| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 42 | 30 | 41 | 31 | 39 | 39 | 41 | 38 | 53 | 59 | 57 | 69 | |
Growth YoY Revenue Growth YoY% | 4.7 | -23.4 | 47.6 | -2.1 | -7.1 | 32.6 | -0.1 | 24.2 | 33.8 | 48.6 | 37.5 | 81.4 |
| 39 | 27 | 37 | 28 | 37 | 36 | 35 | 35 | 50 | 54 | 50 | 66 | |
| 3 | 3 | 5 | 3 | 2 | 3 | 7 | 3 | 3 | 4 | 7 | 3 | |
OPM OPM% | 7.3 | 9.2 | 11.2 | 9.1 | 6.2 | 7.9 | 16.1 | 7.4 | 5.2 | 7.4 | 12.6 | 4.8 |
| 1 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 2 | 1 | 3 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 3 | 2 | 4 | 2 | 2 | 4 | 6 | 2 | 3 | 4 | 8 | 3 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | |
| 2 | 1 | 3 | 2 | 2 | 3 | 4 | 2 | 3 | 3 | 6 | 3 | |
Growth YoY PAT Growth YoY% | -15.3 | -35.6 | 75.1 | 19.7 | -36.2 | 80.7 | 40.0 | 15.2 | 65.8 | 9.5 | 35.0 | 38.5 |
NPM NPM% | 5.7 | 4.9 | 7.5 | 5.1 | 3.9 | 6.6 | 10.5 | 4.8 | 4.9 | 4.9 | 10.3 | 3.6 |
| 0.3 | 0.2 | 0.4 | 0.2 | 0.2 | 0.3 | 0.5 | 0.2 | 0.3 | 0.3 | 0.7 | 0.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 42 | 30 | 41 | 31 | 39 | 39 | 41 | 38 | 53 | 59 | 57 | 69 | |
Growth YoY Revenue Growth YoY% | 4.7 | -23.4 | 47.6 | -2.1 | -7.1 | 32.6 | -0.1 | 24.2 | 33.8 | 48.6 | 37.5 | 81.4 |
| 39 | 27 | 37 | 28 | 37 | 36 | 35 | 35 | 50 | 54 | 50 | 66 | |
| 3 | 3 | 5 | 3 | 2 | 3 | 7 | 3 | 3 | 4 | 7 | 3 | |
OPM OPM% | 7.3 | 9.2 | 11.2 | 9.1 | 6.2 | 7.9 | 16.1 | 7.4 | 5.2 | 7.4 | 12.6 | 4.8 |
| 1 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 2 | 1 | 3 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 3 | 2 | 4 | 2 | 2 | 4 | 6 | 2 | 3 | 4 | 8 | 3 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | |
| 2 | 1 | 3 | 2 | 2 | 3 | 4 | 2 | 3 | 3 | 6 | 3 | |
Growth YoY PAT Growth YoY% | -15.3 | -35.6 | 75.1 | 19.7 | -36.2 | 80.7 | 40.0 | 15.2 | 65.8 | 9.5 | 35.0 | 38.5 |
NPM NPM% | 5.7 | 4.9 | 7.5 | 5.1 | 3.9 | 6.6 | 10.5 | 4.8 | 4.9 | 4.9 | 10.3 | 3.6 |
| 0.3 | 0.2 | 0.4 | 0.2 | 0.2 | 0.3 | 0.5 | 0.2 | 0.3 | 0.3 | 0.7 | 0.3 |
| 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 | 67 | 54 | 61 | 98 | 89 | 122 | 121 | 140 | 145 | 151 | 206 | 238 |
Growth Revenue Growth% | 30.8 | -18.4 | 12.1 | 60.1 | -9.3 | 38.1 | -1.1 | 16.0 | 3.2 | 4.2 | 36.7 | 50.0 |
| 63 | 50 | 58 | 95 | 86 | 117 | 114 | 131 | 132 | 136 | 189 | 220 | |
| 4 | 4 | 3 | 3 | 3 | 5 | 7 | 10 | 13 | 15 | 17 | 18 | |
OPM OPM% | 5.5 | 7.4 | 5.7 | 2.8 | 3.2 | 4.3 | 6.1 | 6.8 | 8.9 | 9.9 | 8.3 | 7.4 |
| 0 | 0 | 1 | 2 | 2 | 1 | 2 | 4 | 2 | 3 | 6 | 6 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | 2 | 2 | 2 | 2 | 2 | 4 | 6 | 10 | 11 | 14 | 18 | 19 |
| 1 | 0 | 1 | 1 | 1 | 1 | 2 | 3 | 3 | 3 | 5 | 5 | |
PAT PATCr | 1 | 2 | 1 | 2 | 2 | 3 | 5 | 7 | 8 | 10 | 13 | 14 |
Growth PAT Growth% | 42.6 | 44.1 | -25.1 | 28.7 | 3.8 | 58.9 | 85.8 | 50.5 | 14.5 | 21.7 | 29.9 | 33.8 |
NPM NPM% | 1.7 | 3.0 | 2.0 | 1.6 | 1.8 | 2.1 | 4.0 | 5.2 | 5.7 | 6.7 | 6.3 | 5.8 |
| 3.5 | 5.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.6 | 0.9 | 1.0 | 1.2 | 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 | 67 | 54 | 61 | 98 | 89 | 122 | 121 | 140 | 145 | 151 | 206 | 238 |
Growth Revenue Growth% | 30.8 | -18.4 | 12.1 | 60.1 | -9.3 | 38.1 | -1.1 | 16.0 | 3.2 | 4.2 | 36.7 | 50.0 |
| 63 | 50 | 58 | 95 | 86 | 117 | 114 | 131 | 132 | 136 | 189 | 220 | |
| 4 | 4 | 3 | 3 | 3 | 5 | 7 | 10 | 13 | 15 | 17 | 18 | |
OPM OPM% | 5.5 | 7.4 | 5.7 | 2.8 | 3.2 | 4.3 | 6.1 | 6.8 | 8.9 | 9.9 | 8.3 | 7.4 |
| 0 | 0 | 1 | 2 | 2 | 1 | 2 | 4 | 2 | 3 | 6 | 6 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | 2 | 2 | 2 | 2 | 2 | 4 | 6 | 10 | 11 | 14 | 18 | 19 |
| 1 | 0 | 1 | 1 | 1 | 1 | 2 | 3 | 3 | 3 | 5 | 5 | |
PAT PATCr | 1 | 2 | 1 | 2 | 2 | 3 | 5 | 7 | 8 | 10 | 13 | 14 |
Growth PAT Growth% | 42.6 | 44.1 | -25.1 | 28.7 | 3.8 | 58.9 | 85.8 | 50.5 | 14.5 | 21.7 | 29.9 | 33.8 |
NPM NPM% | 1.7 | 3.0 | 2.0 | 1.6 | 1.8 | 2.1 | 4.0 | 5.2 | 5.7 | 6.7 | 6.3 | 5.8 |
| 3.5 | 5.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.6 | 0.9 | 1.0 | 1.2 | 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 | 3 | 4 | 4 | 4 | 4 | 17 | 17 | 17 | 17 | 17 |
Reserves ReservesCr | 13 | 13 | 23 | 24 | 26 | 28 | 20 | 27 | 36 | 46 | 59 |
| 26 | 21 | 30 | 45 | 40 | 38 | 38 | 42 | 43 | 57 | 78 | |
| 4 | 11 | 3 | 3 | 5 | 5 | 3 | 2 | 1 | 0 | 0 | |
| 46 | 48 | 59 | 76 | 75 | 76 | 77 | 87 | 96 | 120 | 153 | |
| 37 | 38 | 46 | 59 | 57 | 58 | 58 | 65 | 74 | 97 | 129 | |
| 9 | 10 | 14 | 17 | 19 | 17 | 20 | 23 | 22 | 23 | 24 | |
| 46 | 48 | 59 | 76 | 75 | 76 | 77 | 87 | 96 | 120 | 153 |
| 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 | 3 | 4 | 4 | 4 | 4 | 17 | 17 | 17 | 17 | 17 |
Reserves ReservesCr | 13 | 13 | 23 | 24 | 26 | 28 | 20 | 27 | 36 | 46 | 59 |
| 26 | 21 | 30 | 45 | 40 | 38 | 38 | 42 | 43 | 57 | 78 | |
| 4 | 11 | 3 | 3 | 5 | 5 | 3 | 2 | 1 | 0 | 0 | |
| 46 | 48 | 59 | 76 | 75 | 76 | 77 | 87 | 96 | 120 | 153 | |
| 37 | 38 | 46 | 59 | 57 | 58 | 58 | 65 | 74 | 97 | 129 | |
| 9 | 10 | 14 | 17 | 19 | 17 | 20 | 23 | 22 | 23 | 24 | |
| 46 | 48 | 59 | 76 | 75 | 76 | 77 | 87 | 96 | 120 | 153 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -4 | -3 | 5 | 5 | 1 | -11 | 6 | 8 | 2 | 5 | 6 | |
| 0 | -3 | -5 | -4 | -3 | -17 | -2 | -7 | -3 | -3 | -5 | |
| 3 | 6 | -1 | -1 | 3 | 18 | -6 | -2 | 0 | -1 | -1 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | -1 | 0 | 0 | -10 | -2 | 0 | -1 | 1 | 1 |
Free Cash Flow Free Cash FlowCr | -4 | -4 | 3 | 2 | -1 | -28 | 9 | 8 | 2 | 2 | 1 |
CFO To PAT CFO To PAT% | -352.0 | -197.6 | 417.7 | 314.8 | 59.3 | -436.7 | 121.8 | 112.8 | 29.4 | 48.5 | 44.8 |
CFO To EBITDA CFO To EBITDA% | -108.7 | -80.3 | 146.4 | 178.9 | 34.0 | -215.8 | 79.9 | 84.9 | 18.9 | 32.6 | 34.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -4 | -3 | 5 | 5 | 1 | -11 | 6 | 8 | 2 | 5 | 6 | |
| 0 | -3 | -5 | -4 | -3 | -17 | -2 | -7 | -3 | -3 | -5 | |
| 3 | 6 | -1 | -1 | 3 | 18 | -6 | -2 | 0 | -1 | -1 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | -1 | 0 | 0 | -10 | -2 | 0 | -1 | 1 | 1 |
Free Cash Flow Free Cash FlowCr | -4 | -4 | 3 | 2 | -1 | -28 | 9 | 8 | 2 | 2 | 1 |
CFO To PAT CFO To PAT% | -352.0 | -197.6 | 417.7 | 314.8 | 59.3 | -436.7 | 121.8 | 112.8 | 29.4 | 48.5 | 44.8 |
CFO To EBITDA CFO To EBITDA% | -108.7 | -80.3 | 146.4 | 178.9 | 34.0 | -215.8 | 79.9 | 84.9 | 18.9 | 32.6 | 34.5 |
| 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 | 40 | 35 | 30 | 41 | 139 | 620 | 409 | 432 | 271 | 271 | ||
Price To Earnings Price To Earnings | 33.0 | 22.5 | 18.6 | 16.0 | 29.0 | 85.9 | 49.3 | 42.7 | 20.7 | 19.6 | ||
Price To Sales Price To Sales | 0.7 | 0.4 | 0.3 | 0.3 | 1.1 | 4.4 | 2.8 | 2.9 | 1.3 | 1.1 | ||
Price To Book Price To Book | 1.5 | 1.3 | 1.0 | 1.3 | 3.8 | 14.2 | 7.8 | 6.9 | 3.6 | 3.6 | ||
EV To EBITDA EV To EBITDA | 14.7 | 17.1 | 14.4 | 10.3 | 20.4 | 65.4 | 32.3 | 29.7 | 16.9 | 17.1 | ||
GPM GPM% | 20.5 | 24.3 | 21.3 | 13.2 | 17.0 | 19.3 | 20.8 | 19.6 | 18.1 | 21.1 | 19.5 | 19.5 |
OPM OPM% | 5.5 | 7.4 | 5.7 | 2.8 | 3.2 | 4.3 | 6.1 | 6.8 | 8.9 | 9.9 | 8.3 | 7.4 |
NPM NPM% | 1.7 | 3.0 | 2.0 | 1.6 | 1.8 | 2.1 | 4.0 | 5.2 | 5.7 | 6.7 | 6.3 | 5.8 |
ROCE ROCE% | 9.4 | 8.6 | 8.8 | 7.7 | 7.8 | 9.7 | 14.5 | 20.2 | 20.1 | 19.2 | 21.1 | 21.1 |
ROE ROE% | 7.7 | 9.9 | 4.6 | 5.6 | 5.5 | 8.0 | 13.2 | 16.5 | 15.8 | 16.2 | 17.4 | 17.4 |
ROA ROA% | 2.5 | 3.4 | 2.0 | 2.1 | 2.2 | 3.4 | 6.2 | 8.3 | 8.6 | 8.4 | 8.6 | 8.6 |
| 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 | 40 | 35 | 30 | 41 | 139 | 620 | 409 | 432 | 271 | 271 | ||
Price To Earnings Price To Earnings | 33.0 | 22.5 | 18.6 | 16.0 | 29.0 | 85.9 | 49.3 | 42.7 | 20.7 | 19.6 | ||
Price To Sales Price To Sales | 0.7 | 0.4 | 0.3 | 0.3 | 1.1 | 4.4 | 2.8 | 2.9 | 1.3 | 1.1 | ||
Price To Book Price To Book | 1.5 | 1.3 | 1.0 | 1.3 | 3.8 | 14.2 | 7.8 | 6.9 | 3.6 | 3.6 | ||
EV To EBITDA EV To EBITDA | 14.7 | 17.1 | 14.4 | 10.3 | 20.4 | 65.4 | 32.3 | 29.7 | 16.9 | 17.1 | ||
GPM GPM% | 20.5 | 24.3 | 21.3 | 13.2 | 17.0 | 19.3 | 20.8 | 19.6 | 18.1 | 21.1 | 19.5 | 19.5 |
OPM OPM% | 5.5 | 7.4 | 5.7 | 2.8 | 3.2 | 4.3 | 6.1 | 6.8 | 8.9 | 9.9 | 8.3 | 7.4 |
NPM NPM% | 1.7 | 3.0 | 2.0 | 1.6 | 1.8 | 2.1 | 4.0 | 5.2 | 5.7 | 6.7 | 6.3 | 5.8 |
ROCE ROCE% | 9.4 | 8.6 | 8.8 | 7.7 | 7.8 | 9.7 | 14.5 | 20.2 | 20.1 | 19.2 | 21.1 | 21.1 |
ROE ROE% | 7.7 | 9.9 | 4.6 | 5.6 | 5.5 | 8.0 | 13.2 | 16.5 | 15.8 | 16.2 | 17.4 | 17.4 |
ROA ROA% | 2.5 | 3.4 | 2.0 | 2.1 | 2.2 | 3.4 | 6.2 | 8.3 | 8.6 | 8.4 | 8.6 | 8.6 |
Documents — Medico Remedies Ltd