| Quarter | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 20 | 26 | 21 | 32 | 24 | 25 | 17 | 43 | 29 | 49 | |
Growth YoY Revenue Growth YoY% | 5.7 | 19.2 | 11.3 | -21.2 | -26.7 | 73.3 | 70.0 | 13.2 | ||
| 19 | 24 | 20 | 30 | 24 | 24 | 18 | 39 | 28 | 42 | |
| 1 | 3 | 1 | 1 | -1 | 0 | -1 | 4 | 1 | 7 | |
OPM OPM% | 4.6 | 10.3 | 3.5 | 4.2 | -3.7 | 1.9 | -3.5 | 8.9 | 3.3 | 14.6 |
| 0 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 3 | 1 | 2 | 0 | 2 | 1 | 5 | 3 | 8 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | |
| 1 | 2 | 1 | 2 | 0 | 1 | 0 | 3 | 2 | 6 | |
Growth YoY PAT Growth YoY% | 17.9 | -19.8 | -113.9 | -12.9 | 290.9 | 117.6 | 690.5 | 74.5 | ||
NPM NPM% | 3.3 | 8.0 | 3.7 | 5.4 | -0.5 | 6.0 | 1.2 | 7.5 | 5.7 | 11.5 |
| 0.0 | 0.0 | 0.7 | 1.6 | -0.1 | 1.4 | 0.2 | 2.6 | 1.4 | 4.6 |
| Quarter | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 20 | 26 | 21 | 32 | 24 | 25 | 17 | 43 | 29 | 49 | |
Growth YoY Revenue Growth YoY% | 5.7 | 19.2 | 11.3 | -21.2 | -26.7 | 73.3 | 70.0 | 13.2 | ||
| 19 | 24 | 20 | 30 | 24 | 24 | 18 | 39 | 28 | 42 | |
| 1 | 3 | 1 | 1 | -1 | 0 | -1 | 4 | 1 | 7 | |
OPM OPM% | 4.6 | 10.3 | 3.5 | 4.2 | -3.7 | 1.9 | -3.5 | 8.9 | 3.3 | 14.6 |
| 0 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 3 | 1 | 2 | 0 | 2 | 1 | 5 | 3 | 8 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | |
| 1 | 2 | 1 | 2 | 0 | 1 | 0 | 3 | 2 | 6 | |
Growth YoY PAT Growth YoY% | 17.9 | -19.8 | -113.9 | -12.9 | 290.9 | 117.6 | 690.5 | 74.5 | ||
NPM NPM% | 3.3 | 8.0 | 3.7 | 5.4 | -0.5 | 6.0 | 1.2 | 7.5 | 5.7 | 11.5 |
| 0.0 | 0.0 | 0.7 | 1.6 | -0.1 | 1.4 | 0.2 | 2.6 | 1.4 | 4.6 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 34 | 36 | 32 | 29 | 46 | 53 | 48 | 60 | 78 |
Growth Revenue Growth% | 4.4 | -12.1 | -6.4 | 57.6 | 13.4 | -8.1 | 24.6 | 29.5 | |
| 31 | 32 | 30 | 28 | 43 | 51 | 49 | 57 | 70 | |
| 3 | 3 | 2 | 1 | 3 | 2 | 0 | 3 | 8 | |
OPM OPM% | 8.3 | 9.4 | 5.5 | 4.1 | 7.1 | 3.3 | -0.8 | 5.4 | 10.3 |
| 2 | 2 | 2 | 2 | 1 | 2 | 3 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 |
PBT PBTCr | 4 | 4 | 3 | 2 | 4 | 3 | 2 | 5 | 10 |
| 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 2 | |
PAT PATCr | 3 | 3 | 2 | 1 | 3 | 2 | 1 | 3 | 7 |
Growth PAT Growth% | 7.0 | -30.8 | -41.4 | 106.3 | -19.2 | -36.3 | 150.2 | 112.3 | |
NPM NPM% | 8.7 | 8.9 | 7.0 | 4.4 | 5.7 | 4.1 | 2.8 | 5.7 | 9.3 |
| 16.9 | 18.1 | 12.5 | 7.3 | 15.2 | 1.8 | 1.3 | 2.8 | 6.0 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 34 | 36 | 32 | 29 | 46 | 53 | 48 | 60 | 78 |
Growth Revenue Growth% | 4.4 | -12.1 | -6.4 | 57.6 | 13.4 | -8.1 | 24.6 | 29.5 | |
| 31 | 32 | 30 | 28 | 43 | 51 | 49 | 57 | 70 | |
| 3 | 3 | 2 | 1 | 3 | 2 | 0 | 3 | 8 | |
OPM OPM% | 8.3 | 9.4 | 5.5 | 4.1 | 7.1 | 3.3 | -0.8 | 5.4 | 10.3 |
| 2 | 2 | 2 | 2 | 1 | 2 | 3 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 |
PBT PBTCr | 4 | 4 | 3 | 2 | 4 | 3 | 2 | 5 | 10 |
| 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 2 | |
PAT PATCr | 3 | 3 | 2 | 1 | 3 | 2 | 1 | 3 | 7 |
Growth PAT Growth% | 7.0 | -30.8 | -41.4 | 106.3 | -19.2 | -36.3 | 150.2 | 112.3 | |
NPM NPM% | 8.7 | 8.9 | 7.0 | 4.4 | 5.7 | 4.1 | 2.8 | 5.7 | 9.3 |
| 16.9 | 18.1 | 12.5 | 7.3 | 15.2 | 1.8 | 1.3 | 2.8 | 6.0 |
| Financial Year | 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 | 2 | 2 | 11 | 11 | 12 | 12 |
Reserves ReservesCr | 20 | 23 | 25 | 27 | 29 | 34 | 35 | 43 | 50 |
| 4 | 4 | 2 | 3 | 3 | 2 | 1 | 3 | 9 | |
| 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | |
| 26 | 29 | 30 | 32 | 34 | 47 | 48 | 60 | 73 | |
| 17 | 12 | 16 | 16 | 19 | 26 | 25 | 35 | 50 | |
| 10 | 17 | 14 | 16 | 16 | 21 | 23 | 24 | 24 | |
| 26 | 29 | 30 | 32 | 34 | 47 | 48 | 60 | 73 |
| Financial Year | 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 | 2 | 2 | 11 | 11 | 12 | 12 |
Reserves ReservesCr | 20 | 23 | 25 | 27 | 29 | 34 | 35 | 43 | 50 |
| 4 | 4 | 2 | 3 | 3 | 2 | 1 | 3 | 9 | |
| 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | |
| 26 | 29 | 30 | 32 | 34 | 47 | 48 | 60 | 73 | |
| 17 | 12 | 16 | 16 | 19 | 26 | 25 | 35 | 50 | |
| 10 | 17 | 14 | 16 | 16 | 21 | 23 | 24 | 24 | |
| 26 | 29 | 30 | 32 | 34 | 47 | 48 | 60 | 73 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 3 | -3 | -1 | 4 | 4 | -5 | -2 | -4 | 18 | |
| -3 | 2 | 1 | -4 | -2 | 5 | 1 | -9 | -18 | |
| 0 | 0 | 0 | 0 | 0 | 11 | 0 | 7 | 1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 2 | 11 | -1 | -6 | 0 |
Free Cash Flow Free Cash FlowCr | 2 | -3 | -1 | 4 | 4 | -6 | -2 | -6 | 16 |
CFO To PAT CFO To PAT% | 88.1 | -84.8 | -27.2 | 295.9 | 167.9 | -238.3 | -147.5 | -104.9 | 242.3 |
CFO To EBITDA CFO To EBITDA% | 91.8 | -80.0 | -34.8 | 318.1 | 135.5 | -294.1 | 496.2 | -110.9 | 218.4 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 3 | -3 | -1 | 4 | 4 | -5 | -2 | -4 | 18 | |
| -3 | 2 | 1 | -4 | -2 | 5 | 1 | -9 | -18 | |
| 0 | 0 | 0 | 0 | 0 | 11 | 0 | 7 | 1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 2 | 11 | -1 | -6 | 0 |
Free Cash Flow Free Cash FlowCr | 2 | -3 | -1 | 4 | 4 | -6 | -2 | -6 | 16 |
CFO To PAT CFO To PAT% | 88.1 | -84.8 | -27.2 | 295.9 | 167.9 | -238.3 | -147.5 | -104.9 | 242.3 |
CFO To EBITDA CFO To EBITDA% | 91.8 | -80.0 | -34.8 | 318.1 | 135.5 | -294.1 | 496.2 | -110.9 | 218.4 |
| 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 | 29 | 33 | 57 | 183 | 120 | |||||
Price To Earnings Price To Earnings | 13.5 | 23.9 | 16.8 | 25.2 | 16.5 | |||||
Price To Sales Price To Sales | 0.6 | 0.7 | 0.9 | 2.4 | 1.5 | |||||
Price To Book Price To Book | 0.7 | 0.7 | 1.0 | 2.9 | 1.9 | |||||
EV To EBITDA EV To EBITDA | 9.4 | -51.8 | 16.5 | 22.4 | 13.8 | |||||
GPM GPM% | 14.6 | 16.9 | 15.3 | 20.2 | 15.3 | 11.6 | 8.3 | 14.6 | 18.3 | 18.3 |
OPM OPM% | 8.3 | 9.4 | 5.5 | 4.1 | 7.1 | 3.3 | -0.8 | 5.4 | 10.3 | 10.3 |
NPM NPM% | 8.7 | 8.9 | 7.0 | 4.4 | 5.7 | 4.1 | 2.8 | 5.7 | 9.3 | 9.3 |
ROCE ROCE% | 18.4 | 17.5 | 10.8 | 7.8 | 12.1 | 6.7 | 3.7 | 8.4 | 15.2 | 15.2 |
ROE ROE% | 13.7 | 12.8 | 8.1 | 4.5 | 8.6 | 4.8 | 3.0 | 6.2 | 11.6 | 11.6 |
ROA ROA% | 11.3 | 10.8 | 7.3 | 4.0 | 7.8 | 4.5 | 2.9 | 5.8 | 9.9 | 9.9 |
| 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 | 29 | 33 | 57 | 183 | 120 | |||||
Price To Earnings Price To Earnings | 13.5 | 23.9 | 16.8 | 25.2 | 16.5 | |||||
Price To Sales Price To Sales | 0.6 | 0.7 | 0.9 | 2.4 | 1.5 | |||||
Price To Book Price To Book | 0.7 | 0.7 | 1.0 | 2.9 | 1.9 | |||||
EV To EBITDA EV To EBITDA | 9.4 | -51.8 | 16.5 | 22.4 | 13.8 | |||||
GPM GPM% | 14.6 | 16.9 | 15.3 | 20.2 | 15.3 | 11.6 | 8.3 | 14.6 | 18.3 | 18.3 |
OPM OPM% | 8.3 | 9.4 | 5.5 | 4.1 | 7.1 | 3.3 | -0.8 | 5.4 | 10.3 | 10.3 |
NPM NPM% | 8.7 | 8.9 | 7.0 | 4.4 | 5.7 | 4.1 | 2.8 | 5.7 | 9.3 | 9.3 |
ROCE ROCE% | 18.4 | 17.5 | 10.8 | 7.8 | 12.1 | 6.7 | 3.7 | 8.4 | 15.2 | 15.2 |
ROE ROE% | 13.7 | 12.8 | 8.1 | 4.5 | 8.6 | 4.8 | 3.0 | 6.2 | 11.6 | 11.6 |
ROA ROA% | 11.3 | 10.8 | 7.3 | 4.0 | 7.8 | 4.5 | 2.9 | 5.8 | 9.9 | 9.9 |
Documents — Mega Flex Plastics Ltd