| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 13 | 15 | 24 | 26 | 33 | 42 | 46 | 51 | 53 | 84 | 80 | |
Growth YoY Revenue Growth YoY% | 1,600.7 | 327.4 | 143.9 | 185.3 | 88.7 | 98.8 | 60.7 | 102.1 | 73.7 | |||
| 7 | 14 | 15 | 23 | 24 | 31 | 40 | 44 | 49 | 51 | 80 | 77 | |
| -1 | 0 | 0 | 2 | 1 | 2 | 1 | 2 | 2 | 2 | 4 | 3 | |
OPM OPM% | -11.0 | -0.7 | 0.6 | 7.3 | 5.7 | 5.4 | 2.7 | 4.4 | 3.6 | 4.4 | 5.1 | 3.6 |
| 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
PBT PBTCr | -1 | -1 | 4 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 4 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 1 | 0 | 1 | 1 | |
| -1 | -1 | 4 | 1 | 1 | 1 | 2 | 1 | 0 | 1 | 3 | 1 | |
Growth YoY PAT Growth YoY% | 65.0 | -4,600.0 | 462.1 | 210.9 | 188.7 | 201.1 | -59.0 | -7.1 | -121.3 | -16.5 | 69.2 | 1.0 |
NPM NPM% | -17.6 | -6.7 | 28.8 | 4.6 | 3.6 | 2.8 | 4.1 | 2.3 | -0.4 | 1.4 | 3.5 | 1.3 |
| -0.4 | -0.3 | 1.6 | 0.4 | 0.3 | 0.3 | 0.6 | 0.4 | -0.1 | 0.3 | 1.1 | 0.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 13 | 15 | 24 | 26 | 33 | 42 | 46 | 51 | 53 | 84 | 80 | |
Growth YoY Revenue Growth YoY% | 1,600.7 | 327.4 | 143.9 | 185.3 | 88.7 | 98.8 | 60.7 | 102.1 | 73.7 | |||
| 7 | 14 | 15 | 23 | 24 | 31 | 40 | 44 | 49 | 51 | 80 | 77 | |
| -1 | 0 | 0 | 2 | 1 | 2 | 1 | 2 | 2 | 2 | 4 | 3 | |
OPM OPM% | -11.0 | -0.7 | 0.6 | 7.3 | 5.7 | 5.4 | 2.7 | 4.4 | 3.6 | 4.4 | 5.1 | 3.6 |
| 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
PBT PBTCr | -1 | -1 | 4 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 4 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 1 | 0 | 1 | 1 | |
| -1 | -1 | 4 | 1 | 1 | 1 | 2 | 1 | 0 | 1 | 3 | 1 | |
Growth YoY PAT Growth YoY% | 65.0 | -4,600.0 | 462.1 | 210.9 | 188.7 | 201.1 | -59.0 | -7.1 | -121.3 | -16.5 | 69.2 | 1.0 |
NPM NPM% | -17.6 | -6.7 | 28.8 | 4.6 | 3.6 | 2.8 | 4.1 | 2.3 | -0.4 | 1.4 | 3.5 | 1.3 |
| -0.4 | -0.3 | 1.6 | 0.4 | 0.3 | 0.3 | 0.6 | 0.4 | -0.1 | 0.3 | 1.1 | 0.4 |
| 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 | 36 | 71 | 169 | 213 | 202 | 383 | 122 | 0 | 36 | 125 | 234 | 268 |
Growth Revenue Growth% | 81.4 | 100.6 | 136.3 | 26.1 | -5.0 | 89.5 | -68.1 | -100.0 | 251.2 | 87.8 | 83.3 | |
| 34 | 69 | 164 | 204 | 194 | 374 | 122 | 3 | 37 | 119 | 224 | 257 | |
| 2 | 2 | 4 | 9 | 9 | 9 | 0 | -3 | -1 | 6 | 10 | 11 | |
OPM OPM% | 5.7 | 3.4 | 2.7 | 4.2 | 4.3 | 2.4 | 0.1 | -3.5 | 4.9 | 4.5 | 4.2 | |
| 0 | 0 | 0 | 0 | 1 | 0 | 2 | 0 | 5 | 1 | 2 | ||
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 4 |
Depreciation DepreciationCr | 0 | 0 | 1 | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 1 | 1 | 3 | 6 | 6 | 6 | -2 | -5 | 1 | 3 | 7 | 8 |
| 0 | 0 | 1 | 2 | 2 | 2 | 1 | -1 | 0 | -1 | 3 | 3 | |
PAT PATCr | 1 | 1 | 2 | 4 | 4 | 4 | -2 | -4 | 1 | 5 | 4 | 5 |
Growth PAT Growth% | 5.3 | 15.8 | 181.6 | 53.8 | 22.2 | 0.4 | -154.6 | -80.9 | 127.8 | 282.0 | -4.2 | -1.9 |
NPM NPM% | 2.0 | 1.2 | 1.4 | 1.7 | 2.2 | 1.2 | -2.0 | 3.5 | 3.8 | 1.9 | 1.7 | |
| 4.8 | 0.3 | 1.0 | 0.7 | 1.6 | 1.6 | -0.9 | -1.6 | 0.5 | 1.7 | 1.6 | 1.7 |
| 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 | 36 | 71 | 169 | 213 | 202 | 383 | 122 | 0 | 36 | 125 | 234 | 268 |
Growth Revenue Growth% | 81.4 | 100.6 | 136.3 | 26.1 | -5.0 | 89.5 | -68.1 | -100.0 | 251.2 | 87.8 | 83.3 | |
| 34 | 69 | 164 | 204 | 194 | 374 | 122 | 3 | 37 | 119 | 224 | 257 | |
| 2 | 2 | 4 | 9 | 9 | 9 | 0 | -3 | -1 | 6 | 10 | 11 | |
OPM OPM% | 5.7 | 3.4 | 2.7 | 4.2 | 4.3 | 2.4 | 0.1 | -3.5 | 4.9 | 4.5 | 4.2 | |
| 0 | 0 | 0 | 0 | 1 | 0 | 2 | 0 | 5 | 1 | 2 | ||
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 4 |
Depreciation DepreciationCr | 0 | 0 | 1 | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 1 | 1 | 3 | 6 | 6 | 6 | -2 | -5 | 1 | 3 | 7 | 8 |
| 0 | 0 | 1 | 2 | 2 | 2 | 1 | -1 | 0 | -1 | 3 | 3 | |
PAT PATCr | 1 | 1 | 2 | 4 | 4 | 4 | -2 | -4 | 1 | 5 | 4 | 5 |
Growth PAT Growth% | 5.3 | 15.8 | 181.6 | 53.8 | 22.2 | 0.4 | -154.6 | -80.9 | 127.8 | 282.0 | -4.2 | -1.9 |
NPM NPM% | 2.0 | 1.2 | 1.4 | 1.7 | 2.2 | 1.2 | -2.0 | 3.5 | 3.8 | 1.9 | 1.7 | |
| 4.8 | 0.3 | 1.0 | 0.7 | 1.6 | 1.6 | -0.9 | -1.6 | 0.5 | 1.7 | 1.6 | 1.7 |
| 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 | 2 | 2 | 2 | 6 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 1 | 5 | 7 | 7 | 29 | 33 | 31 | 26 | 27 | 32 | 37 |
| 4 | 14 | 13 | 29 | 15 | 83 | 69 | 63 | 20 | 28 | 62 | |
| 2 | 2 | 2 | 3 | 3 | 1 | 1 | 1 | 3 | 3 | 0 | |
| 9 | 23 | 24 | 46 | 60 | 130 | 115 | 103 | 64 | 77 | 112 | |
| 6 | 18 | 17 | 32 | 46 | 112 | 98 | 89 | 51 | 63 | 100 | |
| 3 | 5 | 6 | 13 | 14 | 18 | 17 | 15 | 13 | 14 | 12 | |
| 9 | 23 | 24 | 46 | 60 | 130 | 115 | 103 | 64 | 77 | 112 |
| 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 | 2 | 2 | 2 | 6 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 1 | 5 | 7 | 7 | 29 | 33 | 31 | 26 | 27 | 32 | 37 |
| 4 | 14 | 13 | 29 | 15 | 83 | 69 | 63 | 20 | 28 | 62 | |
| 2 | 2 | 2 | 3 | 3 | 1 | 1 | 1 | 3 | 3 | 0 | |
| 9 | 23 | 24 | 46 | 60 | 130 | 115 | 103 | 64 | 77 | 112 | |
| 6 | 18 | 17 | 32 | 46 | 112 | 98 | 89 | 51 | 63 | 100 | |
| 3 | 5 | 6 | 13 | 14 | 18 | 17 | 15 | 13 | 14 | 12 | |
| 9 | 23 | 24 | 46 | 60 | 130 | 115 | 103 | 64 | 77 | 112 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | -6 | 7 | 9 | -13 | 2 | 3 | -1 | -1 | 3 | 6 | |
| 0 | -2 | -3 | -9 | -3 | -7 | -1 | 1 | -1 | -1 | 0 | |
| -2 | 8 | -4 | 0 | 23 | -3 | -1 | 0 | 2 | -3 | -6 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 7 | -7 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 2 | -8 | 5 | 9 | -16 | -5 | 1 | -1 | -2 | 3 | 6 |
CFO To PAT CFO To PAT% | 232.8 | -713.7 | 300.1 | 238.1 | -296.5 | 44.8 | -127.0 | 13.2 | -107.0 | 71.7 | 138.4 |
CFO To EBITDA CFO To EBITDA% | 82.9 | -247.5 | 158.1 | 97.5 | -151.7 | 21.9 | 2,106.7 | 21.8 | 105.9 | 54.5 | 59.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | -6 | 7 | 9 | -13 | 2 | 3 | -1 | -1 | 3 | 6 | |
| 0 | -2 | -3 | -9 | -3 | -7 | -1 | 1 | -1 | -1 | 0 | |
| -2 | 8 | -4 | 0 | 23 | -3 | -1 | 0 | 2 | -3 | -6 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 7 | -7 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 2 | -8 | 5 | 9 | -16 | -5 | 1 | -1 | -2 | 3 | 6 |
CFO To PAT CFO To PAT% | 232.8 | -713.7 | 300.1 | 238.1 | -296.5 | 44.8 | -127.0 | 13.2 | -107.0 | 71.7 | 138.4 |
CFO To EBITDA CFO To EBITDA% | 82.9 | -247.5 | 158.1 | 97.5 | -151.7 | 21.9 | 2,106.7 | 21.8 | 105.9 | 54.5 | 59.5 |
| 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 | 58 | 102 | 397 | 183 | 245 | 81 | 62 | 87 | 131 | 149 | 165 | |
Price To Earnings Price To Earnings | 34.4 | 21.6 | 54.5 | 41.0 | 54.8 | 71.6 | 27.8 | 33.2 | 36.5 | |||
Price To Sales Price To Sales | 0.8 | 0.6 | 1.9 | 0.9 | 0.6 | 0.7 | 2.5 | 1.1 | 0.6 | 0.6 | ||
Price To Book Price To Book | 4.1 | 5.4 | 15.2 | 4.3 | 5.3 | 1.8 | 1.6 | 2.1 | 2.9 | 3.0 | 3.3 | |
EV To EBITDA EV To EBITDA | 28.1 | 24.3 | 45.8 | 20.4 | 27.0 | 590.5 | -23.7 | -80.9 | 25.3 | 18.2 | 16.9 | |
GPM GPM% | 6.6 | 4.1 | 3.5 | 5.5 | 8.5 | 3.1 | 2.2 | 4.6 | 9.7 | |||
OPM OPM% | 5.7 | 3.4 | 2.7 | 4.2 | 4.3 | 2.4 | 0.1 | -3.5 | 4.9 | 4.5 | 4.2 | |
NPM NPM% | 2.0 | 1.2 | 1.4 | 1.7 | 2.2 | 1.2 | -2.0 | 3.5 | 3.8 | 1.9 | 1.7 | |
ROCE ROCE% | 23.7 | 12.4 | 25.3 | 30.8 | 15.9 | 14.3 | -2.0 | -11.5 | 3.2 | 7.4 | 11.2 | 11.2 |
ROE ROE% | 29.6 | 11.9 | 25.2 | 27.9 | 10.6 | 9.6 | -5.5 | -11.1 | 3.0 | 10.3 | 8.9 | 8.9 |
ROA ROA% | 8.0 | 3.7 | 9.9 | 8.0 | 7.4 | 3.4 | -2.1 | -4.3 | 1.9 | 6.1 | 4.0 | 4.0 |
| 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 | 58 | 102 | 397 | 183 | 245 | 81 | 62 | 87 | 131 | 149 | 165 | |
Price To Earnings Price To Earnings | 34.4 | 21.6 | 54.5 | 41.0 | 54.8 | 71.6 | 27.8 | 33.2 | 36.5 | |||
Price To Sales Price To Sales | 0.8 | 0.6 | 1.9 | 0.9 | 0.6 | 0.7 | 2.5 | 1.1 | 0.6 | 0.6 | ||
Price To Book Price To Book | 4.1 | 5.4 | 15.2 | 4.3 | 5.3 | 1.8 | 1.6 | 2.1 | 2.9 | 3.0 | 3.3 | |
EV To EBITDA EV To EBITDA | 28.1 | 24.3 | 45.8 | 20.4 | 27.0 | 590.5 | -23.7 | -80.9 | 25.3 | 18.2 | 16.9 | |
GPM GPM% | 6.6 | 4.1 | 3.5 | 5.5 | 8.5 | 3.1 | 2.2 | 4.6 | 9.7 | |||
OPM OPM% | 5.7 | 3.4 | 2.7 | 4.2 | 4.3 | 2.4 | 0.1 | -3.5 | 4.9 | 4.5 | 4.2 | |
NPM NPM% | 2.0 | 1.2 | 1.4 | 1.7 | 2.2 | 1.2 | -2.0 | 3.5 | 3.8 | 1.9 | 1.7 | |
ROCE ROCE% | 23.7 | 12.4 | 25.3 | 30.8 | 15.9 | 14.3 | -2.0 | -11.5 | 3.2 | 7.4 | 11.2 | 11.2 |
ROE ROE% | 29.6 | 11.9 | 25.2 | 27.9 | 10.6 | 9.6 | -5.5 | -11.1 | 3.0 | 10.3 | 8.9 | 8.9 |
ROA ROA% | 8.0 | 3.7 | 9.9 | 8.0 | 7.4 | 3.4 | -2.1 | -4.3 | 1.9 | 6.1 | 4.0 | 4.0 |
Documents — M Tek Copper Ltd