| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 225 | 204 | 191 | 374 | 278 | 347 | 279 | 593 | |
Growth YoY Revenue Growth YoY% | -15.3 | 83.7 | 45.8 | -7.1 | 0.4 | 70.7 | ||
| 226 | 192 | 182 | 362 | 272 | 332 | 273 | 576 | |
| -1 | 12 | 8 | 12 | 5 | 16 | 6 | 17 | |
OPM OPM% | -0.3 | 6.0 | 4.3 | 3.2 | 2.0 | 4.5 | 2.2 | 2.9 |
| 0 | 0 | 0 | 0 | 0 | 2 | 0 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 3 | 3 | 3 | 5 | 3 | 4 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -1 | 11 | 6 | 9 | 3 | 13 | 3 | 16 |
| 0 | 0 | 2 | 2 | 1 | 3 | 1 | 4 | |
| -2 | 8 | 3 | 6 | 2 | 7 | 2 | 11 | |
Growth YoY PAT Growth YoY% | 241.8 | -18.8 | -48.8 | 13.6 | -5.2 | 50.8 | ||
NPM NPM% | -1.1 | 3.9 | 1.8 | 1.7 | 0.6 | 2.1 | 0.6 | 1.9 |
| 0.0 | 0.0 | 0.0 | 2.3 | 0.5 | 2.1 | 0.5 | 3.1 |
| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 225 | 204 | 191 | 374 | 278 | 347 | 279 | 593 | |
Growth YoY Revenue Growth YoY% | -15.3 | 83.7 | 45.8 | -7.1 | 0.4 | 70.7 | ||
| 226 | 192 | 182 | 362 | 272 | 332 | 273 | 576 | |
| -1 | 12 | 8 | 12 | 5 | 16 | 6 | 17 | |
OPM OPM% | -0.3 | 6.0 | 4.3 | 3.2 | 2.0 | 4.5 | 2.2 | 2.9 |
| 0 | 0 | 0 | 0 | 0 | 2 | 0 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 3 | 3 | 3 | 5 | 3 | 4 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -1 | 11 | 6 | 9 | 3 | 13 | 3 | 16 |
| 0 | 0 | 2 | 2 | 1 | 3 | 1 | 4 | |
| -2 | 8 | 3 | 6 | 2 | 7 | 2 | 11 | |
Growth YoY PAT Growth YoY% | 241.8 | -18.8 | -48.8 | 13.6 | -5.2 | 50.8 | ||
NPM NPM% | -1.1 | 3.9 | 1.8 | 1.7 | 0.6 | 2.1 | 0.6 | 1.9 |
| 0.0 | 0.0 | 0.0 | 2.3 | 0.5 | 2.1 | 0.5 | 3.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 113 | 14 | 10 | 40 | 429 | 565 | 625 | 872 |
Growth Revenue Growth% | -87.6 | -30.3 | 307.0 | 980.8 | 31.7 | 10.7 | 39.5 | |
| 110 | 13 | 10 | 37 | 417 | 545 | 604 | 849 | |
| 2 | 1 | 0 | 3 | 12 | 20 | 21 | 23 | |
OPM OPM% | 2.0 | 9.7 | -1.3 | 6.8 | 2.7 | 3.6 | 3.4 | 2.7 |
| 0 | 1 | 1 | 1 | 0 | 0 | 2 | ||
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 2 | 2 | 5 | 8 | 8 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
PBT PBTCr | 1 | -1 | -3 | 0 | 9 | 14 | 14 | 17 |
| 0 | 0 | -1 | 0 | 3 | 4 | 5 | 4 | |
PAT PATCr | 0 | -1 | -2 | 1 | 6 | 10 | 9 | 13 |
Growth PAT Growth% | -369.9 | -85.7 | 129.0 | 962.4 | 76.5 | -7.9 | 40.2 | |
NPM NPM% | 0.3 | -6.9 | -18.5 | 1.3 | 1.3 | 1.7 | 1.4 | 1.4 |
| 418.5 | -82.3 | -152.9 | 6.3 | 30.1 | 3.5 | 2.5 | 3.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 113 | 14 | 10 | 40 | 429 | 565 | 625 | 872 |
Growth Revenue Growth% | -87.6 | -30.3 | 307.0 | 980.8 | 31.7 | 10.7 | 39.5 | |
| 110 | 13 | 10 | 37 | 417 | 545 | 604 | 849 | |
| 2 | 1 | 0 | 3 | 12 | 20 | 21 | 23 | |
OPM OPM% | 2.0 | 9.7 | -1.3 | 6.8 | 2.7 | 3.6 | 3.4 | 2.7 |
| 0 | 1 | 1 | 1 | 0 | 0 | 2 | ||
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 2 | 2 | 5 | 8 | 8 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
PBT PBTCr | 1 | -1 | -3 | 0 | 9 | 14 | 14 | 17 |
| 0 | 0 | -1 | 0 | 3 | 4 | 5 | 4 | |
PAT PATCr | 0 | -1 | -2 | 1 | 6 | 10 | 9 | 13 |
Growth PAT Growth% | -369.9 | -85.7 | 129.0 | 962.4 | 76.5 | -7.9 | 40.2 | |
NPM NPM% | 0.3 | -6.9 | -18.5 | 1.3 | 1.3 | 1.7 | 1.4 | 1.4 |
| 418.5 | -82.3 | -152.9 | 6.3 | 30.1 | 3.5 | 2.5 | 3.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 2 | 24 | 24 |
Reserves ReservesCr | 4 | 3 | 1 | 2 | 22 | 50 | 59 |
| 4 | 14 | 15 | 29 | 48 | 110 | 70 | |
| 19 | 10 | 9 | 6 | 6 | 4 | 2 | |
| 27 | 26 | 26 | 38 | 78 | 188 | 155 | |
| 3 | 3 | 2 | 16 | 57 | 164 | 133 | |
| 24 | 23 | 23 | 22 | 21 | 23 | 23 | |
| 27 | 26 | 26 | 38 | 78 | 188 | 155 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 2 | 24 | 24 |
Reserves ReservesCr | 4 | 3 | 1 | 2 | 22 | 50 | 59 |
| 4 | 14 | 15 | 29 | 48 | 110 | 70 | |
| 19 | 10 | 9 | 6 | 6 | 4 | 2 | |
| 27 | 26 | 26 | 38 | 78 | 188 | 155 | |
| 3 | 3 | 2 | 16 | 57 | 164 | 133 | |
| 24 | 23 | 23 | 22 | 21 | 23 | 23 | |
| 27 | 26 | 26 | 38 | 78 | 188 | 155 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 2 | 2 | 3 | 7 | -40 | -34 | 11 | -14 | |
| -23 | -1 | -3 | 0 | -1 | -4 | 1 | -9 | |
| 21 | -1 | 0 | -7 | 41 | 38 | -12 | 24 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Free Cash Flow Free Cash FlowCr | -20 | 2 | 3 | 7 | -41 | -37 | 10 | |
CFO To PAT CFO To PAT% | 588.9 | -230.5 | -148.1 | 1,406.4 | -724.8 | -352.1 | 122.5 | -113.8 |
CFO To EBITDA CFO To EBITDA% | 92.1 | 165.1 | -2,128.2 | 272.7 | -348.9 | -170.6 | 52.4 | -61.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 2 | 2 | 3 | 7 | -40 | -34 | 11 | -14 | |
| -23 | -1 | -3 | 0 | -1 | -4 | 1 | -9 | |
| 21 | -1 | 0 | -7 | 41 | 38 | -12 | 24 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Free Cash Flow Free Cash FlowCr | -20 | 2 | 3 | 7 | -41 | -37 | 10 | |
CFO To PAT CFO To PAT% | 588.9 | -230.5 | -148.1 | 1,406.4 | -724.8 | -352.1 | 122.5 | -113.8 |
CFO To EBITDA CFO To EBITDA% | 92.1 | 165.1 | -2,128.2 | 272.7 | -348.9 | -170.6 | 52.4 | -61.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 83 | 41 | 44 | 74 | |||||
Price To Earnings Price To Earnings | 8.5 | 4.5 | 3.5 | 4.3 | |||||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.1 | |||||
Price To Book Price To Book | 1.1 | 0.5 | 0.5 | 0.6 | |||||
EV To EBITDA EV To EBITDA | 6.4 | 4.0 | 5.6 | ||||||
GPM GPM% | 4.1 | 10.6 | 0.9 | 7.2 | 3.9 | 4.6 | 4.2 | ||
OPM OPM% | 2.0 | 9.7 | -1.3 | 6.8 | 2.7 | 3.6 | 3.4 | 2.7 | 2.7 |
NPM NPM% | 0.3 | -6.9 | -18.5 | 1.3 | 1.3 | 1.7 | 1.4 | 1.4 | 1.4 |
ROCE ROCE% | 7.3 | 4.5 | -1.0 | 12.7 | 15.0 | 15.5 | 17.0 | ||
ROE ROE% | 8.3 | -29.4 | -120.3 | 25.9 | 23.4 | 13.2 | 10.8 | ||
ROA ROA% | 1.3 | -3.7 | -7.0 | 1.4 | 7.1 | 5.2 | 5.8 | ||
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 83 | 41 | 44 | 74 | |||||
Price To Earnings Price To Earnings | 8.5 | 4.5 | 3.5 | 4.3 | |||||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.1 | |||||
Price To Book Price To Book | 1.1 | 0.5 | 0.5 | 0.6 | |||||
EV To EBITDA EV To EBITDA | 6.4 | 4.0 | 5.6 | ||||||
GPM GPM% | 4.1 | 10.6 | 0.9 | 7.2 | 3.9 | 4.6 | 4.2 | ||
OPM OPM% | 2.0 | 9.7 | -1.3 | 6.8 | 2.7 | 3.6 | 3.4 | 2.7 | 2.7 |
NPM NPM% | 0.3 | -6.9 | -18.5 | 1.3 | 1.3 | 1.7 | 1.4 | 1.4 | 1.4 |
ROCE ROCE% | 7.3 | 4.5 | -1.0 | 12.7 | 15.0 | 15.5 | 17.0 | ||
ROE ROE% | 8.3 | -29.4 | -120.3 | 25.9 | 23.4 | 13.2 | 10.8 | ||
ROA ROA% | 1.3 | -3.7 | -7.0 | 1.4 | 7.1 | 5.2 | 5.8 | ||
Documents — Rajgor Castor Derivatives Ltd