| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,866 | 1,774 | 2,419 | 3,141 | 1,825 | 1,361 | 561 | 468 | 498 | 539 | 616 | 516 | |
Growth YoY Revenue Growth YoY% | 20.4 | -4.2 | 63.1 | -3.0 | -2.2 | -23.3 | -76.8 | -85.1 | -72.7 | -60.4 | 9.7 | 10.3 |
| 2,084 | 1,945 | 2,609 | 3,289 | 2,005 | 1,382 | 542 | 464 | 498 | 530 | 585 | 509 | |
| -218 | -172 | -190 | -148 | -179 | -22 | 19 | 4 | -1 | 10 | 30 | 8 | |
OPM OPM% | -11.7 | -9.7 | -7.8 | -4.7 | -9.8 | -1.6 | 3.4 | 0.9 | -0.1 | 1.8 | 4.9 | 1.4 |
| 224 | 187 | 176 | 174 | 270 | -1,225 | 40 | 231 | 124 | 69 | 26 | 42 | |
Interest Expense Interest ExpenseCr | 66 | 74 | 114 | 150 | 170 | 102 | 55 | 52 | 48 | 50 | 54 | 57 |
Depreciation DepreciationCr | 57 | 43 | 69 | 70 | 69 | 52 | 33 | 34 | 34 | 33 | 32 | 31 |
PBT PBTCr | -118 | -102 | -197 | -194 | -148 | -1,400 | -29 | 149 | 41 | -5 | -30 | -38 |
| 1 | 0 | -1 | 1 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -119 | -102 | -196 | -195 | -152 | -1,400 | -29 | 149 | 41 | -5 | -30 | -38 | |
Growth YoY PAT Growth YoY% | -313.3 | -1,260.0 | -456.1 | -769.7 | -27.8 | -1,268.3 | 85.1 | 176.2 | 127.1 | 99.6 | -1.8 | -125.8 |
NPM NPM% | -6.4 | -5.8 | -8.1 | -6.2 | -8.3 | -102.9 | -5.2 | 31.8 | 8.3 | -1.0 | -4.8 | -7.4 |
| -0.6 | -0.6 | -0.9 | -0.8 | -0.6 | -9.4 | -0.2 | 1.0 | 0.3 | 0.0 | -0.2 | -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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,866 | 1,774 | 2,419 | 3,141 | 1,825 | 1,361 | 561 | 468 | 498 | 539 | 616 | 516 | |
Growth YoY Revenue Growth YoY% | 20.4 | -4.2 | 63.1 | -3.0 | -2.2 | -23.3 | -76.8 | -85.1 | -72.7 | -60.4 | 9.7 | 10.3 |
| 2,084 | 1,945 | 2,609 | 3,289 | 2,005 | 1,382 | 542 | 464 | 498 | 530 | 585 | 509 | |
| -218 | -172 | -190 | -148 | -179 | -22 | 19 | 4 | -1 | 10 | 30 | 8 | |
OPM OPM% | -11.7 | -9.7 | -7.8 | -4.7 | -9.8 | -1.6 | 3.4 | 0.9 | -0.1 | 1.8 | 4.9 | 1.4 |
| 224 | 187 | 176 | 174 | 270 | -1,225 | 40 | 231 | 124 | 69 | 26 | 42 | |
Interest Expense Interest ExpenseCr | 66 | 74 | 114 | 150 | 170 | 102 | 55 | 52 | 48 | 50 | 54 | 57 |
Depreciation DepreciationCr | 57 | 43 | 69 | 70 | 69 | 52 | 33 | 34 | 34 | 33 | 32 | 31 |
PBT PBTCr | -118 | -102 | -197 | -194 | -148 | -1,400 | -29 | 149 | 41 | -5 | -30 | -38 |
| 1 | 0 | -1 | 1 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -119 | -102 | -196 | -195 | -152 | -1,400 | -29 | 149 | 41 | -5 | -30 | -38 | |
Growth YoY PAT Growth YoY% | -313.3 | -1,260.0 | -456.1 | -769.7 | -27.8 | -1,268.3 | 85.1 | 176.2 | 127.1 | 99.6 | -1.8 | -125.8 |
NPM NPM% | -6.4 | -5.8 | -8.1 | -6.2 | -8.3 | -102.9 | -5.2 | 31.8 | 8.3 | -1.0 | -4.8 | -7.4 |
| -0.6 | -0.6 | -0.9 | -0.8 | -0.6 | -9.4 | -0.2 | 1.0 | 0.3 | 0.0 | -0.2 | -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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,527 | 1,491 | 1,839 | 5,116 | 5,357 | 4,705 | 5,880 | 6,223 | 9,297 | 6,888 | 2,121 | 2,169 |
Growth Revenue Growth% | -51.1 | -2.4 | 23.3 | 178.2 | 4.7 | -12.2 | 25.0 | 5.8 | 49.4 | -25.9 | -69.2 | -48.5 |
| 1,475 | 1,629 | 1,882 | 4,994 | 4,740 | 3,909 | 4,801 | 6,086 | 9,962 | 7,218 | 2,077 | 2,122 | |
| 52 | -138 | -43 | 122 | 617 | 796 | 1,079 | 137 | -664 | -330 | 44 | 47 | |
OPM OPM% | 3.4 | -9.3 | -2.3 | 2.4 | 11.5 | 16.9 | 18.4 | 2.2 | -7.1 | -4.8 | 2.1 | 2.2 |
| 185 | 37 | 115 | -12 | -63 | 20 | 76 | 183 | 808 | -741 | 449 | 260 | |
Interest Expense Interest ExpenseCr | 67 | 80 | 96 | 198 | 236 | 157 | 97 | 209 | 322 | 477 | 205 | 209 |
Depreciation DepreciationCr | 58 | 80 | 89 | 142 | 175 | 147 | 120 | 128 | 210 | 223 | 133 | 129 |
PBT PBTCr | 113 | -261 | -113 | -231 | 143 | 512 | 939 | -16 | -389 | -1,771 | 155 | -32 |
| 16 | 10 | 62 | -53 | 87 | -35 | 102 | 0 | -64 | 6 | 0 | 0 | |
PAT PATCr | 96 | -271 | -174 | -178 | 56 | 547 | 838 | -16 | -325 | -1,777 | 155 | -32 |
Growth PAT Growth% | 108.5 | -381.5 | 35.6 | -1.8 | 131.6 | 873.6 | 53.3 | -101.9 | -1,960.9 | -447.4 | 108.7 | 97.8 |
NPM NPM% | 6.3 | -18.2 | -9.5 | -3.5 | 1.1 | 11.6 | 14.3 | -0.3 | -3.5 | -25.8 | 7.3 | -1.5 |
| 0.3 | -2.3 | -1.5 | -2.9 | -2.3 | 0.3 | 2.0 | -0.8 | -2.5 | -11.0 | 1.0 | -0.2 |
| 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 | 1,527 | 1,491 | 1,839 | 5,116 | 5,357 | 4,705 | 5,880 | 6,223 | 9,297 | 6,888 | 2,121 | 2,169 |
Growth Revenue Growth% | -51.1 | -2.4 | 23.3 | 178.2 | 4.7 | -12.2 | 25.0 | 5.8 | 49.4 | -25.9 | -69.2 | -48.5 |
| 1,475 | 1,629 | 1,882 | 4,994 | 4,740 | 3,909 | 4,801 | 6,086 | 9,962 | 7,218 | 2,077 | 2,122 | |
| 52 | -138 | -43 | 122 | 617 | 796 | 1,079 | 137 | -664 | -330 | 44 | 47 | |
OPM OPM% | 3.4 | -9.3 | -2.3 | 2.4 | 11.5 | 16.9 | 18.4 | 2.2 | -7.1 | -4.8 | 2.1 | 2.2 |
| 185 | 37 | 115 | -12 | -63 | 20 | 76 | 183 | 808 | -741 | 449 | 260 | |
Interest Expense Interest ExpenseCr | 67 | 80 | 96 | 198 | 236 | 157 | 97 | 209 | 322 | 477 | 205 | 209 |
Depreciation DepreciationCr | 58 | 80 | 89 | 142 | 175 | 147 | 120 | 128 | 210 | 223 | 133 | 129 |
PBT PBTCr | 113 | -261 | -113 | -231 | 143 | 512 | 939 | -16 | -389 | -1,771 | 155 | -32 |
| 16 | 10 | 62 | -53 | 87 | -35 | 102 | 0 | -64 | 6 | 0 | 0 | |
PAT PATCr | 96 | -271 | -174 | -178 | 56 | 547 | 838 | -16 | -325 | -1,777 | 155 | -32 |
Growth PAT Growth% | 108.5 | -381.5 | 35.6 | -1.8 | 131.6 | 873.6 | 53.3 | -101.9 | -1,960.9 | -447.4 | 108.7 | 97.8 |
NPM NPM% | 6.3 | -18.2 | -9.5 | -3.5 | 1.1 | 11.6 | 14.3 | -0.3 | -3.5 | -25.8 | 7.3 | -1.5 |
| 0.3 | -2.3 | -1.5 | -2.9 | -2.3 | 0.3 | 2.0 | -0.8 | -2.5 | -11.0 | 1.0 | -0.2 |
| 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 | 518 | 518 | 518 | 518 | 518 | 518 | 518 | 518 | 518 | 765 | 765 |
Reserves ReservesCr | 1,359 | 765 | 616 | 293 | -1 | 29 | 237 | 157 | 14,395 | 3,977 | 4,153 |
| 1,714 | 2,095 | 4,021 | 4,934 | 5,228 | 4,283 | 4,284 | 8,985 | 10,717 | 3,450 | 3,737 | |
| 35 | 41 | 67 | 293 | 170 | 207 | 253 | 404 | 950 | 240 | 272 | |
| 5,587 | 5,046 | 7,509 | 8,450 | 8,616 | 8,257 | 9,145 | 13,984 | 39,881 | 8,498 | 8,996 | |
| 680 | 606 | 3,188 | 3,772 | 4,097 | 3,864 | 4,772 | 8,790 | 23,191 | 906 | 981 | |
| 4,908 | 4,440 | 4,321 | 4,679 | 4,519 | 4,392 | 4,372 | 5,194 | 16,690 | 7,592 | 8,015 | |
| 5,587 | 5,046 | 7,509 | 8,450 | 8,616 | 8,257 | 9,145 | 13,984 | 39,881 | 8,498 | 8,996 |
| 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 | 518 | 518 | 518 | 518 | 518 | 518 | 518 | 518 | 518 | 765 | 765 |
Reserves ReservesCr | 1,359 | 765 | 616 | 293 | -1 | 29 | 237 | 157 | 14,395 | 3,977 | 4,153 |
| 1,714 | 2,095 | 4,021 | 4,934 | 5,228 | 4,283 | 4,284 | 8,985 | 10,717 | 3,450 | 3,737 | |
| 35 | 41 | 67 | 293 | 170 | 207 | 253 | 404 | 950 | 240 | 272 | |
| 5,587 | 5,046 | 7,509 | 8,450 | 8,616 | 8,257 | 9,145 | 13,984 | 39,881 | 8,498 | 8,996 | |
| 680 | 606 | 3,188 | 3,772 | 4,097 | 3,864 | 4,772 | 8,790 | 23,191 | 906 | 981 | |
| 4,908 | 4,440 | 4,321 | 4,679 | 4,519 | 4,392 | 4,372 | 5,194 | 16,690 | 7,592 | 8,015 | |
| 5,587 | 5,046 | 7,509 | 8,450 | 8,616 | 8,257 | 9,145 | 13,984 | 39,881 | 8,498 | 8,996 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 87 | -178 | 78 | -204 | 78 | 1,346 | 641 | -2,804 | -6,465 | -1,912 | -28 | |
| -141 | -362 | -155 | -445 | -88 | -85 | -250 | -722 | -5,169 | 1,313 | -20 | |
| -6 | 518 | 143 | 645 | -62 | -1,049 | -381 | 3,411 | 1,139 | 720 | 83 | |
Net Cash Flow Net Cash FlowCr | -59 | -21 | 66 | -3 | -73 | 212 | 10 | -115 | -10,495 | 121 | 35 |
Free Cash Flow Free Cash FlowCr | -11 | -337 | 16 | -331 | -68 | 1,263 | 457 | -3,536 | -8,869 | -2,809 | -77 |
CFO To PAT CFO To PAT% | 90.7 | 65.6 | -44.4 | 114.7 | 139.0 | 246.2 | 76.6 | 17,804.1 | 1,991.7 | 107.6 | -18.1 |
CFO To EBITDA CFO To EBITDA% | 167.8 | 128.8 | -182.0 | -166.9 | 12.7 | 169.1 | 59.4 | -2,042.1 | 973.4 | 578.9 | -64.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 87 | -178 | 78 | -204 | 78 | 1,346 | 641 | -2,804 | -6,465 | -1,912 | -28 | |
| -141 | -362 | -155 | -445 | -88 | -85 | -250 | -722 | -5,169 | 1,313 | -20 | |
| -6 | 518 | 143 | 645 | -62 | -1,049 | -381 | 3,411 | 1,139 | 720 | 83 | |
Net Cash Flow Net Cash FlowCr | -59 | -21 | 66 | -3 | -73 | 212 | 10 | -115 | -10,495 | 121 | 35 |
Free Cash Flow Free Cash FlowCr | -11 | -337 | 16 | -331 | -68 | 1,263 | 457 | -3,536 | -8,869 | -2,809 | -77 |
CFO To PAT CFO To PAT% | 90.7 | 65.6 | -44.4 | 114.7 | 139.0 | 246.2 | 76.6 | 17,804.1 | 1,991.7 | 107.6 | -18.1 |
CFO To EBITDA CFO To EBITDA% | 167.8 | 128.8 | -182.0 | -166.9 | 12.7 | 169.1 | 59.4 | -2,042.1 | 973.4 | 578.9 | -64.4 |
| 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 | 4,601 | 3,711 | 6,240 | 3,732 | 1,926 | 3,816 | 8,910 | 5,677 | 8,993 | 6,692 | 4,245 | 4,179 |
Price To Earnings Price To Earnings | 47.3 | -8.0 | 117.6 | 42.5 | 27.8 | |||||||
Price To Sales Price To Sales | 3.0 | 2.5 | 3.4 | 0.7 | 0.4 | 0.8 | 1.5 | 0.9 | 1.0 | 1.0 | 2.0 | 1.9 |
Price To Book Price To Book | 2.4 | 2.9 | 5.5 | 4.5 | 3.7 | 6.9 | 11.7 | 8.3 | 0.6 | 1.4 | 0.9 | 0.8 |
EV To EBITDA EV To EBITDA | 102.3 | -36.2 | -193.6 | 53.7 | 8.2 | 7.6 | 10.1 | 83.9 | -18.5 | -29.2 | 171.6 | 157.0 |
GPM GPM% | 79.4 | 80.7 | 69.0 | 50.3 | 53.5 | 60.6 | 57.6 | 49.4 | 30.2 | 38.0 | 75.8 | 75.8 |
OPM OPM% | 3.4 | -9.3 | -2.3 | 2.4 | 11.5 | 16.9 | 18.4 | 2.2 | -7.1 | -4.8 | 2.1 | 2.2 |
NPM NPM% | 6.3 | -18.2 | -9.5 | -3.5 | 1.1 | 11.6 | 14.3 | -0.3 | -3.5 | -25.8 | 7.3 | -1.5 |
ROCE ROCE% | 6.8 | -7.0 | -0.5 | -0.8 | 10.0 | 21.6 | 34.1 | 2.9 | -0.3 | -16.8 | 4.4 | 4.4 |
ROE ROE% | 5.1 | -21.1 | -15.4 | -21.9 | 10.9 | 100.0 | 111.0 | -2.3 | -2.2 | -37.5 | 3.2 | 3.2 |
ROA ROA% | 1.7 | -5.4 | -2.3 | -2.1 | 0.7 | 6.6 | 9.2 | -0.1 | -0.8 | -20.9 | 1.7 | 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 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,601 | 3,711 | 6,240 | 3,732 | 1,926 | 3,816 | 8,910 | 5,677 | 8,993 | 6,692 | 4,245 | 4,179 |
Price To Earnings Price To Earnings | 47.3 | -8.0 | 117.6 | 42.5 | 27.8 | |||||||
Price To Sales Price To Sales | 3.0 | 2.5 | 3.4 | 0.7 | 0.4 | 0.8 | 1.5 | 0.9 | 1.0 | 1.0 | 2.0 | 1.9 |
Price To Book Price To Book | 2.4 | 2.9 | 5.5 | 4.5 | 3.7 | 6.9 | 11.7 | 8.3 | 0.6 | 1.4 | 0.9 | 0.8 |
EV To EBITDA EV To EBITDA | 102.3 | -36.2 | -193.6 | 53.7 | 8.2 | 7.6 | 10.1 | 83.9 | -18.5 | -29.2 | 171.6 | 157.0 |
GPM GPM% | 79.4 | 80.7 | 69.0 | 50.3 | 53.5 | 60.6 | 57.6 | 49.4 | 30.2 | 38.0 | 75.8 | 75.8 |
OPM OPM% | 3.4 | -9.3 | -2.3 | 2.4 | 11.5 | 16.9 | 18.4 | 2.2 | -7.1 | -4.8 | 2.1 | 2.2 |
NPM NPM% | 6.3 | -18.2 | -9.5 | -3.5 | 1.1 | 11.6 | 14.3 | -0.3 | -3.5 | -25.8 | 7.3 | -1.5 |
ROCE ROCE% | 6.8 | -7.0 | -0.5 | -0.8 | 10.0 | 21.6 | 34.1 | 2.9 | -0.3 | -16.8 | 4.4 | 4.4 |
ROE ROE% | 5.1 | -21.1 | -15.4 | -21.9 | 10.9 | 100.0 | 111.0 | -2.3 | -2.2 | -37.5 | 3.2 | 3.2 |
ROA ROA% | 1.7 | -5.4 | -2.3 | -2.1 | 0.7 | 6.6 | 9.2 | -0.1 | -0.8 | -20.9 | 1.7 | 1.7 |
Documents — Network 18 Media & Investments Ltd