| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 83 | 85 | 95 | 96 | 94 | 96 | 89 | 86 | 83 | 81 | 86 | 97 | |
Growth YoY Revenue Growth YoY% | 17.3 | 29.3 | 27.2 | 30.8 | 13.7 | 12.6 | -6.2 | -10.7 | -11.8 | -15.5 | -3.1 | 12.3 |
| 78 | 79 | 87 | 90 | 87 | 88 | 85 | 83 | 82 | 77 | 81 | 93 | |
| 5 | 6 | 7 | 6 | 7 | 8 | 4 | 3 | 1 | 4 | 5 | 4 | |
OPM OPM% | 5.5 | 7.0 | 7.8 | 6.5 | 7.8 | 7.9 | 4.6 | 3.9 | 0.9 | 5.2 | 6.2 | 4.1 |
| 1 | 1 | 2 | 1 | 1 | 1 | 4 | 5 | 0 | 1 | 6 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 3 | 3 | 1 | 2 | 3 | 2 | 2 | 3 | 2 |
Depreciation DepreciationCr | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 4 |
PBT PBTCr | 0 | 0 | 3 | 0 | 1 | 3 | 2 | 1 | -5 | -1 | 6 | 0 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | -1 | 0 | 2 | 0 | |
| 0 | 0 | 3 | 0 | 1 | 2 | 1 | 1 | -4 | -1 | 4 | 0 | |
Growth YoY PAT Growth YoY% | -99.9 | -88.2 | 174.7 | -80.4 | 6,700.0 | 10,850.0 | -44.8 | 430.0 | -658.8 | -137.9 | 201.4 | -88.7 |
NPM NPM% | 0.0 | 0.0 | 2.6 | 0.2 | 0.7 | 2.3 | 1.6 | 1.2 | -4.6 | -1.0 | 4.8 | 0.1 |
| 0.1 | 0.0 | 0.9 | 0.1 | 0.2 | 0.7 | 0.5 | 0.3 | -1.2 | -0.3 | 1.4 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 83 | 85 | 95 | 96 | 94 | 96 | 89 | 86 | 83 | 81 | 86 | 97 | |
Growth YoY Revenue Growth YoY% | 17.3 | 29.3 | 27.2 | 30.8 | 13.7 | 12.6 | -6.2 | -10.7 | -11.8 | -15.5 | -3.1 | 12.3 |
| 78 | 79 | 87 | 90 | 87 | 88 | 85 | 83 | 82 | 77 | 81 | 93 | |
| 5 | 6 | 7 | 6 | 7 | 8 | 4 | 3 | 1 | 4 | 5 | 4 | |
OPM OPM% | 5.5 | 7.0 | 7.8 | 6.5 | 7.8 | 7.9 | 4.6 | 3.9 | 0.9 | 5.2 | 6.2 | 4.1 |
| 1 | 1 | 2 | 1 | 1 | 1 | 4 | 5 | 0 | 1 | 6 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 3 | 3 | 1 | 2 | 3 | 2 | 2 | 3 | 2 |
Depreciation DepreciationCr | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 4 |
PBT PBTCr | 0 | 0 | 3 | 0 | 1 | 3 | 2 | 1 | -5 | -1 | 6 | 0 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | -1 | 0 | 2 | 0 | |
| 0 | 0 | 3 | 0 | 1 | 2 | 1 | 1 | -4 | -1 | 4 | 0 | |
Growth YoY PAT Growth YoY% | -99.9 | -88.2 | 174.7 | -80.4 | 6,700.0 | 10,850.0 | -44.8 | 430.0 | -658.8 | -137.9 | 201.4 | -88.7 |
NPM NPM% | 0.0 | 0.0 | 2.6 | 0.2 | 0.7 | 2.3 | 1.6 | 1.2 | -4.6 | -1.0 | 4.8 | 0.1 |
| 0.1 | 0.0 | 0.9 | 0.1 | 0.2 | 0.7 | 0.5 | 0.3 | -1.2 | -0.3 | 1.4 | 0.0 |
| 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 | 255 | 236 | 257 | 274 | 238 | 226 | 292 | 297 | 336 | 375 | 336 | 347 |
Growth Revenue Growth% | -6.0 | -7.6 | 8.9 | 6.6 | -13.0 | -5.2 | 29.3 | 1.5 | 13.3 | 11.6 | -10.4 | -5.0 |
| 234 | 220 | 248 | 255 | 219 | 199 | 267 | 285 | 314 | 350 | 322 | 332 | |
| 21 | 16 | 10 | 19 | 19 | 27 | 25 | 12 | 22 | 25 | 14 | 14 | |
OPM OPM% | 8.3 | 7.0 | 3.7 | 7.1 | 8.0 | 11.8 | 8.5 | 4.0 | 6.6 | 6.7 | 4.0 | 4.1 |
| 20 | -17 | 2 | 1 | 4 | 2 | 2 | 12 | 4 | 6 | 11 | 8 | |
Interest Expense Interest ExpenseCr | 9 | 11 | 9 | 8 | 6 | 4 | 3 | 4 | 9 | 10 | 9 | 9 |
Depreciation DepreciationCr | 15 | 8 | 9 | 9 | 9 | 8 | 8 | 8 | 13 | 16 | 15 | 15 |
PBT PBTCr | 17 | -19 | -6 | 4 | 8 | 16 | 15 | 12 | 4 | 6 | 1 | -1 |
| 0 | 0 | 0 | 0 | 0 | -3 | 4 | 4 | 1 | 2 | 0 | 0 | |
PAT PATCr | 17 | -19 | -6 | 4 | 8 | 19 | 11 | 8 | 4 | 4 | 1 | 0 |
Growth PAT Growth% | 183.6 | -211.1 | 68.7 | 166.2 | 106.9 | 126.4 | -41.3 | -25.0 | -57.0 | 25.6 | -86.5 | -106.6 |
NPM NPM% | 6.8 | -8.2 | -2.4 | 1.5 | 3.5 | 8.3 | 3.8 | 2.8 | 1.1 | 1.2 | 0.2 | -0.1 |
| 9.4 | -9.7 | -2.6 | 1.5 | 3.2 | 7.4 | 4.1 | 3.1 | 1.3 | 1.5 | 0.2 | -0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 255 | 236 | 257 | 274 | 238 | 226 | 292 | 297 | 336 | 375 | 336 | 347 |
Growth Revenue Growth% | -6.0 | -7.6 | 8.9 | 6.6 | -13.0 | -5.2 | 29.3 | 1.5 | 13.3 | 11.6 | -10.4 | -5.0 |
| 234 | 220 | 248 | 255 | 219 | 199 | 267 | 285 | 314 | 350 | 322 | 332 | |
| 21 | 16 | 10 | 19 | 19 | 27 | 25 | 12 | 22 | 25 | 14 | 14 | |
OPM OPM% | 8.3 | 7.0 | 3.7 | 7.1 | 8.0 | 11.8 | 8.5 | 4.0 | 6.6 | 6.7 | 4.0 | 4.1 |
| 20 | -17 | 2 | 1 | 4 | 2 | 2 | 12 | 4 | 6 | 11 | 8 | |
Interest Expense Interest ExpenseCr | 9 | 11 | 9 | 8 | 6 | 4 | 3 | 4 | 9 | 10 | 9 | 9 |
Depreciation DepreciationCr | 15 | 8 | 9 | 9 | 9 | 8 | 8 | 8 | 13 | 16 | 15 | 15 |
PBT PBTCr | 17 | -19 | -6 | 4 | 8 | 16 | 15 | 12 | 4 | 6 | 1 | -1 |
| 0 | 0 | 0 | 0 | 0 | -3 | 4 | 4 | 1 | 2 | 0 | 0 | |
PAT PATCr | 17 | -19 | -6 | 4 | 8 | 19 | 11 | 8 | 4 | 4 | 1 | 0 |
Growth PAT Growth% | 183.6 | -211.1 | 68.7 | 166.2 | 106.9 | 126.4 | -41.3 | -25.0 | -57.0 | 25.6 | -86.5 | -106.6 |
NPM NPM% | 6.8 | -8.2 | -2.4 | 1.5 | 3.5 | 8.3 | 3.8 | 2.8 | 1.1 | 1.2 | 0.2 | -0.1 |
| 9.4 | -9.7 | -2.6 | 1.5 | 3.2 | 7.4 | 4.1 | 3.1 | 1.3 | 1.5 | 0.2 | -0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 19 | 22 | 24 | 25 | 25 | 27 | 27 | 27 | 29 | 31 | 31 |
Reserves ReservesCr | 45 | 38 | 47 | 53 | 61 | 83 | 94 | 102 | 115 | 124 | 125 |
| 84 | 88 | 84 | 90 | 67 | 61 | 61 | 81 | 103 | 95 | 109 | |
| 48 | 40 | 40 | 26 | 18 | 17 | 17 | 83 | 83 | 71 | 60 | |
| 213 | 203 | 200 | 196 | 173 | 188 | 199 | 293 | 332 | 322 | 326 | |
| 81 | 91 | 89 | 98 | 84 | 96 | 106 | 120 | 133 | 124 | 150 | |
| 132 | 112 | 111 | 98 | 89 | 92 | 93 | 174 | 199 | 197 | 176 | |
| 213 | 203 | 200 | 196 | 173 | 188 | 199 | 293 | 332 | 322 | 326 |
| 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 | 19 | 22 | 24 | 25 | 25 | 27 | 27 | 27 | 29 | 31 | 31 |
Reserves ReservesCr | 45 | 38 | 47 | 53 | 61 | 83 | 94 | 102 | 115 | 124 | 125 |
| 84 | 88 | 84 | 90 | 67 | 61 | 61 | 81 | 103 | 95 | 109 | |
| 48 | 40 | 40 | 26 | 18 | 17 | 17 | 83 | 83 | 71 | 60 | |
| 213 | 203 | 200 | 196 | 173 | 188 | 199 | 293 | 332 | 322 | 326 | |
| 81 | 91 | 89 | 98 | 84 | 96 | 106 | 120 | 133 | 124 | 150 | |
| 132 | 112 | 111 | 98 | 89 | 92 | 93 | 174 | 199 | 197 | 176 | |
| 213 | 203 | 200 | 196 | 173 | 188 | 199 | 293 | 332 | 322 | 326 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 22 | 36 | 20 | 19 | 26 | 18 | 13 | 10 | 12 | 33 | 19 | |
| -10 | -20 | -7 | -4 | 3 | -8 | -10 | -65 | -34 | -8 | -3 | |
| -14 | -16 | -13 | -16 | -28 | -5 | -8 | 60 | 16 | -23 | -16 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 0 | -1 | 1 | 5 | -5 | 5 | -6 | 1 | -1 |
Free Cash Flow Free Cash FlowCr | 22 | 39 | 22 | 15 | 29 | 10 | 7 | -45 | -22 | 24 | 15 |
CFO To PAT CFO To PAT% | 125.7 | -186.7 | -332.7 | 485.2 | 309.2 | 96.8 | 121.4 | 124.3 | 325.5 | 737.6 | 3,124.4 |
CFO To EBITDA CFO To EBITDA% | 103.5 | 219.5 | 212.0 | 100.1 | 134.7 | 68.1 | 54.0 | 87.3 | 52.3 | 130.2 | 138.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 22 | 36 | 20 | 19 | 26 | 18 | 13 | 10 | 12 | 33 | 19 | |
| -10 | -20 | -7 | -4 | 3 | -8 | -10 | -65 | -34 | -8 | -3 | |
| -14 | -16 | -13 | -16 | -28 | -5 | -8 | 60 | 16 | -23 | -16 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 0 | -1 | 1 | 5 | -5 | 5 | -6 | 1 | -1 |
Free Cash Flow Free Cash FlowCr | 22 | 39 | 22 | 15 | 29 | 10 | 7 | -45 | -22 | 24 | 15 |
CFO To PAT CFO To PAT% | 125.7 | -186.7 | -332.7 | 485.2 | 309.2 | 96.8 | 121.4 | 124.3 | 325.5 | 737.6 | 3,124.4 |
CFO To EBITDA CFO To EBITDA% | 103.5 | 219.5 | 212.0 | 100.1 | 134.7 | 68.1 | 54.0 | 87.3 | 52.3 | 130.2 | 138.1 |
| 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 | 94 | 102 | 69 | 59 | 44 | 106 | 127 | 74 | 113 | 113 | 61 | 69 |
Price To Earnings Price To Earnings | 5.5 | 14.8 | 5.3 | 5.5 | 11.5 | 8.7 | 30.4 | 25.1 | 99.8 | |||
Price To Sales Price To Sales | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 |
Price To Book Price To Book | 1.5 | 1.7 | 1.0 | 0.8 | 0.5 | 1.0 | 1.1 | 0.6 | 0.8 | 0.8 | 0.4 | 0.5 |
EV To EBITDA EV To EBITDA | 7.9 | 9.4 | 12.6 | 5.1 | 3.8 | 5.0 | 6.3 | 13.7 | 10.0 | 8.2 | 11.1 | 11.2 |
GPM GPM% | 28.5 | 32.1 | 27.8 | 29.9 | 32.5 | 37.6 | 32.7 | 27.4 | 28.1 | 27.3 | 25.1 | 25.1 |
OPM OPM% | 8.3 | 7.0 | 3.7 | 7.1 | 8.0 | 11.8 | 8.5 | 4.0 | 6.6 | 6.7 | 4.0 | 4.1 |
NPM NPM% | 6.8 | -8.2 | -2.4 | 1.5 | 3.5 | 8.3 | 3.8 | 2.8 | 1.1 | 1.2 | 0.2 | -0.1 |
ROCE ROCE% | 19.3 | -7.6 | 2.8 | 9.8 | 12.5 | 14.3 | 12.1 | 6.9 | 5.3 | 6.3 | 4.0 | 4.0 |
ROE ROE% | 27.1 | -32.5 | -8.5 | 5.1 | 9.6 | 17.1 | 9.1 | 6.4 | 2.5 | 2.9 | 0.4 | 0.4 |
ROA ROA% | 8.1 | -9.5 | -3.0 | 2.0 | 4.8 | 10.0 | 5.5 | 2.8 | 1.1 | 1.4 | 0.2 | 0.2 |
| 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 | 94 | 102 | 69 | 59 | 44 | 106 | 127 | 74 | 113 | 113 | 61 | 69 |
Price To Earnings Price To Earnings | 5.5 | 14.8 | 5.3 | 5.5 | 11.5 | 8.7 | 30.4 | 25.1 | 99.8 | |||
Price To Sales Price To Sales | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 |
Price To Book Price To Book | 1.5 | 1.7 | 1.0 | 0.8 | 0.5 | 1.0 | 1.1 | 0.6 | 0.8 | 0.8 | 0.4 | 0.5 |
EV To EBITDA EV To EBITDA | 7.9 | 9.4 | 12.6 | 5.1 | 3.8 | 5.0 | 6.3 | 13.7 | 10.0 | 8.2 | 11.1 | 11.2 |
GPM GPM% | 28.5 | 32.1 | 27.8 | 29.9 | 32.5 | 37.6 | 32.7 | 27.4 | 28.1 | 27.3 | 25.1 | 25.1 |
OPM OPM% | 8.3 | 7.0 | 3.7 | 7.1 | 8.0 | 11.8 | 8.5 | 4.0 | 6.6 | 6.7 | 4.0 | 4.1 |
NPM NPM% | 6.8 | -8.2 | -2.4 | 1.5 | 3.5 | 8.3 | 3.8 | 2.8 | 1.1 | 1.2 | 0.2 | -0.1 |
ROCE ROCE% | 19.3 | -7.6 | 2.8 | 9.8 | 12.5 | 14.3 | 12.1 | 6.9 | 5.3 | 6.3 | 4.0 | 4.0 |
ROE ROE% | 27.1 | -32.5 | -8.5 | 5.1 | 9.6 | 17.1 | 9.1 | 6.4 | 2.5 | 2.9 | 0.4 | 0.4 |
ROA ROA% | 8.1 | -9.5 | -3.0 | 2.0 | 4.8 | 10.0 | 5.5 | 2.8 | 1.1 | 1.4 | 0.2 | 0.2 |
Documents — Pioneer Embroideries Ltd