| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 49 | 41 | 45 | 26 | 43 | 35 | 42 | 37 | 45 | 43 | 66 | 60 | |
Growth YoY Revenue Growth YoY% | -15.1 | -5.5 | -20.1 | -34.9 | -13.1 | -14.6 | -7.8 | 38.6 | 5.6 | 24.1 | 58.1 | 62.9 |
| 54 | 58 | 65 | 54 | 64 | 64 | 81 | 65 | 75 | 78 | 79 | 94 | |
| -5 | -17 | -20 | -28 | -21 | -30 | -39 | -28 | -30 | -35 | -13 | -34 | |
OPM OPM% | -9.2 | -42.6 | -44.7 | -105.6 | -49.5 | -85.3 | -95.0 | -76.0 | -67.0 | -80.1 | -20.1 | -56.6 |
| 6 | 4 | 5 | 6 | 5 | 4 | 4 | 5 | 5 | 7 | 6 | 9 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 4 | 4 | 3 | 3 | 3 |
Depreciation DepreciationCr | 2 | 2 | 3 | 4 | 5 | 5 | 5 | 6 | 6 | 6 | 7 | 7 |
PBT PBTCr | -2 | -17 | -20 | -27 | -22 | -44 | -45 | -25 | -36 | -41 | -19 | -36 |
| 3 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | -2 | 1 | 0 | 1 | |
| -5 | -18 | -22 | -27 | -23 | -45 | -46 | -26 | -34 | -43 | -19 | -36 | |
Growth YoY PAT Growth YoY% | -167.1 | -6,292.9 | -416.0 | -120.9 | -383.6 | -149.2 | -113.7 | 4.9 | -49.9 | 3.9 | 58.1 | -41.5 |
NPM NPM% | -9.6 | -44.0 | -47.9 | -101.9 | -53.1 | -128.4 | -111.0 | -69.9 | -75.4 | -99.4 | -29.4 | -60.7 |
| -1.0 | -3.9 | -4.7 | -5.9 | -5.0 | -9.5 | -10.1 | -5.4 | -6.5 | -8.2 | -3.7 | -6.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 49 | 41 | 45 | 26 | 43 | 35 | 42 | 37 | 45 | 43 | 66 | 60 | |
Growth YoY Revenue Growth YoY% | -15.1 | -5.5 | -20.1 | -34.9 | -13.1 | -14.6 | -7.8 | 38.6 | 5.6 | 24.1 | 58.1 | 62.9 |
| 54 | 58 | 65 | 54 | 64 | 64 | 81 | 65 | 75 | 78 | 79 | 94 | |
| -5 | -17 | -20 | -28 | -21 | -30 | -39 | -28 | -30 | -35 | -13 | -34 | |
OPM OPM% | -9.2 | -42.6 | -44.7 | -105.6 | -49.5 | -85.3 | -95.0 | -76.0 | -67.0 | -80.1 | -20.1 | -56.6 |
| 6 | 4 | 5 | 6 | 5 | 4 | 4 | 5 | 5 | 7 | 6 | 9 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 4 | 4 | 3 | 3 | 3 |
Depreciation DepreciationCr | 2 | 2 | 3 | 4 | 5 | 5 | 5 | 6 | 6 | 6 | 7 | 7 |
PBT PBTCr | -2 | -17 | -20 | -27 | -22 | -44 | -45 | -25 | -36 | -41 | -19 | -36 |
| 3 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | -2 | 1 | 0 | 1 | |
| -5 | -18 | -22 | -27 | -23 | -45 | -46 | -26 | -34 | -43 | -19 | -36 | |
Growth YoY PAT Growth YoY% | -167.1 | -6,292.9 | -416.0 | -120.9 | -383.6 | -149.2 | -113.7 | 4.9 | -49.9 | 3.9 | 58.1 | -41.5 |
NPM NPM% | -9.6 | -44.0 | -47.9 | -101.9 | -53.1 | -128.4 | -111.0 | -69.9 | -75.4 | -99.4 | -29.4 | -60.7 |
| -1.0 | -3.9 | -4.7 | -5.9 | -5.0 | -9.5 | -10.1 | -5.4 | -6.5 | -8.2 | -3.7 | -6.9 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 211 | 121 | 230 | 201 | 176 | 145 | 191 | 214 |
Growth Revenue Growth% | -42.7 | 90.2 | -12.6 | -12.6 | -17.2 | 31.0 | 37.2 | |
| 216 | 150 | 231 | 201 | 230 | 264 | 296 | 325 | |
| -5 | -29 | -1 | 1 | -55 | -118 | -106 | -112 | |
OPM OPM% | -2.5 | -23.7 | -0.5 | 0.3 | -31.0 | -81.2 | -55.5 | -52.4 |
| 3 | 9 | 8 | 12 | 19 | 19 | 23 | 27 | |
Interest Expense Interest ExpenseCr | 27 | 24 | 10 | 6 | 5 | 8 | 14 | 13 |
Depreciation DepreciationCr | 8 | 10 | 7 | 8 | 10 | 19 | 25 | 27 |
PBT PBTCr | -87 | -64 | -18 | -3 | -49 | -139 | -121 | -132 |
| 5 | -11 | -2 | 7 | 7 | 2 | 1 | 1 | |
PAT PATCr | -93 | -53 | -16 | -10 | -56 | -140 | -122 | -132 |
Growth PAT Growth% | 42.6 | 69.6 | 35.6 | -443.0 | -149.0 | 13.2 | 4.7 | |
NPM NPM% | -43.9 | -43.9 | -7.0 | -5.2 | -32.1 | -96.5 | -63.9 | -62.0 |
| 55.2 | -9.3 | -3.2 | -2.1 | -12.3 | -29.8 | -23.9 | -25.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 211 | 121 | 230 | 201 | 176 | 145 | 191 | 214 |
Growth Revenue Growth% | -42.7 | 90.2 | -12.6 | -12.6 | -17.2 | 31.0 | 37.2 | |
| 216 | 150 | 231 | 201 | 230 | 264 | 296 | 325 | |
| -5 | -29 | -1 | 1 | -55 | -118 | -106 | -112 | |
OPM OPM% | -2.5 | -23.7 | -0.5 | 0.3 | -31.0 | -81.2 | -55.5 | -52.4 |
| 3 | 9 | 8 | 12 | 19 | 19 | 23 | 27 | |
Interest Expense Interest ExpenseCr | 27 | 24 | 10 | 6 | 5 | 8 | 14 | 13 |
Depreciation DepreciationCr | 8 | 10 | 7 | 8 | 10 | 19 | 25 | 27 |
PBT PBTCr | -87 | -64 | -18 | -3 | -49 | -139 | -121 | -132 |
| 5 | -11 | -2 | 7 | 7 | 2 | 1 | 1 | |
PAT PATCr | -93 | -53 | -16 | -10 | -56 | -140 | -122 | -132 |
Growth PAT Growth% | 42.6 | 69.6 | 35.6 | -443.0 | -149.0 | 13.2 | 4.7 | |
NPM NPM% | -43.9 | -43.9 | -7.0 | -5.2 | -32.1 | -96.5 | -63.9 | -62.0 |
| 55.2 | -9.3 | -3.2 | -2.1 | -12.3 | -29.8 | -23.9 | -25.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 54 | 54 | 54 | 43 | 43 | 44 | 53 |
Reserves ReservesCr | 652 | 599 | 586 | 495 | 440 | 305 | 306 |
| 162 | 226 | 153 | 161 | 139 | 165 | 162 | |
| 157 | 119 | 64 | 50 | 53 | 109 | 99 | |
| 1,024 | 998 | 858 | 753 | 684 | 633 | 669 | |
| 819 | 728 | 549 | 459 | 343 | 260 | 381 | |
| 205 | 270 | 309 | 294 | 341 | 372 | 289 | |
| 1,024 | 998 | 858 | 753 | 684 | 633 | 669 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 54 | 54 | 54 | 43 | 43 | 44 | 53 |
Reserves ReservesCr | 652 | 599 | 586 | 495 | 440 | 305 | 306 |
| 162 | 226 | 153 | 161 | 139 | 165 | 162 | |
| 157 | 119 | 64 | 50 | 53 | 109 | 99 | |
| 1,024 | 998 | 858 | 753 | 684 | 633 | 669 | |
| 819 | 728 | 549 | 459 | 343 | 260 | 381 | |
| 205 | 270 | 309 | 294 | 341 | 372 | 289 | |
| 1,024 | 998 | 858 | 753 | 684 | 633 | 669 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -19 | 73 | 67 | 69 | -102 | -128 | -95 | |
| -586 | 13 | 18 | 124 | 159 | 47 | -50 | |
| 557 | -73 | -94 | -119 | -29 | -13 | 148 | |
Net Cash Flow Net Cash FlowCr | -48 | 12 | -10 | 75 | 27 | -93 | 4 |
Free Cash Flow Free Cash FlowCr | -209 | 61 | 64 | 66 | -121 | -152 | -145 |
CFO To PAT CFO To PAT% | 20.5 | -136.8 | -412.1 | -668.5 | 181.5 | 90.9 | 77.7 |
CFO To EBITDA CFO To EBITDA% | 359.6 | -253.2 | -5,350.5 | 13,729.3 | 187.8 | 108.0 | 89.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -19 | 73 | 67 | 69 | -102 | -128 | -95 | |
| -586 | 13 | 18 | 124 | 159 | 47 | -50 | |
| 557 | -73 | -94 | -119 | -29 | -13 | 148 | |
Net Cash Flow Net Cash FlowCr | -48 | 12 | -10 | 75 | 27 | -93 | 4 |
Free Cash Flow Free Cash FlowCr | -209 | 61 | 64 | 66 | -121 | -152 | -145 |
CFO To PAT CFO To PAT% | 20.5 | -136.8 | -412.1 | -668.5 | 181.5 | 90.9 | 77.7 |
CFO To EBITDA CFO To EBITDA% | 359.6 | -253.2 | -5,350.5 | 13,729.3 | 187.8 | 108.0 | 89.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 346 | 397 | 352 | 853 | 802 | 646 | 840 | |
Price To Earnings Price To Earnings | ||||||||
Price To Sales Price To Sales | 2.7 | 1.7 | 1.7 | 4.3 | 4.3 | 2.9 | 3.9 | |
Price To Book Price To Book | 0.5 | 0.6 | 0.7 | 1.8 | 2.3 | 1.8 | 1.9 | |
EV To EBITDA EV To EBITDA | -14.3 | -333.1 | 556.6 | -11.8 | -5.9 | -5.4 | -7.8 | |
GPM GPM% | 99.5 | 98.8 | 98.0 | 97.8 | 92.5 | 70.3 | 73.1 | 73.1 |
OPM OPM% | -2.5 | -23.7 | -0.5 | 0.3 | -31.0 | -81.2 | -55.5 | -52.4 |
NPM NPM% | -43.9 | -43.9 | -7.0 | -5.2 | -32.1 | -96.5 | -63.9 | -62.0 |
ROCE ROCE% | -7.1 | -5.3 | -1.1 | 0.6 | -9.2 | -37.3 | -29.8 | -29.8 |
ROE ROE% | -13.1 | -8.1 | -2.5 | -1.9 | -11.7 | -40.3 | -34.0 | -34.0 |
ROA ROA% | -9.1 | -5.3 | -1.9 | -1.4 | -8.2 | -22.2 | -18.2 | -18.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 346 | 397 | 352 | 853 | 802 | 646 | 840 | |
Price To Earnings Price To Earnings | ||||||||
Price To Sales Price To Sales | 2.7 | 1.7 | 1.7 | 4.3 | 4.3 | 2.9 | 3.9 | |
Price To Book Price To Book | 0.5 | 0.6 | 0.7 | 1.8 | 2.3 | 1.8 | 1.9 | |
EV To EBITDA EV To EBITDA | -14.3 | -333.1 | 556.6 | -11.8 | -5.9 | -5.4 | -7.8 | |
GPM GPM% | 99.5 | 98.8 | 98.0 | 97.8 | 92.5 | 70.3 | 73.1 | 73.1 |
OPM OPM% | -2.5 | -23.7 | -0.5 | 0.3 | -31.0 | -81.2 | -55.5 | -52.4 |
NPM NPM% | -43.9 | -43.9 | -7.0 | -5.2 | -32.1 | -96.5 | -63.9 | -62.0 |
ROCE ROCE% | -7.1 | -5.3 | -1.1 | 0.6 | -9.2 | -37.3 | -29.8 | -29.8 |
ROE ROE% | -13.1 | -8.1 | -2.5 | -1.9 | -11.7 | -40.3 | -34.0 | -34.0 |
ROA ROA% | -9.1 | -5.3 | -1.9 | -1.4 | -8.2 | -22.2 | -18.2 | -18.2 |
Documents — Max India Ltd
Concall Transcript Summaries — Max India Ltd