| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 96 | 12 | 28 | 21 | 5 | 5 | 3 | 6 | 5 | 2 | 2 | 3 | |
Growth YoY Revenue Growth YoY% | 46.4 | -91.7 | -87.7 | -91.3 | -94.9 | -61.7 | -89.9 | -72.1 | 8.6 | -54.6 | -18.3 | -47.6 |
| 117 | 18 | 32 | 24 | 7 | 7 | 5 | 7 | 7 | 4 | 4 | 5 | |
| -21 | -6 | -4 | -3 | -2 | -2 | -2 | -1 | -1 | -2 | -2 | -2 | |
OPM OPM% | -22.0 | -51.8 | -13.5 | -15.9 | -41.7 | -53.1 | -78.9 | -13.2 | -23.2 | -83.4 | -69.8 | -61.5 |
| -2 | 17 | 1 | 11 | 0 | 28 | 4 | 1 | 1 | 2 | 3 | 0 | |
Interest Expense Interest ExpenseCr | 15 | 15 | 15 | 16 | 17 | 18 | 18 | 18 | 21 | 19 | 22 | 19 |
Depreciation DepreciationCr | 24 | 24 | 23 | 24 | 23 | 23 | 23 | 23 | 23 | 21 | 21 | 21 |
PBT PBTCr | -62 | -28 | -42 | -32 | -43 | -16 | -40 | -41 | -44 | -41 | -42 | -42 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -62 | -28 | -42 | -32 | -43 | -16 | -40 | -41 | -44 | -41 | -42 | -42 | |
Growth YoY PAT Growth YoY% | -121.3 | 38.2 | 33.1 | 49.0 | 30.0 | 42.8 | 3.6 | -29.9 | -2.6 | -154.8 | -4.5 | -2.3 |
NPM NPM% | -64.1 | -236.5 | -148.3 | -153.3 | -881.0 | -353.8 | -1,410.2 | -713.9 | -832.8 | -1,987.8 | -1,804.3 | -1,395.3 |
| -18.6 | -8.4 | -12.5 | -9.5 | -13.0 | -4.8 | -12.1 | -12.4 | -13.3 | -12.3 | -12.6 | -12.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 96 | 12 | 28 | 21 | 5 | 5 | 3 | 6 | 5 | 2 | 2 | 3 | |
Growth YoY Revenue Growth YoY% | 46.4 | -91.7 | -87.7 | -91.3 | -94.9 | -61.7 | -89.9 | -72.1 | 8.6 | -54.6 | -18.3 | -47.6 |
| 117 | 18 | 32 | 24 | 7 | 7 | 5 | 7 | 7 | 4 | 4 | 5 | |
| -21 | -6 | -4 | -3 | -2 | -2 | -2 | -1 | -1 | -2 | -2 | -2 | |
OPM OPM% | -22.0 | -51.8 | -13.5 | -15.9 | -41.7 | -53.1 | -78.9 | -13.2 | -23.2 | -83.4 | -69.8 | -61.5 |
| -2 | 17 | 1 | 11 | 0 | 28 | 4 | 1 | 1 | 2 | 3 | 0 | |
Interest Expense Interest ExpenseCr | 15 | 15 | 15 | 16 | 17 | 18 | 18 | 18 | 21 | 19 | 22 | 19 |
Depreciation DepreciationCr | 24 | 24 | 23 | 24 | 23 | 23 | 23 | 23 | 23 | 21 | 21 | 21 |
PBT PBTCr | -62 | -28 | -42 | -32 | -43 | -16 | -40 | -41 | -44 | -41 | -42 | -42 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -62 | -28 | -42 | -32 | -43 | -16 | -40 | -41 | -44 | -41 | -42 | -42 | |
Growth YoY PAT Growth YoY% | -121.3 | 38.2 | 33.1 | 49.0 | 30.0 | 42.8 | 3.6 | -29.9 | -2.6 | -154.8 | -4.5 | -2.3 |
NPM NPM% | -64.1 | -236.5 | -148.3 | -153.3 | -881.0 | -353.8 | -1,410.2 | -713.9 | -832.8 | -1,987.8 | -1,804.3 | -1,395.3 |
| -18.6 | -8.4 | -12.5 | -9.5 | -13.0 | -4.8 | -12.1 | -12.4 | -13.3 | -12.3 | -12.6 | -12.7 |
| 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 | 1,948 | 1,713 | 989 | 459 | 291 | 190 | 420 | 554 | 374 | 33 | 15 | 13 |
Growth Revenue Growth% | -16.3 | -12.1 | -42.2 | -53.6 | -36.6 | -34.6 | 120.7 | 31.9 | -32.5 | -91.2 | -53.1 | -29.5 |
| 1,689 | 2,194 | 1,261 | 489 | 352 | 332 | 426 | 626 | 429 | 43 | 21 | 19 | |
| 259 | -481 | -272 | -30 | -61 | -142 | -6 | -71 | -55 | -10 | -5 | -6 | |
OPM OPM% | 13.3 | -28.1 | -27.5 | -6.5 | -21.0 | -74.5 | -1.4 | -12.8 | -14.7 | -29.7 | -34.5 | -50.5 |
| -190 | -137 | -1,276 | -94 | -2,371 | 5,355 | 10 | 30 | 17 | 43 | 5 | ||
Interest Expense Interest ExpenseCr | 342 | 123 | 8 | 3 | 1 | 2 | 30 | 43 | 60 | 70 | 80 | 82 |
Depreciation DepreciationCr | 285 | 114 | 112 | 109 | 108 | 107 | 106 | 102 | 95 | 94 | 88 | 85 |
PBT PBTCr | -558 | -854 | -1,667 | -236 | -2,541 | 5,104 | -131 | -186 | -193 | -131 | -168 | -169 |
| -156 | -297 | 555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -402 | -558 | -2,222 | -236 | -2,541 | 5,104 | -131 | -186 | -193 | -131 | -168 | -169 |
Growth PAT Growth% | -343.4 | -38.7 | -298.5 | 89.4 | -976.9 | 300.9 | -102.6 | -41.6 | -3.8 | 32.3 | -28.4 | -20.4 |
NPM NPM% | -20.6 | -32.5 | -224.6 | -51.4 | -873.1 | 2,680.9 | -31.3 | -33.5 | -51.5 | -397.7 | -1,088.0 | -1,330.4 |
| -12.1 | -16.8 | -67.0 | -7.1 | -76.7 | 161.2 | -39.6 | -56.1 | -58.2 | -39.5 | -50.7 | -50.9 |
| 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 | 1,948 | 1,713 | 989 | 459 | 291 | 190 | 420 | 554 | 374 | 33 | 15 | 13 |
Growth Revenue Growth% | -16.3 | -12.1 | -42.2 | -53.6 | -36.6 | -34.6 | 120.7 | 31.9 | -32.5 | -91.2 | -53.1 | -29.5 |
| 1,689 | 2,194 | 1,261 | 489 | 352 | 332 | 426 | 626 | 429 | 43 | 21 | 19 | |
| 259 | -481 | -272 | -30 | -61 | -142 | -6 | -71 | -55 | -10 | -5 | -6 | |
OPM OPM% | 13.3 | -28.1 | -27.5 | -6.5 | -21.0 | -74.5 | -1.4 | -12.8 | -14.7 | -29.7 | -34.5 | -50.5 |
| -190 | -137 | -1,276 | -94 | -2,371 | 5,355 | 10 | 30 | 17 | 43 | 5 | ||
Interest Expense Interest ExpenseCr | 342 | 123 | 8 | 3 | 1 | 2 | 30 | 43 | 60 | 70 | 80 | 82 |
Depreciation DepreciationCr | 285 | 114 | 112 | 109 | 108 | 107 | 106 | 102 | 95 | 94 | 88 | 85 |
PBT PBTCr | -558 | -854 | -1,667 | -236 | -2,541 | 5,104 | -131 | -186 | -193 | -131 | -168 | -169 |
| -156 | -297 | 555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -402 | -558 | -2,222 | -236 | -2,541 | 5,104 | -131 | -186 | -193 | -131 | -168 | -169 |
Growth PAT Growth% | -343.4 | -38.7 | -298.5 | 89.4 | -976.9 | 300.9 | -102.6 | -41.6 | -3.8 | 32.3 | -28.4 | -20.4 |
NPM NPM% | -20.6 | -32.5 | -224.6 | -51.4 | -873.1 | 2,680.9 | -31.3 | -33.5 | -51.5 | -397.7 | -1,088.0 | -1,330.4 |
| -12.1 | -16.8 | -67.0 | -7.1 | -76.7 | 161.2 | -39.6 | -56.1 | -58.2 | -39.5 | -50.7 | -50.9 |
| 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 | 331 | 331 | 331 | 331 | 331 | 33 | 33 | 33 | 33 | 33 | 33 |
Reserves ReservesCr | 390 | -129 | -2,365 | -2,601 | -5,149 | 383 | 231 | 115 | -90 | -242 | -433 |
| 2,055 | 2,320 | 4,488 | 4,810 | 5,231 | 117 | 124 | 176 | 293 | 504 | 792 | |
| 2,555 | 2,223 | 1,920 | 1,586 | 1,182 | 959 | 998 | 900 | 819 | 653 | 467 | |
| 5,332 | 4,745 | 4,374 | 4,127 | 1,595 | 1,492 | 1,385 | 1,225 | 1,055 | 948 | 859 | |
| 2,744 | 2,213 | 553 | 419 | 142 | 148 | 148 | 88 | 29 | 18 | 17 | |
| 2,588 | 2,532 | 3,821 | 3,708 | 1,453 | 1,344 | 1,237 | 1,136 | 1,026 | 931 | 843 | |
| 5,332 | 4,745 | 4,374 | 4,127 | 1,595 | 1,492 | 1,385 | 1,225 | 1,055 | 948 | 859 |
| 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 | 331 | 331 | 331 | 331 | 331 | 33 | 33 | 33 | 33 | 33 | 33 |
Reserves ReservesCr | 390 | -129 | -2,365 | -2,601 | -5,149 | 383 | 231 | 115 | -90 | -242 | -433 |
| 2,055 | 2,320 | 4,488 | 4,810 | 5,231 | 117 | 124 | 176 | 293 | 504 | 792 | |
| 2,555 | 2,223 | 1,920 | 1,586 | 1,182 | 959 | 998 | 900 | 819 | 653 | 467 | |
| 5,332 | 4,745 | 4,374 | 4,127 | 1,595 | 1,492 | 1,385 | 1,225 | 1,055 | 948 | 859 | |
| 2,744 | 2,213 | 553 | 419 | 142 | 148 | 148 | 88 | 29 | 18 | 17 | |
| 2,588 | 2,532 | 3,821 | 3,708 | 1,453 | 1,344 | 1,237 | 1,136 | 1,026 | 931 | 843 | |
| 5,332 | 4,745 | 4,374 | 4,127 | 1,595 | 1,492 | 1,385 | 1,225 | 1,055 | 948 | 859 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 105 | 344 | 253 | 366 | -10 | 891 | 35 | 44 | 37 | 67 | 78 | |
| 21 | -8 | -1,954 | 1 | 4 | -8 | 3 | 16 | 15 | 2 | 0 | |
| -137 | -347 | 1,695 | -366 | 3 | -878 | -43 | -60 | -52 | -70 | -78 | |
Net Cash Flow Net Cash FlowCr | -10 | -11 | -6 | 2 | -3 | 5 | -4 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 106 | 312 | 274 | 368 | -10 | 890 | 35 | 59 | 41 | 68 | |
CFO To PAT CFO To PAT% | -26.2 | -61.7 | -11.4 | -155.3 | 0.4 | 17.5 | -26.8 | -23.8 | -19.3 | -51.3 | -46.4 |
CFO To EBITDA CFO To EBITDA% | 40.7 | -71.5 | -93.2 | -1,230.0 | 16.2 | -628.5 | -594.9 | -62.0 | -67.5 | -686.1 | -1,464.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 105 | 344 | 253 | 366 | -10 | 891 | 35 | 44 | 37 | 67 | 78 | |
| 21 | -8 | -1,954 | 1 | 4 | -8 | 3 | 16 | 15 | 2 | 0 | |
| -137 | -347 | 1,695 | -366 | 3 | -878 | -43 | -60 | -52 | -70 | -78 | |
Net Cash Flow Net Cash FlowCr | -10 | -11 | -6 | 2 | -3 | 5 | -4 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 106 | 312 | 274 | 368 | -10 | 890 | 35 | 59 | 41 | 68 | |
CFO To PAT CFO To PAT% | -26.2 | -61.7 | -11.4 | -155.3 | 0.4 | 17.5 | -26.8 | -23.8 | -19.3 | -51.3 | -46.4 |
CFO To EBITDA CFO To EBITDA% | 40.7 | -71.5 | -93.2 | -1,230.0 | 16.2 | -628.5 | -594.9 | -62.0 | -67.5 | -686.1 | -1,464.1 |
| 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 | 107 | 103 | 64 | 40 | 14 | 38 | 1,485 | 525 | 230 | 92 | 89 | 88 |
Price To Earnings Price To Earnings | -0.5 | |||||||||||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 3.5 | 0.9 | 0.6 | 2.8 | 5.8 | 6.9 |
Price To Book Price To Book | 0.1 | 0.5 | 0.0 | 0.0 | 0.0 | 5.6 | 3.5 | -4.1 | -0.4 | -0.2 | -0.2 | |
EV To EBITDA EV To EBITDA | 15.5 | -7.8 | -19.9 | -169.2 | -75.6 | -6.9 | -421.3 | -20.4 | -21.2 | -107.5 | -201.4 | -166.9 |
GPM GPM% | 22.7 | -15.9 | -8.8 | 17.5 | 8.7 | 22.0 | 21.1 | -2.6 | -6.3 | 4.0 | ||
OPM OPM% | 13.3 | -28.1 | -27.5 | -6.5 | -21.0 | -74.5 | -1.4 | -12.8 | -14.7 | -29.7 | -34.5 | -50.5 |
NPM NPM% | -20.6 | -32.5 | -224.6 | -51.4 | -873.1 | 2,680.9 | -31.3 | -33.5 | -51.5 | -397.7 | -1,088.0 | -1,330.4 |
ROCE ROCE% | -4.6 | -19.0 | -50.0 | -8.5 | 1,211.6 | 371.3 | -8.0 | -13.2 | -15.1 | -8.1 | -14.9 | -14.9 |
ROE ROE% | -55.7 | -275.8 | 109.2 | 10.4 | 52.7 | 1,226.4 | -49.8 | -125.3 | 342.2 | 62.5 | 42.0 | 42.0 |
ROA ROA% | -7.5 | -11.8 | -50.8 | -5.7 | -159.3 | 342.0 | -9.5 | -15.2 | -18.3 | -13.8 | -19.5 | -19.5 |
| 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 | 107 | 103 | 64 | 40 | 14 | 38 | 1,485 | 525 | 230 | 92 | 89 | 88 |
Price To Earnings Price To Earnings | -0.5 | |||||||||||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 3.5 | 0.9 | 0.6 | 2.8 | 5.8 | 6.9 |
Price To Book Price To Book | 0.1 | 0.5 | 0.0 | 0.0 | 0.0 | 5.6 | 3.5 | -4.1 | -0.4 | -0.2 | -0.2 | |
EV To EBITDA EV To EBITDA | 15.5 | -7.8 | -19.9 | -169.2 | -75.6 | -6.9 | -421.3 | -20.4 | -21.2 | -107.5 | -201.4 | -166.9 |
GPM GPM% | 22.7 | -15.9 | -8.8 | 17.5 | 8.7 | 22.0 | 21.1 | -2.6 | -6.3 | 4.0 | ||
OPM OPM% | 13.3 | -28.1 | -27.5 | -6.5 | -21.0 | -74.5 | -1.4 | -12.8 | -14.7 | -29.7 | -34.5 | -50.5 |
NPM NPM% | -20.6 | -32.5 | -224.6 | -51.4 | -873.1 | 2,680.9 | -31.3 | -33.5 | -51.5 | -397.7 | -1,088.0 | -1,330.4 |
ROCE ROCE% | -4.6 | -19.0 | -50.0 | -8.5 | 1,211.6 | 371.3 | -8.0 | -13.2 | -15.1 | -8.1 | -14.9 | -14.9 |
ROE ROE% | -55.7 | -275.8 | 109.2 | 10.4 | 52.7 | 1,226.4 | -49.8 | -125.3 | 342.2 | 62.5 | 42.0 | 42.0 |
ROA ROA% | -7.5 | -11.8 | -50.8 | -5.7 | -159.3 | 342.0 | -9.5 | -15.2 | -18.3 | -13.8 | -19.5 | -19.5 |
Documents — SEL Manufacturing Company Ltd