| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 391 | 505 | 419 | 355 | 330 | 341 | 375 | 335 | 345 | 343 | 400 | 344 | |
Growth YoY Revenue Growth YoY% | 7.1 | 20.5 | -3.8 | -19.4 | -15.5 | -32.4 | -10.3 | -5.5 | 4.4 | 0.3 | 6.5 | 2.5 |
| 352 | 448 | 371 | 319 | 297 | 322 | 352 | 284 | 296 | 306 | 349 | 304 | |
| 39 | 57 | 48 | 36 | 34 | 19 | 24 | 52 | 49 | 37 | 51 | 40 | |
OPM OPM% | 10.0 | 11.3 | 11.5 | 10.2 | 10.2 | 5.7 | 6.3 | 15.4 | 14.3 | 10.7 | 12.8 | 11.5 |
| 4 | 3 | 7 | 4 | -7 | 5 | 9 | 4 | -2 | 8 | 12 | 4 | |
Interest Expense Interest ExpenseCr | 7 | 6 | 5 | 6 | 5 | 5 | 5 | 5 | 4 | 5 | 5 | 6 |
Depreciation DepreciationCr | 14 | 13 | 16 | 13 | 15 | 14 | 14 | 13 | 13 | 15 | 15 | 15 |
PBT PBTCr | 23 | 41 | 34 | 21 | 7 | 5 | 14 | 38 | 29 | 25 | 43 | 24 |
| 9 | 17 | 10 | 8 | 4 | 2 | 4 | 16 | 9 | 11 | -23 | 6 | |
| 14 | 25 | 24 | 13 | 3 | 3 | 7 | 20 | 20 | 13 | 42 | 17 | |
Growth YoY PAT Growth YoY% | 357.7 | 22.6 | 144.2 | -58.6 | -81.6 | -87.9 | -71.1 | 58.7 | 692.8 | 344.3 | 505.8 | -14.3 |
NPM NPM% | 3.5 | 4.9 | 5.7 | 3.6 | 0.8 | 0.9 | 1.9 | 6.0 | 5.8 | 3.9 | 10.5 | 5.1 |
| 3.0 | 5.5 | 5.2 | 2.8 | 0.6 | 0.7 | 1.5 | 4.5 | 4.4 | 2.9 | 9.8 | 3.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 391 | 505 | 419 | 355 | 330 | 341 | 375 | 335 | 345 | 343 | 400 | 344 | |
Growth YoY Revenue Growth YoY% | 7.1 | 20.5 | -3.8 | -19.4 | -15.5 | -32.4 | -10.3 | -5.5 | 4.4 | 0.3 | 6.5 | 2.5 |
| 352 | 448 | 371 | 319 | 297 | 322 | 352 | 284 | 296 | 306 | 349 | 304 | |
| 39 | 57 | 48 | 36 | 34 | 19 | 24 | 52 | 49 | 37 | 51 | 40 | |
OPM OPM% | 10.0 | 11.3 | 11.5 | 10.2 | 10.2 | 5.7 | 6.3 | 15.4 | 14.3 | 10.7 | 12.8 | 11.5 |
| 4 | 3 | 7 | 4 | -7 | 5 | 9 | 4 | -2 | 8 | 12 | 4 | |
Interest Expense Interest ExpenseCr | 7 | 6 | 5 | 6 | 5 | 5 | 5 | 5 | 4 | 5 | 5 | 6 |
Depreciation DepreciationCr | 14 | 13 | 16 | 13 | 15 | 14 | 14 | 13 | 13 | 15 | 15 | 15 |
PBT PBTCr | 23 | 41 | 34 | 21 | 7 | 5 | 14 | 38 | 29 | 25 | 43 | 24 |
| 9 | 17 | 10 | 8 | 4 | 2 | 4 | 16 | 9 | 11 | -23 | 6 | |
| 14 | 25 | 24 | 13 | 3 | 3 | 7 | 20 | 20 | 13 | 42 | 17 | |
Growth YoY PAT Growth YoY% | 357.7 | 22.6 | 144.2 | -58.6 | -81.6 | -87.9 | -71.1 | 58.7 | 692.8 | 344.3 | 505.8 | -14.3 |
NPM NPM% | 3.5 | 4.9 | 5.7 | 3.6 | 0.8 | 0.9 | 1.9 | 6.0 | 5.8 | 3.9 | 10.5 | 5.1 |
| 3.0 | 5.5 | 5.2 | 2.8 | 0.6 | 0.7 | 1.5 | 4.5 | 4.4 | 2.9 | 9.8 | 3.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 980 | 938 | 1,384 | 1,633 | 1,610 | 1,643 | 1,411 | 1,422 | 1,431 |
Growth Revenue Growth% | -4.3 | 47.5 | 18.1 | -1.4 | 2.1 | -14.2 | 0.8 | 3.5 | |
| 845 | 798 | 1,102 | 1,427 | 1,462 | 1,437 | 1,302 | 1,232 | 1,255 | |
| 135 | 139 | 282 | 206 | 148 | 207 | 109 | 190 | 176 | |
OPM OPM% | 13.8 | 14.9 | 20.4 | 12.6 | 9.2 | 12.6 | 7.7 | 13.4 | 12.3 |
| 6 | 3 | 8 | 11 | 19 | 19 | 11 | 22 | 22 | |
Interest Expense Interest ExpenseCr | 35 | 31 | 21 | 24 | 26 | 23 | 21 | 19 | 20 |
Depreciation DepreciationCr | 45 | 42 | 44 | 47 | 49 | 56 | 57 | 55 | 58 |
PBT PBTCr | 61 | 69 | 225 | 146 | 91 | 147 | 43 | 137 | 120 |
| 14 | 18 | 79 | 52 | 47 | 53 | 18 | 14 | 3 | |
PAT PATCr | 47 | 51 | 145 | 94 | 44 | 93 | 25 | 124 | 93 |
Growth PAT Growth% | 8.5 | 186.1 | -35.1 | -53.1 | 110.5 | -73.0 | 391.1 | 183.0 | |
NPM NPM% | 4.8 | 5.4 | 10.5 | 5.8 | 2.8 | 5.7 | 1.8 | 8.7 | 6.5 |
| 10.4 | 11.3 | 32.6 | 20.7 | 9.4 | 20.5 | 5.5 | 21.6 | 21.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 980 | 938 | 1,384 | 1,633 | 1,610 | 1,643 | 1,411 | 1,422 | 1,431 |
Growth Revenue Growth% | -4.3 | 47.5 | 18.1 | -1.4 | 2.1 | -14.2 | 0.8 | 3.5 | |
| 845 | 798 | 1,102 | 1,427 | 1,462 | 1,437 | 1,302 | 1,232 | 1,255 | |
| 135 | 139 | 282 | 206 | 148 | 207 | 109 | 190 | 176 | |
OPM OPM% | 13.8 | 14.9 | 20.4 | 12.6 | 9.2 | 12.6 | 7.7 | 13.4 | 12.3 |
| 6 | 3 | 8 | 11 | 19 | 19 | 11 | 22 | 22 | |
Interest Expense Interest ExpenseCr | 35 | 31 | 21 | 24 | 26 | 23 | 21 | 19 | 20 |
Depreciation DepreciationCr | 45 | 42 | 44 | 47 | 49 | 56 | 57 | 55 | 58 |
PBT PBTCr | 61 | 69 | 225 | 146 | 91 | 147 | 43 | 137 | 120 |
| 14 | 18 | 79 | 52 | 47 | 53 | 18 | 14 | 3 | |
PAT PATCr | 47 | 51 | 145 | 94 | 44 | 93 | 25 | 124 | 93 |
Growth PAT Growth% | 8.5 | 186.1 | -35.1 | -53.1 | 110.5 | -73.0 | 391.1 | 183.0 | |
NPM NPM% | 4.8 | 5.4 | 10.5 | 5.8 | 2.8 | 5.7 | 1.8 | 8.7 | 6.5 |
| 10.4 | 11.3 | 32.6 | 20.7 | 9.4 | 20.5 | 5.5 | 21.6 | 21.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 45 |
Reserves ReservesCr | 454 | 483 | 619 | 696 | 725 | 804 | 813 | 895 |
| 317 | 366 | 307 | 347 | 317 | 327 | 404 | 299 | |
| 278 | 259 | 327 | 382 | 419 | 363 | 372 | 335 | |
| 1,095 | 1,153 | 1,299 | 1,471 | 1,506 | 1,539 | 1,635 | 1,574 | |
| 328 | 345 | 338 | 419 | 412 | 441 | 461 | 369 | |
| 767 | 809 | 961 | 1,051 | 1,094 | 1,098 | 1,173 | 1,205 | |
| 1,095 | 1,153 | 1,299 | 1,471 | 1,506 | 1,539 | 1,635 | 1,574 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 45 |
Reserves ReservesCr | 454 | 483 | 619 | 696 | 725 | 804 | 813 | 895 |
| 317 | 366 | 307 | 347 | 317 | 327 | 404 | 299 | |
| 278 | 259 | 327 | 382 | 419 | 363 | 372 | 335 | |
| 1,095 | 1,153 | 1,299 | 1,471 | 1,506 | 1,539 | 1,635 | 1,574 | |
| 328 | 345 | 338 | 419 | 412 | 441 | 461 | 369 | |
| 767 | 809 | 961 | 1,051 | 1,094 | 1,098 | 1,173 | 1,205 | |
| 1,095 | 1,153 | 1,299 | 1,471 | 1,506 | 1,539 | 1,635 | 1,574 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 71 | 106 | 238 | 72 | 206 | 183 | 86 | 145 | |
| -69 | -79 | -136 | -139 | -94 | -59 | -111 | -108 | |
| 4 | -31 | -52 | 10 | -83 | -110 | -5 | -49 | |
Net Cash Flow Net Cash FlowCr | 6 | -4 | 50 | -58 | 29 | 13 | -30 | -12 |
Free Cash Flow Free Cash FlowCr | 2 | 27 | 102 | -68 | 110 | 123 | -28 | 37 |
CFO To PAT CFO To PAT% | 151.2 | 208.1 | 163.6 | 75.9 | 465.3 | 196.1 | 342.1 | 117.2 |
CFO To EBITDA CFO To EBITDA% | 52.5 | 75.9 | 84.5 | 34.7 | 139.4 | 88.4 | 78.9 | 76.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 71 | 106 | 238 | 72 | 206 | 183 | 86 | 145 | |
| -69 | -79 | -136 | -139 | -94 | -59 | -111 | -108 | |
| 4 | -31 | -52 | 10 | -83 | -110 | -5 | -49 | |
Net Cash Flow Net Cash FlowCr | 6 | -4 | 50 | -58 | 29 | 13 | -30 | -12 |
Free Cash Flow Free Cash FlowCr | 2 | 27 | 102 | -68 | 110 | 123 | -28 | 37 |
CFO To PAT CFO To PAT% | 151.2 | 208.1 | 163.6 | 75.9 | 465.3 | 196.1 | 342.1 | 117.2 |
CFO To EBITDA CFO To EBITDA% | 52.5 | 75.9 | 84.5 | 34.7 | 139.4 | 88.4 | 78.9 | 76.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 657 | 245 | 776 | 804 | 806 | 835 | 825 | 672 | 797 |
Price To Earnings Price To Earnings | 14.0 | 4.8 | 5.3 | 8.5 | 18.2 | 8.9 | 32.7 | 7.0 | 8.4 |
Price To Sales Price To Sales | 0.5 | 0.2 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.6 |
Price To Book Price To Book | 1.3 | 0.5 | 1.2 | 1.1 | 1.1 | 1.0 | 1.0 | 0.7 | 0.8 |
EV To EBITDA EV To EBITDA | 6.7 | 3.7 | 3.5 | 5.4 | 7.2 | 4.8 | 9.7 | 4.7 | 5.8 |
GPM GPM% | 24.2 | 31.9 | 37.0 | 32.6 | 25.0 | 21.4 | 16.8 | 43.9 | 43.9 |
OPM OPM% | 13.8 | 14.9 | 20.4 | 12.6 | 9.2 | 12.6 | 7.7 | 13.4 | 12.3 |
NPM NPM% | 4.8 | 5.4 | 10.5 | 5.8 | 2.8 | 5.7 | 1.8 | 8.7 | 6.5 |
ROCE ROCE% | 12.5 | 12.3 | 26.4 | 16.1 | 11.1 | 15.9 | 5.7 | 13.3 | 13.3 |
ROE ROE% | 9.4 | 9.6 | 21.9 | 12.7 | 5.8 | 11.0 | 2.9 | 13.2 | 13.2 |
ROA ROA% | 4.3 | 4.4 | 11.2 | 6.4 | 2.9 | 6.1 | 1.5 | 7.9 | 7.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 657 | 245 | 776 | 804 | 806 | 835 | 825 | 672 | 797 |
Price To Earnings Price To Earnings | 14.0 | 4.8 | 5.3 | 8.5 | 18.2 | 8.9 | 32.7 | 7.0 | 8.4 |
Price To Sales Price To Sales | 0.5 | 0.2 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.6 |
Price To Book Price To Book | 1.3 | 0.5 | 1.2 | 1.1 | 1.1 | 1.0 | 1.0 | 0.7 | 0.8 |
EV To EBITDA EV To EBITDA | 6.7 | 3.7 | 3.5 | 5.4 | 7.2 | 4.8 | 9.7 | 4.7 | 5.8 |
GPM GPM% | 24.2 | 31.9 | 37.0 | 32.6 | 25.0 | 21.4 | 16.8 | 43.9 | 43.9 |
OPM OPM% | 13.8 | 14.9 | 20.4 | 12.6 | 9.2 | 12.6 | 7.7 | 13.4 | 12.3 |
NPM NPM% | 4.8 | 5.4 | 10.5 | 5.8 | 2.8 | 5.7 | 1.8 | 8.7 | 6.5 |
ROCE ROCE% | 12.5 | 12.3 | 26.4 | 16.1 | 11.1 | 15.9 | 5.7 | 13.3 | 13.3 |
ROE ROE% | 9.4 | 9.6 | 21.9 | 12.7 | 5.8 | 11.0 | 2.9 | 13.2 | 13.2 |
ROA ROA% | 4.3 | 4.4 | 11.2 | 6.4 | 2.9 | 6.1 | 1.5 | 7.9 | 7.9 |
Documents — NCL Industries Ltd