 | 171 | 144 | 127 | 116 | 111 | 103 | 100 | 98 | 93 | 85 | |
| 298 | 309 | 304 | 255 | 226 | 183 | 170 | 172 | 151 | 142 | 137 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -14 | -27 | -22 | -1 | -6 | -7 | 0 | 1 | |
| 20 | 18 | 14 | 4 | 17 | 0 | 15 | 3 | |
| -5 | 6 | 8 | -4 | -10 | 5 | -13 | -5 | |
Net Cash Flow Net Cash FlowCr | 1 | -3 | -1 | 0 | 1 | -1 | 2 | 0 |
Free Cash Flow Free Cash FlowCr | -14 | -28 | -21 | 0 | 2 | -6 | 0 | 1 |
CFO To PAT CFO To PAT% | 89.4 | 77.4 | 77.5 | 5.4 | 51.7 | 32.8 | -1.2 | 24.0 |
CFO To EBITDA CFO To EBITDA% | 150.3 | 91.8 | 142.0 | 6.5 | 38.9 | 38.0 | -2.7 | 16.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -14 | -27 | -22 | -1 | -6 | -7 | 0 | 1 | |
| 20 | 18 | 14 | 4 | 17 | 0 | 15 | 3 | |
| -5 | 6 | 8 | -4 | -10 | 5 | -13 | -5 | |
Net Cash Flow Net Cash FlowCr | 1 | -3 | -1 | 0 | 1 | -1 | 2 | 0 |
Free Cash Flow Free Cash FlowCr | -14 | -28 | -21 | 0 | 2 | -6 | 0 | 1 |
CFO To PAT CFO To PAT% | 89.4 | 77.4 | 77.5 | 5.4 | 51.7 | 32.8 | -1.2 | 24.0 |
CFO To EBITDA CFO To EBITDA% | 150.3 | 91.8 | 142.0 | 6.5 | 38.9 | 38.0 | -2.7 | 16.8 |
| 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 | 139 | 168 | 139 | 84 | 24 | 36 | 40 | 44 | 64 | 50 | 29 | 61 |
Price To Earnings Price To Earnings | 26.0 | 5.9 | 11.0 | |||||||||
Price To Sales Price To Sales | 0.5 | 0.7 | 0.8 | 0.3 | 0.2 | 1.2 | 0.9 | 0.6 | 1.0 | 0.8 | 0.3 | 0.7 |
Price To Book Price To Book | 0.6 | 0.7 | 0.7 | 0.4 | 0.2 | 0.3 | 0.4 | 0.5 | 0.8 | 0.9 | 0.5 | 1.1 |
EV To EBITDA EV To EBITDA | 13.4 | -1,058.2 | -19.7 | -6.4 | -0.4 | -2.8 | -3.9 | -3.5 | -4.7 | -4.4 | 4.2 | -41.5 |
GPM GPM% | 36.8 | 36.1 | 35.0 | 31.9 | 25.9 | 28.3 | 31.6 | 20.1 | 20.0 | 24.7 | 37.7 | 37.7 |
OPM OPM% | 3.2 | -0.1 | -3.8 | -3.6 | -24.6 | -52.8 | -27.8 | -18.9 | -26.0 | -20.8 | 8.0 | -1.7 |
NPM NPM% | 2.2 | -17.0 | -11.2 | -6.1 | -29.2 | -96.7 | -33.4 | -14.2 | -30.2 | -45.0 | 5.6 | 6.8 |
ROCE ROCE% | 2.4 | -18.0 | -8.2 | -7.6 | -20.3 | -18.0 | -10.3 | -7.5 | -18.0 | -40.1 | 12.4 | 12.4 |
ROE ROE% | 2.8 | -19.0 | -9.9 | -8.0 | -23.1 | -23.1 | -14.0 | -11.4 | -24.9 | -50.1 | 8.5 | 8.5 |
ROA ROA% | 2.0 | -14.2 | -6.8 | -6.0 | -15.6 | -15.7 | -9.0 | -6.6 | -13.2 | -18.8 | 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 | 139 | 168 | 139 | 84 | 24 | 36 | 40 | 44 | 64 | 50 | 29 | 61 |
Price To Earnings Price To Earnings | 26.0 | 5.9 | 11.0 | |||||||||
Price To Sales Price To Sales | 0.5 | 0.7 | 0.8 | 0.3 | 0.2 | 1.2 | 0.9 | 0.6 | 1.0 | 0.8 | 0.3 | 0.7 |
Price To Book Price To Book | 0.6 | 0.7 | 0.7 | 0.4 | 0.2 | 0.3 | 0.4 | 0.5 | 0.8 | 0.9 | 0.5 | 1.1 |
EV To EBITDA EV To EBITDA | 13.4 | -1,058.2 | -19.7 | -6.4 | -0.4 | -2.8 | -3.9 | -3.5 | -4.7 | -4.4 | 4.2 | -41.5 |
GPM GPM% | 36.8 | 36.1 | 35.0 | 31.9 | 25.9 | 28.3 | 31.6 | 20.1 | 20.0 | 24.7 | 37.7 | 37.7 |
OPM OPM% | 3.2 | -0.1 | -3.8 | -3.6 | -24.6 | -52.8 | -27.8 | -18.9 | -26.0 | -20.8 | 8.0 | -1.7 |
NPM NPM% | 2.2 | -17.0 | -11.2 | -6.1 | -29.2 | -96.7 | -33.4 | -14.2 | -30.2 | -45.0 | 5.6 | 6.8 |
ROCE ROCE% | 2.4 | -18.0 | -8.2 | -7.6 | -20.3 | -18.0 | -10.3 | -7.5 | -18.0 | -40.1 | 12.4 | 12.4 |
ROE ROE% | 2.8 | -19.0 | -9.9 | -8.0 | -23.1 | -23.1 | -14.0 | -11.4 | -24.9 | -50.1 | 8.5 | 8.5 |
ROA ROA% | 2.0 | -14.2 | -6.8 | -6.0 | -15.6 | -15.7 | -9.0 | -6.6 | -13.2 | -18.8 | 3.6 | 3.6 |
Documents — Manugraph India Ltd