| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 580 | 365 | 457 | 325 | 440 | 268 | 201 | 448 | 457 | 318 | 361 | 383 | |
Growth YoY Revenue Growth YoY% | 2.7 | -23.9 | -23.6 | -13.5 | -24.1 | -26.7 | -55.9 | 38.0 | 3.8 | 18.8 | 79.2 | -14.5 |
| 550 | 361 | 446 | 329 | 400 | 294 | 275 | 410 | 412 | 312 | 348 | 342 | |
| 31 | 4 | 11 | -4 | 41 | -26 | -74 | 38 | 45 | 7 | 13 | 41 | |
OPM OPM% | 5.3 | 1.1 | 2.4 | -1.1 | 9.3 | -9.8 | -36.7 | 8.5 | 9.8 | 2.1 | 3.7 | 10.8 |
| 1 | 1 | 4 | 2 | 4 | 2 | 30 | 1 | -17 | 0 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 20 | 19 | 19 | 18 | 17 | 15 | 14 | 14 | 13 | 12 | 7 | 6 |
Depreciation DepreciationCr | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 7 | 8 | 8 | 9 | 9 |
PBT PBTCr | 6 | -20 | -11 | -27 | 20 | -47 | -66 | 18 | 6 | -14 | -1 | 28 |
| 2 | -4 | -2 | -6 | 5 | -10 | -16 | 5 | 4 | -3 | 0 | 7 | |
| 4 | -16 | -9 | -21 | 15 | -36 | -50 | 13 | 3 | -10 | -1 | 21 | |
Growth YoY PAT Growth YoY% | -86.3 | -196.2 | -126.9 | 45.4 | 265.2 | -127.9 | -454.9 | 162.7 | -82.9 | 72.0 | 98.3 | 59.8 |
NPM NPM% | 0.7 | -4.3 | -2.0 | -6.4 | 3.4 | -13.5 | -24.8 | 2.9 | 0.6 | -3.2 | -0.2 | 5.4 |
| 0.2 | -0.7 | -0.4 | -0.9 | 0.7 | -1.7 | -2.3 | 0.6 | 0.1 | -0.5 | 0.0 | 0.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 580 | 365 | 457 | 325 | 440 | 268 | 201 | 448 | 457 | 318 | 361 | 383 | |
Growth YoY Revenue Growth YoY% | 2.7 | -23.9 | -23.6 | -13.5 | -24.1 | -26.7 | -55.9 | 38.0 | 3.8 | 18.8 | 79.2 | -14.5 |
| 550 | 361 | 446 | 329 | 400 | 294 | 275 | 410 | 412 | 312 | 348 | 342 | |
| 31 | 4 | 11 | -4 | 41 | -26 | -74 | 38 | 45 | 7 | 13 | 41 | |
OPM OPM% | 5.3 | 1.1 | 2.4 | -1.1 | 9.3 | -9.8 | -36.7 | 8.5 | 9.8 | 2.1 | 3.7 | 10.8 |
| 1 | 1 | 4 | 2 | 4 | 2 | 30 | 1 | -17 | 0 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 20 | 19 | 19 | 18 | 17 | 15 | 14 | 14 | 13 | 12 | 7 | 6 |
Depreciation DepreciationCr | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 7 | 8 | 8 | 9 | 9 |
PBT PBTCr | 6 | -20 | -11 | -27 | 20 | -47 | -66 | 18 | 6 | -14 | -1 | 28 |
| 2 | -4 | -2 | -6 | 5 | -10 | -16 | 5 | 4 | -3 | 0 | 7 | |
| 4 | -16 | -9 | -21 | 15 | -36 | -50 | 13 | 3 | -10 | -1 | 21 | |
Growth YoY PAT Growth YoY% | -86.3 | -196.2 | -126.9 | 45.4 | 265.2 | -127.9 | -454.9 | 162.7 | -82.9 | 72.0 | 98.3 | 59.8 |
NPM NPM% | 0.7 | -4.3 | -2.0 | -6.4 | 3.4 | -13.5 | -24.8 | 2.9 | 0.6 | -3.2 | -0.2 | 5.4 |
| 0.2 | -0.7 | -0.4 | -0.9 | 0.7 | -1.7 | -2.3 | 0.6 | 0.1 | -0.5 | 0.0 | 0.9 |
| 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 | 692 | 735 | 847 | 865 | 1,015 | 1,191 | 1,633 | 2,116 | 1,779 | 1,235 | 1,584 | 1,519 |
Growth Revenue Growth% | -7.2 | 6.2 | 15.2 | 2.2 | 17.3 | 17.4 | 37.1 | 29.5 | -15.9 | -30.6 | 28.4 | 11.9 |
| 636 | 679 | 798 | 852 | 946 | 1,079 | 1,493 | 1,923 | 1,762 | 1,297 | 1,482 | 1,413 | |
| 56 | 56 | 49 | 14 | 69 | 113 | 141 | 193 | 17 | -63 | 103 | 106 | |
OPM OPM% | 8.1 | 7.6 | 5.7 | 1.6 | 6.8 | 9.5 | 8.6 | 9.1 | 1.0 | -5.1 | 6.5 | 7.0 |
| 19 | 41 | 20 | 27 | 8 | 15 | 11 | 11 | 10 | 38 | -15 | -14 | |
Interest Expense Interest ExpenseCr | 37 | 38 | 33 | 34 | 29 | 28 | 27 | 47 | 76 | 65 | 46 | 39 |
Depreciation DepreciationCr | 27 | 28 | 20 | 20 | 24 | 25 | 25 | 28 | 27 | 29 | 32 | 33 |
PBT PBTCr | 11 | 31 | 15 | -13 | 24 | 75 | 100 | 128 | -76 | -119 | 10 | 20 |
| 2 | -1 | 4 | -7 | 7 | 24 | 26 | 34 | -17 | -27 | 5 | 8 | |
PAT PATCr | 9 | 32 | 12 | -7 | 17 | 51 | 73 | 95 | -59 | -92 | 5 | 12 |
Growth PAT Growth% | 16.1 | 258.5 | -63.4 | -160.1 | 340.9 | 204.6 | 44.0 | 29.2 | -162.1 | -56.4 | 105.0 | 121.2 |
NPM NPM% | 1.3 | 4.3 | 1.4 | -0.8 | 1.6 | 4.3 | 4.5 | 4.5 | -3.3 | -7.5 | 0.3 | 0.8 |
| 0.6 | 1.9 | 0.7 | -0.4 | 0.9 | 2.4 | 3.4 | 4.4 | -2.7 | -4.2 | 0.2 | 0.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 692 | 735 | 847 | 865 | 1,015 | 1,191 | 1,633 | 2,116 | 1,779 | 1,235 | 1,584 | 1,519 |
Growth Revenue Growth% | -7.2 | 6.2 | 15.2 | 2.2 | 17.3 | 17.4 | 37.1 | 29.5 | -15.9 | -30.6 | 28.4 | 11.9 |
| 636 | 679 | 798 | 852 | 946 | 1,079 | 1,493 | 1,923 | 1,762 | 1,297 | 1,482 | 1,413 | |
| 56 | 56 | 49 | 14 | 69 | 113 | 141 | 193 | 17 | -63 | 103 | 106 | |
OPM OPM% | 8.1 | 7.6 | 5.7 | 1.6 | 6.8 | 9.5 | 8.6 | 9.1 | 1.0 | -5.1 | 6.5 | 7.0 |
| 19 | 41 | 20 | 27 | 8 | 15 | 11 | 11 | 10 | 38 | -15 | -14 | |
Interest Expense Interest ExpenseCr | 37 | 38 | 33 | 34 | 29 | 28 | 27 | 47 | 76 | 65 | 46 | 39 |
Depreciation DepreciationCr | 27 | 28 | 20 | 20 | 24 | 25 | 25 | 28 | 27 | 29 | 32 | 33 |
PBT PBTCr | 11 | 31 | 15 | -13 | 24 | 75 | 100 | 128 | -76 | -119 | 10 | 20 |
| 2 | -1 | 4 | -7 | 7 | 24 | 26 | 34 | -17 | -27 | 5 | 8 | |
PAT PATCr | 9 | 32 | 12 | -7 | 17 | 51 | 73 | 95 | -59 | -92 | 5 | 12 |
Growth PAT Growth% | 16.1 | 258.5 | -63.4 | -160.1 | 340.9 | 204.6 | 44.0 | 29.2 | -162.1 | -56.4 | 105.0 | 121.2 |
NPM NPM% | 1.3 | 4.3 | 1.4 | -0.8 | 1.6 | 4.3 | 4.5 | 4.5 | -3.3 | -7.5 | 0.3 | 0.8 |
| 0.6 | 1.9 | 0.7 | -0.4 | 0.9 | 2.4 | 3.4 | 4.4 | -2.7 | -4.2 | 0.2 | 0.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 16 | 16 | 16 | 17 | 19 | 20 | 20 | 20 | 20 | 20 | 23 |
Reserves ReservesCr | 170 | 213 | 223 | 247 | 338 | 397 | 469 | 554 | 491 | 407 | 660 |
| 356 | 368 | 432 | 431 | 553 | 453 | 831 | 1,115 | 1,143 | 687 | 647 | |
| 69 | 53 | 42 | 27 | 44 | 104 | 196 | 226 | 164 | 109 | 34 | |
| 611 | 651 | 713 | 742 | 955 | 976 | 1,516 | 1,915 | 1,818 | 1,223 | 1,364 | |
| 416 | 462 | 530 | 555 | 691 | 693 | 1,130 | 1,412 | 1,288 | 666 | 825 | |
| 195 | 189 | 183 | 188 | 264 | 283 | 385 | 504 | 530 | 557 | 539 | |
| 611 | 651 | 713 | 742 | 955 | 976 | 1,516 | 1,915 | 1,818 | 1,223 | 1,364 |
| 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 | 16 | 16 | 16 | 17 | 19 | 20 | 20 | 20 | 20 | 20 | 23 |
Reserves ReservesCr | 170 | 213 | 223 | 247 | 338 | 397 | 469 | 554 | 491 | 407 | 660 |
| 356 | 368 | 432 | 431 | 553 | 453 | 831 | 1,115 | 1,143 | 687 | 647 | |
| 69 | 53 | 42 | 27 | 44 | 104 | 196 | 226 | 164 | 109 | 34 | |
| 611 | 651 | 713 | 742 | 955 | 976 | 1,516 | 1,915 | 1,818 | 1,223 | 1,364 | |
| 416 | 462 | 530 | 555 | 691 | 693 | 1,130 | 1,412 | 1,288 | 666 | 825 | |
| 195 | 189 | 183 | 188 | 264 | 283 | 385 | 504 | 530 | 557 | 539 | |
| 611 | 651 | 713 | 742 | 955 | 976 | 1,516 | 1,915 | 1,818 | 1,223 | 1,364 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 46 | 58 | 24 | 36 | 103 | 83 | -124 | -20 | 50 | 469 | -104 | |
| -12 | -6 | -14 | -27 | -97 | 14 | -163 | -142 | -38 | 4 | -58 | |
| -33 | -58 | -11 | -9 | 70 | -113 | 290 | 135 | -22 | -448 | 108 | |
Net Cash Flow Net Cash FlowCr | 1 | -5 | -1 | 0 | 77 | -16 | 2 | -28 | -9 | 25 | -55 |
Free Cash Flow Free Cash FlowCr | 34 | 63 | 25 | 37 | 103 | 83 | -124 | -20 | 11 | 438 | -134 |
CFO To PAT CFO To PAT% | 517.4 | 184.8 | 211.6 | -523.9 | 615.5 | 163.5 | -169.3 | -21.5 | -85.6 | -509.0 | -2,278.8 |
CFO To EBITDA CFO To EBITDA% | 81.6 | 104.4 | 50.4 | 264.8 | 150.2 | 74.0 | -88.3 | -10.6 | 296.1 | -746.0 | -101.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 46 | 58 | 24 | 36 | 103 | 83 | -124 | -20 | 50 | 469 | -104 | |
| -12 | -6 | -14 | -27 | -97 | 14 | -163 | -142 | -38 | 4 | -58 | |
| -33 | -58 | -11 | -9 | 70 | -113 | 290 | 135 | -22 | -448 | 108 | |
Net Cash Flow Net Cash FlowCr | 1 | -5 | -1 | 0 | 77 | -16 | 2 | -28 | -9 | 25 | -55 |
Free Cash Flow Free Cash FlowCr | 34 | 63 | 25 | 37 | 103 | 83 | -124 | -20 | 11 | 438 | -134 |
CFO To PAT CFO To PAT% | 517.4 | 184.8 | 211.6 | -523.9 | 615.5 | 163.5 | -169.3 | -21.5 | -85.6 | -509.0 | -2,278.8 |
CFO To EBITDA CFO To EBITDA% | 81.6 | 104.4 | 50.4 | 264.8 | 150.2 | 74.0 | -88.3 | -10.6 | 296.1 | -746.0 | -101.3 |
| 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 | 309 | 438 | 617 | 501 | 430 | 746 | 1,611 | 1,627 | 1,126 | 2,048 | 2,913 | 3,267 |
Price To Earnings Price To Earnings | 31.9 | 13.4 | 53.4 | 25.6 | 14.6 | 22.0 | 17.1 | 622.0 | 284.7 | |||
Price To Sales Price To Sales | 0.5 | 0.6 | 0.7 | 0.6 | 0.4 | 0.6 | 1.0 | 0.8 | 0.6 | 1.7 | 1.8 | 2.1 |
Price To Book Price To Book | 1.7 | 1.9 | 2.6 | 1.9 | 1.2 | 1.8 | 3.3 | 2.8 | 2.2 | 4.8 | 4.3 | 4.8 |
EV To EBITDA EV To EBITDA | 9.1 | 11.2 | 17.0 | 49.9 | 8.3 | 7.7 | 14.5 | 11.8 | 108.6 | -38.0 | 31.0 | 34.4 |
GPM GPM% | 29.6 | 31.3 | 27.0 | 22.7 | 23.6 | 25.1 | 20.7 | 19.9 | 16.8 | 20.7 | 26.5 | 26.5 |
OPM OPM% | 8.1 | 7.6 | 5.7 | 1.6 | 6.8 | 9.5 | 8.6 | 9.1 | 1.0 | -5.1 | 6.5 | 7.0 |
NPM NPM% | 1.3 | 4.3 | 1.4 | -0.8 | 1.6 | 4.3 | 4.5 | 4.5 | -3.3 | -7.5 | 0.3 | 0.8 |
ROCE ROCE% | 11.9 | 16.0 | 10.7 | 4.4 | 8.7 | 16.6 | 12.4 | 13.5 | 0.0 | -6.6 | 5.6 | 5.6 |
ROE ROE% | 4.8 | 13.8 | 4.8 | -2.6 | 4.7 | 12.2 | 15.0 | 16.5 | -11.5 | -21.6 | 0.7 | 0.7 |
ROA ROA% | 1.4 | 4.9 | 1.6 | -0.9 | 1.8 | 5.2 | 4.8 | 5.0 | -3.2 | -7.5 | 0.3 | 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 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 309 | 438 | 617 | 501 | 430 | 746 | 1,611 | 1,627 | 1,126 | 2,048 | 2,913 | 3,267 |
Price To Earnings Price To Earnings | 31.9 | 13.4 | 53.4 | 25.6 | 14.6 | 22.0 | 17.1 | 622.0 | 284.7 | |||
Price To Sales Price To Sales | 0.5 | 0.6 | 0.7 | 0.6 | 0.4 | 0.6 | 1.0 | 0.8 | 0.6 | 1.7 | 1.8 | 2.1 |
Price To Book Price To Book | 1.7 | 1.9 | 2.6 | 1.9 | 1.2 | 1.8 | 3.3 | 2.8 | 2.2 | 4.8 | 4.3 | 4.8 |
EV To EBITDA EV To EBITDA | 9.1 | 11.2 | 17.0 | 49.9 | 8.3 | 7.7 | 14.5 | 11.8 | 108.6 | -38.0 | 31.0 | 34.4 |
GPM GPM% | 29.6 | 31.3 | 27.0 | 22.7 | 23.6 | 25.1 | 20.7 | 19.9 | 16.8 | 20.7 | 26.5 | 26.5 |
OPM OPM% | 8.1 | 7.6 | 5.7 | 1.6 | 6.8 | 9.5 | 8.6 | 9.1 | 1.0 | -5.1 | 6.5 | 7.0 |
NPM NPM% | 1.3 | 4.3 | 1.4 | -0.8 | 1.6 | 4.3 | 4.5 | 4.5 | -3.3 | -7.5 | 0.3 | 0.8 |
ROCE ROCE% | 11.9 | 16.0 | 10.7 | 4.4 | 8.7 | 16.6 | 12.4 | 13.5 | 0.0 | -6.6 | 5.6 | 5.6 |
ROE ROE% | 4.8 | 13.8 | 4.8 | -2.6 | 4.7 | 12.2 | 15.0 | 16.5 | -11.5 | -21.6 | 0.7 | 0.7 |
ROA ROA% | 1.4 | 4.9 | 1.6 | -0.9 | 1.8 | 5.2 | 4.8 | 5.0 | -3.2 | -7.5 | 0.3 | 0.3 |
Documents — NACL Industries Ltd