| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 7 | 5 | 5 | 7 | 10 | 7 | 7 | 8 | 7 | 12 | 8 | |
Growth YoY Revenue Growth YoY% | 791.1 | 415.7 | 90.2 | 11.5 | 30.3 | 42.9 | 29.4 | 33.0 | 20.1 | -29.1 | 70.9 | 10.0 |
| 8 | 11 | 13 | 9 | 10 | 16 | 14 | 12 | 12 | 15 | 21 | 13 | |
| -3 | -4 | -8 | -4 | -4 | -6 | -7 | -5 | -4 | -8 | -9 | -5 | |
OPM OPM% | -63.9 | -56.0 | -140.6 | -68.0 | -60.1 | -54.6 | -104.5 | -71.5 | -53.3 | -104.2 | -75.5 | -62.6 |
| 11 | 12 | 17 | 12 | 14 | 11 | 10 | 11 | 10 | 14 | -1 | 11 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 7 | 7 | 6 | 7 | 9 | 4 | 1 | 4 | 5 | 5 | -11 | 5 |
| 4 | 1 | 3 | 1 | 3 | -2 | 0 | 0 | 0 | 0 | 2 | 0 | |
| 3 | 6 | 3 | 7 | 6 | 6 | 1 | 5 | 5 | 5 | -14 | 4 | |
Growth YoY PAT Growth YoY% | -49.5 | -33.0 | -1.9 | 88.1 | 98.7 | 10.7 | -63.3 | -28.1 | -27.9 | -17.9 | -1,296.5 | -12.9 |
NPM NPM% | 63.7 | 77.4 | 58.1 | 127.2 | 97.2 | 60.0 | 16.5 | 68.7 | 58.4 | 69.4 | -115.4 | 54.4 |
| 1.3 | 2.2 | 1.3 | 2.7 | 2.5 | 2.5 | 0.5 | 1.9 | 1.8 | 2.0 | -5.5 | 1.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 7 | 5 | 5 | 7 | 10 | 7 | 7 | 8 | 7 | 12 | 8 | |
Growth YoY Revenue Growth YoY% | 791.1 | 415.7 | 90.2 | 11.5 | 30.3 | 42.9 | 29.4 | 33.0 | 20.1 | -29.1 | 70.9 | 10.0 |
| 8 | 11 | 13 | 9 | 10 | 16 | 14 | 12 | 12 | 15 | 21 | 13 | |
| -3 | -4 | -8 | -4 | -4 | -6 | -7 | -5 | -4 | -8 | -9 | -5 | |
OPM OPM% | -63.9 | -56.0 | -140.6 | -68.0 | -60.1 | -54.6 | -104.5 | -71.5 | -53.3 | -104.2 | -75.5 | -62.6 |
| 11 | 12 | 17 | 12 | 14 | 11 | 10 | 11 | 10 | 14 | -1 | 11 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 7 | 7 | 6 | 7 | 9 | 4 | 1 | 4 | 5 | 5 | -11 | 5 |
| 4 | 1 | 3 | 1 | 3 | -2 | 0 | 0 | 0 | 0 | 2 | 0 | |
| 3 | 6 | 3 | 7 | 6 | 6 | 1 | 5 | 5 | 5 | -14 | 4 | |
Growth YoY PAT Growth YoY% | -49.5 | -33.0 | -1.9 | 88.1 | 98.7 | 10.7 | -63.3 | -28.1 | -27.9 | -17.9 | -1,296.5 | -12.9 |
NPM NPM% | 63.7 | 77.4 | 58.1 | 127.2 | 97.2 | 60.0 | 16.5 | 68.7 | 58.4 | 69.4 | -115.4 | 54.4 |
| 1.3 | 2.2 | 1.3 | 2.7 | 2.5 | 2.5 | 0.5 | 1.9 | 1.8 | 2.0 | -5.5 | 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 | 150 | 5 | 6 | 5 | 5 | 3 | 5 | 5 | 22 | 29 | 34 | 35 |
Growth Revenue Growth% | 1.6 | -96.6 | 15.1 | -11.6 | -6.6 | -43.4 | 85.0 | 3.8 | 321.5 | 30.1 | 17.3 | 12.9 |
| 130 | 20 | 26 | 21 | 20 | 17 | 27 | 25 | 41 | 50 | 60 | 61 | |
| 19 | -14 | -20 | -16 | -15 | -14 | -22 | -19 | -18 | -21 | -26 | -26 | |
OPM OPM% | 12.8 | -279.0 | -339.6 | -304.5 | -313.1 | -509.7 | -424.9 | -365.9 | -81.0 | -70.3 | -75.8 | -73.7 |
| 11 | 40 | 61 | 33 | 20 | 21 | 53 | 53 | 51 | 48 | 35 | 34 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 4 | 2 | 2 | 2 |
Depreciation DepreciationCr | 7 | 1 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 4 | 4 | 4 |
PBT PBTCr | 23 | 23 | 37 | 13 | 1 | 4 | 28 | 31 | 26 | 22 | 3 | 3 |
| 7 | -1 | 22 | 4 | 3 | -1 | 2 | 4 | 11 | 1 | 2 | 3 | |
PAT PATCr | 16 | 24 | 15 | 9 | -2 | 5 | 26 | 28 | 16 | 20 | 1 | 0 |
Growth PAT Growth% | 0.9 | 52.5 | -37.2 | -41.0 | -125.7 | 297.9 | 455.3 | 7.9 | -43.9 | 31.8 | -96.9 | -100.0 |
NPM NPM% | 10.7 | 474.7 | 259.1 | 173.1 | -47.7 | 166.5 | 499.9 | 519.5 | 69.2 | 70.1 | 1.9 | 0.0 |
| 2.7 | 3.7 | -0.4 | 5.5 | -0.9 | 1.8 | 10.2 | 11.1 | 6.2 | 8.2 | 0.3 | 0.0 |
| 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 | 150 | 5 | 6 | 5 | 5 | 3 | 5 | 5 | 22 | 29 | 34 | 35 |
Growth Revenue Growth% | 1.6 | -96.6 | 15.1 | -11.6 | -6.6 | -43.4 | 85.0 | 3.8 | 321.5 | 30.1 | 17.3 | 12.9 |
| 130 | 20 | 26 | 21 | 20 | 17 | 27 | 25 | 41 | 50 | 60 | 61 | |
| 19 | -14 | -20 | -16 | -15 | -14 | -22 | -19 | -18 | -21 | -26 | -26 | |
OPM OPM% | 12.8 | -279.0 | -339.6 | -304.5 | -313.1 | -509.7 | -424.9 | -365.9 | -81.0 | -70.3 | -75.8 | -73.7 |
| 11 | 40 | 61 | 33 | 20 | 21 | 53 | 53 | 51 | 48 | 35 | 34 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 4 | 2 | 2 | 2 |
Depreciation DepreciationCr | 7 | 1 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 4 | 4 | 4 |
PBT PBTCr | 23 | 23 | 37 | 13 | 1 | 4 | 28 | 31 | 26 | 22 | 3 | 3 |
| 7 | -1 | 22 | 4 | 3 | -1 | 2 | 4 | 11 | 1 | 2 | 3 | |
PAT PATCr | 16 | 24 | 15 | 9 | -2 | 5 | 26 | 28 | 16 | 20 | 1 | 0 |
Growth PAT Growth% | 0.9 | 52.5 | -37.2 | -41.0 | -125.7 | 297.9 | 455.3 | 7.9 | -43.9 | 31.8 | -96.9 | -100.0 |
NPM NPM% | 10.7 | 474.7 | 259.1 | 173.1 | -47.7 | 166.5 | 499.9 | 519.5 | 69.2 | 70.1 | 1.9 | 0.0 |
| 2.7 | 3.7 | -0.4 | 5.5 | -0.9 | 1.8 | 10.2 | 11.1 | 6.2 | 8.2 | 0.3 | 0.0 |
| 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 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
Reserves ReservesCr | 314 | 370 | 381 | 391 | 382 | 409 | 594 | 613 | 630 | 663 | 651 |
| 53 | 40 | 39 | 32 | 28 | 22 | 24 | 39 | 42 | 45 | 57 | |
| 1 | 4 | 4 | 4 | 5 | 4 | 43 | 48 | 46 | 36 | 37 | |
| 393 | 439 | 449 | 453 | 439 | 460 | 686 | 726 | 744 | 770 | 771 | |
| 161 | 66 | 87 | 70 | 77 | 117 | 97 | 106 | 123 | 129 | 127 | |
| 232 | 373 | 362 | 382 | 363 | 343 | 589 | 619 | 621 | 641 | 643 | |
| 393 | 439 | 449 | 453 | 439 | 460 | 686 | 726 | 744 | 770 | 771 |
| 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 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
Reserves ReservesCr | 314 | 370 | 381 | 391 | 382 | 409 | 594 | 613 | 630 | 663 | 651 |
| 53 | 40 | 39 | 32 | 28 | 22 | 24 | 39 | 42 | 45 | 57 | |
| 1 | 4 | 4 | 4 | 5 | 4 | 43 | 48 | 46 | 36 | 37 | |
| 393 | 439 | 449 | 453 | 439 | 460 | 686 | 726 | 744 | 770 | 771 | |
| 161 | 66 | 87 | 70 | 77 | 117 | 97 | 106 | 123 | 129 | 127 | |
| 232 | 373 | 362 | 382 | 363 | 343 | 589 | 619 | 621 | 641 | 643 | |
| 393 | 439 | 449 | 453 | 439 | 460 | 686 | 726 | 744 | 770 | 771 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 0 | -13 | 21 | 4 | -6 | -25 | -18 | -22 | -29 | -23 | |
| -3 | -3 | 25 | -25 | -6 | 2 | 27 | 24 | 25 | 36 | 26 | |
| -2 | 1 | 0 | -1 | 0 | -1 | -1 | -1 | -4 | -6 | 0 | |
Net Cash Flow Net Cash FlowCr | -4 | -3 | 11 | -4 | -2 | -5 | 1 | 6 | -1 | 2 | 2 |
Free Cash Flow Free Cash FlowCr | -10 | -17 | -15 | 21 | 3 | -6 | -29 | -28 | -21 | -31 | |
CFO To PAT CFO To PAT% | 5.3 | 0.1 | -86.8 | 236.0 | -185.7 | -126.9 | -96.1 | -65.5 | -143.9 | -141.3 | -3,662.5 |
CFO To EBITDA CFO To EBITDA% | 4.5 | -0.1 | 66.2 | -134.1 | -28.3 | 41.5 | 113.1 | 93.0 | 122.9 | 140.8 | 90.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 0 | -13 | 21 | 4 | -6 | -25 | -18 | -22 | -29 | -23 | |
| -3 | -3 | 25 | -25 | -6 | 2 | 27 | 24 | 25 | 36 | 26 | |
| -2 | 1 | 0 | -1 | 0 | -1 | -1 | -1 | -4 | -6 | 0 | |
Net Cash Flow Net Cash FlowCr | -4 | -3 | 11 | -4 | -2 | -5 | 1 | 6 | -1 | 2 | 2 |
Free Cash Flow Free Cash FlowCr | -10 | -17 | -15 | 21 | 3 | -6 | -29 | -28 | -21 | -31 | |
CFO To PAT CFO To PAT% | 5.3 | 0.1 | -86.8 | 236.0 | -185.7 | -126.9 | -96.1 | -65.5 | -143.9 | -141.3 | -3,662.5 |
CFO To EBITDA CFO To EBITDA% | 4.5 | -0.1 | 66.2 | -134.1 | -28.3 | 41.5 | 113.1 | 93.0 | 122.9 | 140.8 | 90.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 111 | 231 | 211 | 99 | 74 | 234 | 169 | 145 | 221 | 266 | 266 | 304 |
Price To Earnings Price To Earnings | 7.6 | 9.5 | 13.7 | 10.9 | 50.8 | 6.6 | 5.2 | 14.2 | 13.0 | 415.9 | 472.0 | |
Price To Sales Price To Sales | 0.7 | 44.9 | 35.5 | 18.9 | 15.1 | 84.4 | 33.0 | 27.2 | 9.9 | 9.1 | 62.8 | 8.7 |
Price To Book Price To Book | 0.3 | 0.6 | 0.5 | 0.2 | 0.2 | 0.5 | 0.3 | 0.3 | 0.4 | 0.5 | 0.4 | 0.6 |
EV To EBITDA EV To EBITDA | 5.4 | -16.3 | -9.9 | -5.7 | -4.5 | -16.6 | -7.9 | -8.1 | -12.9 | -13.4 | -10.1 | -12.0 |
GPM GPM% | 45.5 | 49.5 | 43.0 | 29.1 | 27.0 | -18.3 | -38.5 | -51.9 | 64.6 | 62.0 | ||
OPM OPM% | 12.8 | -279.0 | -339.6 | -304.5 | -313.1 | -509.7 | -424.9 | -365.9 | -81.0 | -70.3 | -75.8 | -73.7 |
NPM NPM% | 10.7 | 474.7 | 259.1 | 173.1 | -47.7 | 166.5 | 499.9 | 519.5 | 69.2 | 70.1 | 1.9 | 0.0 |
ROCE ROCE% | 6.9 | 6.0 | 9.2 | 3.3 | 0.3 | 1.0 | 4.5 | 4.8 | 4.4 | 3.4 | 0.6 | 0.6 |
ROE ROE% | 4.7 | 6.2 | 3.8 | 2.2 | -0.6 | 1.1 | 4.1 | 4.3 | 2.4 | 3.0 | 0.1 | 0.1 |
ROA ROA% | 4.1 | 5.6 | 3.4 | 2.0 | -0.5 | 1.0 | 3.7 | 3.8 | 2.1 | 2.7 | 0.1 | 0.1 |
| 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 | 111 | 231 | 211 | 99 | 74 | 234 | 169 | 145 | 221 | 266 | 266 | 304 |
Price To Earnings Price To Earnings | 7.6 | 9.5 | 13.7 | 10.9 | 50.8 | 6.6 | 5.2 | 14.2 | 13.0 | 415.9 | 472.0 | |
Price To Sales Price To Sales | 0.7 | 44.9 | 35.5 | 18.9 | 15.1 | 84.4 | 33.0 | 27.2 | 9.9 | 9.1 | 62.8 | 8.7 |
Price To Book Price To Book | 0.3 | 0.6 | 0.5 | 0.2 | 0.2 | 0.5 | 0.3 | 0.3 | 0.4 | 0.5 | 0.4 | 0.6 |
EV To EBITDA EV To EBITDA | 5.4 | -16.3 | -9.9 | -5.7 | -4.5 | -16.6 | -7.9 | -8.1 | -12.9 | -13.4 | -10.1 | -12.0 |
GPM GPM% | 45.5 | 49.5 | 43.0 | 29.1 | 27.0 | -18.3 | -38.5 | -51.9 | 64.6 | 62.0 | ||
OPM OPM% | 12.8 | -279.0 | -339.6 | -304.5 | -313.1 | -509.7 | -424.9 | -365.9 | -81.0 | -70.3 | -75.8 | -73.7 |
NPM NPM% | 10.7 | 474.7 | 259.1 | 173.1 | -47.7 | 166.5 | 499.9 | 519.5 | 69.2 | 70.1 | 1.9 | 0.0 |
ROCE ROCE% | 6.9 | 6.0 | 9.2 | 3.3 | 0.3 | 1.0 | 4.5 | 4.8 | 4.4 | 3.4 | 0.6 | 0.6 |
ROE ROE% | 4.7 | 6.2 | 3.8 | 2.2 | -0.6 | 1.1 | 4.1 | 4.3 | 2.4 | 3.0 | 0.1 | 0.1 |
ROA ROA% | 4.1 | 5.6 | 3.4 | 2.0 | -0.5 | 1.0 | 3.7 | 3.8 | 2.1 | 2.7 | 0.1 | 0.1 |
Documents — Modi Rubber Ltd