| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 188 | 205 | 271 | 355 | 313 | 325 | 355 | 407 | 340 | 326 | 373 | 383 | |
Growth YoY Revenue Growth YoY% | 67.8 | 71.8 | 66.4 | 58.1 | 30.9 | 14.7 | 8.8 | 0.6 | 5.0 | -5.9 | ||
| 176 | 192 | 254 | 337 | 293 | 304 | 339 | 384 | 328 | 308 | 360 | 371 | |
| 12 | 13 | 17 | 17 | 20 | 21 | 16 | 23 | 12 | 19 | 13 | 12 | |
OPM OPM% | 6.2 | 6.4 | 6.3 | 4.9 | 6.3 | 6.4 | 4.4 | 5.7 | 3.6 | 5.7 | 3.6 | 3.2 |
| 0 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 7 | 6 | 8 | 9 | 11 | 9 | 9 | 12 | 11 | 6 | 5 | 5 |
Depreciation DepreciationCr | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 |
PBT PBTCr | 2 | 6 | 7 | 8 | 8 | 10 | 5 | 10 | 0 | 11 | 7 | 6 |
| 1 | 2 | 3 | 3 | 3 | 4 | 2 | 1 | 0 | 3 | 2 | 1 | |
| 1 | 4 | 5 | 5 | 5 | 7 | 3 | 9 | 1 | 8 | 5 | 4 | |
Growth YoY PAT Growth YoY% | 76.8 | 70.6 | 373.7 | 80.8 | -31.8 | 76.7 | -88.7 | 20.2 | 55.5 | -52.0 | ||
NPM NPM% | 0.5 | 1.8 | 1.8 | 1.4 | 1.5 | 2.1 | 0.9 | 2.2 | 0.2 | 2.5 | 1.4 | 1.1 |
| 2.9 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.3 | 0.7 | 0.0 | 0.5 | 0.7 | 0.2 |
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 188 | 205 | 271 | 355 | 313 | 325 | 355 | 407 | 340 | 326 | 373 | 383 | |
Growth YoY Revenue Growth YoY% | 67.8 | 71.8 | 66.4 | 58.1 | 30.9 | 14.7 | 8.8 | 0.6 | 5.0 | -5.9 | ||
| 176 | 192 | 254 | 337 | 293 | 304 | 339 | 384 | 328 | 308 | 360 | 371 | |
| 12 | 13 | 17 | 17 | 20 | 21 | 16 | 23 | 12 | 19 | 13 | 12 | |
OPM OPM% | 6.2 | 6.4 | 6.3 | 4.9 | 6.3 | 6.4 | 4.4 | 5.7 | 3.6 | 5.7 | 3.6 | 3.2 |
| 0 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 7 | 6 | 8 | 9 | 11 | 9 | 9 | 12 | 11 | 6 | 5 | 5 |
Depreciation DepreciationCr | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 |
PBT PBTCr | 2 | 6 | 7 | 8 | 8 | 10 | 5 | 10 | 0 | 11 | 7 | 6 |
| 1 | 2 | 3 | 3 | 3 | 4 | 2 | 1 | 0 | 3 | 2 | 1 | |
| 1 | 4 | 5 | 5 | 5 | 7 | 3 | 9 | 1 | 8 | 5 | 4 | |
Growth YoY PAT Growth YoY% | 76.8 | 70.6 | 373.7 | 80.8 | -31.8 | 76.7 | -88.7 | 20.2 | 55.5 | -52.0 | ||
NPM NPM% | 0.5 | 1.8 | 1.8 | 1.4 | 1.5 | 2.1 | 0.9 | 2.2 | 0.2 | 2.5 | 1.4 | 1.1 |
| 2.9 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.3 | 0.7 | 0.0 | 0.5 | 0.7 | 0.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 19 | 53 | 95 | 141 | 230 | 341 | 316 | 590 | 739 | 1,144 | 1,427 | 1,423 |
Growth Revenue Growth% | 181.2 | 78.2 | 49.3 | 63.0 | 48.1 | -7.5 | 86.7 | 25.3 | 54.9 | 24.7 | 1.7 | |
| 19 | 51 | 91 | 130 | 214 | 326 | 300 | 565 | 700 | 1,077 | 1,355 | 1,366 | |
| 0 | 2 | 3 | 11 | 17 | 15 | 16 | 25 | 39 | 67 | 72 | 57 | |
OPM OPM% | 1.8 | 3.7 | 3.5 | 7.8 | 7.3 | 4.5 | 5.0 | 4.2 | 5.3 | 5.9 | 5.0 | 4.0 |
| 0 | 0 | 1 | 1 | 1 | 3 | 1 | 2 | 5 | 6 | 6 | 5 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 2 | 2 | 4 | 3 | 5 | 9 | 22 | 34 | 41 | 27 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 2 | 3 | 4 | 6 | 8 | 10 | 11 | 11 |
PBT PBTCr | 0 | 1 | 1 | 8 | 12 | 12 | 8 | 12 | 13 | 29 | 26 | 24 |
| 0 | 0 | 0 | 3 | 4 | 4 | 2 | 3 | 4 | 11 | 6 | 6 | |
PAT PATCr | 0 | 0 | 1 | 6 | 8 | 8 | 5 | 9 | 10 | 18 | 20 | 18 |
Growth PAT Growth% | 264.8 | 147.6 | 493.7 | 44.4 | 4.4 | -35.9 | 66.7 | 5.1 | 92.6 | 6.7 | -24.0 | |
NPM NPM% | 0.6 | 0.7 | 1.0 | 4.0 | 3.5 | 2.5 | 1.7 | 1.5 | 1.3 | 1.6 | 1.4 | 1.3 |
| 0.7 | 2.5 | 5.8 | 15.0 | 19.9 | 0.9 | 0.6 | 0.9 | 10.1 | 1.6 | 1.5 | 1.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 19 | 53 | 95 | 141 | 230 | 341 | 316 | 590 | 739 | 1,144 | 1,427 | 1,423 |
Growth Revenue Growth% | 181.2 | 78.2 | 49.3 | 63.0 | 48.1 | -7.5 | 86.7 | 25.3 | 54.9 | 24.7 | 1.7 | |
| 19 | 51 | 91 | 130 | 214 | 326 | 300 | 565 | 700 | 1,077 | 1,355 | 1,366 | |
| 0 | 2 | 3 | 11 | 17 | 15 | 16 | 25 | 39 | 67 | 72 | 57 | |
OPM OPM% | 1.8 | 3.7 | 3.5 | 7.8 | 7.3 | 4.5 | 5.0 | 4.2 | 5.3 | 5.9 | 5.0 | 4.0 |
| 0 | 0 | 1 | 1 | 1 | 3 | 1 | 2 | 5 | 6 | 6 | 5 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 2 | 2 | 4 | 3 | 5 | 9 | 22 | 34 | 41 | 27 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 2 | 3 | 4 | 6 | 8 | 10 | 11 | 11 |
PBT PBTCr | 0 | 1 | 1 | 8 | 12 | 12 | 8 | 12 | 13 | 29 | 26 | 24 |
| 0 | 0 | 0 | 3 | 4 | 4 | 2 | 3 | 4 | 11 | 6 | 6 | |
PAT PATCr | 0 | 0 | 1 | 6 | 8 | 8 | 5 | 9 | 10 | 18 | 20 | 18 |
Growth PAT Growth% | 264.8 | 147.6 | 493.7 | 44.4 | 4.4 | -35.9 | 66.7 | 5.1 | 92.6 | 6.7 | -24.0 | |
NPM NPM% | 0.6 | 0.7 | 1.0 | 4.0 | 3.5 | 2.5 | 1.7 | 1.5 | 1.3 | 1.6 | 1.4 | 1.3 |
| 0.7 | 2.5 | 5.8 | 15.0 | 19.9 | 0.9 | 0.6 | 0.9 | 10.1 | 1.6 | 1.5 | 1.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 4 | 4 | 6 | 6 | 6 | 10 | 13 | 16 | 18 |
Reserves ReservesCr | 0 | 0 | 4 | 8 | 24 | 71 | 76 | 85 | 103 | 186 | 291 | 414 |
| 4 | 18 | 32 | 45 | 86 | 121 | 147 | 171 | 183 | 216 | 219 | 224 | |
| 0 | 7 | 12 | 13 | 22 | 7 | 32 | 118 | 139 | 132 | 228 | 217 | |
| 6 | 27 | 50 | 78 | 137 | 204 | 262 | 381 | 435 | 548 | 839 | 872 | |
| 5 | 20 | 34 | 54 | 107 | 171 | 218 | 318 | 362 | 463 | 757 | 797 | |
| 1 | 7 | 16 | 24 | 30 | 33 | 44 | 63 | 73 | 84 | 82 | 76 | |
| 6 | 27 | 50 | 78 | 137 | 204 | 262 | 381 | 435 | 548 | 839 | 872 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 4 | 4 | 6 | 6 | 6 | 10 | 13 | 16 | 18 |
Reserves ReservesCr | 0 | 0 | 4 | 8 | 24 | 71 | 76 | 85 | 103 | 186 | 291 | 414 |
| 4 | 18 | 32 | 45 | 86 | 121 | 147 | 171 | 183 | 216 | 219 | 224 | |
| 0 | 7 | 12 | 13 | 22 | 7 | 32 | 118 | 139 | 132 | 228 | 217 | |
| 6 | 27 | 50 | 78 | 137 | 204 | 262 | 381 | 435 | 548 | 839 | 872 | |
| 5 | 20 | 34 | 54 | 107 | 171 | 218 | 318 | 362 | 463 | 757 | 797 | |
| 1 | 7 | 16 | 24 | 30 | 33 | 44 | 63 | 73 | 84 | 82 | 76 | |
| 6 | 27 | 50 | 78 | 137 | 204 | 262 | 381 | 435 | 548 | 839 | 872 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 4 | 3 | 3 | -13 | -7 | 8 | 0 | 9 | -230 | |
| -6 | -10 | -9 | -8 | -7 | -14 | -25 | -20 | -17 | -7 | |
| 6 | 6 | 7 | 5 | 22 | 21 | 15 | 35 | 34 | 201 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 1 | -1 | 2 | 0 | -2 | 15 | 26 | -37 |
Free Cash Flow Free Cash FlowCr | -5 | -6 | -4 | -3 | -15 | -21 | -17 | -20 | -7 | -238 |
CFO To PAT CFO To PAT% | 398.2 | 418.8 | 58.2 | 32.8 | -148.5 | -135.0 | 92.5 | 0.6 | 51.0 | -1,181.0 |
CFO To EBITDA CFO To EBITDA% | 78.2 | 119.5 | 29.8 | 15.8 | -82.6 | -46.4 | 33.7 | 0.1 | 13.9 | -320.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 4 | 3 | 3 | -13 | -7 | 8 | 0 | 9 | -230 | |
| -6 | -10 | -9 | -8 | -7 | -14 | -25 | -20 | -17 | -7 | |
| 6 | 6 | 7 | 5 | 22 | 21 | 15 | 35 | 34 | 201 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 1 | -1 | 2 | 0 | -2 | 15 | 26 | -37 |
Free Cash Flow Free Cash FlowCr | -5 | -6 | -4 | -3 | -15 | -21 | -17 | -20 | -7 | -238 |
CFO To PAT CFO To PAT% | 398.2 | 418.8 | 58.2 | 32.8 | -148.5 | -135.0 | 92.5 | 0.6 | 51.0 | -1,181.0 |
CFO To EBITDA CFO To EBITDA% | 78.2 | 119.5 | 29.8 | 15.8 | -82.6 | -46.4 | 33.7 | 0.1 | 13.9 | -320.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,596 | 833 | 2,027 | 367 | 373 | 408 | 40 | |||||
Price To Earnings Price To Earnings | 18.9 | 15.4 | 22.4 | 38.6 | 20.4 | 20.9 | 1.5 | |||||
Price To Sales Price To Sales | 4.7 | 2.6 | 3.4 | 0.5 | 0.3 | 0.3 | 0.0 | |||||
Price To Book Price To Book | 2.1 | 1.0 | 2.2 | 3.3 | 1.9 | 1.3 | 0.1 | |||||
EV To EBITDA EV To EBITDA | 106.8 | 55.6 | 84.4 | 12.1 | 6.7 | 8.2 | 3.6 | |||||
GPM GPM% | 13.8 | 16.4 | 15.1 | 23.7 | 21.7 | 20.6 | 20.5 | 18.9 | 21.3 | 15.0 | 12.0 | 12.0 |
OPM OPM% | 1.8 | 3.7 | 3.5 | 7.8 | 7.3 | 4.5 | 5.0 | 4.2 | 5.3 | 5.9 | 5.0 | 4.0 |
NPM NPM% | 0.6 | 0.7 | 1.0 | 4.0 | 3.5 | 2.5 | 1.7 | 1.5 | 1.3 | 1.6 | 1.4 | 1.3 |
ROCE ROCE% | 12.8 | 10.1 | 13.0 | 31.8 | 22.6 | 13.4 | 10.0 | 12.9 | 14.9 | 19.5 | 13.4 | 8.4 |
ROE ROE% | 6.5 | 19.2 | 15.9 | 48.6 | 28.3 | 11.0 | 6.6 | 9.9 | 8.4 | 9.2 | 6.3 | 4.2 |
ROA ROA% | 1.8 | 1.4 | 1.9 | 7.2 | 5.9 | 4.2 | 2.1 | 2.4 | 2.2 | 3.3 | 2.3 | 2.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,596 | 833 | 2,027 | 367 | 373 | 408 | 40 | |||||
Price To Earnings Price To Earnings | 18.9 | 15.4 | 22.4 | 38.6 | 20.4 | 20.9 | 1.5 | |||||
Price To Sales Price To Sales | 4.7 | 2.6 | 3.4 | 0.5 | 0.3 | 0.3 | 0.0 | |||||
Price To Book Price To Book | 2.1 | 1.0 | 2.2 | 3.3 | 1.9 | 1.3 | 0.1 | |||||
EV To EBITDA EV To EBITDA | 106.8 | 55.6 | 84.4 | 12.1 | 6.7 | 8.2 | 3.6 | |||||
GPM GPM% | 13.8 | 16.4 | 15.1 | 23.7 | 21.7 | 20.6 | 20.5 | 18.9 | 21.3 | 15.0 | 12.0 | 12.0 |
OPM OPM% | 1.8 | 3.7 | 3.5 | 7.8 | 7.3 | 4.5 | 5.0 | 4.2 | 5.3 | 5.9 | 5.0 | 4.0 |
NPM NPM% | 0.6 | 0.7 | 1.0 | 4.0 | 3.5 | 2.5 | 1.7 | 1.5 | 1.3 | 1.6 | 1.4 | 1.3 |
ROCE ROCE% | 12.8 | 10.1 | 13.0 | 31.8 | 22.6 | 13.4 | 10.0 | 12.9 | 14.9 | 19.5 | 13.4 | 8.4 |
ROE ROE% | 6.5 | 19.2 | 15.9 | 48.6 | 28.3 | 11.0 | 6.6 | 9.9 | 8.4 | 9.2 | 6.3 | 4.2 |
ROA ROA% | 1.8 | 1.4 | 1.9 | 7.2 | 5.9 | 4.2 | 2.1 | 2.4 | 2.2 | 3.3 | 2.3 | 2.1 |
Documents — Osia Hyper Retail Ltd