| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 31 | 36 | 30 | 21 | 30 | 31 | 32 | 34 | 40 | 36 | 42 | 36 | |
Growth YoY Revenue Growth YoY% | 1.5 | -16.5 | -20.9 | -22.6 | -3.0 | -14.2 | 6.5 | 58.4 | 32.0 | 17.5 | 29.3 | 5.8 |
| 31 | 34 | 30 | 21 | 29 | 29 | 30 | 32 | 38 | 34 | 41 | 34 | |
| 0 | 2 | 0 | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | |
OPM OPM% | 0.1 | 4.8 | -0.3 | -0.3 | 6.0 | 6.1 | 6.2 | 6.2 | 5.3 | 4.6 | 2.6 | 5.2 |
| 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
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 | 0 | 1 | 0 | -1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 1 | 0 | -1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | |
Growth YoY PAT Growth YoY% | -68.5 | -5.3 | 66.7 | -403.9 | 285.7 | 4.7 | 1,210.0 | 278.5 | 41.7 | 8.9 | -61.1 | -21.3 |
NPM NPM% | 0.9 | 3.0 | 0.3 | -3.7 | 3.5 | 3.7 | 4.1 | 4.2 | 3.8 | 3.4 | 1.2 | 3.1 |
| 0.2 | 0.7 | 0.1 | -0.5 | 0.7 | 0.8 | 0.9 | 0.9 | 1.0 | 0.8 | 0.3 | 0.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 31 | 36 | 30 | 21 | 30 | 31 | 32 | 34 | 40 | 36 | 42 | 36 | |
Growth YoY Revenue Growth YoY% | 1.5 | -16.5 | -20.9 | -22.6 | -3.0 | -14.2 | 6.5 | 58.4 | 32.0 | 17.5 | 29.3 | 5.8 |
| 31 | 34 | 30 | 21 | 29 | 29 | 30 | 32 | 38 | 34 | 41 | 34 | |
| 0 | 2 | 0 | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | |
OPM OPM% | 0.1 | 4.8 | -0.3 | -0.3 | 6.0 | 6.1 | 6.2 | 6.2 | 5.3 | 4.6 | 2.6 | 5.2 |
| 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
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 | 0 | 1 | 0 | -1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 1 | 0 | -1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | |
Growth YoY PAT Growth YoY% | -68.5 | -5.3 | 66.7 | -403.9 | 285.7 | 4.7 | 1,210.0 | 278.5 | 41.7 | 8.9 | -61.1 | -21.3 |
NPM NPM% | 0.9 | 3.0 | 0.3 | -3.7 | 3.5 | 3.7 | 4.1 | 4.2 | 3.8 | 3.4 | 1.2 | 3.1 |
| 0.2 | 0.7 | 0.1 | -0.5 | 0.7 | 0.8 | 0.9 | 0.9 | 1.0 | 0.8 | 0.3 | 0.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 72 | 59 | 60 | 71 | 83 | 104 | 119 | 140 | 125 | 114 | 151 | 153 |
Growth Revenue Growth% | 15.7 | -18.8 | 1.5 | 19.6 | 16.0 | 24.9 | 14.6 | 18.4 | -11.1 | -8.2 | 32.3 | 20.9 |
| 74 | 62 | 56 | 128 | 81 | 98 | 114 | 137 | 123 | 109 | 144 | 147 | |
| -1 | -3 | 4 | -56 | 2 | 6 | 4 | 4 | 2 | 6 | 7 | 7 | |
OPM OPM% | -1.6 | -5.7 | 6.0 | -78.6 | 2.6 | 5.6 | 3.5 | 2.6 | 1.4 | 4.9 | 4.6 | 4.4 |
| 0 | -13 | -43 | 23 | 0 | 0 | 0 | 1 | 3 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 |
Depreciation DepreciationCr | 5 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 |
PBT PBTCr | -7 | -20 | -42 | -35 | 1 | 5 | 3 | 3 | 2 | 3 | 5 | 5 |
| -1 | -4 | -6 | -2 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | |
PAT PATCr | -6 | -16 | -35 | -33 | 1 | 4 | 3 | 2 | 2 | 3 | 5 | 4 |
Growth PAT Growth% | 29.1 | -165.8 | -121.2 | 6.3 | 104.5 | 174.3 | -36.2 | -6.7 | -29.6 | 57.9 | 73.1 | -11.2 |
NPM NPM% | -8.3 | -27.2 | -59.3 | -46.5 | 1.8 | 3.9 | 2.2 | 1.7 | 1.4 | 2.4 | 3.1 | 2.9 |
| -0.6 | -1.5 | -3.5 | -14.8 | 1.0 | 2.1 | 1.3 | 1.6 | 1.1 | 1.8 | 3.1 | 2.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 72 | 59 | 60 | 71 | 83 | 104 | 119 | 140 | 125 | 114 | 151 | 153 |
Growth Revenue Growth% | 15.7 | -18.8 | 1.5 | 19.6 | 16.0 | 24.9 | 14.6 | 18.4 | -11.1 | -8.2 | 32.3 | 20.9 |
| 74 | 62 | 56 | 128 | 81 | 98 | 114 | 137 | 123 | 109 | 144 | 147 | |
| -1 | -3 | 4 | -56 | 2 | 6 | 4 | 4 | 2 | 6 | 7 | 7 | |
OPM OPM% | -1.6 | -5.7 | 6.0 | -78.6 | 2.6 | 5.6 | 3.5 | 2.6 | 1.4 | 4.9 | 4.6 | 4.4 |
| 0 | -13 | -43 | 23 | 0 | 0 | 0 | 1 | 3 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 |
Depreciation DepreciationCr | 5 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 |
PBT PBTCr | -7 | -20 | -42 | -35 | 1 | 5 | 3 | 3 | 2 | 3 | 5 | 5 |
| -1 | -4 | -6 | -2 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | |
PAT PATCr | -6 | -16 | -35 | -33 | 1 | 4 | 3 | 2 | 2 | 3 | 5 | 4 |
Growth PAT Growth% | 29.1 | -165.8 | -121.2 | 6.3 | 104.5 | 174.3 | -36.2 | -6.7 | -29.6 | 57.9 | 73.1 | -11.2 |
NPM NPM% | -8.3 | -27.2 | -59.3 | -46.5 | 1.8 | 3.9 | 2.2 | 1.7 | 1.4 | 2.4 | 3.1 | 2.9 |
| -0.6 | -1.5 | -3.5 | -14.8 | 1.0 | 2.1 | 1.3 | 1.6 | 1.1 | 1.8 | 3.1 | 2.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 75 | 75 | 75 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
Reserves ReservesCr | -103 | -119 | -154 | -33 | -31 | -27 | -24 | -22 | -20 | -17 | -13 |
| 53 | 62 | 62 | 33 | 37 | 43 | 45 | 48 | 48 | 42 | 39 | |
| 141 | 118 | 112 | 14 | 8 | 1 | 0 | 3 | 3 | 2 | 1 | |
| 166 | 137 | 95 | 30 | 29 | 32 | 36 | 44 | 45 | 41 | 43 | |
| 32 | 65 | 68 | 7 | 7 | 11 | 15 | 22 | 24 | 22 | 23 | |
| 134 | 72 | 27 | 22 | 22 | 21 | 20 | 21 | 21 | 19 | 19 | |
| 166 | 137 | 95 | 30 | 29 | 32 | 36 | 44 | 45 | 41 | 43 |
| 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 | 75 | 75 | 75 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
Reserves ReservesCr | -103 | -119 | -154 | -33 | -31 | -27 | -24 | -22 | -20 | -17 | -13 |
| 53 | 62 | 62 | 33 | 37 | 43 | 45 | 48 | 48 | 42 | 39 | |
| 141 | 118 | 112 | 14 | 8 | 1 | 0 | 3 | 3 | 2 | 1 | |
| 166 | 137 | 95 | 30 | 29 | 32 | 36 | 44 | 45 | 41 | 43 | |
| 32 | 65 | 68 | 7 | 7 | 11 | 15 | 22 | 24 | 22 | 23 | |
| 134 | 72 | 27 | 22 | 22 | 21 | 20 | 21 | 21 | 19 | 19 | |
| 166 | 137 | 95 | 30 | 29 | 32 | 36 | 44 | 45 | 41 | 43 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | -11 | -2 | 5 | -1 | 2 | 1 | 0 | 6 | |
| 0 | 4 | 0 | 0 | 0 | -1 | -1 | -2 | -1 | 0 | -1 | |
| 0 | -4 | 0 | 11 | 3 | -4 | 2 | 0 | 1 | 0 | -5 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 1 | -1 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 4 | 0 | -11 | -3 | 4 | -2 | 0 | -1 | 0 | 5 |
CFO To PAT CFO To PAT% | -7.4 | 2.0 | -1.4 | 33.7 | -164.4 | 124.8 | -44.7 | 98.7 | 43.9 | 10.4 | 129.5 |
CFO To EBITDA CFO To EBITDA% | -39.3 | 9.6 | 13.3 | 19.9 | -113.1 | 87.3 | -28.1 | 64.5 | 44.3 | 5.0 | 87.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | -11 | -2 | 5 | -1 | 2 | 1 | 0 | 6 | |
| 0 | 4 | 0 | 0 | 0 | -1 | -1 | -2 | -1 | 0 | -1 | |
| 0 | -4 | 0 | 11 | 3 | -4 | 2 | 0 | 1 | 0 | -5 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 1 | -1 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 4 | 0 | -11 | -3 | 4 | -2 | 0 | -1 | 0 | 5 |
CFO To PAT CFO To PAT% | -7.4 | 2.0 | -1.4 | 33.7 | -164.4 | 124.8 | -44.7 | 98.7 | 43.9 | 10.4 | 129.5 |
CFO To EBITDA CFO To EBITDA% | -39.3 | 9.6 | 13.3 | 19.9 | -113.1 | 87.3 | -28.1 | 64.5 | 44.3 | 5.0 | 87.2 |
| 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 | 9 | 14 | 18 | 135 | 98 | 58 | 64 | 64 | 57 | 67 | ||
Price To Earnings Price To Earnings | -1.5 | -0.9 | 33.0 | 37.7 | 23.9 | 37.7 | 23.7 | 12.1 | 14.4 | |||
Price To Sales Price To Sales | 0.1 | 0.2 | 0.3 | 1.3 | 0.8 | 0.4 | 0.5 | 0.6 | 0.4 | 0.4 | ||
Price To Book Price To Book | -0.3 | -0.3 | -0.2 | -11.3 | -10.5 | -6.9 | -9.8 | -16.5 | 78.7 | 12.6 | ||
EV To EBITDA EV To EBITDA | -122.2 | -40.2 | 37.9 | 27.5 | 30.1 | 23.5 | 56.1 | 16.9 | 11.9 | 13.6 | ||
GPM GPM% | 16.5 | 17.7 | 21.5 | 24.0 | 21.7 | 16.5 | 14.0 | 13.7 | 14.1 | 15.4 | 14.1 | 14.1 |
OPM OPM% | -1.6 | -5.7 | 6.0 | -78.6 | 2.6 | 5.6 | 3.5 | 2.6 | 1.4 | 4.9 | 4.6 | 4.4 |
NPM NPM% | -8.3 | -27.2 | -59.3 | -46.5 | 1.8 | 3.9 | 2.2 | 1.7 | 1.4 | 2.4 | 3.1 | 2.9 |
ROCE ROCE% | -6.2 | -26.1 | -103.0 | -382.9 | 8.0 | 35.0 | 16.6 | 12.2 | 10.2 | 13.1 | 19.5 | 19.5 |
ROE ROE% | 21.7 | 36.7 | 44.7 | 187.9 | -9.2 | -34.0 | -27.8 | -34.9 | -33.0 | -110.5 | 216.8 | 216.8 |
ROA ROA% | -3.6 | -11.7 | -37.5 | -111.7 | 5.1 | 12.5 | 7.3 | 5.6 | 3.8 | 6.5 | 11.0 | 11.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 9 | 14 | 18 | 135 | 98 | 58 | 64 | 64 | 57 | 67 | ||
Price To Earnings Price To Earnings | -1.5 | -0.9 | 33.0 | 37.7 | 23.9 | 37.7 | 23.7 | 12.1 | 14.4 | |||
Price To Sales Price To Sales | 0.1 | 0.2 | 0.3 | 1.3 | 0.8 | 0.4 | 0.5 | 0.6 | 0.4 | 0.4 | ||
Price To Book Price To Book | -0.3 | -0.3 | -0.2 | -11.3 | -10.5 | -6.9 | -9.8 | -16.5 | 78.7 | 12.6 | ||
EV To EBITDA EV To EBITDA | -122.2 | -40.2 | 37.9 | 27.5 | 30.1 | 23.5 | 56.1 | 16.9 | 11.9 | 13.6 | ||
GPM GPM% | 16.5 | 17.7 | 21.5 | 24.0 | 21.7 | 16.5 | 14.0 | 13.7 | 14.1 | 15.4 | 14.1 | 14.1 |
OPM OPM% | -1.6 | -5.7 | 6.0 | -78.6 | 2.6 | 5.6 | 3.5 | 2.6 | 1.4 | 4.9 | 4.6 | 4.4 |
NPM NPM% | -8.3 | -27.2 | -59.3 | -46.5 | 1.8 | 3.9 | 2.2 | 1.7 | 1.4 | 2.4 | 3.1 | 2.9 |
ROCE ROCE% | -6.2 | -26.1 | -103.0 | -382.9 | 8.0 | 35.0 | 16.6 | 12.2 | 10.2 | 13.1 | 19.5 | 19.5 |
ROE ROE% | 21.7 | 36.7 | 44.7 | 187.9 | -9.2 | -34.0 | -27.8 | -34.9 | -33.0 | -110.5 | 216.8 | 216.8 |
ROA ROA% | -3.6 | -11.7 | -37.5 | -111.7 | 5.1 | 12.5 | 7.3 | 5.6 | 3.8 | 6.5 | 11.0 | 11.0 |
Documents — Raj Oil Mills Ltd