| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 | 65 | 31 | 32 | 18 | 24 | 7 | 8 | 5 | 18 | 15 | 7 | |
Growth YoY Revenue Growth YoY% | -74.5 | -47.9 | 75.6 | -77.4 | -39.4 | -62.7 | -76.3 | -75.3 | -70.1 | -27.2 | 104.6 | -7.6 |
| 36 | 73 | 41 | 39 | 25 | 31 | 19 | 18 | 13 | 25 | 41 | 24 | |
| -7 | -8 | -9 | -8 | -7 | -7 | -11 | -10 | -7 | -7 | -26 | -17 | |
OPM OPM% | -23.4 | -11.9 | -30.0 | -24.5 | -40.2 | -29.7 | -148.8 | -129.2 | -138.2 | -41.2 | -171.6 | -235.7 |
| 12 | 10 | 12 | 7 | 15 | 12 | 9 | 27 | 19 | 22 | 13 | 38 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 4 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 3 | 2 | 2 | 2 | 0 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | -2 | -3 | -6 | 3 | 3 | -2 | 16 | 11 | 14 | -14 | 21 |
| 0 | -2 | -7 | -1 | 1 | 0 | -2 | 4 | 3 | 7 | -5 | 5 | |
| 7 | 1 | 13 | 7 | 129 | 3 | 0 | 12 | 9 | 9 | -4 | 15 | |
Growth YoY PAT Growth YoY% | 61.3 | 115.4 | 452.3 | -13.8 | 1,724.1 | 201.9 | -100.1 | 66.1 | -93.2 | 175.9 | -41,800.0 | 25.8 |
NPM NPM% | 24.2 | 1.6 | 42.4 | 23.5 | 730.3 | 13.2 | -0.1 | 158.2 | 167.1 | 50.0 | -27.5 | 215.4 |
| 0.5 | 0.1 | 0.8 | 0.5 | 8.2 | 0.2 | 0.0 | 0.8 | 0.6 | 0.6 | -0.3 | 1.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 | 65 | 31 | 32 | 18 | 24 | 7 | 8 | 5 | 18 | 15 | 7 | |
Growth YoY Revenue Growth YoY% | -74.5 | -47.9 | 75.6 | -77.4 | -39.4 | -62.7 | -76.3 | -75.3 | -70.1 | -27.2 | 104.6 | -7.6 |
| 36 | 73 | 41 | 39 | 25 | 31 | 19 | 18 | 13 | 25 | 41 | 24 | |
| -7 | -8 | -9 | -8 | -7 | -7 | -11 | -10 | -7 | -7 | -26 | -17 | |
OPM OPM% | -23.4 | -11.9 | -30.0 | -24.5 | -40.2 | -29.7 | -148.8 | -129.2 | -138.2 | -41.2 | -171.6 | -235.7 |
| 12 | 10 | 12 | 7 | 15 | 12 | 9 | 27 | 19 | 22 | 13 | 38 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 4 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 3 | 2 | 2 | 2 | 0 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | -2 | -3 | -6 | 3 | 3 | -2 | 16 | 11 | 14 | -14 | 21 |
| 0 | -2 | -7 | -1 | 1 | 0 | -2 | 4 | 3 | 7 | -5 | 5 | |
| 7 | 1 | 13 | 7 | 129 | 3 | 0 | 12 | 9 | 9 | -4 | 15 | |
Growth YoY PAT Growth YoY% | 61.3 | 115.4 | 452.3 | -13.8 | 1,724.1 | 201.9 | -100.1 | 66.1 | -93.2 | 175.9 | -41,800.0 | 25.8 |
NPM NPM% | 24.2 | 1.6 | 42.4 | 23.5 | 730.3 | 13.2 | -0.1 | 158.2 | 167.1 | 50.0 | -27.5 | 215.4 |
| 0.5 | 0.1 | 0.8 | 0.5 | 8.2 | 0.2 | 0.0 | 0.8 | 0.6 | 0.6 | -0.3 | 1.0 |
| 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 | 1,165 | 1,167 | 1,014 | 1,119 | 890 | 437 | 510 | 146 | 147 | 173 | 42 | 45 |
Growth Revenue Growth% | 11.2 | 0.2 | -13.2 | 10.4 | -20.5 | -50.9 | 16.8 | -71.4 | 0.5 | 17.8 | -75.6 | -20.6 |
| 1,068 | 1,056 | 941 | 1,014 | 793 | 420 | 485 | 178 | 178 | 201 | 90 | 103 | |
| 97 | 111 | 73 | 105 | 96 | 16 | 25 | -32 | -32 | -29 | -48 | -58 | |
OPM OPM% | 8.3 | 9.6 | 7.2 | 9.4 | 10.8 | 3.7 | 4.9 | -22.0 | -21.5 | -16.6 | -113.5 | -127.1 |
| 36 | 54 | 49 | 37 | 34 | 35 | 177 | 18 | 39 | 45 | 80 | 93 | |
Interest Expense Interest ExpenseCr | 28 | 22 | 18 | 18 | 17 | 14 | 13 | 7 | 10 | 7 | 1 | 1 |
Depreciation DepreciationCr | 56 | 66 | 72 | 75 | 90 | 33 | 33 | 8 | 8 | 9 | 3 | 3 |
PBT PBTCr | 50 | 77 | 32 | 49 | 23 | 4 | 156 | -29 | -10 | 1 | 29 | 32 |
| 17 | 26 | 10 | 9 | -1 | 2 | 10 | -7 | -11 | -1 | 10 | 11 | |
PAT PATCr | 33 | 51 | 22 | 40 | 24 | 3 | 146 | -22 | 0 | 2 | 26 | 29 |
Growth PAT Growth% | -61.2 | 55.4 | -56.1 | 79.6 | -39.4 | -88.3 | 5,029.9 | -114.9 | 102.0 | 421.9 | 1,015.1 | -79.9 |
NPM NPM% | 2.8 | 4.4 | 2.2 | 3.6 | 2.8 | 0.7 | 28.6 | -14.9 | 0.3 | 1.3 | 61.1 | 63.8 |
| 1.2 | 2.4 | 1.1 | 2.3 | 1.4 | -0.1 | 8.2 | 0.9 | 1.9 | 8.9 | 1.6 | 1.9 |
| 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 | 1,165 | 1,167 | 1,014 | 1,119 | 890 | 437 | 510 | 146 | 147 | 173 | 42 | 45 |
Growth Revenue Growth% | 11.2 | 0.2 | -13.2 | 10.4 | -20.5 | -50.9 | 16.8 | -71.4 | 0.5 | 17.8 | -75.6 | -20.6 |
| 1,068 | 1,056 | 941 | 1,014 | 793 | 420 | 485 | 178 | 178 | 201 | 90 | 103 | |
| 97 | 111 | 73 | 105 | 96 | 16 | 25 | -32 | -32 | -29 | -48 | -58 | |
OPM OPM% | 8.3 | 9.6 | 7.2 | 9.4 | 10.8 | 3.7 | 4.9 | -22.0 | -21.5 | -16.6 | -113.5 | -127.1 |
| 36 | 54 | 49 | 37 | 34 | 35 | 177 | 18 | 39 | 45 | 80 | 93 | |
Interest Expense Interest ExpenseCr | 28 | 22 | 18 | 18 | 17 | 14 | 13 | 7 | 10 | 7 | 1 | 1 |
Depreciation DepreciationCr | 56 | 66 | 72 | 75 | 90 | 33 | 33 | 8 | 8 | 9 | 3 | 3 |
PBT PBTCr | 50 | 77 | 32 | 49 | 23 | 4 | 156 | -29 | -10 | 1 | 29 | 32 |
| 17 | 26 | 10 | 9 | -1 | 2 | 10 | -7 | -11 | -1 | 10 | 11 | |
PAT PATCr | 33 | 51 | 22 | 40 | 24 | 3 | 146 | -22 | 0 | 2 | 26 | 29 |
Growth PAT Growth% | -61.2 | 55.4 | -56.1 | 79.6 | -39.4 | -88.3 | 5,029.9 | -114.9 | 102.0 | 421.9 | 1,015.1 | -79.9 |
NPM NPM% | 2.8 | 4.4 | 2.2 | 3.6 | 2.8 | 0.7 | 28.6 | -14.9 | 0.3 | 1.3 | 61.1 | 63.8 |
| 1.2 | 2.4 | 1.1 | 2.3 | 1.4 | -0.1 | 8.2 | 0.9 | 1.9 | 8.9 | 1.6 | 1.9 |
| 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 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 |
Reserves ReservesCr | 612 | 865 | 821 | 846 | 835 | 892 | 1,120 | 1,002 | 1,144 | 1,221 | 1,120 |
| 474 | 421 | 344 | 540 | 346 | 267 | 248 | 144 | 178 | 61 | 43 | |
| 236 | 491 | 423 | 207 | 131 | 115 | 82 | 62 | 83 | 24 | 32 | |
| 1,533 | 1,966 | 1,779 | 1,787 | 1,500 | 1,464 | 1,535 | 1,239 | 1,436 | 1,338 | 1,233 | |
| 418 | 774 | 740 | 706 | 512 | 511 | 553 | 440 | 715 | 381 | 397 | |
| 1,115 | 1,192 | 1,039 | 1,081 | 988 | 953 | 982 | 799 | 722 | 957 | 825 | |
| 1,533 | 1,966 | 1,779 | 1,787 | 1,500 | 1,464 | 1,535 | 1,239 | 1,436 | 1,338 | 1,233 |
| 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 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 |
Reserves ReservesCr | 612 | 865 | 821 | 846 | 835 | 892 | 1,120 | 1,002 | 1,144 | 1,221 | 1,120 |
| 474 | 421 | 344 | 540 | 346 | 267 | 248 | 144 | 178 | 61 | 43 | |
| 236 | 491 | 423 | 207 | 131 | 115 | 82 | 62 | 83 | 24 | 32 | |
| 1,533 | 1,966 | 1,779 | 1,787 | 1,500 | 1,464 | 1,535 | 1,239 | 1,436 | 1,338 | 1,233 | |
| 418 | 774 | 740 | 706 | 512 | 511 | 553 | 440 | 715 | 381 | 397 | |
| 1,115 | 1,192 | 1,039 | 1,081 | 988 | 953 | 982 | 799 | 722 | 957 | 825 | |
| 1,533 | 1,966 | 1,779 | 1,787 | 1,500 | 1,464 | 1,535 | 1,239 | 1,436 | 1,338 | 1,233 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 248 | -35 | 102 | 159 | 272 | 83 | 34 | 25 | 58 | -32 | -2 | |
| -212 | -200 | 59 | -86 | 8 | -53 | 118 | 74 | -69 | 160 | 17 | |
| -38 | 267 | -160 | -91 | -276 | -15 | -176 | -91 | 1 | -106 | -15 | |
Net Cash Flow Net Cash FlowCr | -2 | 32 | 1 | -18 | 4 | 15 | -24 | 7 | -10 | 23 | -1 |
Free Cash Flow Free Cash FlowCr | 5 | -113 | 65 | 101 | 157 | 38 | -18 | -56 | -24 | 426 | |
CFO To PAT CFO To PAT% | 753.9 | -68.9 | 455.9 | 393.7 | 1,112.0 | 2,929.4 | 23.3 | -113.6 | 13,069.6 | -1,366.1 | -9.0 |
CFO To EBITDA CFO To EBITDA% | 256.8 | -31.6 | 140.9 | 150.7 | 281.8 | 514.2 | 135.9 | -76.9 | -183.3 | 109.9 | 4.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 248 | -35 | 102 | 159 | 272 | 83 | 34 | 25 | 58 | -32 | -2 | |
| -212 | -200 | 59 | -86 | 8 | -53 | 118 | 74 | -69 | 160 | 17 | |
| -38 | 267 | -160 | -91 | -276 | -15 | -176 | -91 | 1 | -106 | -15 | |
Net Cash Flow Net Cash FlowCr | -2 | 32 | 1 | -18 | 4 | 15 | -24 | 7 | -10 | 23 | -1 |
Free Cash Flow Free Cash FlowCr | 5 | -113 | 65 | 101 | 157 | 38 | -18 | -56 | -24 | 426 | |
CFO To PAT CFO To PAT% | 753.9 | -68.9 | 455.9 | 393.7 | 1,112.0 | 2,929.4 | 23.3 | -113.6 | 13,069.6 | -1,366.1 | -9.0 |
CFO To EBITDA CFO To EBITDA% | 256.8 | -31.6 | 140.9 | 150.7 | 281.8 | 514.2 | 135.9 | -76.9 | -183.3 | 109.9 | 4.8 |
| 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 | 888 | 883 | 773 | 451 | 154 | 282 | 494 | 262 | 571 | 625 | 1,000 | 879 |
Price To Earnings Price To Earnings | 76.4 | 23.4 | 43.2 | 12.4 | 6.8 | 3.9 | 17.6 | 19.1 | 4.5 | 38.8 | 30.3 | |
Price To Sales Price To Sales | 0.8 | 0.8 | 0.8 | 0.4 | 0.2 | 0.7 | 1.0 | 1.8 | 3.9 | 3.6 | 23.7 | 19.4 |
Price To Book Price To Book | 1.4 | 1.3 | 1.2 | 0.7 | 0.2 | 0.4 | 0.5 | 0.3 | 0.6 | 0.6 | 0.9 | 0.9 |
EV To EBITDA EV To EBITDA | 12.9 | 13.6 | 17.3 | 8.4 | 3.5 | 27.8 | 26.1 | -10.4 | -21.3 | -20.7 | -20.7 | -14.2 |
GPM GPM% | 35.2 | 29.4 | 30.2 | 28.6 | 31.1 | 24.7 | 25.5 | 14.9 | 9.5 | 12.6 | ||
OPM OPM% | 8.3 | 9.6 | 7.2 | 9.4 | 10.8 | 3.7 | 4.9 | -22.0 | -21.5 | -16.6 | -113.5 | -127.1 |
NPM NPM% | 2.8 | 4.4 | 2.2 | 3.6 | 2.8 | 0.7 | 28.6 | -14.9 | 0.3 | 1.3 | 61.1 | 63.8 |
ROCE ROCE% | 7.6 | 6.4 | 3.6 | 5.0 | 3.5 | 1.6 | 12.8 | -1.9 | 0.0 | 0.6 | 2.6 | 2.6 |
ROE ROE% | 5.1 | 5.7 | 2.6 | 4.6 | 2.8 | 0.3 | 12.7 | -2.1 | 0.0 | 0.2 | 2.2 | 2.2 |
ROA ROA% | 2.1 | 2.6 | 1.3 | 2.3 | 1.6 | 0.2 | 9.5 | -1.8 | 0.0 | 0.2 | 2.1 | 2.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 888 | 883 | 773 | 451 | 154 | 282 | 494 | 262 | 571 | 625 | 1,000 | 879 |
Price To Earnings Price To Earnings | 76.4 | 23.4 | 43.2 | 12.4 | 6.8 | 3.9 | 17.6 | 19.1 | 4.5 | 38.8 | 30.3 | |
Price To Sales Price To Sales | 0.8 | 0.8 | 0.8 | 0.4 | 0.2 | 0.7 | 1.0 | 1.8 | 3.9 | 3.6 | 23.7 | 19.4 |
Price To Book Price To Book | 1.4 | 1.3 | 1.2 | 0.7 | 0.2 | 0.4 | 0.5 | 0.3 | 0.6 | 0.6 | 0.9 | 0.9 |
EV To EBITDA EV To EBITDA | 12.9 | 13.6 | 17.3 | 8.4 | 3.5 | 27.8 | 26.1 | -10.4 | -21.3 | -20.7 | -20.7 | -14.2 |
GPM GPM% | 35.2 | 29.4 | 30.2 | 28.6 | 31.1 | 24.7 | 25.5 | 14.9 | 9.5 | 12.6 | ||
OPM OPM% | 8.3 | 9.6 | 7.2 | 9.4 | 10.8 | 3.7 | 4.9 | -22.0 | -21.5 | -16.6 | -113.5 | -127.1 |
NPM NPM% | 2.8 | 4.4 | 2.2 | 3.6 | 2.8 | 0.7 | 28.6 | -14.9 | 0.3 | 1.3 | 61.1 | 63.8 |
ROCE ROCE% | 7.6 | 6.4 | 3.6 | 5.0 | 3.5 | 1.6 | 12.8 | -1.9 | 0.0 | 0.6 | 2.6 | 2.6 |
ROE ROE% | 5.1 | 5.7 | 2.6 | 4.6 | 2.8 | 0.3 | 12.7 | -2.1 | 0.0 | 0.2 | 2.2 | 2.2 |
ROA ROA% | 2.1 | 2.6 | 1.3 | 2.3 | 1.6 | 0.2 | 9.5 | -1.8 | 0.0 | 0.2 | 2.1 | 2.1 |
Documents — Oricon Enterprises Ltd