| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 180 | 195 | 217 | 202 | 212 | 229 | 206 | 260 | 319 | 305 | 295 | 204 | |
Growth YoY Revenue Growth YoY% | 31,417.5 | 644.0 | 96.6 | 32.1 | 18.0 | 17.4 | -5.2 | 28.7 | 50.6 | 33.2 | 43.2 | -21.4 |
| 172 | 185 | 210 | 199 | 210 | 216 | 195 | 245 | 304 | 289 | 279 | 187 | |
| 8 | 10 | 7 | 3 | 2 | 13 | 11 | 15 | 16 | 17 | 16 | 17 | |
OPM OPM% | 4.5 | 5.2 | 3.2 | 1.6 | 1.0 | 5.9 | 5.2 | 5.9 | 4.9 | 5.5 | 5.5 | 8.4 |
| 1 | 1 | 1 | 1 | 1 | 0 | 3 | 0 | 3 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 4 | 4 | 4 | 3 | 3 | 4 | 4 | 5 | 5 | 5 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 5 | 5 |
PBT PBTCr | 4 | 5 | 0 | -3 | -4 | 7 | 7 | 7 | 10 | 7 | 8 | 8 |
| 0 | 3 | 3 | 1 | 0 | -1 | -6 | 1 | 2 | 2 | -6 | 1 | |
| 4 | 2 | -2 | -3 | -4 | 8 | 13 | 6 | 8 | 6 | 14 | 7 | |
Growth YoY PAT Growth YoY% | 201.9 | 189.5 | 25.4 | -1,300.0 | -212.2 | 297.6 | 728.0 | 274.4 | 286.1 | -28.0 | 4.4 | 13.0 |
NPM NPM% | 2.1 | 1.1 | -1.0 | -1.7 | -2.0 | 3.5 | 6.5 | 2.3 | 2.5 | 1.9 | 4.8 | 3.4 |
| 0.1 | 0.0 | 0.0 | -0.1 | -0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 180 | 195 | 217 | 202 | 212 | 229 | 206 | 260 | 319 | 305 | 295 | 204 | |
Growth YoY Revenue Growth YoY% | 31,417.5 | 644.0 | 96.6 | 32.1 | 18.0 | 17.4 | -5.2 | 28.7 | 50.6 | 33.2 | 43.2 | -21.4 |
| 172 | 185 | 210 | 199 | 210 | 216 | 195 | 245 | 304 | 289 | 279 | 187 | |
| 8 | 10 | 7 | 3 | 2 | 13 | 11 | 15 | 16 | 17 | 16 | 17 | |
OPM OPM% | 4.5 | 5.2 | 3.2 | 1.6 | 1.0 | 5.9 | 5.2 | 5.9 | 4.9 | 5.5 | 5.5 | 8.4 |
| 1 | 1 | 1 | 1 | 1 | 0 | 3 | 0 | 3 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 4 | 4 | 4 | 3 | 3 | 4 | 4 | 5 | 5 | 5 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 5 | 5 |
PBT PBTCr | 4 | 5 | 0 | -3 | -4 | 7 | 7 | 7 | 10 | 7 | 8 | 8 |
| 0 | 3 | 3 | 1 | 0 | -1 | -6 | 1 | 2 | 2 | -6 | 1 | |
| 4 | 2 | -2 | -3 | -4 | 8 | 13 | 6 | 8 | 6 | 14 | 7 | |
Growth YoY PAT Growth YoY% | 201.9 | 189.5 | 25.4 | -1,300.0 | -212.2 | 297.6 | 728.0 | 274.4 | 286.1 | -28.0 | 4.4 | 13.0 |
NPM NPM% | 2.1 | 1.1 | -1.0 | -1.7 | -2.0 | 3.5 | 6.5 | 2.3 | 2.5 | 1.9 | 4.8 | 3.4 |
| 0.1 | 0.0 | 0.0 | -0.1 | -0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.3 | 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 | 452 | 274 | 76 | 18 | 0 | 0 | 0 | 137 | 745 | 849 | 1,180 | 1,124 |
Growth Revenue Growth% | 146.1 | -39.3 | -72.2 | -76.2 | -100.0 | 443.0 | 14.0 | 38.9 | 23.9 | |||
| 603 | 293 | 92 | 30 | 1 | 0 | 2 | 135 | 718 | 820 | 1,116 | 1,058 | |
| -152 | -19 | -16 | -12 | -1 | 0 | -2 | 2 | 27 | 30 | 64 | 66 | |
OPM OPM% | -33.5 | -6.8 | -21.1 | -65.0 | 1.3 | 3.7 | 3.5 | 5.4 | 5.8 | |||
| 2 | 2 | 0 | 0 | 3 | 1 | 671 | 0 | 5 | 5 | 5 | 6 | |
Interest Expense Interest ExpenseCr | 89 | 2 | 0 | 0 | 0 | 0 | 0 | 1 | 11 | 14 | 18 | 19 |
Depreciation DepreciationCr | 49 | 48 | 37 | 37 | 36 | 36 | 28 | 13 | 11 | 12 | 18 | 19 |
PBT PBTCr | -287 | -66 | -53 | -48 | -34 | -35 | 641 | -13 | 10 | 8 | 32 | 33 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | -6 | -2 | -2 | |
PAT PATCr | -287 | -66 | -53 | -48 | -34 | -35 | 641 | -12 | 4 | 14 | 34 | 35 |
Growth PAT Growth% | -282.9 | 76.9 | 20.5 | 8.3 | 29.7 | -2.6 | 1,942.5 | -101.9 | 132.7 | 241.5 | 146.2 | 49.0 |
NPM NPM% | -63.5 | -24.2 | -69.0 | -265.8 | -9.0 | 0.5 | 1.6 | 2.9 | 3.1 | |||
| -8.4 | -1.9 | -1.5 | -1.4 | -1.0 | -1.0 | 2,807.3 | -0.2 | 0.1 | 0.3 | 0.6 | 0.6 |
| 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 | 452 | 274 | 76 | 18 | 0 | 0 | 0 | 137 | 745 | 849 | 1,180 | 1,124 |
Growth Revenue Growth% | 146.1 | -39.3 | -72.2 | -76.2 | -100.0 | 443.0 | 14.0 | 38.9 | 23.9 | |||
| 603 | 293 | 92 | 30 | 1 | 0 | 2 | 135 | 718 | 820 | 1,116 | 1,058 | |
| -152 | -19 | -16 | -12 | -1 | 0 | -2 | 2 | 27 | 30 | 64 | 66 | |
OPM OPM% | -33.5 | -6.8 | -21.1 | -65.0 | 1.3 | 3.7 | 3.5 | 5.4 | 5.8 | |||
| 2 | 2 | 0 | 0 | 3 | 1 | 671 | 0 | 5 | 5 | 5 | 6 | |
Interest Expense Interest ExpenseCr | 89 | 2 | 0 | 0 | 0 | 0 | 0 | 1 | 11 | 14 | 18 | 19 |
Depreciation DepreciationCr | 49 | 48 | 37 | 37 | 36 | 36 | 28 | 13 | 11 | 12 | 18 | 19 |
PBT PBTCr | -287 | -66 | -53 | -48 | -34 | -35 | 641 | -13 | 10 | 8 | 32 | 33 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | -6 | -2 | -2 | |
PAT PATCr | -287 | -66 | -53 | -48 | -34 | -35 | 641 | -12 | 4 | 14 | 34 | 35 |
Growth PAT Growth% | -282.9 | 76.9 | 20.5 | 8.3 | 29.7 | -2.6 | 1,942.5 | -101.9 | 132.7 | 241.5 | 146.2 | 49.0 |
NPM NPM% | -63.5 | -24.2 | -69.0 | -265.8 | -9.0 | 0.5 | 1.6 | 2.9 | 3.1 | |||
| -8.4 | -1.9 | -1.5 | -1.4 | -1.0 | -1.0 | 2,807.3 | -0.2 | 0.1 | 0.3 | 0.6 | 0.6 |
| 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 | 35 | 35 | 35 | 35 | 35 | 35 | 0 | 56 | 56 | 56 | 56 |
Reserves ReservesCr | -404 | -471 | -523 | -572 | -605 | -640 | 35 | 49 | 28 | 42 | 76 |
| 318 | 389 | 750 | 743 | 738 | 737 | 2 | 138 | 210 | 218 | 291 | |
| 474 | 389 | 24 | 24 | 24 | 24 | 0 | 69 | 102 | 161 | 151 | |
| 436 | 342 | 285 | 230 | 191 | 155 | 102 | 311 | 421 | 502 | 598 | |
| 90 | 49 | 37 | 21 | 19 | 19 | 4 | 129 | 195 | 182 | 251 | |
| 346 | 293 | 248 | 209 | 172 | 136 | 98 | 182 | 226 | 319 | 348 | |
| 436 | 342 | 285 | 230 | 191 | 155 | 102 | 311 | 421 | 502 | 598 |
| 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 | 35 | 35 | 35 | 35 | 35 | 35 | 0 | 56 | 56 | 56 | 56 |
Reserves ReservesCr | -404 | -471 | -523 | -572 | -605 | -640 | 35 | 49 | 28 | 42 | 76 |
| 318 | 389 | 750 | 743 | 738 | 737 | 2 | 138 | 210 | 218 | 291 | |
| 474 | 389 | 24 | 24 | 24 | 24 | 0 | 69 | 102 | 161 | 151 | |
| 436 | 342 | 285 | 230 | 191 | 155 | 102 | 311 | 421 | 502 | 598 | |
| 90 | 49 | 37 | 21 | 19 | 19 | 4 | 129 | 195 | 182 | 251 | |
| 346 | 293 | 248 | 209 | 172 | 136 | 98 | 182 | 226 | 319 | 348 | |
| 436 | 342 | 285 | 230 | 191 | 155 | 102 | 311 | 421 | 502 | 598 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -4 | 7 | -1 | -2 | 0 | 0 | -5 | -75 | 79 | 37 | 119 | |
| 22 | 0 | 1 | 2 | 4 | 0 | -6 | -65 | -111 | -83 | -83 | |
| -17 | -6 | -1 | 0 | -4 | 0 | 11 | 140 | 39 | 47 | -32 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 7 | 1 | 4 |
Free Cash Flow Free Cash FlowCr | -5 | 7 | -1 | -2 | 4 | 0 | -11 | -139 | -11 | -68 | 71 |
CFO To PAT CFO To PAT% | 1.5 | -11.1 | 2.1 | 3.8 | 0.0 | -0.1 | -0.8 | 607.5 | 1,946.9 | 266.7 | 350.3 |
CFO To EBITDA CFO To EBITDA% | 2.8 | -39.4 | 6.8 | 15.4 | -1.1 | -8.3 | 203.8 | -4,241.7 | 288.6 | 124.7 | 186.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -4 | 7 | -1 | -2 | 0 | 0 | -5 | -75 | 79 | 37 | 119 | |
| 22 | 0 | 1 | 2 | 4 | 0 | -6 | -65 | -111 | -83 | -83 | |
| -17 | -6 | -1 | 0 | -4 | 0 | 11 | 140 | 39 | 47 | -32 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 7 | 1 | 4 |
Free Cash Flow Free Cash FlowCr | -5 | 7 | -1 | -2 | 4 | 0 | -11 | -139 | -11 | -68 | 71 |
CFO To PAT CFO To PAT% | 1.5 | -11.1 | 2.1 | 3.8 | 0.0 | -0.1 | -0.8 | 607.5 | 1,946.9 | 266.7 | 350.3 |
CFO To EBITDA CFO To EBITDA% | 2.8 | -39.4 | 6.8 | 15.4 | -1.1 | -8.3 | 203.8 | -4,241.7 | 288.6 | 124.7 | 186.9 |
| 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 | 13 | 9 | 12 | 7 | 7 | 8 | 1 | 3,602 | 1,256 | 1,101 | 1,109 | 1,143 |
Price To Earnings Price To Earnings | 322.7 | 79.2 | 32.7 | 33.1 | ||||||||
Price To Sales Price To Sales | 0.0 | 0.0 | 0.2 | 0.4 | 26.3 | 1.7 | 1.3 | 0.9 | 1.0 | |||
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 34.6 | 15.1 | 11.3 | 8.4 | 8.7 |
EV To EBITDA EV To EBITDA | -4.0 | -26.6 | -45.3 | -61.0 | -591.0 | -3,107.7 | -0.2 | 2,102.2 | 51.4 | 45.1 | 20.5 | 20.4 |
GPM GPM% | -6.9 | -1.6 | -14.8 | -9.2 | 6.5 | 6.4 | 6.3 | 8.2 | 8.2 | |||
OPM OPM% | -33.5 | -6.8 | -21.1 | -65.0 | 1.3 | 3.7 | 3.5 | 5.4 | 5.8 | |||
NPM NPM% | -63.5 | -24.2 | -69.0 | -265.8 | -9.0 | 0.5 | 1.6 | 2.9 | 3.1 | |||
ROCE ROCE% | -89.2 | -118.8 | -22.9 | -27.3 | -24.5 | -33.5 | 1,821.3 | -4.9 | 8.1 | 6.5 | 14.2 | 14.2 |
ROE ROE% | 77.5 | 15.2 | 10.8 | 9.0 | 5.9 | 5.7 | 1,821.3 | -11.9 | 4.9 | 14.2 | 25.9 | 25.9 |
ROA ROA% | -65.7 | -19.4 | -18.5 | -21.0 | -17.8 | -22.4 | 626.1 | -4.0 | 1.0 | 2.8 | 5.7 | 5.7 |
| 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 | 13 | 9 | 12 | 7 | 7 | 8 | 1 | 3,602 | 1,256 | 1,101 | 1,109 | 1,143 |
Price To Earnings Price To Earnings | 322.7 | 79.2 | 32.7 | 33.1 | ||||||||
Price To Sales Price To Sales | 0.0 | 0.0 | 0.2 | 0.4 | 26.3 | 1.7 | 1.3 | 0.9 | 1.0 | |||
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 34.6 | 15.1 | 11.3 | 8.4 | 8.7 |
EV To EBITDA EV To EBITDA | -4.0 | -26.6 | -45.3 | -61.0 | -591.0 | -3,107.7 | -0.2 | 2,102.2 | 51.4 | 45.1 | 20.5 | 20.4 |
GPM GPM% | -6.9 | -1.6 | -14.8 | -9.2 | 6.5 | 6.4 | 6.3 | 8.2 | 8.2 | |||
OPM OPM% | -33.5 | -6.8 | -21.1 | -65.0 | 1.3 | 3.7 | 3.5 | 5.4 | 5.8 | |||
NPM NPM% | -63.5 | -24.2 | -69.0 | -265.8 | -9.0 | 0.5 | 1.6 | 2.9 | 3.1 | |||
ROCE ROCE% | -89.2 | -118.8 | -22.9 | -27.3 | -24.5 | -33.5 | 1,821.3 | -4.9 | 8.1 | 6.5 | 14.2 | 14.2 |
ROE ROE% | 77.5 | 15.2 | 10.8 | 9.0 | 5.9 | 5.7 | 1,821.3 | -11.9 | 4.9 | 14.2 | 25.9 | 25.9 |
ROA ROA% | -65.7 | -19.4 | -18.5 | -21.0 | -17.8 | -22.4 | 626.1 | -4.0 | 1.0 | 2.8 | 5.7 | 5.7 |
Documents — Raj Rayon Industries Ltd