| Quarter | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 56 | 108 | 52 | 20 | 42 | 65 | 22 | 23 | 32 | 66 | 30 | |
Growth YoY Revenue Growth YoY% | -24.1 | -40.1 | -57.2 | 15.8 | -23.8 | 1.7 | 34.9 | ||||
| 44 | 86 | 43 | 18 | 38 | 50 | 22 | 24 | 32 | 47 | 26 | |
| 11 | 22 | 9 | 2 | 4 | 14 | 0 | -1 | 0 | 19 | 4 | |
OPM OPM% | 20.3 | 20.1 | 16.7 | 8.3 | 10.5 | 22.3 | 0.3 | -4.1 | 0.1 | 28.8 | 12.7 |
| 2 | 2 | 4 | 3 | 0 | 3 | 4 | 4 | 3 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 3 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 12 | 22 | 10 | 3 | 0 | 14 | 1 | 0 | 0 | 17 | 3 |
| 3 | 4 | 2 | 0 | 0 | 5 | 0 | 0 | 1 | 3 | 1 | |
| 8 | 17 | 8 | 3 | 0 | 9 | 1 | 0 | -1 | 14 | 2 | |
Growth YoY PAT Growth YoY% | -97.6 | -46.4 | -92.8 | -84.4 | -800.0 | 52.6 | 257.9 | ||||
NPM NPM% | 14.9 | 16.2 | 15.3 | 13.7 | 0.5 | 14.5 | 2.6 | 1.8 | -4.3 | 21.7 | 6.8 |
| 27.1 | 56.8 | 1.9 | 8.8 | 0.7 | 30.4 | 1.9 | 1.4 | -4.6 | 46.5 | 6.6 |
| Quarter | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 56 | 108 | 52 | 20 | 42 | 65 | 22 | 23 | 32 | 66 | 30 | |
Growth YoY Revenue Growth YoY% | -24.1 | -40.1 | -57.2 | 15.8 | -23.8 | 1.7 | 34.9 | ||||
| 44 | 86 | 43 | 18 | 38 | 50 | 22 | 24 | 32 | 47 | 26 | |
| 11 | 22 | 9 | 2 | 4 | 14 | 0 | -1 | 0 | 19 | 4 | |
OPM OPM% | 20.3 | 20.1 | 16.7 | 8.3 | 10.5 | 22.3 | 0.3 | -4.1 | 0.1 | 28.8 | 12.7 |
| 2 | 2 | 4 | 3 | 0 | 3 | 4 | 4 | 3 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 3 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 12 | 22 | 10 | 3 | 0 | 14 | 1 | 0 | 0 | 17 | 3 |
| 3 | 4 | 2 | 0 | 0 | 5 | 0 | 0 | 1 | 3 | 1 | |
| 8 | 17 | 8 | 3 | 0 | 9 | 1 | 0 | -1 | 14 | 2 | |
Growth YoY PAT Growth YoY% | -97.6 | -46.4 | -92.8 | -84.4 | -800.0 | 52.6 | 257.9 | ||||
NPM NPM% | 14.9 | 16.2 | 15.3 | 13.7 | 0.5 | 14.5 | 2.6 | 1.8 | -4.3 | 21.7 | 6.8 |
| 27.1 | 56.8 | 1.9 | 8.8 | 0.7 | 30.4 | 1.9 | 1.4 | -4.6 | 46.5 | 6.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 159 | 132 | 181 | 212 | 179 | 143 | 151 |
Growth Revenue Growth% | -16.8 | 36.9 | -16.0 | -19.9 | 1.3 | ||
| 140 | 126 | 164 | 174 | 149 | 125 | 129 | |
| 19 | 6 | 17 | 39 | 29 | 18 | 22 | |
OPM OPM% | 11.7 | 4.4 | 9.4 | 18.2 | 16.3 | 12.6 | 14.5 |
| 6 | 7 | 8 | 9 | 10 | 13 | 11 | |
Interest Expense Interest ExpenseCr | 1 | 3 | 5 | 6 | 10 | 9 | 9 |
Depreciation DepreciationCr | 2 | 2 | 2 | 1 | 2 | 4 | 4 |
PBT PBTCr | 21 | 7 | 18 | 41 | 28 | 18 | 20 |
| 5 | 5 | 5 | 10 | 8 | 4 | 4 | |
PAT PATCr | 16 | 3 | 13 | 31 | 20 | 14 | 15 |
Growth PAT Growth% | -83.8 | 403.0 | -35.0 | -31.4 | 19.5 | ||
NPM NPM% | 10.1 | 2.0 | 7.2 | 14.6 | 11.3 | 9.7 | 10.2 |
| 52.5 | 8.5 | 41.4 | 101.2 | 65.8 | 45.1 | 49.9 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 159 | 132 | 181 | 212 | 179 | 143 | 151 |
Growth Revenue Growth% | -16.8 | 36.9 | -16.0 | -19.9 | 1.3 | ||
| 140 | 126 | 164 | 174 | 149 | 125 | 129 | |
| 19 | 6 | 17 | 39 | 29 | 18 | 22 | |
OPM OPM% | 11.7 | 4.4 | 9.4 | 18.2 | 16.3 | 12.6 | 14.5 |
| 6 | 7 | 8 | 9 | 10 | 13 | 11 | |
Interest Expense Interest ExpenseCr | 1 | 3 | 5 | 6 | 10 | 9 | 9 |
Depreciation DepreciationCr | 2 | 2 | 2 | 1 | 2 | 4 | 4 |
PBT PBTCr | 21 | 7 | 18 | 41 | 28 | 18 | 20 |
| 5 | 5 | 5 | 10 | 8 | 4 | 4 | |
PAT PATCr | 16 | 3 | 13 | 31 | 20 | 14 | 15 |
Growth PAT Growth% | -83.8 | 403.0 | -35.0 | -31.4 | 19.5 | ||
NPM NPM% | 10.1 | 2.0 | 7.2 | 14.6 | 11.3 | 9.7 | 10.2 |
| 52.5 | 8.5 | 41.4 | 101.2 | 65.8 | 45.1 | 49.9 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 172 | 180 | 193 | 104 | 123 | 137 |
| 56 | 111 | 104 | 129 | 110 | 126 | |
| 11 | 7 | 9 | 3 | 2 | 1 | |
| 263 | 310 | 318 | 238 | 238 | 268 | |
| 148 | 196 | 215 | 221 | 197 | 217 | |
| 116 | 114 | 103 | 17 | 42 | 51 | |
| 263 | 310 | 318 | 238 | 238 | 268 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 172 | 180 | 193 | 104 | 123 | 137 |
| 56 | 111 | 104 | 129 | 110 | 126 | |
| 11 | 7 | 9 | 3 | 2 | 1 | |
| 263 | 310 | 318 | 238 | 238 | 268 | |
| 148 | 196 | 215 | 221 | 197 | 217 | |
| 116 | 114 | 103 | 17 | 42 | 51 | |
| 263 | 310 | 318 | 238 | 238 | 268 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 13 | -6 | 47 | 44 | 28 | -30 | |
| -29 | -9 | -29 | -31 | -36 | 9 | |
| 11 | 11 | -12 | -8 | -4 | 22 | |
Net Cash Flow Net Cash FlowCr | -5 | -4 | 6 | 6 | -12 | 1 |
Free Cash Flow Free Cash FlowCr | 18 | -8 | 45 | 33 | 4 | |
CFO To PAT CFO To PAT% | 82.1 | -238.1 | 356.5 | 142.2 | 138.2 | -217.9 |
CFO To EBITDA CFO To EBITDA% | 71.3 | -106.3 | 275.4 | 113.9 | 95.8 | -167.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 13 | -6 | 47 | 44 | 28 | -30 | |
| -29 | -9 | -29 | -31 | -36 | 9 | |
| 11 | 11 | -12 | -8 | -4 | 22 | |
Net Cash Flow Net Cash FlowCr | -5 | -4 | 6 | 6 | -12 | 1 |
Free Cash Flow Free Cash FlowCr | 18 | -8 | 45 | 33 | 4 | |
CFO To PAT CFO To PAT% | 82.1 | -238.1 | 356.5 | 142.2 | 138.2 | -217.9 |
CFO To EBITDA CFO To EBITDA% | 71.3 | -106.3 | 275.4 | 113.9 | 95.8 | -167.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 291 | 167 | 197 | ||||
Price To Earnings Price To Earnings | 14.4 | 12.1 | 12.8 | ||||
Price To Sales Price To Sales | 1.6 | 1.2 | 1.3 | ||||
Price To Book Price To Book | 2.3 | 1.2 | 1.4 | ||||
EV To EBITDA EV To EBITDA | 11.1 | 12.8 | 12.4 | ||||
GPM GPM% | 60.6 | 60.9 | 53.4 | 44.8 | 43.0 | ||
OPM OPM% | 11.7 | 4.4 | 9.4 | 18.2 | 16.3 | 12.6 | 14.5 |
NPM NPM% | 10.1 | 2.0 | 7.2 | 14.6 | 11.3 | 9.7 | 10.2 |
ROCE ROCE% | 11.6 | 4.6 | 10.3 | 33.6 | 23.1 | 13.2 | 13.2 |
ROE ROE% | 9.2 | 1.4 | 6.7 | 29.1 | 16.0 | 9.8 | 9.8 |
ROA ROA% | 6.1 | 0.8 | 4.1 | 13.0 | 8.5 | 5.2 | 5.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 291 | 167 | 197 | ||||
Price To Earnings Price To Earnings | 14.4 | 12.1 | 12.8 | ||||
Price To Sales Price To Sales | 1.6 | 1.2 | 1.3 | ||||
Price To Book Price To Book | 2.3 | 1.2 | 1.4 | ||||
EV To EBITDA EV To EBITDA | 11.1 | 12.8 | 12.4 | ||||
GPM GPM% | 60.6 | 60.9 | 53.4 | 44.8 | 43.0 | ||
OPM OPM% | 11.7 | 4.4 | 9.4 | 18.2 | 16.3 | 12.6 | 14.5 |
NPM NPM% | 10.1 | 2.0 | 7.2 | 14.6 | 11.3 | 9.7 | 10.2 |
ROCE ROCE% | 11.6 | 4.6 | 10.3 | 33.6 | 23.1 | 13.2 | 13.2 |
ROE ROE% | 9.2 | 1.4 | 6.7 | 29.1 | 16.0 | 9.8 | 9.8 |
ROA ROA% | 6.1 | 0.8 | 4.1 | 13.0 | 8.5 | 5.2 | 5.2 |
Documents — Revathi Equipment India Ltd