| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 143 | 203 | 242 | 238 | 208 | 230 | 219 | 238 | 200 | 236 | 231 | 228 | |
Growth YoY Revenue Growth YoY% | -35.1 | -19.7 | -6.2 | -2.0 | 45.6 | 13.1 | -9.5 | 0.0 | -4.0 | 2.7 | 5.6 | -4.5 |
| 154 | 186 | 242 | 230 | 226 | 231 | 230 | 237 | 232 | 247 | 228 | 220 | |
| -12 | 17 | 1 | 8 | -17 | -1 | -10 | 1 | -32 | -11 | 4 | 8 | |
OPM OPM% | -8.1 | 8.6 | 0.3 | 3.5 | -8.4 | -0.5 | -4.8 | 0.6 | -16.2 | -4.7 | 1.6 | 3.5 |
| 6 | 4 | 5 | 2 | 6 | 4 | 3 | 3 | 10 | 2 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 7 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 6 | 6 | 5 | 7 |
Depreciation DepreciationCr | 10 | 11 | 12 | 12 | 13 | 13 | 13 | 14 | 14 | 14 | 16 | 15 |
PBT PBTCr | -23 | 1 | -14 | -10 | -32 | -18 | -29 | -18 | -42 | -29 | -14 | -11 |
| -7 | 4 | -8 | -4 | -13 | -7 | -11 | -52 | -12 | -8 | -3 | -3 | |
| -16 | -3 | -6 | -6 | -20 | -11 | -18 | 34 | -31 | -21 | -11 | -8 | |
Growth YoY PAT Growth YoY% | -316.2 | -108.2 | -112.8 | -120.0 | -20.5 | -226.4 | -181.5 | 629.4 | -55.6 | -102.3 | 39.5 | -124.3 |
NPM NPM% | -11.4 | -1.6 | -2.6 | -2.7 | -9.4 | -4.6 | -8.2 | 14.3 | -15.3 | -9.0 | -4.7 | -3.6 |
| -0.8 | -0.1 | -0.3 | -0.3 | -0.9 | -0.5 | -0.8 | 1.6 | -1.4 | -1.0 | -0.5 | -0.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 143 | 203 | 242 | 238 | 208 | 230 | 219 | 238 | 200 | 236 | 231 | 228 | |
Growth YoY Revenue Growth YoY% | -35.1 | -19.7 | -6.2 | -2.0 | 45.6 | 13.1 | -9.5 | 0.0 | -4.0 | 2.7 | 5.6 | -4.5 |
| 154 | 186 | 242 | 230 | 226 | 231 | 230 | 237 | 232 | 247 | 228 | 220 | |
| -12 | 17 | 1 | 8 | -17 | -1 | -10 | 1 | -32 | -11 | 4 | 8 | |
OPM OPM% | -8.1 | 8.6 | 0.3 | 3.5 | -8.4 | -0.5 | -4.8 | 0.6 | -16.2 | -4.7 | 1.6 | 3.5 |
| 6 | 4 | 5 | 2 | 6 | 4 | 3 | 3 | 10 | 2 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 7 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 6 | 6 | 5 | 7 |
Depreciation DepreciationCr | 10 | 11 | 12 | 12 | 13 | 13 | 13 | 14 | 14 | 14 | 16 | 15 |
PBT PBTCr | -23 | 1 | -14 | -10 | -32 | -18 | -29 | -18 | -42 | -29 | -14 | -11 |
| -7 | 4 | -8 | -4 | -13 | -7 | -11 | -52 | -12 | -8 | -3 | -3 | |
| -16 | -3 | -6 | -6 | -20 | -11 | -18 | 34 | -31 | -21 | -11 | -8 | |
Growth YoY PAT Growth YoY% | -316.2 | -108.2 | -112.8 | -120.0 | -20.5 | -226.4 | -181.5 | 629.4 | -55.6 | -102.3 | 39.5 | -124.3 |
NPM NPM% | -11.4 | -1.6 | -2.6 | -2.7 | -9.4 | -4.6 | -8.2 | 14.3 | -15.3 | -9.0 | -4.7 | -3.6 |
| -0.8 | -0.1 | -0.3 | -0.3 | -0.9 | -0.5 | -0.8 | 1.6 | -1.4 | -1.0 | -0.5 | -0.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,820 | 511 | 661 | 710 | 607 | 443 | 586 | 943 | 832 | 896 | 906 | 895 |
Growth Revenue Growth% | 9.1 | -71.9 | 29.3 | 7.4 | -14.6 | -26.9 | 32.1 | 61.0 | -11.8 | 7.7 | 1.1 | -0.1 |
| 1,721 | 480 | 549 | 572 | 559 | 477 | 603 | 781 | 771 | 917 | 944 | 927 | |
| 99 | 32 | 112 | 138 | 48 | -33 | -17 | 162 | 61 | -21 | -38 | -32 | |
OPM OPM% | 5.5 | 6.2 | 16.9 | 19.4 | 7.8 | -7.5 | -2.9 | 17.2 | 7.3 | -2.3 | -4.2 | -3.5 |
| 17 | 20 | 11 | 34 | 12 | 10 | 9 | 29 | 25 | 16 | 17 | 17 | |
Interest Expense Interest ExpenseCr | 51 | 21 | 15 | 10 | 5 | 7 | 5 | 10 | 29 | 32 | 25 | 23 |
Depreciation DepreciationCr | 44 | 25 | 28 | 32 | 33 | 32 | 31 | 33 | 44 | 51 | 58 | 59 |
PBT PBTCr | 21 | 6 | 80 | 130 | 21 | -63 | -44 | 148 | 14 | -89 | -103 | -96 |
| 0 | -5 | 31 | 28 | 1 | -16 | -15 | 48 | 8 | -34 | -75 | -25 | |
PAT PATCr | 21 | 11 | 49 | 102 | 20 | -47 | -29 | 99 | 6 | -55 | -29 | -71 |
Growth PAT Growth% | 173.4 | -48.3 | 353.2 | 106.2 | -80.4 | -333.6 | 38.0 | 443.7 | -93.7 | -978.0 | 47.3 | -398.6 |
NPM NPM% | 1.1 | 2.1 | 7.5 | 14.3 | 3.3 | -10.5 | -4.9 | 10.5 | 0.8 | -6.1 | -3.2 | -7.9 |
| 0.3 | 0.6 | 2.3 | 4.8 | 0.9 | -2.2 | -1.4 | 4.7 | 0.3 | -2.6 | -1.4 | -3.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,820 | 511 | 661 | 710 | 607 | 443 | 586 | 943 | 832 | 896 | 906 | 895 |
Growth Revenue Growth% | 9.1 | -71.9 | 29.3 | 7.4 | -14.6 | -26.9 | 32.1 | 61.0 | -11.8 | 7.7 | 1.1 | -0.1 |
| 1,721 | 480 | 549 | 572 | 559 | 477 | 603 | 781 | 771 | 917 | 944 | 927 | |
| 99 | 32 | 112 | 138 | 48 | -33 | -17 | 162 | 61 | -21 | -38 | -32 | |
OPM OPM% | 5.5 | 6.2 | 16.9 | 19.4 | 7.8 | -7.5 | -2.9 | 17.2 | 7.3 | -2.3 | -4.2 | -3.5 |
| 17 | 20 | 11 | 34 | 12 | 10 | 9 | 29 | 25 | 16 | 17 | 17 | |
Interest Expense Interest ExpenseCr | 51 | 21 | 15 | 10 | 5 | 7 | 5 | 10 | 29 | 32 | 25 | 23 |
Depreciation DepreciationCr | 44 | 25 | 28 | 32 | 33 | 32 | 31 | 33 | 44 | 51 | 58 | 59 |
PBT PBTCr | 21 | 6 | 80 | 130 | 21 | -63 | -44 | 148 | 14 | -89 | -103 | -96 |
| 0 | -5 | 31 | 28 | 1 | -16 | -15 | 48 | 8 | -34 | -75 | -25 | |
PAT PATCr | 21 | 11 | 49 | 102 | 20 | -47 | -29 | 99 | 6 | -55 | -29 | -71 |
Growth PAT Growth% | 173.4 | -48.3 | 353.2 | 106.2 | -80.4 | -333.6 | 38.0 | 443.7 | -93.7 | -978.0 | 47.3 | -398.6 |
NPM NPM% | 1.1 | 2.1 | 7.5 | 14.3 | 3.3 | -10.5 | -4.9 | 10.5 | 0.8 | -6.1 | -3.2 | -7.9 |
| 0.3 | 0.6 | 2.3 | 4.8 | 0.9 | -2.2 | -1.4 | 4.7 | 0.3 | -2.6 | -1.4 | -3.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 20 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 |
Reserves ReservesCr | 394 | 953 | 997 | 1,067 | 1,070 | 1,447 | 1,532 | 1,494 | 1,598 | 1,514 | 1,447 |
| 687 | 279 | 191 | 149 | 182 | 182 | 285 | 272 | 413 | 471 | 375 | |
| 198 | 314 | 301 | 271 | 250 | 311 | 334 | 417 | 394 | 402 | 336 | |
| 1,299 | 1,803 | 1,809 | 1,805 | 1,695 | 1,960 | 2,173 | 2,204 | 2,426 | 2,408 | 2,179 | |
| 727 | 170 | 127 | 147 | 145 | 131 | 132 | 209 | 204 | 376 | 213 | |
| 572 | 1,633 | 1,683 | 1,659 | 1,550 | 1,829 | 2,041 | 1,995 | 2,222 | 2,032 | 1,967 | |
| 1,299 | 1,803 | 1,809 | 1,805 | 1,695 | 1,960 | 2,173 | 2,204 | 2,426 | 2,408 | 2,179 |
| 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 | 20 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 |
Reserves ReservesCr | 394 | 953 | 997 | 1,067 | 1,070 | 1,447 | 1,532 | 1,494 | 1,598 | 1,514 | 1,447 |
| 687 | 279 | 191 | 149 | 182 | 182 | 285 | 272 | 413 | 471 | 375 | |
| 198 | 314 | 301 | 271 | 250 | 311 | 334 | 417 | 394 | 402 | 336 | |
| 1,299 | 1,803 | 1,809 | 1,805 | 1,695 | 1,960 | 2,173 | 2,204 | 2,426 | 2,408 | 2,179 | |
| 727 | 170 | 127 | 147 | 145 | 131 | 132 | 209 | 204 | 376 | 213 | |
| 572 | 1,633 | 1,683 | 1,659 | 1,550 | 1,829 | 2,041 | 1,995 | 2,222 | 2,032 | 1,967 | |
| 1,299 | 1,803 | 1,809 | 1,805 | 1,695 | 1,960 | 2,173 | 2,204 | 2,426 | 2,408 | 2,179 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 76 | 36 | 126 | 99 | 68 | -20 | -24 | 62 | 101 | -12 | -27 | |
| -45 | -67 | 15 | 1 | -47 | -7 | -87 | -98 | -98 | -28 | 164 | |
| 1 | -7 | -146 | -100 | -21 | 35 | 104 | 35 | -4 | 39 | -138 | |
Net Cash Flow Net Cash FlowCr | 31 | -39 | -5 | -1 | 0 | 8 | -8 | -1 | -1 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 25 | -46 | 100 | 74 | 18 | -39 | -151 | -46 | -38 | -77 | -78 |
CFO To PAT CFO To PAT% | 362.1 | 329.0 | 255.3 | 97.2 | 343.7 | 43.0 | 84.8 | 62.2 | 1,623.2 | 22.4 | 92.8 |
CFO To EBITDA CFO To EBITDA% | 76.5 | 113.5 | 112.5 | 71.6 | 144.0 | 59.9 | 144.8 | 38.1 | 165.4 | 58.8 | 70.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 76 | 36 | 126 | 99 | 68 | -20 | -24 | 62 | 101 | -12 | -27 | |
| -45 | -67 | 15 | 1 | -47 | -7 | -87 | -98 | -98 | -28 | 164 | |
| 1 | -7 | -146 | -100 | -21 | 35 | 104 | 35 | -4 | 39 | -138 | |
Net Cash Flow Net Cash FlowCr | 31 | -39 | -5 | -1 | 0 | 8 | -8 | -1 | -1 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 25 | -46 | 100 | 74 | 18 | -39 | -151 | -46 | -38 | -77 | -78 |
CFO To PAT CFO To PAT% | 362.1 | 329.0 | 255.3 | 97.2 | 343.7 | 43.0 | 84.8 | 62.2 | 1,623.2 | 22.4 | 92.8 |
CFO To EBITDA CFO To EBITDA% | 76.5 | 113.5 | 112.5 | 71.6 | 144.0 | 59.9 | 144.8 | 38.1 | 165.4 | 58.8 | 70.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 712 | 1,723 | 838 | 745 | 310 | 521 | 730 | 793 | 874 | 485 | 295 | 360 |
Price To Earnings Price To Earnings | 35.5 | 45.4 | 17.0 | 7.3 | 15.5 | 8.0 | 142.0 | |||||
Price To Sales Price To Sales | 0.4 | 3.4 | 1.3 | 1.1 | 0.5 | 1.2 | 1.3 | 0.8 | 1.1 | 0.5 | 0.3 | 0.4 |
Price To Book Price To Book | 1.7 | 1.8 | 0.8 | 0.7 | 0.3 | 0.3 | 0.5 | 0.5 | 0.5 | 0.3 | 0.2 | 0.3 |
EV To EBITDA EV To EBITDA | 10.7 | 59.6 | 8.1 | 5.5 | 7.1 | -17.9 | -55.3 | 6.6 | 19.5 | -42.4 | -15.3 | -20.7 |
GPM GPM% | 29.5 | 31.9 | 38.5 | 40.9 | 31.0 | 21.5 | 19.7 | 32.0 | 28.9 | 22.0 | 20.1 | 20.1 |
OPM OPM% | 5.5 | 6.2 | 16.9 | 19.4 | 7.8 | -7.5 | -2.9 | 17.2 | 7.3 | -2.3 | -4.2 | -3.5 |
NPM NPM% | 1.1 | 2.1 | 7.5 | 14.3 | 3.3 | -10.5 | -4.9 | 10.5 | 0.8 | -6.1 | -3.2 | -7.9 |
ROCE ROCE% | 8.8 | 2.3 | 8.7 | 12.6 | 2.3 | -3.6 | -2.2 | 8.8 | 2.2 | -2.9 | -4.5 | -4.5 |
ROE ROE% | 5.1 | 1.1 | 4.8 | 9.3 | 1.8 | -3.2 | -1.9 | 6.5 | 0.4 | -3.6 | -2.0 | -2.0 |
ROA ROA% | 1.6 | 0.6 | 2.7 | 5.6 | 1.2 | -2.4 | -1.3 | 4.5 | 0.3 | -2.3 | -1.3 | -1.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 712 | 1,723 | 838 | 745 | 310 | 521 | 730 | 793 | 874 | 485 | 295 | 360 |
Price To Earnings Price To Earnings | 35.5 | 45.4 | 17.0 | 7.3 | 15.5 | 8.0 | 142.0 | |||||
Price To Sales Price To Sales | 0.4 | 3.4 | 1.3 | 1.1 | 0.5 | 1.2 | 1.3 | 0.8 | 1.1 | 0.5 | 0.3 | 0.4 |
Price To Book Price To Book | 1.7 | 1.8 | 0.8 | 0.7 | 0.3 | 0.3 | 0.5 | 0.5 | 0.5 | 0.3 | 0.2 | 0.3 |
EV To EBITDA EV To EBITDA | 10.7 | 59.6 | 8.1 | 5.5 | 7.1 | -17.9 | -55.3 | 6.6 | 19.5 | -42.4 | -15.3 | -20.7 |
GPM GPM% | 29.5 | 31.9 | 38.5 | 40.9 | 31.0 | 21.5 | 19.7 | 32.0 | 28.9 | 22.0 | 20.1 | 20.1 |
OPM OPM% | 5.5 | 6.2 | 16.9 | 19.4 | 7.8 | -7.5 | -2.9 | 17.2 | 7.3 | -2.3 | -4.2 | -3.5 |
NPM NPM% | 1.1 | 2.1 | 7.5 | 14.3 | 3.3 | -10.5 | -4.9 | 10.5 | 0.8 | -6.1 | -3.2 | -7.9 |
ROCE ROCE% | 8.8 | 2.3 | 8.7 | 12.6 | 2.3 | -3.6 | -2.2 | 8.8 | 2.2 | -2.9 | -4.5 | -4.5 |
ROE ROE% | 5.1 | 1.1 | 4.8 | 9.3 | 1.8 | -3.2 | -1.9 | 6.5 | 0.4 | -3.6 | -2.0 | -2.0 |
ROA ROA% | 1.6 | 0.6 | 2.7 | 5.6 | 1.2 | -2.4 | -1.3 | 4.5 | 0.3 | -2.3 | -1.3 | -1.3 |
Documents — Orient Paper & Industries Ltd