| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 44 | 47 | 47 | 43 | 45 | 45 | 30 | 43 | 47 | 47 | 61 | 48 | |
Growth YoY Revenue Growth YoY% | 29.9 | 30.7 | 22.4 | 2.6 | 2.8 | -2.9 | -37.4 | 0.0 | 5.4 | 3.9 | 104.8 | 11.3 |
| 39 | 42 | 42 | 40 | 39 | 38 | 31 | 38 | 42 | 43 | 55 | 44 | |
| 5 | 5 | 6 | 3 | 5 | 7 | -2 | 5 | 5 | 4 | 5 | 4 | |
OPM OPM% | 10.7 | 10.5 | 12.2 | 8.0 | 11.9 | 14.8 | -5.4 | 10.7 | 10.9 | 9.3 | 9.0 | 9.0 |
| 1 | 1 | 1 | 1 | 0 | 0 | 5 | 0 | 0 | 1 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 3 | 2 | 0 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 2 | 3 | 3 | 2 | 2 | 4 | 2 | 2 | 3 | 2 | 5 | 3 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | |
| 1 | 2 | 2 | 1 | 1 | 3 | 2 | 2 | 2 | 2 | 4 | 2 | |
Growth YoY PAT Growth YoY% | -58.9 | -46.1 | -45.9 | -79.8 | -39.2 | 43.8 | -8.8 | 100.0 | 134.4 | -44.2 | 139.3 | 15.6 |
NPM NPM% | 3.4 | 4.4 | 4.3 | 1.9 | 2.0 | 6.5 | 6.3 | 3.7 | 4.5 | 3.5 | 7.3 | 3.9 |
| 1.2 | 1.6 | 1.6 | 0.6 | 0.7 | 2.3 | 1.5 | 1.2 | 1.6 | 1.2 | 3.3 | 1.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 44 | 47 | 47 | 43 | 45 | 45 | 30 | 43 | 47 | 47 | 61 | 48 | |
Growth YoY Revenue Growth YoY% | 29.9 | 30.7 | 22.4 | 2.6 | 2.8 | -2.9 | -37.4 | 0.0 | 5.4 | 3.9 | 104.8 | 11.3 |
| 39 | 42 | 42 | 40 | 39 | 38 | 31 | 38 | 42 | 43 | 55 | 44 | |
| 5 | 5 | 6 | 3 | 5 | 7 | -2 | 5 | 5 | 4 | 5 | 4 | |
OPM OPM% | 10.7 | 10.5 | 12.2 | 8.0 | 11.9 | 14.8 | -5.4 | 10.7 | 10.9 | 9.3 | 9.0 | 9.0 |
| 1 | 1 | 1 | 1 | 0 | 0 | 5 | 0 | 0 | 1 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 3 | 2 | 0 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 2 | 3 | 3 | 2 | 2 | 4 | 2 | 2 | 3 | 2 | 5 | 3 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | |
| 1 | 2 | 2 | 1 | 1 | 3 | 2 | 2 | 2 | 2 | 4 | 2 | |
Growth YoY PAT Growth YoY% | -58.9 | -46.1 | -45.9 | -79.8 | -39.2 | 43.8 | -8.8 | 100.0 | 134.4 | -44.2 | 139.3 | 15.6 |
NPM NPM% | 3.4 | 4.4 | 4.3 | 1.9 | 2.0 | 6.5 | 6.3 | 3.7 | 4.5 | 3.5 | 7.3 | 3.9 |
| 1.2 | 1.6 | 1.6 | 0.6 | 0.7 | 2.3 | 1.5 | 1.2 | 1.6 | 1.2 | 3.3 | 1.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 123 | 126 | 113 | 115 | 141 | 179 | 163 | 198 | 203 |
Growth Revenue Growth% | 2.4 | -10.2 | 2.4 | 22.0 | 27.3 | -9.3 | 21.7 | 24.7 | |
| 106 | 106 | 93 | 92 | 117 | 157 | 149 | 178 | 183 | |
| 17 | 19 | 19 | 24 | 24 | 22 | 14 | 20 | 19 | |
OPM OPM% | 13.9 | 15.2 | 17.1 | 20.4 | 16.9 | 12.4 | 8.5 | 9.9 | 9.5 |
| 4 | 2 | 1 | 2 | 2 | 2 | 6 | 3 | 4 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 3 | 4 | 3 | 4 | 3 |
Depreciation DepreciationCr | 2 | 3 | 3 | 6 | 6 | 7 | 7 | 7 | 7 |
PBT PBTCr | 18 | 18 | 16 | 18 | 17 | 13 | 10 | 12 | 12 |
| 6 | 5 | 4 | 3 | 2 | 4 | 3 | 2 | 2 | |
PAT PATCr | 12 | 13 | 12 | 15 | 15 | 9 | 7 | 10 | 10 |
Growth PAT Growth% | 10.5 | -8.7 | 22.8 | -1.1 | -35.5 | -30.9 | 49.4 | 37.9 | |
NPM NPM% | 9.8 | 10.6 | 10.8 | 12.9 | 10.5 | 5.3 | 4.0 | 5.0 | 5.0 |
| 10.3 | 10.9 | 9.9 | 12.2 | 11.8 | 7.5 | 5.2 | 7.2 | 7.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 123 | 126 | 113 | 115 | 141 | 179 | 163 | 198 | 203 |
Growth Revenue Growth% | 2.4 | -10.2 | 2.4 | 22.0 | 27.3 | -9.3 | 21.7 | 24.7 | |
| 106 | 106 | 93 | 92 | 117 | 157 | 149 | 178 | 183 | |
| 17 | 19 | 19 | 24 | 24 | 22 | 14 | 20 | 19 | |
OPM OPM% | 13.9 | 15.2 | 17.1 | 20.4 | 16.9 | 12.4 | 8.5 | 9.9 | 9.5 |
| 4 | 2 | 1 | 2 | 2 | 2 | 6 | 3 | 4 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 3 | 4 | 3 | 4 | 3 |
Depreciation DepreciationCr | 2 | 3 | 3 | 6 | 6 | 7 | 7 | 7 | 7 |
PBT PBTCr | 18 | 18 | 16 | 18 | 17 | 13 | 10 | 12 | 12 |
| 6 | 5 | 4 | 3 | 2 | 4 | 3 | 2 | 2 | |
PAT PATCr | 12 | 13 | 12 | 15 | 15 | 9 | 7 | 10 | 10 |
Growth PAT Growth% | 10.5 | -8.7 | 22.8 | -1.1 | -35.5 | -30.9 | 49.4 | 37.9 | |
NPM NPM% | 9.8 | 10.6 | 10.8 | 12.9 | 10.5 | 5.3 | 4.0 | 5.0 | 5.0 |
| 10.3 | 10.9 | 9.9 | 12.2 | 11.8 | 7.5 | 5.2 | 7.2 | 7.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 12 | 12 | 12 | 13 | 13 | 13 | 14 |
Reserves ReservesCr | 75 | 109 | 121 | 134 | 178 | 194 | 200 | 253 |
| 49 | 56 | 53 | 73 | 83 | 85 | 78 | 88 | |
| 1 | 4 | 8 | 7 | 3 | 3 | 6 | 9 | |
| 137 | 181 | 194 | 226 | 279 | 295 | 297 | 372 | |
| 96 | 104 | 96 | 123 | 163 | 160 | 165 | 224 | |
| 40 | 77 | 98 | 103 | 115 | 135 | 133 | 148 | |
| 137 | 181 | 194 | 226 | 279 | 295 | 297 | 372 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 12 | 12 | 12 | 13 | 13 | 13 | 14 |
Reserves ReservesCr | 75 | 109 | 121 | 134 | 178 | 194 | 200 | 253 |
| 49 | 56 | 53 | 73 | 83 | 85 | 78 | 88 | |
| 1 | 4 | 8 | 7 | 3 | 3 | 6 | 9 | |
| 137 | 181 | 194 | 226 | 279 | 295 | 297 | 372 | |
| 96 | 104 | 96 | 123 | 163 | 160 | 165 | 224 | |
| 40 | 77 | 98 | 103 | 115 | 135 | 133 | 148 | |
| 137 | 181 | 194 | 226 | 279 | 295 | 297 | 372 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 4 | 13 | 13 | 4 | -6 | -7 | -8 | -33 | |
| -15 | -37 | -18 | -8 | -6 | -6 | -1 | -3 | |
| -4 | 19 | 6 | 4 | 29 | 6 | -1 | 64 | |
Net Cash Flow Net Cash FlowCr | -14 | -5 | 1 | 0 | 17 | -6 | -11 | 28 |
Free Cash Flow Free Cash FlowCr | -11 | -25 | -5 | -5 | -13 | -13 | -10 | -38 |
CFO To PAT CFO To PAT% | 35.8 | 96.3 | 105.3 | 27.6 | -42.7 | -71.0 | -124.5 | -338.6 |
CFO To EBITDA CFO To EBITDA% | 25.3 | 67.0 | 66.4 | 17.4 | -26.4 | -30.3 | -58.9 | -169.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 4 | 13 | 13 | 4 | -6 | -7 | -8 | -33 | |
| -15 | -37 | -18 | -8 | -6 | -6 | -1 | -3 | |
| -4 | 19 | 6 | 4 | 29 | 6 | -1 | 64 | |
Net Cash Flow Net Cash FlowCr | -14 | -5 | 1 | 0 | 17 | -6 | -11 | 28 |
Free Cash Flow Free Cash FlowCr | -11 | -25 | -5 | -5 | -13 | -13 | -10 | -38 |
CFO To PAT CFO To PAT% | 35.8 | 96.3 | 105.3 | 27.6 | -42.7 | -71.0 | -124.5 | -338.6 |
CFO To EBITDA CFO To EBITDA% | 25.3 | 67.0 | 66.4 | 17.4 | -26.4 | -30.3 | -58.9 | -169.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 567 | 221 | 652 | 786 | 829 | 487 | 612 | 305 | 434 |
Price To Earnings Price To Earnings | 47.2 | 16.6 | 53.8 | 52.8 | 55.9 | 44.5 | 86.2 | 31.6 | 43.2 |
Price To Sales Price To Sales | 4.6 | 1.8 | 5.8 | 6.8 | 5.9 | 2.7 | 3.8 | 1.5 | 2.1 |
Price To Book Price To Book | 6.5 | 1.8 | 4.9 | 5.4 | 4.3 | 2.4 | 2.9 | 1.1 | 1.6 |
EV To EBITDA EV To EBITDA | 33.5 | 11.9 | 34.6 | 34.3 | 34.9 | 22.6 | 46.3 | 16.4 | 23.3 |
GPM GPM% | 25.5 | 27.6 | 29.5 | 42.9 | 39.6 | 39.5 | 37.7 | 38.2 | 38.2 |
OPM OPM% | 13.9 | 15.2 | 17.1 | 20.4 | 16.9 | 12.4 | 8.5 | 9.9 | 9.5 |
NPM NPM% | 9.8 | 10.6 | 10.8 | 12.9 | 10.5 | 5.3 | 4.0 | 5.0 | 5.0 |
ROCE ROCE% | 18.8 | 14.1 | 11.6 | 11.4 | 9.3 | 7.3 | 5.3 | 4.9 | 4.9 |
ROE ROE% | 13.9 | 11.0 | 9.1 | 10.2 | 7.7 | 4.6 | 3.1 | 3.7 | 3.7 |
ROA ROA% | 8.8 | 7.3 | 6.3 | 6.6 | 5.3 | 3.2 | 2.2 | 2.6 | 2.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 567 | 221 | 652 | 786 | 829 | 487 | 612 | 305 | 434 |
Price To Earnings Price To Earnings | 47.2 | 16.6 | 53.8 | 52.8 | 55.9 | 44.5 | 86.2 | 31.6 | 43.2 |
Price To Sales Price To Sales | 4.6 | 1.8 | 5.8 | 6.8 | 5.9 | 2.7 | 3.8 | 1.5 | 2.1 |
Price To Book Price To Book | 6.5 | 1.8 | 4.9 | 5.4 | 4.3 | 2.4 | 2.9 | 1.1 | 1.6 |
EV To EBITDA EV To EBITDA | 33.5 | 11.9 | 34.6 | 34.3 | 34.9 | 22.6 | 46.3 | 16.4 | 23.3 |
GPM GPM% | 25.5 | 27.6 | 29.5 | 42.9 | 39.6 | 39.5 | 37.7 | 38.2 | 38.2 |
OPM OPM% | 13.9 | 15.2 | 17.1 | 20.4 | 16.9 | 12.4 | 8.5 | 9.9 | 9.5 |
NPM NPM% | 9.8 | 10.6 | 10.8 | 12.9 | 10.5 | 5.3 | 4.0 | 5.0 | 5.0 |
ROCE ROCE% | 18.8 | 14.1 | 11.6 | 11.4 | 9.3 | 7.3 | 5.3 | 4.9 | 4.9 |
ROE ROE% | 13.9 | 11.0 | 9.1 | 10.2 | 7.7 | 4.6 | 3.1 | 3.7 | 3.7 |
ROA ROA% | 8.8 | 7.3 | 6.3 | 6.6 | 5.3 | 3.2 | 2.2 | 2.6 | 2.6 |
Documents — Medicamen Biotech Ltd