| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 266 | 599 | 536 | 342 | 389 | 289 | 541 | 282 | 321 | 302 | 349 | 406 | |
Growth YoY Revenue Growth YoY% | 123.8 | 145.7 | 85.0 | 60.0 | 46.3 | -51.8 | 1.1 | -17.4 | -17.6 | 4.5 | -35.6 | 43.9 |
| 333 | 637 | 682 | 493 | 613 | 416 | 647 | 452 | 490 | 457 | 550 | 399 | |
| -67 | -37 | -146 | -151 | -224 | -127 | -106 | -170 | -169 | -155 | -202 | 7 | |
OPM OPM% | -25.2 | -6.2 | -27.3 | -44.3 | -57.5 | -43.9 | -19.6 | -60.1 | -52.7 | -51.4 | -57.9 | 1.8 |
| 4 | 3 | 7 | 44 | 9 | 11 | 12 | 16 | 26 | 17 | 28 | 33 | |
Interest Expense Interest ExpenseCr | 29 | 32 | 38 | 42 | 45 | 57 | 51 | 67 | 65 | 54 | 70 | 27 |
Depreciation DepreciationCr | 10 | 15 | 14 | 7 | 7 | 10 | 12 | 7 | 8 | 9 | 10 | 8 |
PBT PBTCr | -103 | -82 | -191 | -157 | -267 | -183 | -157 | -228 | -216 | -201 | -254 | 5 |
| -18 | -10 | -48 | -10 | -27 | -32 | -9 | -42 | -50 | -48 | -62 | 4 | |
| -84 | -72 | -144 | -147 | -239 | -150 | -149 | -186 | -166 | -153 | -191 | 1 | |
Growth YoY PAT Growth YoY% | 3.5 | 34.2 | -37.5 | -38.4 | -183.9 | -109.4 | -3.5 | -26.4 | 30.5 | -1.9 | -28.8 | 100.7 |
NPM NPM% | -31.7 | -12.0 | -26.8 | -43.0 | -61.5 | -52.0 | -27.5 | -65.8 | -51.9 | -50.8 | -54.9 | 0.3 |
| -4.6 | -3.7 | -7.9 | -8.1 | -13.1 | -8.2 | -8.1 | -10.2 | -9.1 | -8.4 | -10.5 | 0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 266 | 599 | 536 | 342 | 389 | 289 | 541 | 282 | 321 | 302 | 349 | 406 | |
Growth YoY Revenue Growth YoY% | 123.8 | 145.7 | 85.0 | 60.0 | 46.3 | -51.8 | 1.1 | -17.4 | -17.6 | 4.5 | -35.6 | 43.9 |
| 333 | 637 | 682 | 493 | 613 | 416 | 647 | 452 | 490 | 457 | 550 | 399 | |
| -67 | -37 | -146 | -151 | -224 | -127 | -106 | -170 | -169 | -155 | -202 | 7 | |
OPM OPM% | -25.2 | -6.2 | -27.3 | -44.3 | -57.5 | -43.9 | -19.6 | -60.1 | -52.7 | -51.4 | -57.9 | 1.8 |
| 4 | 3 | 7 | 44 | 9 | 11 | 12 | 16 | 26 | 17 | 28 | 33 | |
Interest Expense Interest ExpenseCr | 29 | 32 | 38 | 42 | 45 | 57 | 51 | 67 | 65 | 54 | 70 | 27 |
Depreciation DepreciationCr | 10 | 15 | 14 | 7 | 7 | 10 | 12 | 7 | 8 | 9 | 10 | 8 |
PBT PBTCr | -103 | -82 | -191 | -157 | -267 | -183 | -157 | -228 | -216 | -201 | -254 | 5 |
| -18 | -10 | -48 | -10 | -27 | -32 | -9 | -42 | -50 | -48 | -62 | 4 | |
| -84 | -72 | -144 | -147 | -239 | -150 | -149 | -186 | -166 | -153 | -191 | 1 | |
Growth YoY PAT Growth YoY% | 3.5 | 34.2 | -37.5 | -38.4 | -183.9 | -109.4 | -3.5 | -26.4 | 30.5 | -1.9 | -28.8 | 100.7 |
NPM NPM% | -31.7 | -12.0 | -26.8 | -43.0 | -61.5 | -52.0 | -27.5 | -65.8 | -51.9 | -50.8 | -54.9 | 0.3 |
| -4.6 | -3.7 | -7.9 | -8.1 | -13.1 | -8.2 | -8.1 | -10.2 | -9.1 | -8.4 | -10.5 | 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,386 | 1,627 | 1,839 | 1,167 | 1,121 | 476 | 618 | 773 | 1,614 | 1,561 | 1,253 | 1,377 |
Growth Revenue Growth% | -3.2 | 17.4 | 13.1 | -36.6 | -3.9 | -57.6 | 29.9 | 25.2 | 108.8 | -3.3 | -19.7 | -8.3 |
| 1,144 | 1,343 | 1,579 | 1,038 | 930 | 594 | 665 | 1,077 | 1,958 | 2,169 | 1,949 | 1,896 | |
| 242 | 284 | 260 | 128 | 191 | -119 | -47 | -303 | -343 | -608 | -696 | -519 | |
OPM OPM% | 17.5 | 17.4 | 14.1 | 11.0 | 17.0 | -24.9 | -7.6 | -39.2 | -21.3 | -38.9 | -55.5 | -37.7 |
| 54 | 59 | 59 | 34 | 34 | 39 | 20 | 25 | 21 | 76 | 86 | 103 | |
Interest Expense Interest ExpenseCr | 147 | 155 | 169 | 74 | 108 | 161 | 121 | 113 | 130 | 195 | 255 | 215 |
Depreciation DepreciationCr | 10 | 9 | 9 | 9 | 73 | 63 | 47 | 65 | 54 | 37 | 35 | 35 |
PBT PBTCr | 139 | 179 | 141 | 79 | 44 | -305 | -194 | -457 | -507 | -764 | -899 | -666 |
| 62 | 74 | 56 | 30 | 141 | -69 | -33 | -106 | -101 | -79 | -202 | -156 | |
PAT PATCr | 77 | 105 | 85 | 49 | -97 | -235 | -162 | -351 | -406 | -685 | -697 | -510 |
Growth PAT Growth% | 28.1 | 37.4 | -19.1 | -42.9 | -299.7 | -142.1 | 31.3 | -117.2 | -15.7 | -68.7 | -1.7 | 29.6 |
NPM NPM% | 5.5 | 6.5 | 4.6 | 4.2 | -8.7 | -49.5 | -26.2 | -45.4 | -25.2 | -43.9 | -55.6 | -37.0 |
| 4.2 | 5.6 | 4.6 | 2.7 | -5.3 | -12.9 | -8.7 | -19.0 | -22.0 | -37.5 | -38.1 | -27.9 |
| 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 | 1,386 | 1,627 | 1,839 | 1,167 | 1,121 | 476 | 618 | 773 | 1,614 | 1,561 | 1,253 | 1,377 |
Growth Revenue Growth% | -3.2 | 17.4 | 13.1 | -36.6 | -3.9 | -57.6 | 29.9 | 25.2 | 108.8 | -3.3 | -19.7 | -8.3 |
| 1,144 | 1,343 | 1,579 | 1,038 | 930 | 594 | 665 | 1,077 | 1,958 | 2,169 | 1,949 | 1,896 | |
| 242 | 284 | 260 | 128 | 191 | -119 | -47 | -303 | -343 | -608 | -696 | -519 | |
OPM OPM% | 17.5 | 17.4 | 14.1 | 11.0 | 17.0 | -24.9 | -7.6 | -39.2 | -21.3 | -38.9 | -55.5 | -37.7 |
| 54 | 59 | 59 | 34 | 34 | 39 | 20 | 25 | 21 | 76 | 86 | 103 | |
Interest Expense Interest ExpenseCr | 147 | 155 | 169 | 74 | 108 | 161 | 121 | 113 | 130 | 195 | 255 | 215 |
Depreciation DepreciationCr | 10 | 9 | 9 | 9 | 73 | 63 | 47 | 65 | 54 | 37 | 35 | 35 |
PBT PBTCr | 139 | 179 | 141 | 79 | 44 | -305 | -194 | -457 | -507 | -764 | -899 | -666 |
| 62 | 74 | 56 | 30 | 141 | -69 | -33 | -106 | -101 | -79 | -202 | -156 | |
PAT PATCr | 77 | 105 | 85 | 49 | -97 | -235 | -162 | -351 | -406 | -685 | -697 | -510 |
Growth PAT Growth% | 28.1 | 37.4 | -19.1 | -42.9 | -299.7 | -142.1 | 31.3 | -117.2 | -15.7 | -68.7 | -1.7 | 29.6 |
NPM NPM% | 5.5 | 6.5 | 4.6 | 4.2 | -8.7 | -49.5 | -26.2 | -45.4 | -25.2 | -43.9 | -55.6 | -37.0 |
| 4.2 | 5.6 | 4.6 | 2.7 | -5.3 | -12.9 | -8.7 | -19.0 | -22.0 | -37.5 | -38.1 | -27.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 183 | 183 | 183 | 183 | 183 | 183 | 183 | 183 | 183 | 183 | 183 |
Reserves ReservesCr | 1,848 | 1,711 | 1,789 | 1,332 | 1,231 | 997 | 837 | 490 | 72 | -598 | -1,295 |
| 4,228 | 4,621 | 4,664 | 7,677 | 7,601 | 8,427 | 9,716 | 11,473 | 12,194 | 13,953 | 15,666 | |
| 1,442 | 1,572 | 1,251 | 1,327 | 1,292 | 1,193 | 942 | 1,177 | 1,139 | 1,120 | 1,749 | |
| 7,712 | 8,326 | 8,128 | 10,760 | 10,549 | 11,042 | 11,918 | 13,560 | 13,822 | 14,877 | 16,522 | |
| 6,652 | 7,283 | 7,250 | 9,620 | 9,366 | 9,889 | 10,735 | 12,298 | 12,458 | 13,260 | 15,134 | |
| 1,060 | 1,043 | 878 | 1,140 | 1,183 | 1,153 | 1,183 | 1,263 | 1,364 | 1,618 | 1,388 | |
| 7,712 | 8,326 | 8,128 | 10,760 | 10,549 | 11,042 | 11,918 | 13,560 | 13,822 | 14,877 | 16,522 |
| 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 | 183 | 183 | 183 | 183 | 183 | 183 | 183 | 183 | 183 | 183 | 183 |
Reserves ReservesCr | 1,848 | 1,711 | 1,789 | 1,332 | 1,231 | 997 | 837 | 490 | 72 | -598 | -1,295 |
| 4,228 | 4,621 | 4,664 | 7,677 | 7,601 | 8,427 | 9,716 | 11,473 | 12,194 | 13,953 | 15,666 | |
| 1,442 | 1,572 | 1,251 | 1,327 | 1,292 | 1,193 | 942 | 1,177 | 1,139 | 1,120 | 1,749 | |
| 7,712 | 8,326 | 8,128 | 10,760 | 10,549 | 11,042 | 11,918 | 13,560 | 13,822 | 14,877 | 16,522 | |
| 6,652 | 7,283 | 7,250 | 9,620 | 9,366 | 9,889 | 10,735 | 12,298 | 12,458 | 13,260 | 15,134 | |
| 1,060 | 1,043 | 878 | 1,140 | 1,183 | 1,153 | 1,183 | 1,263 | 1,364 | 1,618 | 1,388 | |
| 7,712 | 8,326 | 8,128 | 10,760 | 10,549 | 11,042 | 11,918 | 13,560 | 13,822 | 14,877 | 16,522 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 91 | 121 | 19 | 400 | 638 | 566 | 783 | 469 | 987 | 1,007 | 212 | |
| 6 | 20 | 21 | 16 | 106 | 23 | -22 | -142 | -64 | -126 | 60 | |
| -105 | -173 | -35 | -435 | -783 | -517 | -740 | -262 | -924 | -770 | -82 | |
Net Cash Flow Net Cash FlowCr | -7 | -32 | 4 | -18 | -39 | 72 | 21 | 65 | -1 | 111 | 189 |
Free Cash Flow Free Cash FlowCr | 76 | 102 | 5 | 393 | 636 | 570 | 782 | 461 | 985 | 999 | 186 |
CFO To PAT CFO To PAT% | 118.5 | 114.8 | 22.4 | 823.2 | -657.0 | -240.6 | -484.4 | -133.6 | -243.0 | -146.9 | -30.4 |
CFO To EBITDA CFO To EBITDA% | 37.5 | 42.6 | 7.3 | 312.6 | 334.1 | -476.8 | -1,671.5 | -154.6 | -287.5 | -165.6 | -30.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 91 | 121 | 19 | 400 | 638 | 566 | 783 | 469 | 987 | 1,007 | 212 | |
| 6 | 20 | 21 | 16 | 106 | 23 | -22 | -142 | -64 | -126 | 60 | |
| -105 | -173 | -35 | -435 | -783 | -517 | -740 | -262 | -924 | -770 | -82 | |
Net Cash Flow Net Cash FlowCr | -7 | -32 | 4 | -18 | -39 | 72 | 21 | 65 | -1 | 111 | 189 |
Free Cash Flow Free Cash FlowCr | 76 | 102 | 5 | 393 | 636 | 570 | 782 | 461 | 985 | 999 | 186 |
CFO To PAT CFO To PAT% | 118.5 | 114.8 | 22.4 | 823.2 | -657.0 | -240.6 | -484.4 | -133.6 | -243.0 | -146.9 | -30.4 |
CFO To EBITDA CFO To EBITDA% | 37.5 | 42.6 | 7.3 | 312.6 | 334.1 | -476.8 | -1,671.5 | -154.6 | -287.5 | -165.6 | -30.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,645 | 3,083 | 4,037 | 3,774 | 2,796 | 1,232 | 1,467 | 912 | 1,658 | 1,429 | 1,196 | 2,252 |
Price To Earnings Price To Earnings | 34.4 | 30.2 | 48.1 | 77.0 | ||||||||
Price To Sales Price To Sales | 1.9 | 1.9 | 2.2 | 3.2 | 2.5 | 2.6 | 2.4 | 1.2 | 1.0 | 0.9 | 0.9 | 1.6 |
Price To Book Price To Book | 1.3 | 1.5 | 2.0 | 2.5 | 2.0 | 1.0 | 1.4 | 1.4 | 6.5 | -3.4 | -1.1 | -2.0 |
EV To EBITDA EV To EBITDA | 13.6 | 13.3 | 19.2 | 37.8 | 20.2 | -20.9 | -49.0 | -5.0 | -5.6 | -2.4 | -2.5 | -5.2 |
GPM GPM% | 27.8 | 26.9 | 22.8 | 24.2 | 29.5 | -0.4 | 8.8 | -12.9 | -11.4 | -28.8 | -40.6 | -40.6 |
OPM OPM% | 17.5 | 17.4 | 14.1 | 11.0 | 17.0 | -24.9 | -7.6 | -39.2 | -21.3 | -38.9 | -55.5 | -37.7 |
NPM NPM% | 5.5 | 6.5 | 4.6 | 4.2 | -8.7 | -49.5 | -26.2 | -45.4 | -25.2 | -43.9 | -55.6 | -37.0 |
ROCE ROCE% | 9.7 | 11.9 | 9.7 | 5.4 | 5.7 | -5.3 | -3.4 | -19.3 | -35.9 | -149.4 | -181.8 | -181.8 |
ROE ROE% | 3.8 | 5.6 | 4.3 | 3.2 | -6.9 | -19.9 | -15.8 | -52.2 | -159.2 | 164.9 | 62.7 | 62.7 |
ROA ROA% | 1.0 | 1.3 | 1.1 | 0.5 | -0.9 | -2.1 | -1.4 | -2.6 | -2.9 | -4.6 | -4.2 | -4.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,645 | 3,083 | 4,037 | 3,774 | 2,796 | 1,232 | 1,467 | 912 | 1,658 | 1,429 | 1,196 | 2,252 |
Price To Earnings Price To Earnings | 34.4 | 30.2 | 48.1 | 77.0 | ||||||||
Price To Sales Price To Sales | 1.9 | 1.9 | 2.2 | 3.2 | 2.5 | 2.6 | 2.4 | 1.2 | 1.0 | 0.9 | 0.9 | 1.6 |
Price To Book Price To Book | 1.3 | 1.5 | 2.0 | 2.5 | 2.0 | 1.0 | 1.4 | 1.4 | 6.5 | -3.4 | -1.1 | -2.0 |
EV To EBITDA EV To EBITDA | 13.6 | 13.3 | 19.2 | 37.8 | 20.2 | -20.9 | -49.0 | -5.0 | -5.6 | -2.4 | -2.5 | -5.2 |
GPM GPM% | 27.8 | 26.9 | 22.8 | 24.2 | 29.5 | -0.4 | 8.8 | -12.9 | -11.4 | -28.8 | -40.6 | -40.6 |
OPM OPM% | 17.5 | 17.4 | 14.1 | 11.0 | 17.0 | -24.9 | -7.6 | -39.2 | -21.3 | -38.9 | -55.5 | -37.7 |
NPM NPM% | 5.5 | 6.5 | 4.6 | 4.2 | -8.7 | -49.5 | -26.2 | -45.4 | -25.2 | -43.9 | -55.6 | -37.0 |
ROCE ROCE% | 9.7 | 11.9 | 9.7 | 5.4 | 5.7 | -5.3 | -3.4 | -19.3 | -35.9 | -149.4 | -181.8 | -181.8 |
ROE ROE% | 3.8 | 5.6 | 4.3 | 3.2 | -6.9 | -19.9 | -15.8 | -52.2 | -159.2 | 164.9 | 62.7 | 62.7 |
ROA ROA% | 1.0 | 1.3 | 1.1 | 0.5 | -0.9 | -2.1 | -1.4 | -2.6 | -2.9 | -4.6 | -4.2 | -4.2 |
Documents — Omaxe Ltd