| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 13 | 24 | 17 | 18 | 15 | 11 | 3 | 3 | 2 | 8 | 2 | |
Growth YoY Revenue Growth YoY% | -85.3 | -48.5 | -43.7 | 5.8 | 20.2 | 16.3 | -54.5 | -81.8 | -83.2 | -86.0 | -24.2 | -49.0 |
| 17 | 14 | 15 | 15 | 15 | 14 | 11 | 1 | 1 | 2 | 4 | 3 | |
| -2 | 0 | 9 | 2 | 2 | 1 | 0 | 2 | 2 | 0 | 4 | -1 | |
OPM OPM% | -11.3 | -3.6 | 38.3 | 9.7 | 13.4 | 8.8 | -0.1 | 59.7 | 63.7 | -9.3 | 52.4 | -79.1 |
| 12 | 5 | 138 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 8 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 8 | 2 | 145 | 2 | 3 | 2 | 0 | 3 | 2 | -1 | 5 | 7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 8 | 2 | 145 | 2 | 3 | 2 | 0 | 3 | 2 | -1 | 5 | 6 | |
Growth YoY PAT Growth YoY% | 198.9 | 188.7 | 6,133.6 | 213.5 | -69.1 | -36.0 | -100.1 | 19.1 | -26.9 | -133.8 | 2,993.8 | 126.7 |
NPM NPM% | 55.8 | 17.9 | 603.9 | 14.3 | 14.3 | 9.9 | -1.5 | 93.7 | 62.3 | -23.8 | 55.7 | 416.3 |
| 2.4 | 0.7 | 42.2 | 0.7 | 0.7 | 0.4 | -0.1 | 0.8 | 0.5 | -0.1 | 1.3 | 1.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 13 | 24 | 17 | 18 | 15 | 11 | 3 | 3 | 2 | 8 | 2 | |
Growth YoY Revenue Growth YoY% | -85.3 | -48.5 | -43.7 | 5.8 | 20.2 | 16.3 | -54.5 | -81.8 | -83.2 | -86.0 | -24.2 | -49.0 |
| 17 | 14 | 15 | 15 | 15 | 14 | 11 | 1 | 1 | 2 | 4 | 3 | |
| -2 | 0 | 9 | 2 | 2 | 1 | 0 | 2 | 2 | 0 | 4 | -1 | |
OPM OPM% | -11.3 | -3.6 | 38.3 | 9.7 | 13.4 | 8.8 | -0.1 | 59.7 | 63.7 | -9.3 | 52.4 | -79.1 |
| 12 | 5 | 138 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 8 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 8 | 2 | 145 | 2 | 3 | 2 | 0 | 3 | 2 | -1 | 5 | 7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 8 | 2 | 145 | 2 | 3 | 2 | 0 | 3 | 2 | -1 | 5 | 6 | |
Growth YoY PAT Growth YoY% | 198.9 | 188.7 | 6,133.6 | 213.5 | -69.1 | -36.0 | -100.1 | 19.1 | -26.9 | -133.8 | 2,993.8 | 126.7 |
NPM NPM% | 55.8 | 17.9 | 603.9 | 14.3 | 14.3 | 9.9 | -1.5 | 93.7 | 62.3 | -23.8 | 55.7 | 416.3 |
| 2.4 | 0.7 | 42.2 | 0.7 | 0.7 | 0.4 | -0.1 | 0.8 | 0.5 | -0.1 | 1.3 | 1.9 |
| 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 | 225 | 93 | 144 | 147 | 163 | 29 | 363 | 302 | 77 | 61 | 16 | 15 |
Growth Revenue Growth% | -36.4 | -58.8 | 55.3 | 2.0 | 10.6 | -82.4 | 1,166.3 | -16.9 | -74.6 | -21.0 | -72.9 | -68.2 |
| 229 | 93 | 149 | 147 | 175 | 32 | 380 | 316 | 61 | 55 | 8 | 10 | |
| -4 | 0 | -5 | 0 | -12 | -3 | -17 | -14 | 16 | 5 | 8 | 5 | |
OPM OPM% | -1.6 | -0.2 | -3.3 | 0.0 | -7.3 | -10.3 | -4.6 | -4.6 | 20.9 | 8.8 | 50.6 | 32.4 |
| -67 | -45 | 1 | 1 | 1 | 1 | 2 | 2 | 146 | 2 | 2 | 9 | |
Interest Expense Interest ExpenseCr | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 12 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 8 | 1 | 1 | 1 |
PBT PBTCr | -104 | -56 | -14 | -9 | -21 | -11 | -24 | -21 | 154 | 6 | 9 | 13 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -104 | -56 | -14 | -9 | -21 | -11 | -24 | -21 | 154 | 6 | 9 | 12 |
Growth PAT Growth% | -1,557.4 | 46.2 | 75.1 | 34.0 | -128.5 | 45.8 | -113.1 | 13.1 | 827.0 | -95.9 | 40.2 | 83.9 |
NPM NPM% | -46.3 | -60.4 | -9.7 | -6.3 | -13.0 | -39.9 | -6.7 | -7.0 | 200.6 | 10.4 | 53.5 | 82.5 |
| -45.7 | -16.7 | -3.9 | -2.7 | -6.1 | -3.3 | -7.1 | -6.1 | 44.7 | 1.8 | 2.5 | 3.6 |
| 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 | 225 | 93 | 144 | 147 | 163 | 29 | 363 | 302 | 77 | 61 | 16 | 15 |
Growth Revenue Growth% | -36.4 | -58.8 | 55.3 | 2.0 | 10.6 | -82.4 | 1,166.3 | -16.9 | -74.6 | -21.0 | -72.9 | -68.2 |
| 229 | 93 | 149 | 147 | 175 | 32 | 380 | 316 | 61 | 55 | 8 | 10 | |
| -4 | 0 | -5 | 0 | -12 | -3 | -17 | -14 | 16 | 5 | 8 | 5 | |
OPM OPM% | -1.6 | -0.2 | -3.3 | 0.0 | -7.3 | -10.3 | -4.6 | -4.6 | 20.9 | 8.8 | 50.6 | 32.4 |
| -67 | -45 | 1 | 1 | 1 | 1 | 2 | 2 | 146 | 2 | 2 | 9 | |
Interest Expense Interest ExpenseCr | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 12 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 8 | 1 | 1 | 1 |
PBT PBTCr | -104 | -56 | -14 | -9 | -21 | -11 | -24 | -21 | 154 | 6 | 9 | 13 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -104 | -56 | -14 | -9 | -21 | -11 | -24 | -21 | 154 | 6 | 9 | 12 |
Growth PAT Growth% | -1,557.4 | 46.2 | 75.1 | 34.0 | -128.5 | 45.8 | -113.1 | 13.1 | 827.0 | -95.9 | 40.2 | 83.9 |
NPM NPM% | -46.3 | -60.4 | -9.7 | -6.3 | -13.0 | -39.9 | -6.7 | -7.0 | 200.6 | 10.4 | 53.5 | 82.5 |
| -45.7 | -16.7 | -3.9 | -2.7 | -6.1 | -3.3 | -7.1 | -6.1 | 44.7 | 1.8 | 2.5 | 3.6 |
| 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 | 30 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 |
Reserves ReservesCr | -27 | -80 | -94 | -103 | -124 | -136 | -160 | -181 | -27 | -21 | -12 |
| 141 | 154 | 205 | 207 | 204 | 206 | 271 | 254 | 28 | 24 | 8 | |
| 95 | 61 | 2 | 2 | 2 | 2 | 1 | 1 | 9 | 1 | 1 | |
| 252 | 169 | 147 | 140 | 116 | 106 | 146 | 108 | 44 | 38 | 32 | |
| 108 | 35 | 22 | 23 | 8 | 9 | 61 | 28 | 35 | 30 | 26 | |
| 144 | 134 | 125 | 117 | 108 | 97 | 85 | 80 | 10 | 8 | 6 | |
| 252 | 169 | 147 | 140 | 116 | 106 | 146 | 108 | 44 | 38 | 32 |
| 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 | 30 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 |
Reserves ReservesCr | -27 | -80 | -94 | -103 | -124 | -136 | -160 | -181 | -27 | -21 | -12 |
| 141 | 154 | 205 | 207 | 204 | 206 | 271 | 254 | 28 | 24 | 8 | |
| 95 | 61 | 2 | 2 | 2 | 2 | 1 | 1 | 9 | 1 | 1 | |
| 252 | 169 | 147 | 140 | 116 | 106 | 146 | 108 | 44 | 38 | 32 | |
| 108 | 35 | 22 | 23 | 8 | 9 | 61 | 28 | 35 | 30 | 26 | |
| 144 | 134 | 125 | 117 | 108 | 97 | 85 | 80 | 10 | 8 | 6 | |
| 252 | 169 | 147 | 140 | 116 | 106 | 146 | 108 | 44 | 38 | 32 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -44 | 4 | 1 | 0 | 1 | -2 | 5 | 2 | 12 | -1 | -8 | |
| -2 | -2 | 1 | 1 | 0 | 0 | -1 | -2 | 48 | 1 | 10 | |
| 46 | -2 | -2 | -1 | -1 | 1 | -3 | -1 | -61 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -1 | 0 | 1 |
Free Cash Flow Free Cash FlowCr | -75 | 2 | 1 | 0 | 1 | -2 | 4 | 1 | 73 | -1 | -10 |
CFO To PAT CFO To PAT% | 42.2 | -7.0 | -6.4 | 0.7 | -6.3 | 14.2 | -19.5 | -11.4 | 8.0 | -8.7 | -92.1 |
CFO To EBITDA CFO To EBITDA% | 1,215.5 | -2,233.5 | -18.7 | 113.2 | -11.2 | 54.8 | -28.6 | -17.3 | 76.8 | -10.3 | -97.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -44 | 4 | 1 | 0 | 1 | -2 | 5 | 2 | 12 | -1 | -8 | |
| -2 | -2 | 1 | 1 | 0 | 0 | -1 | -2 | 48 | 1 | 10 | |
| 46 | -2 | -2 | -1 | -1 | 1 | -3 | -1 | -61 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -1 | 0 | 1 |
Free Cash Flow Free Cash FlowCr | -75 | 2 | 1 | 0 | 1 | -2 | 4 | 1 | 73 | -1 | -10 |
CFO To PAT CFO To PAT% | 42.2 | -7.0 | -6.4 | 0.7 | -6.3 | 14.2 | -19.5 | -11.4 | 8.0 | -8.7 | -92.1 |
CFO To EBITDA CFO To EBITDA% | 1,215.5 | -2,233.5 | -18.7 | 113.2 | -11.2 | 54.8 | -28.6 | -17.3 | 76.8 | -10.3 | -97.5 |
| 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 | 48 | 17 | 13 | 12 | 8 | 13 | 25 | 22 | 84 | 76 | 32 | 82 |
Price To Earnings Price To Earnings | 0.6 | 12.1 | 3.7 | 6.6 | ||||||||
Price To Sales Price To Sales | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.4 | 0.1 | 0.1 | 1.1 | 1.3 | 2.0 | 5.5 |
Price To Book Price To Book | 17.7 | -0.4 | -0.2 | -0.2 | -0.1 | -0.1 | -0.2 | -0.1 | 11.7 | 5.7 | 1.5 | 3.7 |
EV To EBITDA EV To EBITDA | -63.0 | -968.6 | -22.7 | -1,867.7 | -8.8 | -73.0 | -13.6 | -15.9 | 5.3 | 14.2 | 3.9 | 15.2 |
GPM GPM% | 3.4 | 13.1 | 8.6 | 9.3 | 3.7 | 20.9 | 2.0 | 0.3 | 36.1 | 24.6 | 83.8 | 83.8 |
OPM OPM% | -1.6 | -0.2 | -3.3 | 0.0 | -7.3 | -10.3 | -4.6 | -4.6 | 20.9 | 8.8 | 50.6 | 32.4 |
NPM NPM% | -46.3 | -60.4 | -9.7 | -6.3 | -13.0 | -39.9 | -6.7 | -7.0 | 200.6 | 10.4 | 53.5 | 82.5 |
ROCE ROCE% | -44.5 | -50.2 | -37.1 | -32.2 | -297.9 | -10.9 | -31.7 | -38.6 | 1,898.5 | 46.5 | 38.1 | 38.1 |
ROE ROE% | -3,781.2 | 123.5 | 23.5 | 13.4 | 23.5 | 11.3 | 19.4 | 14.4 | 2,117.4 | 47.6 | 40.0 | 40.0 |
ROA ROA% | -41.4 | -33.2 | -9.5 | -6.6 | -18.2 | -10.8 | -16.7 | -19.6 | 349.1 | 16.5 | 27.6 | 27.6 |
| 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 | 48 | 17 | 13 | 12 | 8 | 13 | 25 | 22 | 84 | 76 | 32 | 82 |
Price To Earnings Price To Earnings | 0.6 | 12.1 | 3.7 | 6.6 | ||||||||
Price To Sales Price To Sales | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.4 | 0.1 | 0.1 | 1.1 | 1.3 | 2.0 | 5.5 |
Price To Book Price To Book | 17.7 | -0.4 | -0.2 | -0.2 | -0.1 | -0.1 | -0.2 | -0.1 | 11.7 | 5.7 | 1.5 | 3.7 |
EV To EBITDA EV To EBITDA | -63.0 | -968.6 | -22.7 | -1,867.7 | -8.8 | -73.0 | -13.6 | -15.9 | 5.3 | 14.2 | 3.9 | 15.2 |
GPM GPM% | 3.4 | 13.1 | 8.6 | 9.3 | 3.7 | 20.9 | 2.0 | 0.3 | 36.1 | 24.6 | 83.8 | 83.8 |
OPM OPM% | -1.6 | -0.2 | -3.3 | 0.0 | -7.3 | -10.3 | -4.6 | -4.6 | 20.9 | 8.8 | 50.6 | 32.4 |
NPM NPM% | -46.3 | -60.4 | -9.7 | -6.3 | -13.0 | -39.9 | -6.7 | -7.0 | 200.6 | 10.4 | 53.5 | 82.5 |
ROCE ROCE% | -44.5 | -50.2 | -37.1 | -32.2 | -297.9 | -10.9 | -31.7 | -38.6 | 1,898.5 | 46.5 | 38.1 | 38.1 |
ROE ROE% | -3,781.2 | 123.5 | 23.5 | 13.4 | 23.5 | 11.3 | 19.4 | 14.4 | 2,117.4 | 47.6 | 40.0 | 40.0 |
ROA ROA% | -41.4 | -33.2 | -9.5 | -6.6 | -18.2 | -10.8 | -16.7 | -19.6 | 349.1 | 16.5 | 27.6 | 27.6 |
Documents — Shekhawati Industries Ltd