| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 352 | 306 | 342 | 591 | 428 | 686 | 594 | 352 | 415 | 576 | 934 | 916 | |
Growth YoY Revenue Growth YoY% | -45.7 | 54.6 | 21.5 | 124.2 | 73.6 | -40.5 | -3.1 | -16.0 | 57.1 | 160.4 | ||
| 318 | 272 | 301 | 543 | 385 | 633 | 534 | 315 | 344 | 486 | 775 | 809 | |
| 34 | 34 | 41 | 48 | 43 | 53 | 60 | 37 | 71 | 90 | 160 | 107 | |
OPM OPM% | 9.7 | 11.2 | 12.1 | 8.2 | 10.0 | 7.8 | 10.1 | 10.5 | 17.1 | 15.6 | 17.1 | 11.7 |
| 5 | 3 | 8 | 2 | 7 | 25 | 16 | 10 | 5 | 6 | 4 | 12 | |
Interest Expense Interest ExpenseCr | 6 | 8 | 9 | 6 | 4 | 5 | 5 | 6 | 7 | 9 | 10 | 13 |
Depreciation DepreciationCr | 3 | 4 | 4 | 6 | 2 | 3 | 3 | 5 | 5 | 5 | 5 | 6 |
PBT PBTCr | 30 | 25 | 37 | 39 | 44 | 70 | 68 | 36 | 65 | 81 | 148 | 101 |
| 9 | 8 | 3 | 10 | 11 | 12 | 7 | 7 | 19 | 20 | 42 | 26 | |
| 21 | 17 | 33 | 29 | 31 | 50 | 48 | 20 | 36 | 53 | 94 | 65 | |
Growth YoY PAT Growth YoY% | -34.1 | 38.0 | 44.9 | 196.2 | 43.6 | -30.6 | 16.5 | 5.3 | 97.1 | 216.9 | ||
NPM NPM% | 6.1 | 5.5 | 9.8 | 5.0 | 7.3 | 7.3 | 8.1 | 5.8 | 8.7 | 9.2 | 10.1 | 7.0 |
| 0.4 | 1.5 | 3.0 | 2.5 | 2.6 | 4.0 | 3.7 | 1.6 | 2.9 | 3.9 | 6.6 | 4.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 352 | 306 | 342 | 591 | 428 | 686 | 594 | 352 | 415 | 576 | 934 | 916 | |
Growth YoY Revenue Growth YoY% | -45.7 | 54.6 | 21.5 | 124.2 | 73.6 | -40.5 | -3.1 | -16.0 | 57.1 | 160.4 | ||
| 318 | 272 | 301 | 543 | 385 | 633 | 534 | 315 | 344 | 486 | 775 | 809 | |
| 34 | 34 | 41 | 48 | 43 | 53 | 60 | 37 | 71 | 90 | 160 | 107 | |
OPM OPM% | 9.7 | 11.2 | 12.1 | 8.2 | 10.0 | 7.8 | 10.1 | 10.5 | 17.1 | 15.6 | 17.1 | 11.7 |
| 5 | 3 | 8 | 2 | 7 | 25 | 16 | 10 | 5 | 6 | 4 | 12 | |
Interest Expense Interest ExpenseCr | 6 | 8 | 9 | 6 | 4 | 5 | 5 | 6 | 7 | 9 | 10 | 13 |
Depreciation DepreciationCr | 3 | 4 | 4 | 6 | 2 | 3 | 3 | 5 | 5 | 5 | 5 | 6 |
PBT PBTCr | 30 | 25 | 37 | 39 | 44 | 70 | 68 | 36 | 65 | 81 | 148 | 101 |
| 9 | 8 | 3 | 10 | 11 | 12 | 7 | 7 | 19 | 20 | 42 | 26 | |
| 21 | 17 | 33 | 29 | 31 | 50 | 48 | 20 | 36 | 53 | 94 | 65 | |
Growth YoY PAT Growth YoY% | -34.1 | 38.0 | 44.9 | 196.2 | 43.6 | -30.6 | 16.5 | 5.3 | 97.1 | 216.9 | ||
NPM NPM% | 6.1 | 5.5 | 9.8 | 5.0 | 7.3 | 7.3 | 8.1 | 5.8 | 8.7 | 9.2 | 10.1 | 7.0 |
| 0.4 | 1.5 | 3.0 | 2.5 | 2.6 | 4.0 | 3.7 | 1.6 | 2.9 | 3.9 | 6.6 | 4.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 85 | 78 | 38 | 77 | 461 | 661 | 633 | 1,629 | 1,383 | 2,259 | 2,277 | 2,841 |
Growth Revenue Growth% | 250.4 | -7.9 | -51.6 | 103.8 | 499.9 | 43.3 | -4.3 | -15.1 | 63.4 | 0.8 | 37.9 | |
| 79 | 75 | 36 | 75 | 433 | 609 | 565 | 1,455 | 1,237 | 2,053 | 1,920 | 2,414 | |
| 6 | 3 | 2 | 2 | 28 | 51 | 68 | 175 | 146 | 206 | 357 | 427 | |
OPM OPM% | 6.5 | 3.4 | 5.7 | 2.3 | 6.1 | 7.8 | 10.7 | 10.7 | 10.6 | 9.1 | 15.7 | 15.0 |
| 0 | 0 | 2 | 2 | 2 | -1 | 4 | 8 | 18 | 50 | 25 | 27 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 3 | 1 | 0 | 1 | 9 | 19 | 29 | 18 | 32 | 39 |
Depreciation DepreciationCr | 2 | 1 | 1 | 1 | 1 | 1 | 5 | 7 | 14 | 10 | 20 | 21 |
PBT PBTCr | 3 | 0 | 1 | 2 | 29 | 48 | 58 | 156 | 121 | 228 | 330 | 395 |
| 0 | -5 | 0 | 1 | -3 | 15 | 17 | 40 | 28 | 49 | 88 | 107 | |
PAT PATCr | 3 | 5 | 0 | 1 | 32 | 33 | 41 | 116 | 93 | 180 | 242 | 248 |
Growth PAT Growth% | 156.1 | 76.0 | -91.4 | 105.5 | 3,274.2 | 4.7 | 23.6 | -19.9 | 93.3 | 34.9 | 65.9 | |
NPM NPM% | 3.6 | 6.8 | 1.2 | 1.2 | 6.9 | 5.0 | 6.5 | 7.1 | 6.7 | 8.0 | 10.7 | 8.7 |
| 0.4 | 0.7 | 0.1 | 0.1 | 4.0 | 4.1 | 4.3 | 10.8 | 8.4 | 13.0 | 15.3 | 18.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 85 | 78 | 38 | 77 | 461 | 661 | 633 | 1,629 | 1,383 | 2,259 | 2,277 | 2,841 |
Growth Revenue Growth% | 250.4 | -7.9 | -51.6 | 103.8 | 499.9 | 43.3 | -4.3 | -15.1 | 63.4 | 0.8 | 37.9 | |
| 79 | 75 | 36 | 75 | 433 | 609 | 565 | 1,455 | 1,237 | 2,053 | 1,920 | 2,414 | |
| 6 | 3 | 2 | 2 | 28 | 51 | 68 | 175 | 146 | 206 | 357 | 427 | |
OPM OPM% | 6.5 | 3.4 | 5.7 | 2.3 | 6.1 | 7.8 | 10.7 | 10.7 | 10.6 | 9.1 | 15.7 | 15.0 |
| 0 | 0 | 2 | 2 | 2 | -1 | 4 | 8 | 18 | 50 | 25 | 27 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 3 | 1 | 0 | 1 | 9 | 19 | 29 | 18 | 32 | 39 |
Depreciation DepreciationCr | 2 | 1 | 1 | 1 | 1 | 1 | 5 | 7 | 14 | 10 | 20 | 21 |
PBT PBTCr | 3 | 0 | 1 | 2 | 29 | 48 | 58 | 156 | 121 | 228 | 330 | 395 |
| 0 | -5 | 0 | 1 | -3 | 15 | 17 | 40 | 28 | 49 | 88 | 107 | |
PAT PATCr | 3 | 5 | 0 | 1 | 32 | 33 | 41 | 116 | 93 | 180 | 242 | 248 |
Growth PAT Growth% | 156.1 | 76.0 | -91.4 | 105.5 | 3,274.2 | 4.7 | 23.6 | -19.9 | 93.3 | 34.9 | 65.9 | |
NPM NPM% | 3.6 | 6.8 | 1.2 | 1.2 | 6.9 | 5.0 | 6.5 | 7.1 | 6.7 | 8.0 | 10.7 | 8.7 |
| 0.4 | 0.7 | 0.1 | 0.1 | 4.0 | 4.1 | 4.3 | 10.8 | 8.4 | 13.0 | 15.3 | 18.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 15 | 15 | 15 | 15 | 15 | 15 | 21 | 22 | 23 | 26 | 27 |
Reserves ReservesCr | -11 | -6 | -5 | -4 | 27 | 60 | 119 | 292 | 443 | 1,033 | 1,336 |
| 61 | 108 | 13 | 45 | 115 | 50 | 129 | 332 | 194 | 396 | 1,245 | |
| 5 | 0 | 36 | 41 | 0 | 12 | 73 | 106 | 139 | 191 | 89 | |
| 70 | 118 | 60 | 97 | 159 | 138 | 341 | 752 | 798 | 1,799 | 2,843 | |
| 53 | 100 | 41 | 79 | 131 | 107 | 171 | 526 | 502 | 1,382 | 2,540 | |
| 17 | 18 | 20 | 18 | 27 | 31 | 170 | 226 | 296 | 417 | 303 | |
| 70 | 118 | 60 | 97 | 159 | 138 | 341 | 752 | 798 | 1,799 | 2,843 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 15 | 15 | 15 | 15 | 15 | 15 | 21 | 22 | 23 | 26 | 27 |
Reserves ReservesCr | -11 | -6 | -5 | -4 | 27 | 60 | 119 | 292 | 443 | 1,033 | 1,336 |
| 61 | 108 | 13 | 45 | 115 | 50 | 129 | 332 | 194 | 396 | 1,245 | |
| 5 | 0 | 36 | 41 | 0 | 12 | 73 | 106 | 139 | 191 | 89 | |
| 70 | 118 | 60 | 97 | 159 | 138 | 341 | 752 | 798 | 1,799 | 2,843 | |
| 53 | 100 | 41 | 79 | 131 | 107 | 171 | 526 | 502 | 1,382 | 2,540 | |
| 17 | 18 | 20 | 18 | 27 | 31 | 170 | 226 | 296 | 417 | 303 | |
| 70 | 118 | 60 | 97 | 159 | 138 | 341 | 752 | 798 | 1,799 | 2,843 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -3 | -25 | 4 | -4 | 44 | 12 | 123 | 28 | 3 | -249 | 107 | |
| 4 | -2 | 0 | -1 | 0 | 5 | -122 | -78 | -42 | -105 | -268 | |
| -2 | 26 | -3 | 4 | -41 | 1 | -5 | 60 | 62 | 602 | 65 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 1 | -1 | 3 | 17 | -4 | 10 | 23 | 248 | -95 |
Free Cash Flow Free Cash FlowCr | -4 | -25 | 4 | -5 | 42 | 12 | 118 | -44 | -43 | -414 | 47 |
CFO To PAT CFO To PAT% | -103.4 | -462.0 | 909.7 | -470.3 | 139.7 | 35.9 | 301.1 | 23.8 | 3.1 | -138.3 | 44.2 |
CFO To EBITDA CFO To EBITDA% | -56.7 | -934.5 | 193.1 | -255.2 | 156.3 | 23.1 | 182.2 | 15.8 | 1.9 | -120.5 | 30.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -3 | -25 | 4 | -4 | 44 | 12 | 123 | 28 | 3 | -249 | 107 | |
| 4 | -2 | 0 | -1 | 0 | 5 | -122 | -78 | -42 | -105 | -268 | |
| -2 | 26 | -3 | 4 | -41 | 1 | -5 | 60 | 62 | 602 | 65 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 1 | -1 | 3 | 17 | -4 | 10 | 23 | 248 | -95 |
Free Cash Flow Free Cash FlowCr | -4 | -25 | 4 | -5 | 42 | 12 | 118 | -44 | -43 | -414 | 47 |
CFO To PAT CFO To PAT% | -103.4 | -462.0 | 909.7 | -470.3 | 139.7 | 35.9 | 301.1 | 23.8 | 3.1 | -138.3 | 44.2 |
CFO To EBITDA CFO To EBITDA% | -56.7 | -934.5 | 193.1 | -255.2 | 156.3 | 23.1 | 182.2 | 15.8 | 1.9 | -120.5 | 30.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 17 | 12 | 30 | 23 | 58 | 52 | 197 | 525 | 1,559 | 4,880 | 2,600 | 3,912 |
Price To Earnings Price To Earnings | 5.6 | 2.2 | 66.1 | 24.8 | 1.8 | 1.6 | 4.8 | 4.5 | 16.6 | 30.7 | 12.8 | 15.8 |
Price To Sales Price To Sales | 0.2 | 0.1 | 0.8 | 0.3 | 0.1 | 0.1 | 0.3 | 0.3 | 1.1 | 2.2 | 1.1 | 1.4 |
Price To Book Price To Book | 3.8 | 1.2 | 2.9 | 2.1 | 1.4 | 0.7 | 1.4 | 1.7 | 3.4 | 4.6 | 1.9 | 2.9 |
EV To EBITDA EV To EBITDA | 4.6 | 18.4 | 29.7 | 36.8 | 1.9 | 0.8 | 3.8 | 3.8 | 11.8 | 23.4 | 6.8 | 9.0 |
GPM GPM% | 23.9 | 22.7 | 47.1 | 25.1 | 12.3 | 15.4 | 15.6 | 12.6 | 13.7 | 11.5 | 18.9 | 18.9 |
OPM OPM% | 6.5 | 3.4 | 5.7 | 2.3 | 6.1 | 7.8 | 10.7 | 10.7 | 10.6 | 9.1 | 15.7 | 15.0 |
NPM NPM% | 3.6 | 6.8 | 1.2 | 1.2 | 6.9 | 5.0 | 6.5 | 7.1 | 6.7 | 8.0 | 10.7 | 8.7 |
ROCE ROCE% | 22.4 | 3.5 | 6.8 | 5.7 | 68.0 | 57.7 | 31.3 | 37.9 | 22.1 | 18.3 | 22.8 | 22.8 |
ROE ROE% | 68.8 | 54.8 | 4.5 | 8.4 | 74.0 | 43.7 | 29.3 | 36.9 | 19.9 | 17.0 | 17.8 | 17.8 |
ROA ROA% | 4.3 | 4.5 | 0.8 | 1.0 | 19.9 | 24.0 | 12.0 | 15.4 | 11.7 | 10.0 | 8.5 | 8.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 17 | 12 | 30 | 23 | 58 | 52 | 197 | 525 | 1,559 | 4,880 | 2,600 | 3,912 |
Price To Earnings Price To Earnings | 5.6 | 2.2 | 66.1 | 24.8 | 1.8 | 1.6 | 4.8 | 4.5 | 16.6 | 30.7 | 12.8 | 15.8 |
Price To Sales Price To Sales | 0.2 | 0.1 | 0.8 | 0.3 | 0.1 | 0.1 | 0.3 | 0.3 | 1.1 | 2.2 | 1.1 | 1.4 |
Price To Book Price To Book | 3.8 | 1.2 | 2.9 | 2.1 | 1.4 | 0.7 | 1.4 | 1.7 | 3.4 | 4.6 | 1.9 | 2.9 |
EV To EBITDA EV To EBITDA | 4.6 | 18.4 | 29.7 | 36.8 | 1.9 | 0.8 | 3.8 | 3.8 | 11.8 | 23.4 | 6.8 | 9.0 |
GPM GPM% | 23.9 | 22.7 | 47.1 | 25.1 | 12.3 | 15.4 | 15.6 | 12.6 | 13.7 | 11.5 | 18.9 | 18.9 |
OPM OPM% | 6.5 | 3.4 | 5.7 | 2.3 | 6.1 | 7.8 | 10.7 | 10.7 | 10.6 | 9.1 | 15.7 | 15.0 |
NPM NPM% | 3.6 | 6.8 | 1.2 | 1.2 | 6.9 | 5.0 | 6.5 | 7.1 | 6.7 | 8.0 | 10.7 | 8.7 |
ROCE ROCE% | 22.4 | 3.5 | 6.8 | 5.7 | 68.0 | 57.7 | 31.3 | 37.9 | 22.1 | 18.3 | 22.8 | 22.8 |
ROE ROE% | 68.8 | 54.8 | 4.5 | 8.4 | 74.0 | 43.7 | 29.3 | 36.9 | 19.9 | 17.0 | 17.8 | 17.8 |
ROA ROA% | 4.3 | 4.5 | 0.8 | 1.0 | 19.9 | 24.0 | 12.0 | 15.4 | 11.7 | 10.0 | 8.5 | 8.5 |
Documents — Refex Industries Ltd
Concall Transcript Summaries — Refex Industries Ltd