| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,026 | 841 | 873 | 813 | 897 | 909 | 979 | 1,023 | 1,061 | 1,207 | 1,384 | 1,267 | |
Growth YoY Revenue Growth YoY% | -4.5 | -24.0 | -39.2 | -32.8 | -12.6 | 8.2 | 12.1 | 25.8 | 18.3 | 32.7 | 41.4 | 23.8 |
| 1,033 | 815 | 831 | 739 | 686 | 641 | 747 | 779 | 765 | 813 | 896 | 965 | |
| -7 | 26 | 42 | 75 | 211 | 268 | 232 | 244 | 296 | 394 | 488 | 301 | |
OPM OPM% | -0.7 | 3.1 | 4.8 | 9.2 | 23.5 | 29.5 | 23.7 | 23.9 | 27.9 | 32.7 | 35.3 | 23.8 |
| 12 | 105 | 81 | 30 | 131 | -84 | -231 | 167 | -31 | -12 | -41 | -29 | |
Interest Expense Interest ExpenseCr | 160 | 117 | 125 | 127 | 128 | 150 | 133 | 114 | 120 | 133 | 148 | 126 |
Depreciation DepreciationCr | 128 | 132 | 113 | 112 | 139 | 128 | 126 | 133 | 139 | 167 | 218 | 179 |
PBT PBTCr | -284 | -118 | -116 | -135 | 75 | -94 | -257 | 164 | 6 | 83 | 82 | -33 |
| -27 | -39 | -35 | 23 | 25 | 5 | -6 | 54 | 2 | 13 | -36 | 13 | |
| -257 | -79 | -80 | -158 | 50 | -99 | -252 | 110 | 4 | 69 | 118 | -46 | |
Growth YoY PAT Growth YoY% | -2,446.9 | -288.6 | -142.2 | -119.3 | 119.6 | -25.3 | -212.9 | 169.9 | -92.0 | 169.9 | 146.8 | -141.4 |
NPM NPM% | -25.0 | -9.4 | -9.2 | -19.4 | 5.6 | -10.9 | -25.7 | 10.8 | 0.4 | 5.7 | 8.5 | -3.6 |
| -8.6 | -2.6 | -2.7 | -5.3 | 1.1 | -3.3 | -7.7 | 2.0 | 0.1 | 0.9 | 1.1 | -0.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,026 | 841 | 873 | 813 | 897 | 909 | 979 | 1,023 | 1,061 | 1,207 | 1,384 | 1,267 | |
Growth YoY Revenue Growth YoY% | -4.5 | -24.0 | -39.2 | -32.8 | -12.6 | 8.2 | 12.1 | 25.8 | 18.3 | 32.7 | 41.4 | 23.8 |
| 1,033 | 815 | 831 | 739 | 686 | 641 | 747 | 779 | 765 | 813 | 896 | 965 | |
| -7 | 26 | 42 | 75 | 211 | 268 | 232 | 244 | 296 | 394 | 488 | 301 | |
OPM OPM% | -0.7 | 3.1 | 4.8 | 9.2 | 23.5 | 29.5 | 23.7 | 23.9 | 27.9 | 32.7 | 35.3 | 23.8 |
| 12 | 105 | 81 | 30 | 131 | -84 | -231 | 167 | -31 | -12 | -41 | -29 | |
Interest Expense Interest ExpenseCr | 160 | 117 | 125 | 127 | 128 | 150 | 133 | 114 | 120 | 133 | 148 | 126 |
Depreciation DepreciationCr | 128 | 132 | 113 | 112 | 139 | 128 | 126 | 133 | 139 | 167 | 218 | 179 |
PBT PBTCr | -284 | -118 | -116 | -135 | 75 | -94 | -257 | 164 | 6 | 83 | 82 | -33 |
| -27 | -39 | -35 | 23 | 25 | 5 | -6 | 54 | 2 | 13 | -36 | 13 | |
| -257 | -79 | -80 | -158 | 50 | -99 | -252 | 110 | 4 | 69 | 118 | -46 | |
Growth YoY PAT Growth YoY% | -2,446.9 | -288.6 | -142.2 | -119.3 | 119.6 | -25.3 | -212.9 | 169.9 | -92.0 | 169.9 | 146.8 | -141.4 |
NPM NPM% | -25.0 | -9.4 | -9.2 | -19.4 | 5.6 | -10.9 | -25.7 | 10.8 | 0.4 | 5.7 | 8.5 | -3.6 |
| -8.6 | -2.6 | -2.7 | -5.3 | 1.1 | -3.3 | -7.7 | 2.0 | 0.1 | 0.9 | 1.1 | -0.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,383 | 2,154 | 2,257 | 2,540 | 2,929 | 2,536 | 3,386 | 4,644 | 3,951 | 3,599 | 4,676 | 4,919 |
Growth Revenue Growth% | 55.7 | 4.8 | 12.5 | 15.3 | -13.4 | 33.5 | 37.2 | -14.9 | -8.9 | 29.9 | 29.2 | |
| 1,180 | 1,744 | 1,841 | 2,182 | 2,529 | 1,953 | 2,589 | 3,670 | 3,698 | 2,813 | 3,252 | 3,439 | |
| 203 | 410 | 416 | 358 | 400 | 583 | 797 | 974 | 253 | 786 | 1,423 | 1,481 | |
OPM OPM% | 14.7 | 19.0 | 18.4 | 14.1 | 13.7 | 23.0 | 23.5 | 21.0 | 6.4 | 21.8 | 30.4 | 30.1 |
| -38 | 121 | 34 | 123 | 16 | 51 | -89 | 219 | 217 | -154 | 83 | -113 | |
Interest Expense Interest ExpenseCr | 262 | 172 | 212 | 237 | 231 | 251 | 373 | 421 | 558 | 538 | 515 | 527 |
Depreciation DepreciationCr | 203 | 255 | 277 | 304 | 381 | 422 | 417 | 467 | 498 | 505 | 658 | 703 |
PBT PBTCr | -301 | 105 | -39 | -58 | -196 | -39 | -82 | 306 | -587 | -411 | 334 | 137 |
| 16 | 9 | 6 | -25 | -42 | 18 | 92 | 112 | -98 | 48 | 33 | -8 | |
PAT PATCr | -317 | 96 | -44 | -33 | -154 | -56 | -174 | 194 | -488 | -458 | 301 | 145 |
Growth PAT Growth% | 130.2 | -146.4 | 25.8 | -367.0 | 63.5 | -209.7 | 211.8 | -351.2 | 6.2 | 165.8 | 176.5 | |
NPM NPM% | -22.9 | 4.4 | -2.0 | -1.3 | -5.3 | -2.2 | -5.1 | 4.2 | -12.4 | -12.7 | 6.5 | 3.0 |
| -7.8 | 3.2 | -1.5 | -1.1 | -5.1 | -1.9 | -5.8 | 8.5 | -16.3 | -12.6 | 3.9 | 1.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,383 | 2,154 | 2,257 | 2,540 | 2,929 | 2,536 | 3,386 | 4,644 | 3,951 | 3,599 | 4,676 | 4,919 |
Growth Revenue Growth% | 55.7 | 4.8 | 12.5 | 15.3 | -13.4 | 33.5 | 37.2 | -14.9 | -8.9 | 29.9 | 29.2 | |
| 1,180 | 1,744 | 1,841 | 2,182 | 2,529 | 1,953 | 2,589 | 3,670 | 3,698 | 2,813 | 3,252 | 3,439 | |
| 203 | 410 | 416 | 358 | 400 | 583 | 797 | 974 | 253 | 786 | 1,423 | 1,481 | |
OPM OPM% | 14.7 | 19.0 | 18.4 | 14.1 | 13.7 | 23.0 | 23.5 | 21.0 | 6.4 | 21.8 | 30.4 | 30.1 |
| -38 | 121 | 34 | 123 | 16 | 51 | -89 | 219 | 217 | -154 | 83 | -113 | |
Interest Expense Interest ExpenseCr | 262 | 172 | 212 | 237 | 231 | 251 | 373 | 421 | 558 | 538 | 515 | 527 |
Depreciation DepreciationCr | 203 | 255 | 277 | 304 | 381 | 422 | 417 | 467 | 498 | 505 | 658 | 703 |
PBT PBTCr | -301 | 105 | -39 | -58 | -196 | -39 | -82 | 306 | -587 | -411 | 334 | 137 |
| 16 | 9 | 6 | -25 | -42 | 18 | 92 | 112 | -98 | 48 | 33 | -8 | |
PAT PATCr | -317 | 96 | -44 | -33 | -154 | -56 | -174 | 194 | -488 | -458 | 301 | 145 |
Growth PAT Growth% | 130.2 | -146.4 | 25.8 | -367.0 | 63.5 | -209.7 | 211.8 | -351.2 | 6.2 | 165.8 | 176.5 | |
NPM NPM% | -22.9 | 4.4 | -2.0 | -1.3 | -5.3 | -2.2 | -5.1 | 4.2 | -12.4 | -12.7 | 6.5 | 3.0 |
| -7.8 | 3.2 | -1.5 | -1.1 | -5.1 | -1.9 | -5.8 | 8.5 | -16.3 | -12.6 | 3.9 | 1.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 78 |
Reserves ReservesCr | 378 | 510 | 463 | 416 | 363 | 237 | 84 | -5 | 486 | 729 | 2,011 |
| 1,803 | 1,237 | 1,489 | 1,563 | 2,506 | 3,254 | 3,381 | 1,653 | 2,337 | 5,011 | 7,242 | |
| 1,133 | 1,454 | 1,277 | 1,702 | 2,032 | 1,763 | 2,106 | 4,974 | 4,013 | 1,472 | 862 | |
| 3,414 | 3,346 | 3,465 | 3,906 | 5,015 | 5,364 | 5,678 | 6,784 | 7,127 | 8,526 | 10,649 | |
| 726 | 871 | 981 | 1,112 | 1,636 | 1,772 | 1,812 | 2,332 | 3,115 | 3,343 | 5,065 | |
| 2,688 | 2,474 | 2,484 | 2,794 | 3,379 | 3,591 | 3,866 | 4,452 | 4,012 | 5,183 | 5,585 | |
| 3,414 | 3,346 | 3,465 | 3,906 | 5,015 | 5,364 | 5,678 | 6,784 | 7,127 | 8,526 | 10,649 |
| 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 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 78 |
Reserves ReservesCr | 378 | 510 | 463 | 416 | 363 | 237 | 84 | -5 | 486 | 729 | 2,011 |
| 1,803 | 1,237 | 1,489 | 1,563 | 2,506 | 3,254 | 3,381 | 1,653 | 2,337 | 5,011 | 7,242 | |
| 1,133 | 1,454 | 1,277 | 1,702 | 2,032 | 1,763 | 2,106 | 4,974 | 4,013 | 1,472 | 862 | |
| 3,414 | 3,346 | 3,465 | 3,906 | 5,015 | 5,364 | 5,678 | 6,784 | 7,127 | 8,526 | 10,649 | |
| 726 | 871 | 981 | 1,112 | 1,636 | 1,772 | 1,812 | 2,332 | 3,115 | 3,343 | 5,065 | |
| 2,688 | 2,474 | 2,484 | 2,794 | 3,379 | 3,591 | 3,866 | 4,452 | 4,012 | 5,183 | 5,585 | |
| 3,414 | 3,346 | 3,465 | 3,906 | 5,015 | 5,364 | 5,678 | 6,784 | 7,127 | 8,526 | 10,649 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 30 | 291 | 201 | 120 | 522 | 328 | 183 | 254 | -33 | 299 | 1,024 | |
| -99 | -87 | -374 | -269 | -154 | -104 | -80 | -490 | -317 | -356 | -590 | |
| 123 | -187 | 147 | 159 | -201 | -114 | -232 | 152 | 335 | 133 | 43 | |
Net Cash Flow Net Cash FlowCr | 55 | 15 | -27 | 10 | 166 | 111 | -129 | -84 | -15 | 76 | 478 |
Free Cash Flow Free Cash FlowCr | -57 | 67 | -102 | -118 | 371 | 231 | 99 | -103 | -337 | -64 | 495 |
CFO To PAT CFO To PAT% | -9.3 | 304.7 | -452.1 | -365.2 | -339.0 | -584.5 | -105.4 | 130.6 | 6.7 | -65.3 | 339.8 |
CFO To EBITDA CFO To EBITDA% | 14.6 | 71.0 | 48.2 | 33.6 | 130.3 | 56.3 | 23.0 | 26.1 | -12.9 | 38.1 | 72.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 30 | 291 | 201 | 120 | 522 | 328 | 183 | 254 | -33 | 299 | 1,024 | |
| -99 | -87 | -374 | -269 | -154 | -104 | -80 | -490 | -317 | -356 | -590 | |
| 123 | -187 | 147 | 159 | -201 | -114 | -232 | 152 | 335 | 133 | 43 | |
Net Cash Flow Net Cash FlowCr | 55 | 15 | -27 | 10 | 166 | 111 | -129 | -84 | -15 | 76 | 478 |
Free Cash Flow Free Cash FlowCr | -57 | 67 | -102 | -118 | 371 | 231 | 99 | -103 | -337 | -64 | 495 |
CFO To PAT CFO To PAT% | -9.3 | 304.7 | -452.1 | -365.2 | -339.0 | -584.5 | -105.4 | 130.6 | 6.7 | -65.3 | 339.8 |
CFO To EBITDA CFO To EBITDA% | 14.6 | 71.0 | 48.2 | 33.6 | 130.3 | 56.3 | 23.0 | 26.1 | -12.9 | 38.1 | 72.0 |
| 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 | 1,581 | 2,506 | 2,519 | 1,985 | 760 | 1,718 | 2,729 | 2,437 | 2,945 | 2,718 | 25,569 | 26,256 |
Price To Earnings Price To Earnings | 30.1 | 16.5 | 116.8 | 218.9 | ||||||||
Price To Sales Price To Sales | 1.1 | 1.2 | 1.1 | 0.8 | 0.3 | 0.7 | 0.8 | 0.5 | 0.8 | 0.8 | 5.5 | 5.3 |
Price To Book Price To Book | 3.9 | 4.6 | 5.1 | 4.5 | 1.9 | 6.4 | 23.9 | 96.8 | 5.7 | 3.6 | 12.2 | 12.6 |
EV To EBITDA EV To EBITDA | 13.6 | 8.4 | 8.9 | 11.6 | 9.2 | 9.0 | 8.3 | 7.4 | 30.3 | 9.4 | 21.5 | 22.2 |
GPM GPM% | 95.3 | 96.7 | 96.1 | 95.5 | 94.8 | 96.8 | 95.6 | 95.0 | 92.9 | 95.9 | 95.8 | 95.8 |
OPM OPM% | 14.7 | 19.0 | 18.4 | 14.1 | 13.7 | 23.0 | 23.5 | 21.0 | 6.4 | 21.8 | 30.4 | 30.1 |
NPM NPM% | -22.9 | 4.4 | -2.0 | -1.3 | -5.3 | -2.2 | -5.1 | 4.2 | -12.4 | -12.7 | 6.5 | 3.0 |
ROCE ROCE% | -2.3 | 17.2 | 9.8 | 6.6 | 1.0 | 5.1 | 6.9 | 14.8 | -0.5 | 2.3 | 10.9 | 10.9 |
ROE ROE% | -77.6 | 17.7 | -9.0 | -7.4 | -39.2 | -21.1 | -152.1 | 772.4 | -94.7 | -60.4 | 14.4 | 14.4 |
ROA ROA% | -9.3 | 2.9 | -1.3 | -0.8 | -3.1 | -1.1 | -3.1 | 2.9 | -6.8 | -5.4 | 2.8 | 2.8 |
| 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 | 1,581 | 2,506 | 2,519 | 1,985 | 760 | 1,718 | 2,729 | 2,437 | 2,945 | 2,718 | 25,569 | 26,256 |
Price To Earnings Price To Earnings | 30.1 | 16.5 | 116.8 | 218.9 | ||||||||
Price To Sales Price To Sales | 1.1 | 1.2 | 1.1 | 0.8 | 0.3 | 0.7 | 0.8 | 0.5 | 0.8 | 0.8 | 5.5 | 5.3 |
Price To Book Price To Book | 3.9 | 4.6 | 5.1 | 4.5 | 1.9 | 6.4 | 23.9 | 96.8 | 5.7 | 3.6 | 12.2 | 12.6 |
EV To EBITDA EV To EBITDA | 13.6 | 8.4 | 8.9 | 11.6 | 9.2 | 9.0 | 8.3 | 7.4 | 30.3 | 9.4 | 21.5 | 22.2 |
GPM GPM% | 95.3 | 96.7 | 96.1 | 95.5 | 94.8 | 96.8 | 95.6 | 95.0 | 92.9 | 95.9 | 95.8 | 95.8 |
OPM OPM% | 14.7 | 19.0 | 18.4 | 14.1 | 13.7 | 23.0 | 23.5 | 21.0 | 6.4 | 21.8 | 30.4 | 30.1 |
NPM NPM% | -22.9 | 4.4 | -2.0 | -1.3 | -5.3 | -2.2 | -5.1 | 4.2 | -12.4 | -12.7 | 6.5 | 3.0 |
ROCE ROCE% | -2.3 | 17.2 | 9.8 | 6.6 | 1.0 | 5.1 | 6.9 | 14.8 | -0.5 | 2.3 | 10.9 | 10.9 |
ROE ROE% | -77.6 | 17.7 | -9.0 | -7.4 | -39.2 | -21.1 | -152.1 | 772.4 | -94.7 | -60.4 | 14.4 | 14.4 |
ROA ROA% | -9.3 | 2.9 | -1.3 | -0.8 | -3.1 | -1.1 | -3.1 | 2.9 | -6.8 | -5.4 | 2.8 | 2.8 |
Documents — Prime Focus Ltd