| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 5 | 7 | 5 | 11 | 10 | 11 | 4 | 4 | 5 | 7 | 4 | |
Growth YoY Revenue Growth YoY% | -26.4 | -28.4 | 13.9 | -25.1 | 104.9 | 95.5 | 54.1 | -20.9 | -59.4 | -51.9 | -37.1 | -11.1 |
| 7 | 6 | 8 | 6 | 10 | 11 | 12 | 5 | 5 | 5 | 6 | 5 | |
| -1 | -1 | -1 | -1 | 1 | -1 | -1 | -1 | -1 | 0 | 1 | -1 | |
OPM OPM% | -26.8 | -21.0 | -9.0 | -18.7 | 5.2 | -6.2 | -13.0 | -17.4 | -16.1 | -7.6 | 10.8 | -25.5 |
| 0 | 0 | 2 | 1 | 0 | 1 | 2 | 1 | 1 | 1 | -1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -2 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -2 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -3,300.0 | -179.6 | 158.9 | 108.5 | 102.5 | 101.6 | -97.8 | -25.0 | 0.0 | 0.0 | 66.7 | 133.3 |
NPM NPM% | -30.3 | -23.9 | 18.9 | 0.8 | 0.4 | 0.2 | 0.3 | 0.7 | 0.9 | 0.4 | 0.7 | 1.9 |
| -0.7 | -0.5 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 5 | 7 | 5 | 11 | 10 | 11 | 4 | 4 | 5 | 7 | 4 | |
Growth YoY Revenue Growth YoY% | -26.4 | -28.4 | 13.9 | -25.1 | 104.9 | 95.5 | 54.1 | -20.9 | -59.4 | -51.9 | -37.1 | -11.1 |
| 7 | 6 | 8 | 6 | 10 | 11 | 12 | 5 | 5 | 5 | 6 | 5 | |
| -1 | -1 | -1 | -1 | 1 | -1 | -1 | -1 | -1 | 0 | 1 | -1 | |
OPM OPM% | -26.8 | -21.0 | -9.0 | -18.7 | 5.2 | -6.2 | -13.0 | -17.4 | -16.1 | -7.6 | 10.8 | -25.5 |
| 0 | 0 | 2 | 1 | 0 | 1 | 2 | 1 | 1 | 1 | -1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -2 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -2 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -3,300.0 | -179.6 | 158.9 | 108.5 | 102.5 | 101.6 | -97.8 | -25.0 | 0.0 | 0.0 | 66.7 | 133.3 |
NPM NPM% | -30.3 | -23.9 | 18.9 | 0.8 | 0.4 | 0.2 | 0.3 | 0.7 | 0.9 | 0.4 | 0.7 | 1.9 |
| -0.7 | -0.5 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | 52 | 64 | 72 | 83 | 80 | 0 | 10 | 29 | 26 | 37 | 20 | 20 |
Growth Revenue Growth% | 14.3 | 22.3 | 12.8 | 15.3 | -3.5 | -99.7 | 4,651.4 | 180.6 | -11.9 | 44.1 | -46.2 | -45.0 |
| 54 | 65 | 85 | 84 | 79 | 5 | 15 | 30 | 28 | 39 | 21 | 21 | |
| -2 | -1 | -13 | 0 | 1 | -5 | -4 | -1 | -2 | -2 | -1 | -1 | |
OPM OPM% | -3.0 | -1.1 | -17.9 | -0.4 | 1.8 | -2,224.9 | -42.7 | -3.0 | -8.9 | -6.7 | -5.3 | -6.4 |
| 0 | 0 | 13 | 5 | 0 | -2 | -8 | -1 | 1 | 3 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 4 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -5 | -3 | -2 | 4 | 1 | -7 | -13 | -2 | -2 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -5 | -3 | -2 | 4 | 1 | -7 | -13 | -2 | -2 | 0 | 0 | 0 |
Growth PAT Growth% | 7.3 | 40.8 | 51.7 | 338.6 | -86.3 | -1,538.5 | -80.3 | 82.8 | 14.7 | 106.8 | 3.5 | 50.0 |
NPM NPM% | -10.4 | -5.1 | -2.2 | 4.5 | 0.6 | -3,362.9 | -127.6 | -7.8 | -7.6 | 0.4 | 0.7 | 0.9 |
| -2.3 | -1.4 | -0.7 | 1.6 | 0.1 | -3.0 | -5.5 | -0.9 | -0.8 | 0.1 | 0.1 | 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 | 52 | 64 | 72 | 83 | 80 | 0 | 10 | 29 | 26 | 37 | 20 | 20 |
Growth Revenue Growth% | 14.3 | 22.3 | 12.8 | 15.3 | -3.5 | -99.7 | 4,651.4 | 180.6 | -11.9 | 44.1 | -46.2 | -45.0 |
| 54 | 65 | 85 | 84 | 79 | 5 | 15 | 30 | 28 | 39 | 21 | 21 | |
| -2 | -1 | -13 | 0 | 1 | -5 | -4 | -1 | -2 | -2 | -1 | -1 | |
OPM OPM% | -3.0 | -1.1 | -17.9 | -0.4 | 1.8 | -2,224.9 | -42.7 | -3.0 | -8.9 | -6.7 | -5.3 | -6.4 |
| 0 | 0 | 13 | 5 | 0 | -2 | -8 | -1 | 1 | 3 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 4 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -5 | -3 | -2 | 4 | 1 | -7 | -13 | -2 | -2 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -5 | -3 | -2 | 4 | 1 | -7 | -13 | -2 | -2 | 0 | 0 | 0 |
Growth PAT Growth% | 7.3 | 40.8 | 51.7 | 338.6 | -86.3 | -1,538.5 | -80.3 | 82.8 | 14.7 | 106.8 | 3.5 | 50.0 |
NPM NPM% | -10.4 | -5.1 | -2.2 | 4.5 | 0.6 | -3,362.9 | -127.6 | -7.8 | -7.6 | 0.4 | 0.7 | 0.9 |
| -2.3 | -1.4 | -0.7 | 1.6 | 0.1 | -3.0 | -5.5 | -0.9 | -0.8 | 0.1 | 0.1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 |
Reserves ReservesCr | 47 | 40 | 39 | 42 | 42 | 35 | 22 | 20 | 18 | 18 | 18 |
| 57 | 62 | 64 | 64 | 65 | 65 | 69 | 70 | 70 | 73 | 77 | |
| 5 | 8 | 9 | 11 | 14 | 13 | 14 | 16 | 17 | 18 | 13 | |
| 133 | 134 | 136 | 142 | 146 | 136 | 130 | 130 | 129 | 132 | 133 | |
| 86 | 92 | 93 | 97 | 101 | 92 | 86 | 87 | 86 | 88 | 87 | |
| 47 | 42 | 43 | 45 | 45 | 44 | 44 | 43 | 43 | 44 | 46 | |
| 133 | 134 | 136 | 142 | 146 | 136 | 130 | 130 | 129 | 132 | 133 |
| 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 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 |
Reserves ReservesCr | 47 | 40 | 39 | 42 | 42 | 35 | 22 | 20 | 18 | 18 | 18 |
| 57 | 62 | 64 | 64 | 65 | 65 | 69 | 70 | 70 | 73 | 77 | |
| 5 | 8 | 9 | 11 | 14 | 13 | 14 | 16 | 17 | 18 | 13 | |
| 133 | 134 | 136 | 142 | 146 | 136 | 130 | 130 | 129 | 132 | 133 | |
| 86 | 92 | 93 | 97 | 101 | 92 | 86 | 87 | 86 | 88 | 87 | |
| 47 | 42 | 43 | 45 | 45 | 44 | 44 | 43 | 43 | 44 | 46 | |
| 133 | 134 | 136 | 142 | 146 | 136 | 130 | 130 | 129 | 132 | 133 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | -4 | 1 | 8 | -1 | 0 | -3 | -9 | 0 | 0 | 2 | |
| 0 | -1 | 2 | -3 | -1 | 0 | 1 | 0 | 0 | 0 | -1 | |
| -3 | 5 | -3 | -5 | 1 | 0 | 2 | 9 | 0 | 1 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 3 | -5 | 1 | 6 | -1 | 0 | -3 | -9 | 0 | -1 | 1 |
CFO To PAT CFO To PAT% | -52.5 | 127.6 | -89.4 | 216.0 | -97.0 | 2.5 | 21.0 | 382.2 | -6.9 | -333.0 | 1,288.6 |
CFO To EBITDA CFO To EBITDA% | -182.8 | 595.9 | -10.8 | -2,519.4 | -34.0 | 3.8 | 62.6 | 981.4 | -5.9 | 17.9 | -167.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | -4 | 1 | 8 | -1 | 0 | -3 | -9 | 0 | 0 | 2 | |
| 0 | -1 | 2 | -3 | -1 | 0 | 1 | 0 | 0 | 0 | -1 | |
| -3 | 5 | -3 | -5 | 1 | 0 | 2 | 9 | 0 | 1 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 3 | -5 | 1 | 6 | -1 | 0 | -3 | -9 | 0 | -1 | 1 |
CFO To PAT CFO To PAT% | -52.5 | 127.6 | -89.4 | 216.0 | -97.0 | 2.5 | 21.0 | 382.2 | -6.9 | -333.0 | 1,288.6 |
CFO To EBITDA CFO To EBITDA% | -182.8 | 595.9 | -10.8 | -2,519.4 | -34.0 | 3.8 | 62.6 | 981.4 | -5.9 | 17.9 | -167.5 |
| 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 | 19 | 28 | 30 | 21 | 11 | 18 | 23 | 35 | 48 | 60 | 43 | 44 |
Price To Earnings Price To Earnings | 5.7 | 21.7 | 418.3 | 301.3 | 230.3 | |||||||
Price To Sales Price To Sales | 0.4 | 0.4 | 0.4 | 0.3 | 0.1 | 81.8 | 2.2 | 1.2 | 1.9 | 1.6 | 2.2 | 2.2 |
Price To Book Price To Book | 0.3 | 0.4 | 0.5 | 0.3 | 0.2 | 0.3 | 0.5 | 0.8 | 1.2 | 1.4 | 1.0 | 1.1 |
EV To EBITDA EV To EBITDA | -34.0 | -92.9 | -5.1 | -159.7 | 28.5 | -10.1 | -12.4 | -83.2 | -38.5 | -41.0 | -84.6 | -71.2 |
GPM GPM% | 10.9 | 9.6 | 8.5 | 12.9 | 14.1 | -649.6 | 5.8 | 11.8 | 7.9 | 10.3 | 14.5 | 14.5 |
OPM OPM% | -3.0 | -1.1 | -17.9 | -0.4 | 1.8 | -2,224.9 | -42.7 | -3.0 | -8.9 | -6.7 | -5.3 | -6.4 |
NPM NPM% | -10.4 | -5.1 | -2.2 | 4.5 | 0.6 | -3,362.9 | -127.6 | -7.8 | -7.6 | 0.4 | 0.7 | 0.9 |
ROCE ROCE% | -1.7 | -0.9 | -0.1 | 4.2 | 0.8 | -8.1 | -16.9 | -2.7 | -2.3 | 0.3 | 0.3 | 0.3 |
ROE ROE% | -7.7 | -5.0 | -2.5 | 5.7 | 0.8 | -12.5 | -28.9 | -5.2 | -4.7 | 0.3 | 0.3 | 0.3 |
ROA ROA% | -4.1 | -2.4 | -1.1 | 2.6 | 0.3 | -5.4 | -10.2 | -1.8 | -1.5 | 0.1 | 0.1 | 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 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 19 | 28 | 30 | 21 | 11 | 18 | 23 | 35 | 48 | 60 | 43 | 44 |
Price To Earnings Price To Earnings | 5.7 | 21.7 | 418.3 | 301.3 | 230.3 | |||||||
Price To Sales Price To Sales | 0.4 | 0.4 | 0.4 | 0.3 | 0.1 | 81.8 | 2.2 | 1.2 | 1.9 | 1.6 | 2.2 | 2.2 |
Price To Book Price To Book | 0.3 | 0.4 | 0.5 | 0.3 | 0.2 | 0.3 | 0.5 | 0.8 | 1.2 | 1.4 | 1.0 | 1.1 |
EV To EBITDA EV To EBITDA | -34.0 | -92.9 | -5.1 | -159.7 | 28.5 | -10.1 | -12.4 | -83.2 | -38.5 | -41.0 | -84.6 | -71.2 |
GPM GPM% | 10.9 | 9.6 | 8.5 | 12.9 | 14.1 | -649.6 | 5.8 | 11.8 | 7.9 | 10.3 | 14.5 | 14.5 |
OPM OPM% | -3.0 | -1.1 | -17.9 | -0.4 | 1.8 | -2,224.9 | -42.7 | -3.0 | -8.9 | -6.7 | -5.3 | -6.4 |
NPM NPM% | -10.4 | -5.1 | -2.2 | 4.5 | 0.6 | -3,362.9 | -127.6 | -7.8 | -7.6 | 0.4 | 0.7 | 0.9 |
ROCE ROCE% | -1.7 | -0.9 | -0.1 | 4.2 | 0.8 | -8.1 | -16.9 | -2.7 | -2.3 | 0.3 | 0.3 | 0.3 |
ROE ROE% | -7.7 | -5.0 | -2.5 | 5.7 | 0.8 | -12.5 | -28.9 | -5.2 | -4.7 | 0.3 | 0.3 | 0.3 |
ROA ROA% | -4.1 | -2.4 | -1.1 | 2.6 | 0.3 | -5.4 | -10.2 | -1.8 | -1.5 | 0.1 | 0.1 | 0.1 |
Documents — Ravikumar Distilleries Ltd