| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 160 | 162 | 208 | 148 | 160 | 163 | 198 | 143 | 165 | 169 | 215 | 204 | |
Growth YoY Revenue Growth YoY% | -7.7 | -8.4 | 4.0 | 2.8 | 0.4 | 0.5 | -4.8 | -3.5 | 3.0 | 3.6 | 8.3 | 42.6 |
| 154 | 161 | 197 | 144 | 153 | 156 | 190 | 138 | 156 | 159 | 200 | 187 | |
| 5 | 1 | 12 | 4 | 8 | 7 | 9 | 5 | 9 | 10 | 15 | 17 | |
OPM OPM% | 3.3 | 0.6 | 5.7 | 3.0 | 4.7 | 4.6 | 4.4 | 3.5 | 5.6 | 6.1 | 7.0 | 8.1 |
| 1 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 6 | 5 |
PBT PBTCr | 1 | -5 | 7 | -2 | 1 | 1 | 4 | -1 | 4 | 5 | 8 | 11 |
| 0 | -1 | 2 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 2 | 3 | |
| 1 | -3 | 5 | -2 | 1 | 1 | 3 | 0 | 3 | 3 | 6 | 8 | |
Growth YoY PAT Growth YoY% | -88.5 | -207.0 | -22.2 | -42.8 | 40.6 | 129.2 | -44.2 | 80.2 | 228.9 | 245.9 | 126.2 | 2,348.7 |
NPM NPM% | 0.4 | -2.1 | 2.4 | -1.3 | 0.6 | 0.6 | 1.4 | -0.3 | 1.9 | 2.0 | 2.9 | 4.1 |
| 0.5 | -2.3 | 3.4 | -1.3 | 0.7 | 0.7 | 1.9 | -0.3 | 2.2 | 2.3 | 4.2 | 5.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 160 | 162 | 208 | 148 | 160 | 163 | 198 | 143 | 165 | 169 | 215 | 204 | |
Growth YoY Revenue Growth YoY% | -7.7 | -8.4 | 4.0 | 2.8 | 0.4 | 0.5 | -4.8 | -3.5 | 3.0 | 3.6 | 8.3 | 42.6 |
| 154 | 161 | 197 | 144 | 153 | 156 | 190 | 138 | 156 | 159 | 200 | 187 | |
| 5 | 1 | 12 | 4 | 8 | 7 | 9 | 5 | 9 | 10 | 15 | 17 | |
OPM OPM% | 3.3 | 0.6 | 5.7 | 3.0 | 4.7 | 4.6 | 4.4 | 3.5 | 5.6 | 6.1 | 7.0 | 8.1 |
| 1 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 6 | 5 |
PBT PBTCr | 1 | -5 | 7 | -2 | 1 | 1 | 4 | -1 | 4 | 5 | 8 | 11 |
| 0 | -1 | 2 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 2 | 3 | |
| 1 | -3 | 5 | -2 | 1 | 1 | 3 | 0 | 3 | 3 | 6 | 8 | |
Growth YoY PAT Growth YoY% | -88.5 | -207.0 | -22.2 | -42.8 | 40.6 | 129.2 | -44.2 | 80.2 | 228.9 | 245.9 | 126.2 | 2,348.7 |
NPM NPM% | 0.4 | -2.1 | 2.4 | -1.3 | 0.6 | 0.6 | 1.4 | -0.3 | 1.9 | 2.0 | 2.9 | 4.1 |
| 0.5 | -2.3 | 3.4 | -1.3 | 0.7 | 0.7 | 1.9 | -0.3 | 2.2 | 2.3 | 4.2 | 5.7 |
| Financial Year | Mar 2014 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 585 | 637 | 655 | 571 | 492 | 502 | 654 | 705 | 674 | 670 | 691 | 752 |
Growth Revenue Growth% | 1.9 | 2.7 | -12.8 | -13.8 | 2.1 | 30.2 | 7.8 | -4.3 | -0.7 | 3.2 | 13.2 | |
| 538 | 583 | 608 | 534 | 466 | 470 | 599 | 658 | 654 | 642 | 652 | 701 | |
| 47 | 54 | 47 | 37 | 26 | 32 | 56 | 47 | 21 | 28 | 40 | 51 | |
OPM OPM% | 8.0 | 8.5 | 7.2 | 6.5 | 5.3 | 6.5 | 8.5 | 6.7 | 3.1 | 4.2 | 5.7 | 6.8 |
| 1 | 4 | 22 | 2 | 6 | 5 | 4 | 6 | 4 | 3 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 24 | 13 | 7 | 9 | 8 | 6 | 4 | 2 | 2 | 5 | 4 | 3 |
Depreciation DepreciationCr | 19 | 19 | 15 | 17 | 21 | 21 | 21 | 21 | 21 | 23 | 22 | 22 |
PBT PBTCr | 5 | 26 | 47 | 14 | 3 | 11 | 35 | 30 | 1 | 4 | 16 | 28 |
| 3 | 11 | 7 | 5 | -4 | 4 | 3 | 7 | 0 | 1 | 4 | 7 | |
PAT PATCr | 2 | 15 | 40 | 9 | 7 | 8 | 32 | 22 | 1 | 3 | 12 | 21 |
Growth PAT Growth% | -79.3 | 165.3 | -76.7 | -23.3 | 7.9 | 319.0 | -30.1 | -95.9 | 211.6 | 337.0 | 387.8 | |
NPM NPM% | 0.3 | 2.4 | 6.1 | 1.6 | 1.4 | 1.5 | 4.9 | 3.2 | 0.1 | 0.4 | 1.8 | 2.8 |
| 1.5 | 9.6 | 28.0 | 6.5 | 5.0 | 5.4 | 22.4 | 15.6 | 0.6 | 1.9 | 8.5 | 14.4 |
| Financial Year | Mar 2014 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 585 | 637 | 655 | 571 | 492 | 502 | 654 | 705 | 674 | 670 | 691 | 752 |
Growth Revenue Growth% | 1.9 | 2.7 | -12.8 | -13.8 | 2.1 | 30.2 | 7.8 | -4.3 | -0.7 | 3.2 | 13.2 | |
| 538 | 583 | 608 | 534 | 466 | 470 | 599 | 658 | 654 | 642 | 652 | 701 | |
| 47 | 54 | 47 | 37 | 26 | 32 | 56 | 47 | 21 | 28 | 40 | 51 | |
OPM OPM% | 8.0 | 8.5 | 7.2 | 6.5 | 5.3 | 6.5 | 8.5 | 6.7 | 3.1 | 4.2 | 5.7 | 6.8 |
| 1 | 4 | 22 | 2 | 6 | 5 | 4 | 6 | 4 | 3 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 24 | 13 | 7 | 9 | 8 | 6 | 4 | 2 | 2 | 5 | 4 | 3 |
Depreciation DepreciationCr | 19 | 19 | 15 | 17 | 21 | 21 | 21 | 21 | 21 | 23 | 22 | 22 |
PBT PBTCr | 5 | 26 | 47 | 14 | 3 | 11 | 35 | 30 | 1 | 4 | 16 | 28 |
| 3 | 11 | 7 | 5 | -4 | 4 | 3 | 7 | 0 | 1 | 4 | 7 | |
PAT PATCr | 2 | 15 | 40 | 9 | 7 | 8 | 32 | 22 | 1 | 3 | 12 | 21 |
Growth PAT Growth% | -79.3 | 165.3 | -76.7 | -23.3 | 7.9 | 319.0 | -30.1 | -95.9 | 211.6 | 337.0 | 387.8 | |
NPM NPM% | 0.3 | 2.4 | 6.1 | 1.6 | 1.4 | 1.5 | 4.9 | 3.2 | 0.1 | 0.4 | 1.8 | 2.8 |
| 1.5 | 9.6 | 28.0 | 6.5 | 5.0 | 5.4 | 22.4 | 15.6 | 0.6 | 1.9 | 8.5 | 14.4 |
| Financial Year | Mar 2014 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 15 | 15 | 15 |
Reserves ReservesCr | 163 | 168 | 208 | 218 | 225 | 235 | 270 | 296 | 298 | 301 | 314 |
| 225 | 161 | 144 | 141 | 105 | 120 | 132 | 136 | 167 | 151 | 146 | |
| 100 | 76 | 66 | 85 | 75 | 65 | 35 | 35 | 74 | 63 | 49 | |
| 502 | 419 | 432 | 459 | 420 | 434 | 452 | 481 | 554 | 529 | 524 | |
| 219 | 188 | 221 | 208 | 175 | 214 | 226 | 212 | 243 | 234 | 244 | |
| 282 | 231 | 210 | 251 | 245 | 221 | 227 | 269 | 311 | 296 | 279 | |
| 502 | 419 | 432 | 459 | 420 | 434 | 452 | 481 | 554 | 529 | 524 |
| Financial Year | Mar 2014 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 15 | 15 | 15 |
Reserves ReservesCr | 163 | 168 | 208 | 218 | 225 | 235 | 270 | 296 | 298 | 301 | 314 |
| 225 | 161 | 144 | 141 | 105 | 120 | 132 | 136 | 167 | 151 | 146 | |
| 100 | 76 | 66 | 85 | 75 | 65 | 35 | 35 | 74 | 63 | 49 | |
| 502 | 419 | 432 | 459 | 420 | 434 | 452 | 481 | 554 | 529 | 524 | |
| 219 | 188 | 221 | 208 | 175 | 214 | 226 | 212 | 243 | 234 | 244 | |
| 282 | 231 | 210 | 251 | 245 | 221 | 227 | 269 | 311 | 296 | 279 | |
| 502 | 419 | 432 | 459 | 420 | 434 | 452 | 481 | 554 | 529 | 524 |
| Financial Year | Mar 2014 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 54 | 51 | 27 | 41 | 65 | 19 | 44 | 34 | 40 | 34 | 48 | |
| -9 | -14 | 5 | -56 | -4 | 5 | -12 | -21 | -63 | -8 | -52 | |
| -46 | -37 | -32 | 15 | -61 | -23 | -29 | -13 | 33 | -5 | -20 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 0 | 0 | 0 | 1 | 2 | 0 | 10 | 21 | -24 |
Free Cash Flow Free Cash FlowCr | 43 | 36 | 13 | -15 | 60 | 23 | 17 | -25 | -23 | 28 | 43 |
CFO To PAT CFO To PAT% | 2,667.8 | 338.5 | 68.5 | 441.2 | 906.0 | 242.1 | 135.9 | 152.8 | 4,352.3 | 1,184.6 | 384.0 |
CFO To EBITDA CFO To EBITDA% | 116.0 | 93.5 | 58.1 | 110.7 | 247.5 | 57.4 | 78.6 | 72.7 | 189.9 | 120.0 | 120.7 |
| Financial Year | Mar 2014 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 54 | 51 | 27 | 41 | 65 | 19 | 44 | 34 | 40 | 34 | 48 | |
| -9 | -14 | 5 | -56 | -4 | 5 | -12 | -21 | -63 | -8 | -52 | |
| -46 | -37 | -32 | 15 | -61 | -23 | -29 | -13 | 33 | -5 | -20 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 0 | 0 | 0 | 1 | 2 | 0 | 10 | 21 | -24 |
Free Cash Flow Free Cash FlowCr | 43 | 36 | 13 | -15 | 60 | 23 | 17 | -25 | -23 | 28 | 43 |
CFO To PAT CFO To PAT% | 2,667.8 | 338.5 | 68.5 | 441.2 | 906.0 | 242.1 | 135.9 | 152.8 | 4,352.3 | 1,184.6 | 384.0 |
CFO To EBITDA CFO To EBITDA% | 116.0 | 93.5 | 58.1 | 110.7 | 247.5 | 57.4 | 78.6 | 72.7 | 189.9 | 120.0 | 120.7 |
| Financial Year | Mar 2014 | 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 | 71 | 246 | 391 | 246 | 79 | 293 | 730 | 724 | 506 | 334 | 373 | 577 |
Price To Earnings Price To Earnings | 36.9 | 16.4 | 9.8 | 26.5 | 11.2 | 38.1 | 22.7 | 32.2 | 550.1 | 117.3 | 30.0 | 27.2 |
Price To Sales Price To Sales | 0.1 | 0.4 | 0.6 | 0.4 | 0.2 | 0.6 | 1.1 | 1.0 | 0.7 | 0.5 | 0.5 | 0.8 |
Price To Book Price To Book | 0.6 | 1.4 | 1.8 | 1.1 | 0.3 | 1.2 | 2.6 | 2.3 | 1.6 | 1.1 | 1.1 | 1.8 |
EV To EBITDA EV To EBITDA | 4.8 | 6.5 | 9.9 | 8.9 | 4.8 | 8.7 | 12.7 | 15.4 | 25.7 | 12.3 | 9.4 | 11.4 |
GPM GPM% | 28.9 | 33.7 | 35.0 | 33.1 | 31.5 | 33.0 | 34.9 | 32.7 | 31.1 | 31.7 | 33.1 | 33.1 |
OPM OPM% | 8.0 | 8.5 | 7.2 | 6.5 | 5.3 | 6.5 | 8.5 | 6.7 | 3.1 | 4.2 | 5.7 | 6.8 |
NPM NPM% | 0.3 | 2.4 | 6.1 | 1.6 | 1.4 | 1.5 | 4.9 | 3.2 | 0.1 | 0.4 | 1.8 | 2.8 |
ROCE ROCE% | 8.5 | 13.6 | 18.2 | 7.1 | 3.8 | 5.9 | 13.1 | 10.1 | 0.9 | 2.4 | 5.5 | 5.5 |
ROE ROE% | 1.1 | 8.3 | 17.9 | 4.0 | 3.0 | 3.1 | 11.3 | 7.3 | 0.3 | 0.9 | 3.8 | 3.8 |
ROA ROA% | 0.4 | 3.6 | 9.2 | 2.0 | 1.7 | 1.8 | 7.1 | 4.7 | 0.2 | 0.5 | 2.4 | 2.4 |
| Financial Year | Mar 2014 | 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 | 71 | 246 | 391 | 246 | 79 | 293 | 730 | 724 | 506 | 334 | 373 | 577 |
Price To Earnings Price To Earnings | 36.9 | 16.4 | 9.8 | 26.5 | 11.2 | 38.1 | 22.7 | 32.2 | 550.1 | 117.3 | 30.0 | 27.2 |
Price To Sales Price To Sales | 0.1 | 0.4 | 0.6 | 0.4 | 0.2 | 0.6 | 1.1 | 1.0 | 0.7 | 0.5 | 0.5 | 0.8 |
Price To Book Price To Book | 0.6 | 1.4 | 1.8 | 1.1 | 0.3 | 1.2 | 2.6 | 2.3 | 1.6 | 1.1 | 1.1 | 1.8 |
EV To EBITDA EV To EBITDA | 4.8 | 6.5 | 9.9 | 8.9 | 4.8 | 8.7 | 12.7 | 15.4 | 25.7 | 12.3 | 9.4 | 11.4 |
GPM GPM% | 28.9 | 33.7 | 35.0 | 33.1 | 31.5 | 33.0 | 34.9 | 32.7 | 31.1 | 31.7 | 33.1 | 33.1 |
OPM OPM% | 8.0 | 8.5 | 7.2 | 6.5 | 5.3 | 6.5 | 8.5 | 6.7 | 3.1 | 4.2 | 5.7 | 6.8 |
NPM NPM% | 0.3 | 2.4 | 6.1 | 1.6 | 1.4 | 1.5 | 4.9 | 3.2 | 0.1 | 0.4 | 1.8 | 2.8 |
ROCE ROCE% | 8.5 | 13.6 | 18.2 | 7.1 | 3.8 | 5.9 | 13.1 | 10.1 | 0.9 | 2.4 | 5.5 | 5.5 |
ROE ROE% | 1.1 | 8.3 | 17.9 | 4.0 | 3.0 | 3.1 | 11.3 | 7.3 | 0.3 | 0.9 | 3.8 | 3.8 |
ROA ROA% | 0.4 | 3.6 | 9.2 | 2.0 | 1.7 | 1.8 | 7.1 | 4.7 | 0.2 | 0.5 | 2.4 | 2.4 |
Documents — Orient Bell Ltd
Concall Transcript Summaries — Orient Bell Ltd