| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 440 | 532 | 542 | 680 | 563 | 502 | 537 | 859 | 706 | 756 | 1,064 | 952 | |
Growth YoY Revenue Growth YoY% | 99.2 | -7.2 | 62.8 | 109.9 | 27.8 | -5.6 | -1.1 | 26.3 | 25.4 | 50.6 | 98.2 | 10.9 |
| 436 | 526 | 527 | 669 | 548 | 491 | 529 | 846 | 694 | 743 | 1,040 | 934 | |
| 4 | 6 | 16 | 11 | 14 | 11 | 8 | 13 | 11 | 13 | 24 | 18 | |
OPM OPM% | 1.0 | 1.1 | 2.9 | 1.6 | 2.6 | 2.2 | 1.4 | 1.5 | 1.6 | 1.7 | 2.3 | 1.9 |
| 6 | 5 | 3 | 5 | 2 | 6 | 7 | 4 | 16 | 6 | 1 | 3 | |
Interest Expense Interest ExpenseCr | 7 | 6 | 6 | 7 | 9 | 8 | 6 | 8 | 7 | 8 | 8 | 10 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 3 | 13 | 8 | 7 | 9 | 8 | 8 | 19 | 10 | 17 | 11 |
| 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 5 | 3 | |
| 1 | 3 | 12 | 6 | 6 | 6 | 5 | 6 | 18 | 9 | 12 | 8 | |
Growth YoY PAT Growth YoY% | -78.5 | -35.7 | 52.8 | 30.9 | 486.3 | 118.3 | -55.9 | 7.0 | 219.6 | 34.4 | 140.5 | 31.1 |
NPM NPM% | 0.2 | 0.6 | 2.2 | 0.9 | 1.0 | 1.3 | 1.0 | 0.8 | 2.5 | 1.1 | 1.2 | 0.9 |
| 0.0 | 0.1 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.5 | 0.3 | 0.4 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 440 | 532 | 542 | 680 | 563 | 502 | 537 | 859 | 706 | 756 | 1,064 | 952 | |
Growth YoY Revenue Growth YoY% | 99.2 | -7.2 | 62.8 | 109.9 | 27.8 | -5.6 | -1.1 | 26.3 | 25.4 | 50.6 | 98.2 | 10.9 |
| 436 | 526 | 527 | 669 | 548 | 491 | 529 | 846 | 694 | 743 | 1,040 | 934 | |
| 4 | 6 | 16 | 11 | 14 | 11 | 8 | 13 | 11 | 13 | 24 | 18 | |
OPM OPM% | 1.0 | 1.1 | 2.9 | 1.6 | 2.6 | 2.2 | 1.4 | 1.5 | 1.6 | 1.7 | 2.3 | 1.9 |
| 6 | 5 | 3 | 5 | 2 | 6 | 7 | 4 | 16 | 6 | 1 | 3 | |
Interest Expense Interest ExpenseCr | 7 | 6 | 6 | 7 | 9 | 8 | 6 | 8 | 7 | 8 | 8 | 10 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 3 | 13 | 8 | 7 | 9 | 8 | 8 | 19 | 10 | 17 | 11 |
| 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 5 | 3 | |
| 1 | 3 | 12 | 6 | 6 | 6 | 5 | 6 | 18 | 9 | 12 | 8 | |
Growth YoY PAT Growth YoY% | -78.5 | -35.7 | 52.8 | 30.9 | 486.3 | 118.3 | -55.9 | 7.0 | 219.6 | 34.4 | 140.5 | 31.1 |
NPM NPM% | 0.2 | 0.6 | 2.2 | 0.9 | 1.0 | 1.3 | 1.0 | 0.8 | 2.5 | 1.1 | 1.2 | 0.9 |
| 0.0 | 0.1 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.5 | 0.3 | 0.4 | 0.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 390 | 582 | 960 | 1,277 | 1,425 | 1,839 | 2,281 | 3,384 | 3,478 |
Growth Revenue Growth% | 49.2 | 65.0 | 33.1 | 11.6 | 29.0 | 24.1 | 48.4 | 41.4 | |
| 382 | 571 | 949 | 1,267 | 1,397 | 1,803 | 2,237 | 3,323 | 3,411 | |
| 8 | 11 | 11 | 10 | 28 | 35 | 44 | 61 | 67 | |
OPM OPM% | 1.9 | 1.9 | 1.1 | 0.8 | 2.0 | 1.9 | 1.9 | 1.8 | 1.9 |
| 0 | 2 | 5 | 9 | 5 | 16 | 19 | 27 | 26 | |
Interest Expense Interest ExpenseCr | 3 | 8 | 7 | 11 | 14 | 25 | 30 | 31 | 33 |
Depreciation DepreciationCr | 1 | 3 | 3 | 4 | 3 | 3 | 2 | 3 | 3 |
PBT PBTCr | 3 | 3 | 6 | 5 | 16 | 23 | 31 | 55 | 57 |
| 1 | 1 | 1 | 1 | 3 | 2 | 8 | 9 | 10 | |
PAT PATCr | 3 | 2 | 5 | 4 | 13 | 20 | 23 | 45 | 47 |
Growth PAT Growth% | -1.5 | 91.7 | -23.7 | 251.3 | 59.2 | 14.3 | 95.8 | 100.8 | |
NPM NPM% | 0.6 | 0.4 | 0.5 | 0.3 | 0.9 | 1.1 | 1.0 | 1.3 | 1.4 |
| 42.4 | 0.1 | 0.2 | 0.2 | 0.5 | 0.7 | 0.7 | 1.4 | 1.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 390 | 582 | 960 | 1,277 | 1,425 | 1,839 | 2,281 | 3,384 | 3,478 |
Growth Revenue Growth% | 49.2 | 65.0 | 33.1 | 11.6 | 29.0 | 24.1 | 48.4 | 41.4 | |
| 382 | 571 | 949 | 1,267 | 1,397 | 1,803 | 2,237 | 3,323 | 3,411 | |
| 8 | 11 | 11 | 10 | 28 | 35 | 44 | 61 | 67 | |
OPM OPM% | 1.9 | 1.9 | 1.1 | 0.8 | 2.0 | 1.9 | 1.9 | 1.8 | 1.9 |
| 0 | 2 | 5 | 9 | 5 | 16 | 19 | 27 | 26 | |
Interest Expense Interest ExpenseCr | 3 | 8 | 7 | 11 | 14 | 25 | 30 | 31 | 33 |
Depreciation DepreciationCr | 1 | 3 | 3 | 4 | 3 | 3 | 2 | 3 | 3 |
PBT PBTCr | 3 | 3 | 6 | 5 | 16 | 23 | 31 | 55 | 57 |
| 1 | 1 | 1 | 1 | 3 | 2 | 8 | 9 | 10 | |
PAT PATCr | 3 | 2 | 5 | 4 | 13 | 20 | 23 | 45 | 47 |
Growth PAT Growth% | -1.5 | 91.7 | -23.7 | 251.3 | 59.2 | 14.3 | 95.8 | 100.8 | |
NPM NPM% | 0.6 | 0.4 | 0.5 | 0.3 | 0.9 | 1.1 | 1.0 | 1.3 | 1.4 |
| 42.4 | 0.1 | 0.2 | 0.2 | 0.5 | 0.7 | 0.7 | 1.4 | 1.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 16 | 25 | 26 | 28 | 29 | 33 | 33 |
Reserves ReservesCr | 32 | 43 | 44 | 50 | 85 | 110 | 169 | 215 |
| 17 | 52 | 138 | 167 | 290 | 241 | 333 | 541 | |
| 17 | 21 | 14 | 25 | 35 | 40 | 21 | 16 | |
| 71 | 134 | 222 | 271 | 439 | 420 | 556 | 805 | |
| 36 | 85 | 175 | 228 | 341 | 351 | 485 | 741 | |
| 35 | 49 | 47 | 43 | 98 | 69 | 71 | 64 | |
| 71 | 134 | 222 | 271 | 439 | 420 | 556 | 805 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 16 | 25 | 26 | 28 | 29 | 33 | 33 |
Reserves ReservesCr | 32 | 43 | 44 | 50 | 85 | 110 | 169 | 215 |
| 17 | 52 | 138 | 167 | 290 | 241 | 333 | 541 | |
| 17 | 21 | 14 | 25 | 35 | 40 | 21 | 16 | |
| 71 | 134 | 222 | 271 | 439 | 420 | 556 | 805 | |
| 36 | 85 | 175 | 228 | 341 | 351 | 485 | 741 | |
| 35 | 49 | 47 | 43 | 98 | 69 | 71 | 64 | |
| 71 | 134 | 222 | 271 | 439 | 420 | 556 | 805 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -46 | 13 | -44 | -29 | -50 | 40 | -39 | 46 | |
| -30 | -25 | -14 | 34 | -41 | 2 | 4 | -2 | |
| 76 | 13 | 61 | -7 | 92 | -42 | 34 | -41 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 2 | -1 | 1 | -1 | -1 | 3 |
Free Cash Flow Free Cash FlowCr | -71 | 13 | -54 | -11 | -95 | 39 | -48 | 44 |
CFO To PAT CFO To PAT% | -1,835.0 | 511.5 | -939.0 | -791.0 | -394.4 | 197.3 | -169.2 | 100.9 |
CFO To EBITDA CFO To EBITDA% | -607.3 | 113.5 | -401.7 | -281.7 | -177.0 | 112.6 | -88.2 | 74.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -46 | 13 | -44 | -29 | -50 | 40 | -39 | 46 | |
| -30 | -25 | -14 | 34 | -41 | 2 | 4 | -2 | |
| 76 | 13 | 61 | -7 | 92 | -42 | 34 | -41 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 2 | -1 | 1 | -1 | -1 | 3 |
Free Cash Flow Free Cash FlowCr | -71 | 13 | -54 | -11 | -95 | 39 | -48 | 44 |
CFO To PAT CFO To PAT% | -1,835.0 | 511.5 | -939.0 | -791.0 | -394.4 | 197.3 | -169.2 | 100.9 |
CFO To EBITDA CFO To EBITDA% | -607.3 | 113.5 | -401.7 | -281.7 | -177.0 | 112.6 | -88.2 | 74.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 432 | 574 | 2,777 | 201 | 283 | 499 | 366 | 511 | |
Price To Earnings Price To Earnings | 27.6 | 19.8 | 129.4 | 15.8 | 14.0 | 21.6 | 8.1 | 10.8 | |
Price To Sales Price To Sales | 0.7 | 0.6 | 2.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | |
Price To Book Price To Book | 1.5 | 1.7 | 7.3 | 1.8 | 2.0 | 2.5 | 1.5 | 2.1 | |
EV To EBITDA EV To EBITDA | 41.5 | 60.1 | 285.5 | 15.1 | 13.3 | 16.0 | 9.1 | 10.6 | |
GPM GPM% | 4.0 | 4.5 | 4.7 | 2.9 | 4.5 | 3.5 | 3.1 | 2.7 | 2.7 |
OPM OPM% | 1.9 | 1.9 | 1.1 | 0.8 | 2.0 | 1.9 | 1.9 | 1.8 | 1.9 |
NPM NPM% | 0.6 | 0.4 | 0.5 | 0.3 | 0.9 | 1.1 | 1.0 | 1.3 | 1.4 |
ROCE ROCE% | 11.1 | 9.3 | 6.8 | 7.1 | 8.5 | 14.1 | 14.4 | 18.5 | 18.5 |
ROE ROE% | 7.3 | 4.2 | 6.9 | 4.8 | 11.2 | 14.6 | 11.5 | 18.2 | 18.2 |
ROA ROA% | 3.5 | 1.9 | 2.1 | 1.3 | 2.9 | 4.8 | 4.2 | 5.6 | 5.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 432 | 574 | 2,777 | 201 | 283 | 499 | 366 | 511 | |
Price To Earnings Price To Earnings | 27.6 | 19.8 | 129.4 | 15.8 | 14.0 | 21.6 | 8.1 | 10.8 | |
Price To Sales Price To Sales | 0.7 | 0.6 | 2.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | |
Price To Book Price To Book | 1.5 | 1.7 | 7.3 | 1.8 | 2.0 | 2.5 | 1.5 | 2.1 | |
EV To EBITDA EV To EBITDA | 41.5 | 60.1 | 285.5 | 15.1 | 13.3 | 16.0 | 9.1 | 10.6 | |
GPM GPM% | 4.0 | 4.5 | 4.7 | 2.9 | 4.5 | 3.5 | 3.1 | 2.7 | 2.7 |
OPM OPM% | 1.9 | 1.9 | 1.1 | 0.8 | 2.0 | 1.9 | 1.9 | 1.8 | 1.9 |
NPM NPM% | 0.6 | 0.4 | 0.5 | 0.3 | 0.9 | 1.1 | 1.0 | 1.3 | 1.4 |
ROCE ROCE% | 11.1 | 9.3 | 6.8 | 7.1 | 8.5 | 14.1 | 14.4 | 18.5 | 18.5 |
ROE ROE% | 7.3 | 4.2 | 6.9 | 4.8 | 11.2 | 14.6 | 11.5 | 18.2 | 18.2 |
ROA ROA% | 3.5 | 1.9 | 2.1 | 1.3 | 2.9 | 4.8 | 4.2 | 5.6 | 5.6 |
Documents — Mangalam Global Enterprise Ltd