| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 38 | 41 | 52 | 32 | 49 | 45 | 53 | 7 | 46 | 58 | 19 | 15 | |
Growth YoY Revenue Growth YoY% | 42.3 | -33.4 | -7.3 | -39.9 | 28.6 | 8.4 | 2.4 | -77.0 | -5.5 | 29.8 | -63.9 | 105.7 |
| 22 | 27 | 45 | 25 | 34 | 27 | 47 | 11 | 29 | 35 | 22 | 21 | |
| 16 | 15 | 6 | 7 | 15 | 17 | 6 | -3 | 17 | 23 | -3 | -5 | |
OPM OPM% | 41.6 | 35.4 | 11.8 | 21.7 | 30.0 | 38.8 | 11.5 | -43.7 | 37.8 | 39.1 | -16.8 | -35.6 |
| 3 | 2 | 1 | 2 | 2 | 3 | 7 | 1 | 3 | 3 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 11 | 13 | 8 | 9 | 10 | 10 | 9 | 1 | 9 | 9 | 1 | 1 |
Depreciation DepreciationCr | 6 | 6 | 6 | 5 | 6 | 6 | 6 | 1 | 6 | 6 | 1 | 1 |
PBT PBTCr | 2 | -2 | -7 | -6 | 1 | 4 | -2 | -4 | 6 | 11 | -3 | -7 |
| -2 | -2 | 7 | 0 | 0 | 0 | 51 | 0 | 2 | 4 | -1 | 0 | |
| 4 | -1 | -13 | -6 | 0 | 4 | -53 | 4 | 3 | 7 | 4 | 1 | |
Growth YoY PAT Growth YoY% | -78.3 | -104.1 | -332.6 | -143.6 | -89.1 | 846.1 | -299.3 | 166.4 | 776.9 | 74.7 | 107.4 | -65.6 |
NPM NPM% | 9.4 | -1.3 | -25.7 | -17.7 | 0.8 | 8.7 | -100.2 | 51.0 | 7.4 | 11.6 | 20.5 | 8.5 |
| 0.1 | 0.0 | -0.3 | -0.3 | -0.1 | 0.1 | -2.1 | 0.1 | 0.1 | 0.1 | 0.4 | 0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 38 | 41 | 52 | 32 | 49 | 45 | 53 | 7 | 46 | 58 | 19 | 15 | |
Growth YoY Revenue Growth YoY% | 42.3 | -33.4 | -7.3 | -39.9 | 28.6 | 8.4 | 2.4 | -77.0 | -5.5 | 29.8 | -63.9 | 105.7 |
| 22 | 27 | 45 | 25 | 34 | 27 | 47 | 11 | 29 | 35 | 22 | 21 | |
| 16 | 15 | 6 | 7 | 15 | 17 | 6 | -3 | 17 | 23 | -3 | -5 | |
OPM OPM% | 41.6 | 35.4 | 11.8 | 21.7 | 30.0 | 38.8 | 11.5 | -43.7 | 37.8 | 39.1 | -16.8 | -35.6 |
| 3 | 2 | 1 | 2 | 2 | 3 | 7 | 1 | 3 | 3 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 11 | 13 | 8 | 9 | 10 | 10 | 9 | 1 | 9 | 9 | 1 | 1 |
Depreciation DepreciationCr | 6 | 6 | 6 | 5 | 6 | 6 | 6 | 1 | 6 | 6 | 1 | 1 |
PBT PBTCr | 2 | -2 | -7 | -6 | 1 | 4 | -2 | -4 | 6 | 11 | -3 | -7 |
| -2 | -2 | 7 | 0 | 0 | 0 | 51 | 0 | 2 | 4 | -1 | 0 | |
| 4 | -1 | -13 | -6 | 0 | 4 | -53 | 4 | 3 | 7 | 4 | 1 | |
Growth YoY PAT Growth YoY% | -78.3 | -104.1 | -332.6 | -143.6 | -89.1 | 846.1 | -299.3 | 166.4 | 776.9 | 74.7 | 107.4 | -65.6 |
NPM NPM% | 9.4 | -1.3 | -25.7 | -17.7 | 0.8 | 8.7 | -100.2 | 51.0 | 7.4 | 11.6 | 20.5 | 8.5 |
| 0.1 | 0.0 | -0.3 | -0.3 | -0.1 | 0.1 | -2.1 | 0.1 | 0.1 | 0.1 | 0.4 | 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 | 86 | 63 | 96 | 118 | 85 | 45 | 93 | 173 | 185 | 179 | 195 | 139 |
Growth Revenue Growth% | 49.3 | -26.7 | 52.2 | 23.0 | -28.1 | -47.2 | 108.1 | 85.5 | 6.5 | -3.1 | 9.2 | -9.9 |
| 63 | 58 | 59 | 58 | 37 | 26 | 54 | 118 | 130 | 134 | 119 | 107 | |
| 23 | 5 | 38 | 61 | 48 | 19 | 39 | 56 | 55 | 45 | 77 | 32 | |
OPM OPM% | 26.7 | 7.8 | 39.1 | 51.2 | 57.0 | 42.6 | 41.8 | 32.0 | 29.7 | 25.3 | 39.3 | 22.8 |
| 8 | 11 | 12 | 16 | 20 | 14 | 22 | 57 | 18 | 13 | 18 | 8 | |
Interest Expense Interest ExpenseCr | 10 | 10 | 27 | 34 | 42 | 45 | 40 | 41 | 42 | 38 | 44 | 20 |
Depreciation DepreciationCr | 13 | 12 | 27 | 34 | 33 | 30 | 27 | 24 | 24 | 23 | 23 | 14 |
PBT PBTCr | 8 | -6 | -5 | 8 | -6 | -42 | -6 | 48 | 7 | -2 | 28 | 6 |
| 4 | -7 | 2 | 1 | -2 | -1 | -4 | 9 | 4 | 52 | 10 | 5 | |
PAT PATCr | 4 | 1 | -7 | 7 | -4 | -42 | -1 | 38 | 3 | -54 | 18 | 15 |
Growth PAT Growth% | 133.8 | -70.4 | -680.9 | 191.0 | -163.8 | -901.6 | 96.4 | 2,682.6 | -92.6 | -2,005.7 | 132.9 | 134.3 |
NPM NPM% | 4.8 | 1.9 | -7.5 | 5.5 | -4.9 | -93.0 | -1.6 | 22.1 | 1.6 | -30.4 | 9.2 | 11.1 |
| 0.5 | 0.1 | -0.3 | 0.2 | -0.1 | -1.8 | -0.2 | 1.7 | 0.3 | -2.5 | 0.7 | 0.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 86 | 63 | 96 | 118 | 85 | 45 | 93 | 173 | 185 | 179 | 195 | 139 |
Growth Revenue Growth% | 49.3 | -26.7 | 52.2 | 23.0 | -28.1 | -47.2 | 108.1 | 85.5 | 6.5 | -3.1 | 9.2 | -9.9 |
| 63 | 58 | 59 | 58 | 37 | 26 | 54 | 118 | 130 | 134 | 119 | 107 | |
| 23 | 5 | 38 | 61 | 48 | 19 | 39 | 56 | 55 | 45 | 77 | 32 | |
OPM OPM% | 26.7 | 7.8 | 39.1 | 51.2 | 57.0 | 42.6 | 41.8 | 32.0 | 29.7 | 25.3 | 39.3 | 22.8 |
| 8 | 11 | 12 | 16 | 20 | 14 | 22 | 57 | 18 | 13 | 18 | 8 | |
Interest Expense Interest ExpenseCr | 10 | 10 | 27 | 34 | 42 | 45 | 40 | 41 | 42 | 38 | 44 | 20 |
Depreciation DepreciationCr | 13 | 12 | 27 | 34 | 33 | 30 | 27 | 24 | 24 | 23 | 23 | 14 |
PBT PBTCr | 8 | -6 | -5 | 8 | -6 | -42 | -6 | 48 | 7 | -2 | 28 | 6 |
| 4 | -7 | 2 | 1 | -2 | -1 | -4 | 9 | 4 | 52 | 10 | 5 | |
PAT PATCr | 4 | 1 | -7 | 7 | -4 | -42 | -1 | 38 | 3 | -54 | 18 | 15 |
Growth PAT Growth% | 133.8 | -70.4 | -680.9 | 191.0 | -163.8 | -901.6 | 96.4 | 2,682.6 | -92.6 | -2,005.7 | 132.9 | 134.3 |
NPM NPM% | 4.8 | 1.9 | -7.5 | 5.5 | -4.9 | -93.0 | -1.6 | 22.1 | 1.6 | -30.4 | 9.2 | 11.1 |
| 0.5 | 0.1 | -0.3 | 0.2 | -0.1 | -1.8 | -0.2 | 1.7 | 0.3 | -2.5 | 0.7 | 0.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 |
Reserves ReservesCr | 520 | 503 | 493 | 469 | 466 | 450 | 452 | 475 | 472 | 431 | 419 |
| 79 | 88 | 87 | 215 | 375 | 387 | 384 | 340 | 305 | 275 | 266 | |
| 233 | 295 | 364 | 390 | 414 | 456 | 471 | 416 | 417 | 417 | 664 | |
| 1,166 | 1,257 | 1,317 | 1,432 | 1,611 | 1,624 | 1,641 | 1,589 | 1,556 | 1,471 | 1,418 | |
| 396 | 328 | 244 | 356 | 553 | 637 | 729 | 597 | 582 | 538 | 525 | |
| 770 | 929 | 1,073 | 1,076 | 1,058 | 987 | 913 | 992 | 974 | 933 | 893 | |
| 1,166 | 1,257 | 1,317 | 1,432 | 1,611 | 1,624 | 1,641 | 1,589 | 1,556 | 1,471 | 1,418 |
| 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 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 |
Reserves ReservesCr | 520 | 503 | 493 | 469 | 466 | 450 | 452 | 475 | 472 | 431 | 419 |
| 79 | 88 | 87 | 215 | 375 | 387 | 384 | 340 | 305 | 275 | 266 | |
| 233 | 295 | 364 | 390 | 414 | 456 | 471 | 416 | 417 | 417 | 664 | |
| 1,166 | 1,257 | 1,317 | 1,432 | 1,611 | 1,624 | 1,641 | 1,589 | 1,556 | 1,471 | 1,418 | |
| 396 | 328 | 244 | 356 | 553 | 637 | 729 | 597 | 582 | 538 | 525 | |
| 770 | 929 | 1,073 | 1,076 | 1,058 | 987 | 913 | 992 | 974 | 933 | 893 | |
| 1,166 | 1,257 | 1,317 | 1,432 | 1,611 | 1,624 | 1,641 | 1,589 | 1,556 | 1,471 | 1,418 |
| 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 | -52 | -10 | 28 | -18 | -18 | 91 | 82 | 60 | 40 | 74 | |
| -116 | 16 | -10 | -11 | 4 | 52 | -56 | 10 | -12 | -25 | 71 | |
| 153 | 40 | 4 | -20 | 20 | 4 | -47 | -80 | -41 | -32 | -109 | |
Net Cash Flow Net Cash FlowCr | 7 | 4 | -16 | -2 | 6 | 38 | -12 | 12 | 7 | -18 | 36 |
Free Cash Flow Free Cash FlowCr | -31 | -79 | -39 | 28 | -18 | -19 | 91 | 79 | 60 | 32 | 69 |
CFO To PAT CFO To PAT% | -725.5 | -4,224.6 | 137.1 | 435.4 | 433.5 | 43.8 | -6,126.1 | 213.6 | 2,111.0 | -72.9 | 412.1 |
CFO To EBITDA CFO To EBITDA% | -131.6 | -1,062.8 | -26.1 | 46.9 | -37.3 | -95.7 | 232.9 | 147.5 | 110.0 | 87.8 | 96.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -30 | -52 | -10 | 28 | -18 | -18 | 91 | 82 | 60 | 40 | 74 | |
| -116 | 16 | -10 | -11 | 4 | 52 | -56 | 10 | -12 | -25 | 71 | |
| 153 | 40 | 4 | -20 | 20 | 4 | -47 | -80 | -41 | -32 | -109 | |
Net Cash Flow Net Cash FlowCr | 7 | 4 | -16 | -2 | 6 | 38 | -12 | 12 | 7 | -18 | 36 |
Free Cash Flow Free Cash FlowCr | -31 | -79 | -39 | 28 | -18 | -19 | 91 | 79 | 60 | 32 | 69 |
CFO To PAT CFO To PAT% | -725.5 | -4,224.6 | 137.1 | 435.4 | 433.5 | 43.8 | -6,126.1 | 213.6 | 2,111.0 | -72.9 | 412.1 |
CFO To EBITDA CFO To EBITDA% | -131.6 | -1,062.8 | -26.1 | 46.9 | -37.3 | -95.7 | 232.9 | 147.5 | 110.0 | 87.8 | 96.1 |
| 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 | 417 | 564 | 664 | 452 | 126 | 253 | 326 | 328 | 422 | 436 | 625 | 796 |
Price To Earnings Price To Earnings | 57.0 | 185.0 | 12.9 | 92.3 | 58.5 | 69.6 | ||||||
Price To Sales Price To Sales | 4.8 | 8.9 | 6.9 | 3.8 | 1.5 | 5.7 | 3.5 | 1.9 | 2.3 | 2.4 | 3.2 | 5.7 |
Price To Book Price To Book | 0.8 | 1.1 | 1.3 | 0.9 | 0.3 | 0.5 | 0.7 | 0.7 | 0.8 | 0.9 | 1.4 | 1.8 |
EV To EBITDA EV To EBITDA | 26.9 | 166.4 | 26.3 | 12.9 | 10.1 | 34.7 | 19.1 | 12.2 | 13.5 | 16.7 | 15.7 | 43.7 |
GPM GPM% | 41.7 | 55.7 | 60.3 | 70.5 | 90.5 | 88.7 | 74.0 | 54.4 | 55.6 | 59.6 | 62.9 | 62.9 |
OPM OPM% | 26.7 | 7.8 | 39.1 | 51.2 | 57.0 | 42.6 | 41.8 | 32.0 | 29.7 | 25.3 | 39.3 | 22.8 |
NPM NPM% | 4.8 | 1.9 | -7.5 | 5.5 | -4.9 | -93.0 | -1.6 | 22.1 | 1.6 | -30.4 | 9.2 | 11.1 |
ROCE ROCE% | 2.3 | 0.5 | 2.6 | 5.1 | 4.0 | 0.3 | 3.6 | 9.6 | 5.3 | 4.0 | 6.5 | 6.5 |
ROE ROE% | 0.8 | 0.2 | -1.4 | 1.3 | -0.8 | -8.7 | -0.3 | 7.6 | 0.6 | -11.8 | 4.0 | 4.0 |
ROA ROA% | 0.4 | 0.1 | -0.5 | 0.5 | -0.3 | -2.6 | -0.1 | 2.4 | 0.2 | -3.7 | 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 | 417 | 564 | 664 | 452 | 126 | 253 | 326 | 328 | 422 | 436 | 625 | 796 |
Price To Earnings Price To Earnings | 57.0 | 185.0 | 12.9 | 92.3 | 58.5 | 69.6 | ||||||
Price To Sales Price To Sales | 4.8 | 8.9 | 6.9 | 3.8 | 1.5 | 5.7 | 3.5 | 1.9 | 2.3 | 2.4 | 3.2 | 5.7 |
Price To Book Price To Book | 0.8 | 1.1 | 1.3 | 0.9 | 0.3 | 0.5 | 0.7 | 0.7 | 0.8 | 0.9 | 1.4 | 1.8 |
EV To EBITDA EV To EBITDA | 26.9 | 166.4 | 26.3 | 12.9 | 10.1 | 34.7 | 19.1 | 12.2 | 13.5 | 16.7 | 15.7 | 43.7 |
GPM GPM% | 41.7 | 55.7 | 60.3 | 70.5 | 90.5 | 88.7 | 74.0 | 54.4 | 55.6 | 59.6 | 62.9 | 62.9 |
OPM OPM% | 26.7 | 7.8 | 39.1 | 51.2 | 57.0 | 42.6 | 41.8 | 32.0 | 29.7 | 25.3 | 39.3 | 22.8 |
NPM NPM% | 4.8 | 1.9 | -7.5 | 5.5 | -4.9 | -93.0 | -1.6 | 22.1 | 1.6 | -30.4 | 9.2 | 11.1 |
ROCE ROCE% | 2.3 | 0.5 | 2.6 | 5.1 | 4.0 | 0.3 | 3.6 | 9.6 | 5.3 | 4.0 | 6.5 | 6.5 |
ROE ROE% | 0.8 | 0.2 | -1.4 | 1.3 | -0.8 | -8.7 | -0.3 | 7.6 | 0.6 | -11.8 | 4.0 | 4.0 |
ROA ROA% | 0.4 | 0.1 | -0.5 | 0.5 | -0.3 | -2.6 | -0.1 | 2.4 | 0.2 | -3.7 | 1.3 | 1.3 |
Documents — Prozone Realty Ltd