| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 340 | 337 | 415 | 462 | 386 | 390 | 475 | 531 | 345 | 429 | 438 | 464 | |
Growth YoY Revenue Growth YoY% | -10.0 | -9.0 | -8.0 | -7.6 | 13.4 | 15.8 | 14.3 | 14.9 | -10.4 | 10.0 | -7.8 | -12.5 |
| 345 | 319 | 379 | 443 | 393 | 371 | 435 | 524 | 355 | 406 | 418 | 475 | |
| -5 | 18 | 36 | 20 | -8 | 20 | 40 | 7 | -9 | 23 | 20 | -11 | |
OPM OPM% | -1.4 | 5.4 | 8.7 | 4.2 | -2.0 | 5.1 | 8.3 | 1.3 | -2.7 | 5.4 | 4.6 | -2.3 |
| 6 | 3 | 6 | 3 | 2 | 9 | 20 | 8 | 4 | 10 | 41 | 3 | |
Interest Expense Interest ExpenseCr | 6 | 5 | 9 | 11 | 7 | 6 | 9 | 10 | 5 | 7 | 8 | 6 |
Depreciation DepreciationCr | 8 | 8 | 11 | 9 | 9 | -1 | 10 | 9 | 9 | 10 | 9 | 10 |
PBT PBTCr | -13 | 7 | 22 | 3 | -23 | 24 | 40 | -4 | -20 | 17 | 43 | -24 |
| 2 | 2 | 0 | 1 | -8 | 10 | 0 | -1 | -6 | 4 | 16 | -3 | |
| -15 | 6 | 22 | 2 | -15 | 14 | 40 | -3 | -14 | 13 | 28 | -21 | |
Growth YoY PAT Growth YoY% | -1,838.1 | 250.3 | -52.2 | -87.6 | -1.2 | 158.2 | 83.4 | -233.2 | 4.4 | -10.4 | -30.3 | -716.2 |
NPM NPM% | -4.3 | 1.6 | 5.2 | 0.4 | -3.8 | 3.6 | 8.4 | -0.5 | -4.1 | 3.0 | 6.3 | -4.5 |
| -0.9 | 0.4 | 1.4 | 0.1 | -1.0 | 0.9 | 2.6 | -0.2 | -0.9 | 0.8 | 1.8 | -1.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 340 | 337 | 415 | 462 | 386 | 390 | 475 | 531 | 345 | 429 | 438 | 464 | |
Growth YoY Revenue Growth YoY% | -10.0 | -9.0 | -8.0 | -7.6 | 13.4 | 15.8 | 14.3 | 14.9 | -10.4 | 10.0 | -7.8 | -12.5 |
| 345 | 319 | 379 | 443 | 393 | 371 | 435 | 524 | 355 | 406 | 418 | 475 | |
| -5 | 18 | 36 | 20 | -8 | 20 | 40 | 7 | -9 | 23 | 20 | -11 | |
OPM OPM% | -1.4 | 5.4 | 8.7 | 4.2 | -2.0 | 5.1 | 8.3 | 1.3 | -2.7 | 5.4 | 4.6 | -2.3 |
| 6 | 3 | 6 | 3 | 2 | 9 | 20 | 8 | 4 | 10 | 41 | 3 | |
Interest Expense Interest ExpenseCr | 6 | 5 | 9 | 11 | 7 | 6 | 9 | 10 | 5 | 7 | 8 | 6 |
Depreciation DepreciationCr | 8 | 8 | 11 | 9 | 9 | -1 | 10 | 9 | 9 | 10 | 9 | 10 |
PBT PBTCr | -13 | 7 | 22 | 3 | -23 | 24 | 40 | -4 | -20 | 17 | 43 | -24 |
| 2 | 2 | 0 | 1 | -8 | 10 | 0 | -1 | -6 | 4 | 16 | -3 | |
| -15 | 6 | 22 | 2 | -15 | 14 | 40 | -3 | -14 | 13 | 28 | -21 | |
Growth YoY PAT Growth YoY% | -1,838.1 | 250.3 | -52.2 | -87.6 | -1.2 | 158.2 | 83.4 | -233.2 | 4.4 | -10.4 | -30.3 | -716.2 |
NPM NPM% | -4.3 | 1.6 | 5.2 | 0.4 | -3.8 | 3.6 | 8.4 | -0.5 | -4.1 | 3.0 | 6.3 | -4.5 |
| -0.9 | 0.4 | 1.4 | 0.1 | -1.0 | 0.9 | 2.6 | -0.2 | -0.9 | 0.8 | 1.8 | -1.4 |
| 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 | 856 | 1,091 | 977 | 1,092 | 1,313 | 1,222 | 1,400 | 1,627 | 1,593 | 1,745 | 1,743 | 1,677 |
Growth Revenue Growth% | 22.6 | 27.5 | -10.5 | 11.8 | 20.3 | -7.0 | 14.6 | 16.2 | -2.1 | 9.6 | -0.1 | -5.9 |
| 717 | 1,012 | 940 | 1,051 | 1,229 | 1,095 | 1,223 | 1,514 | 1,510 | 1,674 | 1,703 | 1,654 | |
| 139 | 79 | 36 | 40 | 84 | 126 | 178 | 113 | 83 | 71 | 41 | 23 | |
OPM OPM% | 16.2 | 7.2 | 3.7 | 3.7 | 6.4 | 10.3 | 12.7 | 7.0 | 5.2 | 4.1 | 2.3 | 1.4 |
| 1 | 2 | 7 | 17 | 231 | 77 | -12 | 23 | 18 | 44 | 63 | 58 | |
Interest Expense Interest ExpenseCr | 95 | 90 | 99 | 94 | 22 | 18 | 29 | 23 | 28 | 34 | 30 | 26 |
Depreciation DepreciationCr | 28 | 28 | 31 | 33 | 34 | 27 | 28 | 31 | 35 | 37 | 38 | 38 |
PBT PBTCr | 17 | -38 | -87 | -69 | 259 | 158 | 109 | 82 | 37 | 44 | 36 | 17 |
| 0 | 7 | -1 | 6 | -7 | 0 | 24 | 19 | 9 | 10 | 13 | 11 | |
PAT PATCr | 17 | -45 | -87 | -75 | 266 | 158 | 85 | 63 | 28 | 34 | 24 | 6 |
Growth PAT Growth% | 130.4 | -369.7 | -91.7 | 13.4 | 454.6 | -40.6 | -46.0 | -25.6 | -55.9 | 22.9 | -30.7 | -84.5 |
NPM NPM% | 1.9 | -4.1 | -8.9 | -6.9 | 20.2 | 12.9 | 6.1 | 3.9 | 1.8 | 2.0 | 1.4 | 0.3 |
| 1.1 | -2.9 | -5.6 | -4.9 | 17.3 | 10.3 | 5.5 | 4.1 | 1.8 | 2.2 | 1.6 | 0.4 |
| 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 | 856 | 1,091 | 977 | 1,092 | 1,313 | 1,222 | 1,400 | 1,627 | 1,593 | 1,745 | 1,743 | 1,677 |
Growth Revenue Growth% | 22.6 | 27.5 | -10.5 | 11.8 | 20.3 | -7.0 | 14.6 | 16.2 | -2.1 | 9.6 | -0.1 | -5.9 |
| 717 | 1,012 | 940 | 1,051 | 1,229 | 1,095 | 1,223 | 1,514 | 1,510 | 1,674 | 1,703 | 1,654 | |
| 139 | 79 | 36 | 40 | 84 | 126 | 178 | 113 | 83 | 71 | 41 | 23 | |
OPM OPM% | 16.2 | 7.2 | 3.7 | 3.7 | 6.4 | 10.3 | 12.7 | 7.0 | 5.2 | 4.1 | 2.3 | 1.4 |
| 1 | 2 | 7 | 17 | 231 | 77 | -12 | 23 | 18 | 44 | 63 | 58 | |
Interest Expense Interest ExpenseCr | 95 | 90 | 99 | 94 | 22 | 18 | 29 | 23 | 28 | 34 | 30 | 26 |
Depreciation DepreciationCr | 28 | 28 | 31 | 33 | 34 | 27 | 28 | 31 | 35 | 37 | 38 | 38 |
PBT PBTCr | 17 | -38 | -87 | -69 | 259 | 158 | 109 | 82 | 37 | 44 | 36 | 17 |
| 0 | 7 | -1 | 6 | -7 | 0 | 24 | 19 | 9 | 10 | 13 | 11 | |
PAT PATCr | 17 | -45 | -87 | -75 | 266 | 158 | 85 | 63 | 28 | 34 | 24 | 6 |
Growth PAT Growth% | 130.4 | -369.7 | -91.7 | 13.4 | 454.6 | -40.6 | -46.0 | -25.6 | -55.9 | 22.9 | -30.7 | -84.5 |
NPM NPM% | 1.9 | -4.1 | -8.9 | -6.9 | 20.2 | 12.9 | 6.1 | 3.9 | 1.8 | 2.0 | 1.4 | 0.3 |
| 1.1 | -2.9 | -5.6 | -4.9 | 17.3 | 10.3 | 5.5 | 4.1 | 1.8 | 2.2 | 1.6 | 0.4 |
| 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 | 154 | 154 | 154 | 154 | 154 | 154 | 154 | 154 | 154 | 154 | 154 |
Reserves ReservesCr | 5 | -82 | -169 | -243 | 23 | 181 | 267 | 331 | 359 | 394 | 418 |
| 985 | 871 | 1,157 | 1,236 | 709 | 654 | 682 | 779 | 809 | 797 | 580 | |
| 256 | 229 | 217 | 171 | 150 | 119 | 160 | 171 | 154 | 149 | 138 | |
| 1,440 | 1,199 | 1,387 | 1,346 | 1,064 | 1,136 | 1,290 | 1,462 | 1,503 | 1,522 | 1,318 | |
| 929 | 715 | 913 | 884 | 645 | 682 | 754 | 859 | 862 | 887 | 704 | |
| 511 | 485 | 474 | 462 | 418 | 454 | 536 | 603 | 640 | 635 | 614 | |
| 1,440 | 1,199 | 1,387 | 1,346 | 1,064 | 1,136 | 1,290 | 1,462 | 1,503 | 1,522 | 1,318 |
| 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 | 154 | 154 | 154 | 154 | 154 | 154 | 154 | 154 | 154 | 154 | 154 |
Reserves ReservesCr | 5 | -82 | -169 | -243 | 23 | 181 | 267 | 331 | 359 | 394 | 418 |
| 985 | 871 | 1,157 | 1,236 | 709 | 654 | 682 | 779 | 809 | 797 | 580 | |
| 256 | 229 | 217 | 171 | 150 | 119 | 160 | 171 | 154 | 149 | 138 | |
| 1,440 | 1,199 | 1,387 | 1,346 | 1,064 | 1,136 | 1,290 | 1,462 | 1,503 | 1,522 | 1,318 | |
| 929 | 715 | 913 | 884 | 645 | 682 | 754 | 859 | 862 | 887 | 704 | |
| 511 | 485 | 474 | 462 | 418 | 454 | 536 | 603 | 640 | 635 | 614 | |
| 1,440 | 1,199 | 1,387 | 1,346 | 1,064 | 1,136 | 1,290 | 1,462 | 1,503 | 1,522 | 1,318 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 93 | 113 | 160 | 105 | 329 | 146 | 92 | -84 | 44 | 55 | 92 | |
| -27 | -36 | -63 | -28 | -36 | -62 | -123 | -98 | -51 | 8 | 14 | |
| -52 | -87 | -103 | -85 | -246 | -76 | -3 | 170 | 8 | -40 | -115 | |
Net Cash Flow Net Cash FlowCr | 14 | -10 | -7 | -8 | 47 | 8 | -34 | -12 | 1 | 22 | -8 |
Free Cash Flow Free Cash FlowCr | 66 | 78 | 140 | 66 | 274 | 84 | -13 | -142 | -40 | 45 | 87 |
CFO To PAT CFO To PAT% | 558.4 | -249.5 | -184.9 | -140.7 | 123.7 | 92.6 | 107.5 | -132.2 | 158.3 | 158.7 | 387.1 |
CFO To EBITDA CFO To EBITDA% | 67.2 | 142.6 | 442.6 | 260.3 | 391.5 | 115.5 | 51.5 | -73.9 | 53.5 | 76.8 | 226.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 93 | 113 | 160 | 105 | 329 | 146 | 92 | -84 | 44 | 55 | 92 | |
| -27 | -36 | -63 | -28 | -36 | -62 | -123 | -98 | -51 | 8 | 14 | |
| -52 | -87 | -103 | -85 | -246 | -76 | -3 | 170 | 8 | -40 | -115 | |
Net Cash Flow Net Cash FlowCr | 14 | -10 | -7 | -8 | 47 | 8 | -34 | -12 | 1 | 22 | -8 |
Free Cash Flow Free Cash FlowCr | 66 | 78 | 140 | 66 | 274 | 84 | -13 | -142 | -40 | 45 | 87 |
CFO To PAT CFO To PAT% | 558.4 | -249.5 | -184.9 | -140.7 | 123.7 | 92.6 | 107.5 | -132.2 | 158.3 | 158.7 | 387.1 |
CFO To EBITDA CFO To EBITDA% | 67.2 | 142.6 | 442.6 | 260.3 | 391.5 | 115.5 | 51.5 | -73.9 | 53.5 | 76.8 | 226.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 76 | 153 | 65 | 52 | 51 | 147 | 439 | 338 | 297 | 187 | 181 | 216 |
Price To Earnings Price To Earnings | 4.5 | 0.2 | 0.9 | 5.2 | 5.3 | 10.6 | 5.4 | 7.6 | 38.0 | |||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 |
Price To Book Price To Book | 0.5 | 2.1 | -4.3 | -0.6 | 0.3 | 0.4 | 1.0 | 0.7 | 0.6 | 0.3 | 0.3 | 0.4 |
EV To EBITDA EV To EBITDA | 5.8 | 11.2 | 20.9 | 18.4 | 3.1 | 2.0 | 3.3 | 6.1 | 8.2 | 7.6 | 11.2 | 19.9 |
GPM GPM% | 22.3 | 11.8 | 9.4 | 9.3 | 11.9 | 16.2 | 19.6 | 13.9 | 12.3 | 13.3 | 10.7 | 10.7 |
OPM OPM% | 16.2 | 7.2 | 3.7 | 3.7 | 6.4 | 10.3 | 12.7 | 7.0 | 5.2 | 4.1 | 2.3 | 1.4 |
NPM NPM% | 1.9 | -4.1 | -8.9 | -6.9 | 20.2 | 12.9 | 6.1 | 3.9 | 1.8 | 2.0 | 1.4 | 0.3 |
ROCE ROCE% | 12.1 | 6.3 | 1.6 | 3.9 | 62.1 | 34.2 | 22.4 | 12.1 | 7.0 | 8.1 | 7.4 | 7.4 |
ROE ROE% | 10.6 | -63.0 | 577.0 | 83.6 | 150.2 | 47.1 | 20.3 | 13.1 | 5.5 | 6.3 | 4.2 | 4.2 |
ROA ROA% | 1.2 | -3.8 | -6.2 | -5.6 | 25.0 | 13.9 | 6.6 | 4.3 | 1.9 | 2.3 | 1.8 | 1.8 |
| 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 | 76 | 153 | 65 | 52 | 51 | 147 | 439 | 338 | 297 | 187 | 181 | 216 |
Price To Earnings Price To Earnings | 4.5 | 0.2 | 0.9 | 5.2 | 5.3 | 10.6 | 5.4 | 7.6 | 38.0 | |||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 |
Price To Book Price To Book | 0.5 | 2.1 | -4.3 | -0.6 | 0.3 | 0.4 | 1.0 | 0.7 | 0.6 | 0.3 | 0.3 | 0.4 |
EV To EBITDA EV To EBITDA | 5.8 | 11.2 | 20.9 | 18.4 | 3.1 | 2.0 | 3.3 | 6.1 | 8.2 | 7.6 | 11.2 | 19.9 |
GPM GPM% | 22.3 | 11.8 | 9.4 | 9.3 | 11.9 | 16.2 | 19.6 | 13.9 | 12.3 | 13.3 | 10.7 | 10.7 |
OPM OPM% | 16.2 | 7.2 | 3.7 | 3.7 | 6.4 | 10.3 | 12.7 | 7.0 | 5.2 | 4.1 | 2.3 | 1.4 |
NPM NPM% | 1.9 | -4.1 | -8.9 | -6.9 | 20.2 | 12.9 | 6.1 | 3.9 | 1.8 | 2.0 | 1.4 | 0.3 |
ROCE ROCE% | 12.1 | 6.3 | 1.6 | 3.9 | 62.1 | 34.2 | 22.4 | 12.1 | 7.0 | 8.1 | 7.4 | 7.4 |
ROE ROE% | 10.6 | -63.0 | 577.0 | 83.6 | 150.2 | 47.1 | 20.3 | 13.1 | 5.5 | 6.3 | 4.2 | 4.2 |
ROA ROA% | 1.2 | -3.8 | -6.2 | -5.6 | 25.0 | 13.9 | 6.6 | 4.3 | 1.9 | 2.3 | 1.8 | 1.8 |
Documents — Rana Sugars Ltd