| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 18 | 20 | 22 | 23 | 26 | 26 | 27 | 31 | 32 | 37 | 32 | |
Growth YoY Revenue Growth YoY% | -34.2 | 22.8 | 102.8 | 19.1 | 20.1 | 20.8 | 11.8 | 3.8 | 17.9 | 18.3 | 19.6 | -2.1 |
| 11 | 14 | 18 | 19 | 23 | 23 | 23 | 24 | 27 | 29 | 35 | 29 | |
| -1 | 4 | 1 | 3 | 0 | 3 | 3 | 3 | 4 | 3 | 2 | 2 | |
OPM OPM% | -11.6 | 21.1 | 6.1 | 11.7 | 2.0 | 10.4 | 10.9 | 12.0 | 11.7 | 8.4 | 6.7 | 7.2 |
| 0 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | 0 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -1 | 4 | 1 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -2 | 2 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | |
Growth YoY PAT Growth YoY% | -4,066.7 | 276.9 | 113.9 | -49.8 | 160.6 | 13.0 | 72.1 | 25.2 | 52.0 | -9.2 | -8.4 | 44.3 |
NPM NPM% | -24.7 | 13.4 | 1.7 | 5.7 | 3.7 | 5.3 | 5.7 | 6.4 | 7.3 | 4.9 | 5.6 | 7.2 |
| -1.5 | 1.4 | 0.3 | 0.3 | 0.5 | 0.8 | 0.9 | 1.0 | 1.3 | 0.9 | 1.2 | 1.3 |
| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 18 | 20 | 22 | 23 | 26 | 26 | 27 | 31 | 32 | 37 | 32 | |
Growth YoY Revenue Growth YoY% | -34.2 | 22.8 | 102.8 | 19.1 | 20.1 | 20.8 | 11.8 | 3.8 | 17.9 | 18.3 | 19.6 | -2.1 |
| 11 | 14 | 18 | 19 | 23 | 23 | 23 | 24 | 27 | 29 | 35 | 29 | |
| -1 | 4 | 1 | 3 | 0 | 3 | 3 | 3 | 4 | 3 | 2 | 2 | |
OPM OPM% | -11.6 | 21.1 | 6.1 | 11.7 | 2.0 | 10.4 | 10.9 | 12.0 | 11.7 | 8.4 | 6.7 | 7.2 |
| 0 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | 0 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -1 | 4 | 1 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -2 | 2 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | |
Growth YoY PAT Growth YoY% | -4,066.7 | 276.9 | 113.9 | -49.8 | 160.6 | 13.0 | 72.1 | 25.2 | 52.0 | -9.2 | -8.4 | 44.3 |
NPM NPM% | -24.7 | 13.4 | 1.7 | 5.7 | 3.7 | 5.3 | 5.7 | 6.4 | 7.3 | 4.9 | 5.6 | 7.2 |
| -1.5 | 1.4 | 0.3 | 0.3 | 0.5 | 0.8 | 0.9 | 1.0 | 1.3 | 0.9 | 1.2 | 1.3 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 32 | 26 | 30 | 28 | 41 | 50 | 53 | 63 | 68 |
Growth Revenue Growth% | -18.4 | 12.8 | -5.8 | 48.0 | 20.5 | 7.6 | 18.1 | 8.5 | |
| 24 | 20 | 25 | 25 | 37 | 46 | 47 | 57 | 64 | |
| 8 | 7 | 4 | 3 | 4 | 3 | 6 | 6 | 5 | |
OPM OPM% | 25.0 | 25.2 | 14.2 | 9.8 | 9.0 | 6.4 | 11.5 | 10.2 | 7.0 |
| 0 | 1 | 1 | 1 | 2 | 3 | 1 | 1 | 4 | |
Interest Expense Interest ExpenseCr | 2 | 0 | 1 | 1 | 2 | 2 | 2 | 2 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 4 | 5 | 2 | 0 | 2 | 3 | 4 | 4 | 5 |
| 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | |
PAT PATCr | 3 | 4 | 1 | 0 | 2 | 2 | 3 | 4 | 4 |
Growth PAT Growth% | 12.7 | -79.5 | -90.0 | 2,087.1 | 44.5 | 42.5 | 18.8 | 13.6 | |
NPM NPM% | 9.7 | 13.4 | 2.4 | 0.3 | 3.8 | 4.5 | 6.0 | 6.1 | 6.3 |
| 1.8 | 2.1 | 0.4 | 0.0 | 0.9 | 1.3 | 1.9 | 2.2 | 2.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 32 | 26 | 30 | 28 | 41 | 50 | 53 | 63 | 68 |
Growth Revenue Growth% | -18.4 | 12.8 | -5.8 | 48.0 | 20.5 | 7.6 | 18.1 | 8.5 | |
| 24 | 20 | 25 | 25 | 37 | 46 | 47 | 57 | 64 | |
| 8 | 7 | 4 | 3 | 4 | 3 | 6 | 6 | 5 | |
OPM OPM% | 25.0 | 25.2 | 14.2 | 9.8 | 9.0 | 6.4 | 11.5 | 10.2 | 7.0 |
| 0 | 1 | 1 | 1 | 2 | 3 | 1 | 1 | 4 | |
Interest Expense Interest ExpenseCr | 2 | 0 | 1 | 1 | 2 | 2 | 2 | 2 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 4 | 5 | 2 | 0 | 2 | 3 | 4 | 4 | 5 |
| 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | |
PAT PATCr | 3 | 4 | 1 | 0 | 2 | 2 | 3 | 4 | 4 |
Growth PAT Growth% | 12.7 | -79.5 | -90.0 | 2,087.1 | 44.5 | 42.5 | 18.8 | 13.6 | |
NPM NPM% | 9.7 | 13.4 | 2.4 | 0.3 | 3.8 | 4.5 | 6.0 | 6.1 | 6.3 |
| 1.8 | 2.1 | 0.4 | 0.0 | 0.9 | 1.3 | 1.9 | 2.2 | 2.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 18 | 18 |
Reserves ReservesCr | 23 | 25 | 27 | 27 | 28 | 31 | 34 | 45 | 49 |
| 7 | 13 | 18 | 15 | 18 | 22 | 24 | 26 | 27 | |
| 3 | 2 | 2 | 4 | 3 | 2 | 2 | 2 | 8 | |
| 50 | 59 | 66 | 64 | 66 | 71 | 76 | 90 | 101 | |
| 37 | 42 | 46 | 45 | 47 | 52 | 59 | 70 | 77 | |
| 13 | 17 | 20 | 19 | 20 | 19 | 17 | 20 | 23 | |
| 50 | 59 | 66 | 64 | 66 | 71 | 76 | 90 | 101 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 18 | 18 |
Reserves ReservesCr | 23 | 25 | 27 | 27 | 28 | 31 | 34 | 45 | 49 |
| 7 | 13 | 18 | 15 | 18 | 22 | 24 | 26 | 27 | |
| 3 | 2 | 2 | 4 | 3 | 2 | 2 | 2 | 8 | |
| 50 | 59 | 66 | 64 | 66 | 71 | 76 | 90 | 101 | |
| 37 | 42 | 46 | 45 | 47 | 52 | 59 | 70 | 77 | |
| 13 | 17 | 20 | 19 | 20 | 19 | 17 | 20 | 23 | |
| 50 | 59 | 66 | 64 | 66 | 71 | 76 | 90 | 101 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -7 | 3 | 3 | 2 | -1 | 0 | -5 | -1 | |
| -5 | -5 | -1 | -3 | -1 | 0 | -4 | -5 | |
| 0 | 1 | -1 | 0 | 2 | 0 | 9 | 6 | |
Net Cash Flow Net Cash FlowCr | -11 | -1 | 1 | -1 | 0 | 0 | 1 | 0 |
Free Cash Flow Free Cash FlowCr | -12 | -2 | 3 | 0 | -2 | -1 | -8 | -5 |
CFO To PAT CFO To PAT% | -201.0 | 358.8 | 4,438.5 | 118.8 | -30.0 | -14.5 | -119.3 | -15.2 |
CFO To EBITDA CFO To EBITDA% | -106.7 | 61.2 | 116.6 | 49.8 | -21.2 | -7.6 | -71.1 | -13.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -7 | 3 | 3 | 2 | -1 | 0 | -5 | -1 | |
| -5 | -5 | -1 | -3 | -1 | 0 | -4 | -5 | |
| 0 | 1 | -1 | 0 | 2 | 0 | 9 | 6 | |
Net Cash Flow Net Cash FlowCr | -11 | -1 | 1 | -1 | 0 | 0 | 1 | 0 |
Free Cash Flow Free Cash FlowCr | -12 | -2 | 3 | 0 | -2 | -1 | -8 | -5 |
CFO To PAT CFO To PAT% | -201.0 | 358.8 | 4,438.5 | 118.8 | -30.0 | -14.5 | -119.3 | -15.2 |
CFO To EBITDA CFO To EBITDA% | -106.7 | 61.2 | 116.6 | 49.8 | -21.2 | -7.6 | -71.1 | -13.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 96 | 50 | 34 | 37 | 52 | 68 | 153 | 164 | 101 | 106 |
Price To Earnings Price To Earnings | 31.1 | 14.3 | 125.0 | 1,100.0 | 39.1 | 33.6 | 47.6 | 42.8 | 23.3 | 24.5 |
Price To Sales Price To Sales | 3.0 | 1.9 | 1.1 | 1.4 | 1.3 | 1.4 | 2.9 | 2.6 | 1.5 | 1.6 |
Price To Book Price To Book | 2.4 | 1.2 | 0.8 | 0.9 | 1.1 | 1.4 | 3.0 | 2.6 | 1.5 | 1.6 |
EV To EBITDA EV To EBITDA | 11.2 | 8.2 | 10.7 | 17.4 | 16.8 | 25.5 | 27.2 | 27.8 | 25.3 | 26.4 |
GPM GPM% | 56.8 | 69.3 | 49.4 | 38.0 | 39.5 | 37.4 | 41.4 | 40.4 | 42.0 | 42.0 |
OPM OPM% | 25.0 | 25.2 | 14.2 | 9.8 | 9.0 | 6.4 | 11.5 | 10.2 | 7.0 | 7.0 |
NPM NPM% | 9.7 | 13.4 | 2.4 | 0.3 | 3.8 | 4.5 | 6.0 | 6.1 | 6.3 | 6.3 |
ROCE ROCE% | 15.2 | 11.3 | 5.2 | 2.6 | 5.9 | 6.6 | 8.0 | 7.3 | 7.3 | 7.3 |
ROE ROE% | 7.8 | 8.2 | 1.6 | 0.2 | 3.5 | 4.7 | 6.3 | 6.1 | 6.5 | 6.5 |
ROA ROA% | 6.3 | 6.0 | 1.1 | 0.1 | 2.4 | 3.2 | 4.2 | 4.2 | 4.3 | 4.3 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 96 | 50 | 34 | 37 | 52 | 68 | 153 | 164 | 101 | 106 |
Price To Earnings Price To Earnings | 31.1 | 14.3 | 125.0 | 1,100.0 | 39.1 | 33.6 | 47.6 | 42.8 | 23.3 | 24.5 |
Price To Sales Price To Sales | 3.0 | 1.9 | 1.1 | 1.4 | 1.3 | 1.4 | 2.9 | 2.6 | 1.5 | 1.6 |
Price To Book Price To Book | 2.4 | 1.2 | 0.8 | 0.9 | 1.1 | 1.4 | 3.0 | 2.6 | 1.5 | 1.6 |
EV To EBITDA EV To EBITDA | 11.2 | 8.2 | 10.7 | 17.4 | 16.8 | 25.5 | 27.2 | 27.8 | 25.3 | 26.4 |
GPM GPM% | 56.8 | 69.3 | 49.4 | 38.0 | 39.5 | 37.4 | 41.4 | 40.4 | 42.0 | 42.0 |
OPM OPM% | 25.0 | 25.2 | 14.2 | 9.8 | 9.0 | 6.4 | 11.5 | 10.2 | 7.0 | 7.0 |
NPM NPM% | 9.7 | 13.4 | 2.4 | 0.3 | 3.8 | 4.5 | 6.0 | 6.1 | 6.3 | 6.3 |
ROCE ROCE% | 15.2 | 11.3 | 5.2 | 2.6 | 5.9 | 6.6 | 8.0 | 7.3 | 7.3 | 7.3 |
ROE ROE% | 7.8 | 8.2 | 1.6 | 0.2 | 3.5 | 4.7 | 6.3 | 6.1 | 6.5 | 6.5 |
ROA ROA% | 6.3 | 6.0 | 1.1 | 0.1 | 2.4 | 3.2 | 4.2 | 4.2 | 4.3 | 4.3 |
Documents — Marvel Decor Ltd
Concall Transcript Summaries — Marvel Decor Ltd