| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,377 | 1,177 | 1,239 | 1,258 | 1,263 | 1,262 | 1,107 | 1,129 | 1,161 | 1,329 | 1,269 | 1,362 | |
Growth YoY Revenue Growth YoY% | -5.9 | -11.6 | -5.6 | -9.0 | -8.3 | 7.3 | -10.7 | -10.3 | -8.1 | 5.3 | 14.7 | 20.7 |
| 1,307 | 1,114 | 1,156 | 1,187 | 1,187 | 1,190 | 1,042 | 1,081 | 1,091 | 1,257 | 1,287 | 1,355 | |
| 70 | 62 | 83 | 71 | 76 | 72 | 65 | 47 | 69 | 72 | -17 | 7 | |
OPM OPM% | 5.1 | 5.3 | 6.7 | 5.6 | 6.0 | 5.7 | 5.9 | 4.2 | 6.0 | 5.4 | -1.4 | 0.5 |
| 3 | 6 | 4 | 4 | 3 | 2 | 6 | 39 | 3 | 4 | 508 | 105 | |
Interest Expense Interest ExpenseCr | 33 | 34 | 31 | 32 | 33 | 32 | 33 | 34 | 38 | 40 | 39 | 34 |
Depreciation DepreciationCr | 12 | 12 | 12 | 11 | 14 | 13 | 13 | 14 | 15 | 16 | 18 | 18 |
PBT PBTCr | 28 | 22 | 43 | 32 | 33 | 29 | 24 | 38 | 20 | 21 | 434 | 60 |
| 5 | 3 | 14 | 7 | 8 | 14 | 13 | 9 | 10 | 11 | -121 | 3 | |
| 23 | 19 | 29 | 24 | 25 | 15 | 11 | 29 | 10 | 10 | 555 | 57 | |
Growth YoY PAT Growth YoY% | 871.3 | 3.3 | -76.8 | -21.4 | 8.4 | -22.9 | -62.5 | 19.3 | -60.9 | -31.3 | 4,991.6 | 97.6 |
NPM NPM% | 1.7 | 1.6 | 2.3 | 1.9 | 2.0 | 1.2 | 1.0 | 2.6 | 0.8 | 0.8 | 43.7 | 4.2 |
| 1.6 | 1.3 | 2.0 | 1.7 | 1.8 | 1.0 | 0.8 | 2.0 | 0.7 | 0.7 | 38.4 | 4.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,377 | 1,177 | 1,239 | 1,258 | 1,263 | 1,262 | 1,107 | 1,129 | 1,161 | 1,329 | 1,269 | 1,362 | |
Growth YoY Revenue Growth YoY% | -5.9 | -11.6 | -5.6 | -9.0 | -8.3 | 7.3 | -10.7 | -10.3 | -8.1 | 5.3 | 14.7 | 20.7 |
| 1,307 | 1,114 | 1,156 | 1,187 | 1,187 | 1,190 | 1,042 | 1,081 | 1,091 | 1,257 | 1,287 | 1,355 | |
| 70 | 62 | 83 | 71 | 76 | 72 | 65 | 47 | 69 | 72 | -17 | 7 | |
OPM OPM% | 5.1 | 5.3 | 6.7 | 5.6 | 6.0 | 5.7 | 5.9 | 4.2 | 6.0 | 5.4 | -1.4 | 0.5 |
| 3 | 6 | 4 | 4 | 3 | 2 | 6 | 39 | 3 | 4 | 508 | 105 | |
Interest Expense Interest ExpenseCr | 33 | 34 | 31 | 32 | 33 | 32 | 33 | 34 | 38 | 40 | 39 | 34 |
Depreciation DepreciationCr | 12 | 12 | 12 | 11 | 14 | 13 | 13 | 14 | 15 | 16 | 18 | 18 |
PBT PBTCr | 28 | 22 | 43 | 32 | 33 | 29 | 24 | 38 | 20 | 21 | 434 | 60 |
| 5 | 3 | 14 | 7 | 8 | 14 | 13 | 9 | 10 | 11 | -121 | 3 | |
| 23 | 19 | 29 | 24 | 25 | 15 | 11 | 29 | 10 | 10 | 555 | 57 | |
Growth YoY PAT Growth YoY% | 871.3 | 3.3 | -76.8 | -21.4 | 8.4 | -22.9 | -62.5 | 19.3 | -60.9 | -31.3 | 4,991.6 | 97.6 |
NPM NPM% | 1.7 | 1.6 | 2.3 | 1.9 | 2.0 | 1.2 | 1.0 | 2.6 | 0.8 | 0.8 | 43.7 | 4.2 |
| 1.6 | 1.3 | 2.0 | 1.7 | 1.8 | 1.0 | 0.8 | 2.0 | 0.7 | 0.7 | 38.4 | 4.0 |
| 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 | 2,953 | 2,713 | 3,436 | 3,689 | 2,923 | 2,726 | 4,643 | 5,568 | 5,175 | 4,890 | 4,890 | 5,121 |
Growth Revenue Growth% | -1.8 | -8.1 | 26.6 | 7.4 | -20.8 | -6.7 | 70.3 | 19.9 | -7.0 | -5.5 | 0.0 | 7.6 |
| 2,593 | 2,351 | 3,224 | 3,542 | 2,798 | 3,175 | 4,405 | 5,745 | 4,883 | 4,606 | 4,719 | 4,990 | |
| 359 | 361 | 212 | 148 | 124 | -449 | 238 | -177 | 292 | 284 | 171 | 131 | |
OPM OPM% | 12.2 | 13.3 | 6.2 | 4.0 | 4.3 | -16.5 | 5.1 | -3.2 | 5.6 | 5.8 | 3.5 | 2.6 |
| 12 | 46 | 1,339 | 79 | 18 | 695 | 120 | 579 | 16 | 14 | 554 | 620 | |
Interest Expense Interest ExpenseCr | 293 | 294 | 473 | 327 | 364 | 332 | 161 | 177 | 131 | 130 | 150 | 150 |
Depreciation DepreciationCr | 77 | 72 | 158 | 58 | 75 | 69 | 45 | 52 | 50 | 51 | 62 | 66 |
PBT PBTCr | 2 | 42 | 920 | -158 | -296 | -155 | 151 | 172 | 127 | 118 | 512 | 535 |
| 5 | 53 | 99 | -43 | -57 | 49 | -25 | 0 | 23 | 42 | -92 | -98 | |
PAT PATCr | -3 | -11 | 821 | -115 | -240 | -204 | 176 | 172 | 104 | 76 | 604 | 632 |
Growth PAT Growth% | -129.1 | -231.9 | 7,333.7 | -114.1 | -107.7 | 15.1 | 186.5 | -2.6 | -39.5 | -26.9 | 696.1 | 689.3 |
NPM NPM% | -0.1 | -0.4 | 23.9 | -3.1 | -8.2 | -7.5 | 3.8 | 3.1 | 2.0 | 1.6 | 12.4 | 12.3 |
| -0.5 | -0.8 | 58.1 | -8.2 | -17.0 | -14.4 | 12.2 | 11.9 | 7.2 | 5.2 | 41.8 | 43.8 |
| 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 | 2,953 | 2,713 | 3,436 | 3,689 | 2,923 | 2,726 | 4,643 | 5,568 | 5,175 | 4,890 | 4,890 | 5,121 |
Growth Revenue Growth% | -1.8 | -8.1 | 26.6 | 7.4 | -20.8 | -6.7 | 70.3 | 19.9 | -7.0 | -5.5 | 0.0 | 7.6 |
| 2,593 | 2,351 | 3,224 | 3,542 | 2,798 | 3,175 | 4,405 | 5,745 | 4,883 | 4,606 | 4,719 | 4,990 | |
| 359 | 361 | 212 | 148 | 124 | -449 | 238 | -177 | 292 | 284 | 171 | 131 | |
OPM OPM% | 12.2 | 13.3 | 6.2 | 4.0 | 4.3 | -16.5 | 5.1 | -3.2 | 5.6 | 5.8 | 3.5 | 2.6 |
| 12 | 46 | 1,339 | 79 | 18 | 695 | 120 | 579 | 16 | 14 | 554 | 620 | |
Interest Expense Interest ExpenseCr | 293 | 294 | 473 | 327 | 364 | 332 | 161 | 177 | 131 | 130 | 150 | 150 |
Depreciation DepreciationCr | 77 | 72 | 158 | 58 | 75 | 69 | 45 | 52 | 50 | 51 | 62 | 66 |
PBT PBTCr | 2 | 42 | 920 | -158 | -296 | -155 | 151 | 172 | 127 | 118 | 512 | 535 |
| 5 | 53 | 99 | -43 | -57 | 49 | -25 | 0 | 23 | 42 | -92 | -98 | |
PAT PATCr | -3 | -11 | 821 | -115 | -240 | -204 | 176 | 172 | 104 | 76 | 604 | 632 |
Growth PAT Growth% | -129.1 | -231.9 | 7,333.7 | -114.1 | -107.7 | 15.1 | 186.5 | -2.6 | -39.5 | -26.9 | 696.1 | 689.3 |
NPM NPM% | -0.1 | -0.4 | 23.9 | -3.1 | -8.2 | -7.5 | 3.8 | 3.1 | 2.0 | 1.6 | 12.4 | 12.3 |
| -0.5 | -0.8 | 58.1 | -8.2 | -17.0 | -14.4 | 12.2 | 11.9 | 7.2 | 5.2 | 41.8 | 43.8 |
| 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 | 141 | 141 | 141 | 141 | 141 | 141 | 145 | 145 | 145 | 145 | 145 |
Reserves ReservesCr | 1,714 | 173 | 938 | 774 | 529 | 321 | 522 | 709 | 760 | 805 | 1,378 |
| 2,436 | 2,404 | 2,514 | 1,899 | 1,860 | 947 | 1,931 | 812 | 639 | 2,418 | 2,216 | |
| 1,688 | 1,758 | 856 | 1,654 | 1,929 | 1,828 | 927 | 1,512 | 1,486 | 174 | 339 | |
| 6,097 | 4,476 | 4,450 | 4,468 | 4,460 | 3,237 | 3,524 | 3,178 | 3,030 | 3,542 | 4,077 | |
| 3,374 | 3,355 | 2,439 | 2,506 | 2,554 | 2,570 | 2,666 | 2,489 | 2,382 | 2,707 | 3,073 | |
| 2,724 | 1,121 | 2,011 | 1,961 | 1,906 | 667 | 859 | 689 | 648 | 835 | 1,004 | |
| 6,097 | 4,476 | 4,450 | 4,468 | 4,460 | 3,237 | 3,524 | 3,178 | 3,030 | 3,542 | 4,077 |
| 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 | 141 | 141 | 141 | 141 | 141 | 141 | 145 | 145 | 145 | 145 | 145 |
Reserves ReservesCr | 1,714 | 173 | 938 | 774 | 529 | 321 | 522 | 709 | 760 | 805 | 1,378 |
| 2,436 | 2,404 | 2,514 | 1,899 | 1,860 | 947 | 1,931 | 812 | 639 | 2,418 | 2,216 | |
| 1,688 | 1,758 | 856 | 1,654 | 1,929 | 1,828 | 927 | 1,512 | 1,486 | 174 | 339 | |
| 6,097 | 4,476 | 4,450 | 4,468 | 4,460 | 3,237 | 3,524 | 3,178 | 3,030 | 3,542 | 4,077 | |
| 3,374 | 3,355 | 2,439 | 2,506 | 2,554 | 2,570 | 2,666 | 2,489 | 2,382 | 2,707 | 3,073 | |
| 2,724 | 1,121 | 2,011 | 1,961 | 1,906 | 667 | 859 | 689 | 648 | 835 | 1,004 | |
| 6,097 | 4,476 | 4,450 | 4,468 | 4,460 | 3,237 | 3,524 | 3,178 | 3,030 | 3,542 | 4,077 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 135 | 319 | 894 | -56 | 150 | -328 | -102 | 106 | 65 | 180 | -441 | |
| -35 | -36 | 88 | 7 | 12 | 1,345 | 280 | 619 | 99 | -124 | 472 | |
| -94 | -283 | -987 | 40 | -159 | -997 | -166 | -728 | -152 | -86 | -37 | |
Net Cash Flow Net Cash FlowCr | 5 | 0 | -5 | -9 | 2 | 20 | 12 | -3 | 12 | -29 | -6 |
Free Cash Flow Free Cash FlowCr | 97 | 283 | 980 | -50 | 129 | 302 | -319 | 726 | 12 | 74 | 40 |
CFO To PAT CFO To PAT% | -3,941.8 | -2,808.8 | 108.9 | 48.3 | -62.3 | 161.2 | -57.7 | 61.6 | 62.5 | 237.3 | -73.0 |
CFO To EBITDA CFO To EBITDA% | 37.5 | 88.2 | 421.9 | -37.8 | 120.1 | 73.2 | -42.8 | -59.8 | 22.2 | 63.4 | -257.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 135 | 319 | 894 | -56 | 150 | -328 | -102 | 106 | 65 | 180 | -441 | |
| -35 | -36 | 88 | 7 | 12 | 1,345 | 280 | 619 | 99 | -124 | 472 | |
| -94 | -283 | -987 | 40 | -159 | -997 | -166 | -728 | -152 | -86 | -37 | |
Net Cash Flow Net Cash FlowCr | 5 | 0 | -5 | -9 | 2 | 20 | 12 | -3 | 12 | -29 | -6 |
Free Cash Flow Free Cash FlowCr | 97 | 283 | 980 | -50 | 129 | 302 | -319 | 726 | 12 | 74 | 40 |
CFO To PAT CFO To PAT% | -3,941.8 | -2,808.8 | 108.9 | 48.3 | -62.3 | 161.2 | -57.7 | 61.6 | 62.5 | 237.3 | -73.0 |
CFO To EBITDA CFO To EBITDA% | 37.5 | 88.2 | 421.9 | -37.8 | 120.1 | 73.2 | -42.8 | -59.8 | 22.2 | 63.4 | -257.8 |
| 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 | 455 | 1,201 | 828 | 773 | 192 | 1,177 | 1,994 | 2,025 | 2,148 | 1,300 | 1,722 | 2,045 |
Price To Earnings Price To Earnings | 1.0 | 11.6 | 11.8 | 20.7 | 17.1 | 2.9 | 3.2 | |||||
Price To Sales Price To Sales | 0.1 | 0.4 | 0.2 | 0.2 | 0.1 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 |
Price To Book Price To Book | 2.2 | 3.8 | 0.8 | 0.8 | 0.3 | 2.5 | 3.1 | 2.4 | 2.4 | 1.4 | 1.1 | 1.3 |
EV To EBITDA EV To EBITDA | 8.2 | 10.6 | 12.2 | 21.2 | 22.4 | -7.1 | 16.1 | -19.7 | 12.3 | 10.0 | 19.9 | 27.6 |
GPM GPM% | 24.0 | 24.6 | 16.7 | 13.4 | 13.9 | 2.3 | 10.5 | 4.2 | 9.7 | 11.9 | 9.9 | 9.9 |
OPM OPM% | 12.2 | 13.3 | 6.2 | 4.0 | 4.3 | -16.5 | 5.1 | -3.2 | 5.6 | 5.8 | 3.5 | 2.6 |
NPM NPM% | -0.1 | -0.4 | 23.9 | -3.1 | -8.2 | -7.5 | 3.8 | 3.1 | 2.0 | 1.6 | 12.4 | 12.3 |
ROCE ROCE% | 6.7 | 11.1 | 47.9 | 5.0 | 2.0 | 7.0 | 11.6 | 14.8 | 10.8 | 9.9 | 20.6 | 20.6 |
ROE ROE% | -0.2 | -3.6 | 76.0 | -12.6 | -35.8 | -44.1 | 26.4 | 20.1 | 11.5 | 8.0 | 39.7 | 39.7 |
ROA ROA% | -0.1 | -0.3 | 18.4 | -2.6 | -5.4 | -6.3 | 5.0 | 5.4 | 3.4 | 2.1 | 14.8 | 14.8 |
| 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 | 455 | 1,201 | 828 | 773 | 192 | 1,177 | 1,994 | 2,025 | 2,148 | 1,300 | 1,722 | 2,045 |
Price To Earnings Price To Earnings | 1.0 | 11.6 | 11.8 | 20.7 | 17.1 | 2.9 | 3.2 | |||||
Price To Sales Price To Sales | 0.1 | 0.4 | 0.2 | 0.2 | 0.1 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 |
Price To Book Price To Book | 2.2 | 3.8 | 0.8 | 0.8 | 0.3 | 2.5 | 3.1 | 2.4 | 2.4 | 1.4 | 1.1 | 1.3 |
EV To EBITDA EV To EBITDA | 8.2 | 10.6 | 12.2 | 21.2 | 22.4 | -7.1 | 16.1 | -19.7 | 12.3 | 10.0 | 19.9 | 27.6 |
GPM GPM% | 24.0 | 24.6 | 16.7 | 13.4 | 13.9 | 2.3 | 10.5 | 4.2 | 9.7 | 11.9 | 9.9 | 9.9 |
OPM OPM% | 12.2 | 13.3 | 6.2 | 4.0 | 4.3 | -16.5 | 5.1 | -3.2 | 5.6 | 5.8 | 3.5 | 2.6 |
NPM NPM% | -0.1 | -0.4 | 23.9 | -3.1 | -8.2 | -7.5 | 3.8 | 3.1 | 2.0 | 1.6 | 12.4 | 12.3 |
ROCE ROCE% | 6.7 | 11.1 | 47.9 | 5.0 | 2.0 | 7.0 | 11.6 | 14.8 | 10.8 | 9.9 | 20.6 | 20.6 |
ROE ROE% | -0.2 | -3.6 | 76.0 | -12.6 | -35.8 | -44.1 | 26.4 | 20.1 | 11.5 | 8.0 | 39.7 | 39.7 |
ROA ROA% | -0.1 | -0.3 | 18.4 | -2.6 | -5.4 | -6.3 | 5.0 | 5.4 | 3.4 | 2.1 | 14.8 | 14.8 |
Documents — Mukand Ltd