| Quarter | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 9 | 24 | 7 | 8 | 7 | 12 | 11 | 2 | 10 | 6 | 9 | |
Growth YoY Revenue Growth YoY% | -5.0 | -59.8 | -16.1 | -52.0 | -32.8 | -23.1 | -50.0 | 57.0 | -78.7 | 39.9 | -54.7 | -14.3 |
| 12 | 10 | 19 | 8 | 8 | 7 | 13 | 9 | 3 | 8 | 6 | 10 | |
| 1 | -1 | 5 | -1 | 0 | 0 | -1 | 1 | -1 | 2 | -1 | 0 | |
OPM OPM% | 5.5 | -7.8 | 22.2 | -13.1 | 5.6 | -2.7 | -6.4 | 11.9 | -53.1 | 15.8 | -13.8 | -4.8 |
| 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 |
Depreciation DepreciationCr | 2 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -2 | -4 | 3 | -3 | -1 | -1 | -3 | -1 | -4 | -1 | -2 | -2 |
| -1 | -1 | 1 | -1 | 0 | 0 | -1 | 0 | -1 | 0 | -1 | -1 | |
| -1 | -3 | 2 | -3 | -1 | -1 | -3 | -1 | -3 | 0 | -1 | -1 | |
Growth YoY PAT Growth YoY% | -198.6 | -390.6 | 83.0 | -215.0 | 51.4 | 65.6 | -222.2 | 59.1 | -281.2 | 59.4 | 50.4 | -41.8 |
NPM NPM% | -11.4 | -33.1 | 8.9 | -37.1 | -8.2 | -14.8 | -21.7 | -9.7 | -146.9 | -4.3 | -23.7 | -16.0 |
| -0.8 | -1.9 | 1.3 | -1.5 | -0.4 | -0.6 | -1.6 | -0.6 | -1.8 | -0.2 | -0.6 | -0.6 |
| Quarter | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 9 | 24 | 7 | 8 | 7 | 12 | 11 | 2 | 10 | 6 | 9 | |
Growth YoY Revenue Growth YoY% | -5.0 | -59.8 | -16.1 | -52.0 | -32.8 | -23.1 | -50.0 | 57.0 | -78.7 | 39.9 | -54.7 | -14.3 |
| 12 | 10 | 19 | 8 | 8 | 7 | 13 | 9 | 3 | 8 | 6 | 10 | |
| 1 | -1 | 5 | -1 | 0 | 0 | -1 | 1 | -1 | 2 | -1 | 0 | |
OPM OPM% | 5.5 | -7.8 | 22.2 | -13.1 | 5.6 | -2.7 | -6.4 | 11.9 | -53.1 | 15.8 | -13.8 | -4.8 |
| 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 |
Depreciation DepreciationCr | 2 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -2 | -4 | 3 | -3 | -1 | -1 | -3 | -1 | -4 | -1 | -2 | -2 |
| -1 | -1 | 1 | -1 | 0 | 0 | -1 | 0 | -1 | 0 | -1 | -1 | |
| -1 | -3 | 2 | -3 | -1 | -1 | -3 | -1 | -3 | 0 | -1 | -1 | |
Growth YoY PAT Growth YoY% | -198.6 | -390.6 | 83.0 | -215.0 | 51.4 | 65.6 | -222.2 | 59.1 | -281.2 | 59.4 | 50.4 | -41.8 |
NPM NPM% | -11.4 | -33.1 | 8.9 | -37.1 | -8.2 | -14.8 | -21.7 | -9.7 | -146.9 | -4.3 | -23.7 | -16.0 |
| -0.8 | -1.9 | 1.3 | -1.5 | -0.4 | -0.6 | -1.6 | -0.6 | -1.8 | -0.2 | -0.6 | -0.6 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 44 | 46 | 49 | 50 | 59 | 65 | 60 | 67 | 60 | 35 | 28 | 26 |
Growth Revenue Growth% | 6.5 | 4.8 | 3.2 | 18.3 | 9.9 | -8.4 | 12.4 | -10.2 | -42.8 | -18.9 | -31.1 | |
| 39 | 41 | 43 | 44 | 47 | 50 | 44 | 58 | 53 | 36 | 27 | 27 | |
| 5 | 6 | 6 | 6 | 13 | 15 | 16 | 9 | 7 | -1 | 1 | -1 | |
OPM OPM% | 11.1 | 11.9 | 11.3 | 12.3 | 21.6 | 23.3 | 26.5 | 14.0 | 11.4 | -4.1 | 4.1 | -2.2 |
| 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 3 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 4 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 3 |
Depreciation DepreciationCr | 1 | 2 | 1 | 2 | 2 | 4 | 8 | 5 | 6 | 6 | 5 | 5 |
PBT PBTCr | 1 | 0 | 1 | 2 | 7 | 8 | 4 | 1 | -4 | -9 | -7 | -8 |
| 0 | 0 | 0 | 1 | 2 | 2 | 1 | 0 | -1 | -2 | -2 | -2 | |
PAT PATCr | 1 | 0 | 0 | 1 | 5 | 6 | 3 | 0 | -3 | -7 | -5 | -6 |
Growth PAT Growth% | -55.8 | 55.8 | 174.2 | 307.4 | 15.4 | -48.5 | -87.8 | -962.2 | -120.0 | 21.8 | -7.6 | |
NPM NPM% | 1.5 | 0.6 | 0.9 | 2.5 | 8.4 | 8.8 | 5.0 | 0.5 | -5.2 | -20.0 | -19.3 | -22.1 |
| 3.6 | 1.6 | 2.5 | 6.8 | 27.4 | 4.3 | 1.8 | -0.5 | -1.9 | -4.1 | -2.3 | -3.1 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 44 | 46 | 49 | 50 | 59 | 65 | 60 | 67 | 60 | 35 | 28 | 26 |
Growth Revenue Growth% | 6.5 | 4.8 | 3.2 | 18.3 | 9.9 | -8.4 | 12.4 | -10.2 | -42.8 | -18.9 | -31.1 | |
| 39 | 41 | 43 | 44 | 47 | 50 | 44 | 58 | 53 | 36 | 27 | 27 | |
| 5 | 6 | 6 | 6 | 13 | 15 | 16 | 9 | 7 | -1 | 1 | -1 | |
OPM OPM% | 11.1 | 11.9 | 11.3 | 12.3 | 21.6 | 23.3 | 26.5 | 14.0 | 11.4 | -4.1 | 4.1 | -2.2 |
| 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 3 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 4 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 3 |
Depreciation DepreciationCr | 1 | 2 | 1 | 2 | 2 | 4 | 8 | 5 | 6 | 6 | 5 | 5 |
PBT PBTCr | 1 | 0 | 1 | 2 | 7 | 8 | 4 | 1 | -4 | -9 | -7 | -8 |
| 0 | 0 | 0 | 1 | 2 | 2 | 1 | 0 | -1 | -2 | -2 | -2 | |
PAT PATCr | 1 | 0 | 0 | 1 | 5 | 6 | 3 | 0 | -3 | -7 | -5 | -6 |
Growth PAT Growth% | -55.8 | 55.8 | 174.2 | 307.4 | 15.4 | -48.5 | -87.8 | -962.2 | -120.0 | 21.8 | -7.6 | |
NPM NPM% | 1.5 | 0.6 | 0.9 | 2.5 | 8.4 | 8.8 | 5.0 | 0.5 | -5.2 | -20.0 | -19.3 | -22.1 |
| 3.6 | 1.6 | 2.5 | 6.8 | 27.4 | 4.3 | 1.8 | -0.5 | -1.9 | -4.1 | -2.3 | -3.1 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 2 | 2 | 15 | 15 | 15 | 15 | 15 | 24 |
Reserves ReservesCr | 7 | 7 | 8 | 9 | 16 | 24 | 27 | 35 | 31 | 25 | 52 |
| 36 | 39 | 40 | 45 | 52 | 55 | 61 | 63 | 70 | 80 | 65 | |
| 8 | 12 | 10 | 9 | 10 | 15 | 19 | 21 | 19 | 21 | 15 | |
| 53 | 60 | 59 | 65 | 80 | 108 | 121 | 133 | 135 | 141 | 156 | |
| 38 | 46 | 46 | 49 | 57 | 61 | 64 | 62 | 71 | 83 | 94 | |
| 15 | 14 | 13 | 16 | 23 | 47 | 57 | 70 | 64 | 59 | 62 | |
| 53 | 60 | 59 | 65 | 80 | 108 | 121 | 133 | 135 | 141 | 156 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 2 | 2 | 15 | 15 | 15 | 15 | 15 | 24 |
Reserves ReservesCr | 7 | 7 | 8 | 9 | 16 | 24 | 27 | 35 | 31 | 25 | 52 |
| 36 | 39 | 40 | 45 | 52 | 55 | 61 | 63 | 70 | 80 | 65 | |
| 8 | 12 | 10 | 9 | 10 | 15 | 19 | 21 | 19 | 21 | 15 | |
| 53 | 60 | 59 | 65 | 80 | 108 | 121 | 133 | 135 | 141 | 156 | |
| 38 | 46 | 46 | 49 | 57 | 61 | 64 | 62 | 71 | 83 | 94 | |
| 15 | 14 | 13 | 16 | 23 | 47 | 57 | 70 | 64 | 59 | 62 | |
| 53 | 60 | 59 | 65 | 80 | 108 | 121 | 133 | 135 | 141 | 156 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|
| 12 | 5 | 14 | 12 | 11 | 5 | 0 | -12 | |
| -5 | -9 | -27 | -15 | -10 | 0 | 0 | -19 | |
| -5 | 5 | 14 | 3 | -2 | -5 | 1 | 31 | |
Net Cash Flow Net Cash FlowCr | 1 | 1 | 0 | 0 | -1 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 6 | -4 | -14 | -3 | 1 | 4 | -1 | -31 |
CFO To PAT CFO To PAT% | 939.4 | 103.7 | 235.6 | 396.4 | 3,118.1 | -152.3 | 4.8 | 231.3 |
CFO To EBITDA CFO To EBITDA% | 186.4 | 40.5 | 89.4 | 74.6 | 120.5 | 69.2 | 23.7 | -1,088.8 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|
| 12 | 5 | 14 | 12 | 11 | 5 | 0 | -12 | |
| -5 | -9 | -27 | -15 | -10 | 0 | 0 | -19 | |
| -5 | 5 | 14 | 3 | -2 | -5 | 1 | 31 | |
Net Cash Flow Net Cash FlowCr | 1 | 1 | 0 | 0 | -1 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 6 | -4 | -14 | -3 | 1 | 4 | -1 | -31 |
CFO To PAT CFO To PAT% | 939.4 | 103.7 | 235.6 | 396.4 | 3,118.1 | -152.3 | 4.8 | 231.3 |
CFO To EBITDA CFO To EBITDA% | 186.4 | 40.5 | 89.4 | 74.6 | 120.5 | 69.2 | 23.7 | -1,088.8 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 39 | 12 | 18 | 50 | 67 | 57 | 9 | |||||
Price To Earnings Price To Earnings | 6.8 | 4.1 | 48.6 | |||||||||
Price To Sales Price To Sales | 0.6 | 0.2 | 0.3 | 0.8 | 1.9 | 2.0 | 0.3 | |||||
Price To Book Price To Book | 1.0 | 0.3 | 0.4 | 1.1 | 1.7 | 0.8 | 0.1 | |||||
EV To EBITDA EV To EBITDA | 4.0 | 3.1 | 6.1 | 13.0 | -79.5 | 83.2 | -81.9 | |||||
GPM GPM% | 26.6 | 25.8 | 25.0 | 30.7 | 34.6 | 38.8 | 48.4 | 30.5 | 36.1 | 18.7 | 31.1 | 31.1 |
OPM OPM% | 11.1 | 11.9 | 11.3 | 12.3 | 21.6 | 23.3 | 26.5 | 14.0 | 11.4 | -4.1 | 4.1 | -2.2 |
NPM NPM% | 1.5 | 0.6 | 0.9 | 2.5 | 8.4 | 8.8 | 5.0 | 0.5 | -5.2 | -20.0 | -19.3 | -22.1 |
ROCE ROCE% | 12.8 | 10.6 | 12.3 | 14.3 | 25.8 | 18.3 | 10.7 | 4.9 | 0.9 | -5.6 | -2.9 | -2.9 |
ROE ROE% | 7.2 | 3.1 | 4.6 | 11.3 | 28.1 | 15.0 | 7.2 | 0.7 | -6.8 | -17.4 | -7.1 | -7.1 |
ROA ROA% | 1.2 | 0.5 | 0.8 | 1.9 | 6.3 | 5.4 | 2.5 | 0.3 | -2.3 | -4.9 | -3.5 | -3.5 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 39 | 12 | 18 | 50 | 67 | 57 | 9 | |||||
Price To Earnings Price To Earnings | 6.8 | 4.1 | 48.6 | |||||||||
Price To Sales Price To Sales | 0.6 | 0.2 | 0.3 | 0.8 | 1.9 | 2.0 | 0.3 | |||||
Price To Book Price To Book | 1.0 | 0.3 | 0.4 | 1.1 | 1.7 | 0.8 | 0.1 | |||||
EV To EBITDA EV To EBITDA | 4.0 | 3.1 | 6.1 | 13.0 | -79.5 | 83.2 | -81.9 | |||||
GPM GPM% | 26.6 | 25.8 | 25.0 | 30.7 | 34.6 | 38.8 | 48.4 | 30.5 | 36.1 | 18.7 | 31.1 | 31.1 |
OPM OPM% | 11.1 | 11.9 | 11.3 | 12.3 | 21.6 | 23.3 | 26.5 | 14.0 | 11.4 | -4.1 | 4.1 | -2.2 |
NPM NPM% | 1.5 | 0.6 | 0.9 | 2.5 | 8.4 | 8.8 | 5.0 | 0.5 | -5.2 | -20.0 | -19.3 | -22.1 |
ROCE ROCE% | 12.8 | 10.6 | 12.3 | 14.3 | 25.8 | 18.3 | 10.7 | 4.9 | 0.9 | -5.6 | -2.9 | -2.9 |
ROE ROE% | 7.2 | 3.1 | 4.6 | 11.3 | 28.1 | 15.0 | 7.2 | 0.7 | -6.8 | -17.4 | -7.1 | -7.1 |
ROA ROA% | 1.2 | 0.5 | 0.8 | 1.9 | 6.3 | 5.4 | 2.5 | 0.3 | -2.3 | -4.9 | -3.5 | -3.5 |
Documents — Marshall Machines Ltd
Concall Transcript Summaries — Marshall Machines Ltd