| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 42 | 35 | 47 | 44 | 48 | 36 | 41 | 38 | 30 | 34 | 37 | 38 | |
Growth YoY Revenue Growth YoY% | -6.0 | 10.9 | 26.1 | 33.8 | 14.1 | 1.5 | -13.3 | -15.1 | -36.7 | -4.8 | -10.2 | 1.4 |
| 41 | 35 | 45 | 43 | 47 | 36 | 40 | 37 | 29 | 34 | 34 | 34 | |
| 1 | 1 | 2 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 3 | 5 | |
OPM OPM% | 1.9 | 1.6 | 4.1 | 1.9 | 2.0 | -0.3 | 1.6 | 2.8 | 4.5 | 1.8 | 7.0 | 11.9 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | -1 | -1 | 0 | -1 | -1 | -2 | -1 | -1 | 0 | -1 | 1 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
| -1 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | 1 | 3 | |
Growth YoY PAT Growth YoY% | 72.8 | 83.2 | 123.7 | 54.8 | 20.0 | -59.8 | -271.1 | 27.1 | 77.8 | 51.7 | 283.1 | 556.5 |
NPM NPM% | -2.1 | -2.6 | 0.9 | -1.9 | -1.5 | -4.1 | -1.9 | -1.6 | -0.5 | -2.1 | 3.8 | 7.4 |
| -1.0 | -1.1 | 0.5 | -1.0 | -0.8 | -1.7 | -0.9 | -0.7 | -0.2 | -0.8 | 1.6 | 3.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 42 | 35 | 47 | 44 | 48 | 36 | 41 | 38 | 30 | 34 | 37 | 38 | |
Growth YoY Revenue Growth YoY% | -6.0 | 10.9 | 26.1 | 33.8 | 14.1 | 1.5 | -13.3 | -15.1 | -36.7 | -4.8 | -10.2 | 1.4 |
| 41 | 35 | 45 | 43 | 47 | 36 | 40 | 37 | 29 | 34 | 34 | 34 | |
| 1 | 1 | 2 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 3 | 5 | |
OPM OPM% | 1.9 | 1.6 | 4.1 | 1.9 | 2.0 | -0.3 | 1.6 | 2.8 | 4.5 | 1.8 | 7.0 | 11.9 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | -1 | -1 | 0 | -1 | -1 | -2 | -1 | -1 | 0 | -1 | 1 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
| -1 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | 1 | 3 | |
Growth YoY PAT Growth YoY% | 72.8 | 83.2 | 123.7 | 54.8 | 20.0 | -59.8 | -271.1 | 27.1 | 77.8 | 51.7 | 283.1 | 556.5 |
NPM NPM% | -2.1 | -2.6 | 0.9 | -1.9 | -1.5 | -4.1 | -1.9 | -1.6 | -0.5 | -2.1 | 3.8 | 7.4 |
| -1.0 | -1.1 | 0.5 | -1.0 | -0.8 | -1.7 | -0.9 | -0.7 | -0.2 | -0.8 | 1.6 | 3.3 |
| 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 | 0 | 170 | 169 | 175 | 164 | 139 | 213 | 159 | 158 | 169 | 139 | 140 |
Growth Revenue Growth% | -0.3 | 3.5 | -6.3 | -15.4 | 53.2 | -25.3 | -0.7 | 7.2 | -17.8 | -14.1 | ||
| 0 | 148 | 153 | 156 | 152 | 119 | 183 | 161 | 155 | 167 | 133 | 131 | |
| 0 | 21 | 16 | 20 | 12 | 20 | 30 | -2 | 3 | 2 | 6 | 9 | |
OPM OPM% | 12.6 | 9.6 | 11.2 | 7.4 | 14.5 | 14.2 | -1.1 | 1.7 | 1.3 | 4.1 | 6.5 | |
| 0 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 2 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 6 | 6 | 8 | 6 | 3 | 1 | 1 | 1 | 1 | 0 | 0 |
Depreciation DepreciationCr | 0 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 7 | 7 | 7 | 7 |
PBT PBTCr | 0 | 10 | 6 | 8 | 2 | 12 | 25 | -7 | -4 | -4 | 0 | 4 |
| 0 | 6 | 2 | 1 | 0 | 4 | 7 | 0 | -1 | 0 | 0 | 0 | |
PAT PATCr | 0 | 4 | 4 | 7 | 1 | 9 | 18 | -7 | -3 | -4 | 0 | 3 |
Growth PAT Growth% | -13.6 | 70.8 | -82.7 | 648.3 | 106.4 | -140.5 | 54.6 | -17.3 | 97.7 | 194.1 | ||
NPM NPM% | 2.6 | 2.3 | 3.8 | 0.7 | 6.2 | 8.3 | -4.5 | -2.1 | -2.3 | -0.1 | 2.4 | |
| 0.0 | 5.2 | 4.5 | 7.6 | 1.3 | 9.9 | 20.4 | -8.3 | -3.8 | -4.4 | -0.1 | 3.9 |
| 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 | 0 | 170 | 169 | 175 | 164 | 139 | 213 | 159 | 158 | 169 | 139 | 140 |
Growth Revenue Growth% | -0.3 | 3.5 | -6.3 | -15.4 | 53.2 | -25.3 | -0.7 | 7.2 | -17.8 | -14.1 | ||
| 0 | 148 | 153 | 156 | 152 | 119 | 183 | 161 | 155 | 167 | 133 | 131 | |
| 0 | 21 | 16 | 20 | 12 | 20 | 30 | -2 | 3 | 2 | 6 | 9 | |
OPM OPM% | 12.6 | 9.6 | 11.2 | 7.4 | 14.5 | 14.2 | -1.1 | 1.7 | 1.3 | 4.1 | 6.5 | |
| 0 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 2 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 6 | 6 | 8 | 6 | 3 | 1 | 1 | 1 | 1 | 0 | 0 |
Depreciation DepreciationCr | 0 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 7 | 7 | 7 | 7 |
PBT PBTCr | 0 | 10 | 6 | 8 | 2 | 12 | 25 | -7 | -4 | -4 | 0 | 4 |
| 0 | 6 | 2 | 1 | 0 | 4 | 7 | 0 | -1 | 0 | 0 | 0 | |
PAT PATCr | 0 | 4 | 4 | 7 | 1 | 9 | 18 | -7 | -3 | -4 | 0 | 3 |
Growth PAT Growth% | -13.6 | 70.8 | -82.7 | 648.3 | 106.4 | -140.5 | 54.6 | -17.3 | 97.7 | 194.1 | ||
NPM NPM% | 2.6 | 2.3 | 3.8 | 0.7 | 6.2 | 8.3 | -4.5 | -2.1 | -2.3 | -0.1 | 2.4 | |
| 0.0 | 5.2 | 4.5 | 7.6 | 1.3 | 9.9 | 20.4 | -8.3 | -3.8 | -4.4 | -0.1 | 3.9 |
| 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 | 0 | 0 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
Reserves ReservesCr | 0 | 11 | 69 | 74 | 74 | 82 | 99 | 91 | 88 | 84 | 84 |
| 0 | 78 | 71 | 65 | 53 | 20 | 21 | 13 | 24 | 24 | 13 | |
| 0 | 14 | 11 | 7 | 6 | 4 | 3 | 3 | 2 | 2 | 2 | |
| 0 | 167 | 159 | 155 | 141 | 115 | 132 | 116 | 123 | 118 | 107 | |
| 0 | 78 | 76 | 73 | 63 | 43 | 65 | 45 | 56 | 55 | 50 | |
| 0 | 88 | 83 | 81 | 78 | 72 | 67 | 70 | 67 | 63 | 58 | |
| 0 | 167 | 159 | 155 | 141 | 115 | 132 | 116 | 123 | 118 | 107 |
| 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 | 0 | 0 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
Reserves ReservesCr | 0 | 11 | 69 | 74 | 74 | 82 | 99 | 91 | 88 | 84 | 84 |
| 0 | 78 | 71 | 65 | 53 | 20 | 21 | 13 | 24 | 24 | 13 | |
| 0 | 14 | 11 | 7 | 6 | 4 | 3 | 3 | 2 | 2 | 2 | |
| 0 | 167 | 159 | 155 | 141 | 115 | 132 | 116 | 123 | 118 | 107 | |
| 0 | 78 | 76 | 73 | 63 | 43 | 65 | 45 | 56 | 55 | 50 | |
| 0 | 88 | 83 | 81 | 78 | 72 | 67 | 70 | 67 | 63 | 58 | |
| 0 | 167 | 159 | 155 | 141 | 115 | 132 | 116 | 123 | 118 | 107 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 19 | 18 | 16 | 43 | -3 | 27 | -17 | 4 | 16 | |
| -6 | -5 | -4 | -1 | 0 | -1 | -8 | -3 | -3 | -1 | |
| 2 | -18 | -12 | -20 | -39 | 2 | -10 | 10 | -2 | -10 | |
Net Cash Flow Net Cash FlowCr | 3 | -3 | 2 | -5 | 3 | -2 | 9 | -10 | 0 | 5 |
Free Cash Flow Free Cash FlowCr | 1 | 19 | 18 | 16 | 43 | -3 | 28 | -17 | 4 | |
CFO To PAT CFO To PAT% | 153.3 | 494.8 | 269.1 | 1,430.4 | 497.8 | -17.6 | -382.5 | 532.7 | -106.3 | -18,145.3 |
CFO To EBITDA CFO To EBITDA% | 32.1 | 117.3 | 90.5 | 134.0 | 211.0 | -10.2 | -1,534.4 | -652.8 | 184.7 | 286.1 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 19 | 18 | 16 | 43 | -3 | 27 | -17 | 4 | 16 | |
| -6 | -5 | -4 | -1 | 0 | -1 | -8 | -3 | -3 | -1 | |
| 2 | -18 | -12 | -20 | -39 | 2 | -10 | 10 | -2 | -10 | |
Net Cash Flow Net Cash FlowCr | 3 | -3 | 2 | -5 | 3 | -2 | 9 | -10 | 0 | 5 |
Free Cash Flow Free Cash FlowCr | 1 | 19 | 18 | 16 | 43 | -3 | 28 | -17 | 4 | |
CFO To PAT CFO To PAT% | 153.3 | 494.8 | 269.1 | 1,430.4 | 497.8 | -17.6 | -382.5 | 532.7 | -106.3 | -18,145.3 |
CFO To EBITDA CFO To EBITDA% | 32.1 | 117.3 | 90.5 | 134.0 | 211.0 | -10.2 | -1,534.4 | -652.8 | 184.7 | 286.1 |
| 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 | 46 | 44 | 21 | 36 | 88 | 59 | 71 | 59 | 43 | 53 | ||
Price To Earnings Price To Earnings | 11.8 | 6.7 | 18.5 | 4.2 | 5.0 | 15.8 | ||||||
Price To Sales Price To Sales | 0.3 | 0.3 | 0.1 | 0.3 | 0.4 | 0.4 | 0.5 | 0.3 | 0.3 | 0.4 | ||
Price To Book Price To Book | 0.6 | 0.5 | 0.3 | 0.4 | 0.8 | 0.6 | 0.7 | 0.6 | 0.5 | 0.6 | ||
EV To EBITDA EV To EBITDA | 6.0 | 4.6 | 4.9 | 1.8 | 3.1 | -26.8 | 30.6 | 31.2 | 6.7 | 5.3 | ||
GPM GPM% | 24.3 | 21.7 | 23.8 | 20.1 | 27.1 | 25.5 | 10.0 | 13.9 | 13.4 | 17.4 | 17.4 | |
OPM OPM% | 12.6 | 9.6 | 11.2 | 7.4 | 14.5 | 14.2 | -1.1 | 1.7 | 1.3 | 4.1 | 6.5 | |
NPM NPM% | 2.6 | 2.3 | 3.8 | 0.7 | 6.2 | 8.3 | -4.5 | -2.1 | -2.3 | -0.1 | 2.4 | |
ROCE ROCE% | 0.0 | 22.7 | 9.0 | 11.2 | 5.9 | 15.6 | 21.9 | -6.5 | -3.0 | -3.0 | -0.1 | -0.1 |
ROE ROE% | 0.0 | 39.1 | 5.0 | 8.0 | 1.4 | 9.4 | 16.4 | -7.2 | -3.4 | -4.1 | -0.1 | -0.1 |
ROA ROA% | 0.0 | 2.7 | 2.4 | 4.3 | 0.8 | 7.5 | 13.4 | -6.2 | -2.6 | -3.2 | -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 | 46 | 44 | 21 | 36 | 88 | 59 | 71 | 59 | 43 | 53 | ||
Price To Earnings Price To Earnings | 11.8 | 6.7 | 18.5 | 4.2 | 5.0 | 15.8 | ||||||
Price To Sales Price To Sales | 0.3 | 0.3 | 0.1 | 0.3 | 0.4 | 0.4 | 0.5 | 0.3 | 0.3 | 0.4 | ||
Price To Book Price To Book | 0.6 | 0.5 | 0.3 | 0.4 | 0.8 | 0.6 | 0.7 | 0.6 | 0.5 | 0.6 | ||
EV To EBITDA EV To EBITDA | 6.0 | 4.6 | 4.9 | 1.8 | 3.1 | -26.8 | 30.6 | 31.2 | 6.7 | 5.3 | ||
GPM GPM% | 24.3 | 21.7 | 23.8 | 20.1 | 27.1 | 25.5 | 10.0 | 13.9 | 13.4 | 17.4 | 17.4 | |
OPM OPM% | 12.6 | 9.6 | 11.2 | 7.4 | 14.5 | 14.2 | -1.1 | 1.7 | 1.3 | 4.1 | 6.5 | |
NPM NPM% | 2.6 | 2.3 | 3.8 | 0.7 | 6.2 | 8.3 | -4.5 | -2.1 | -2.3 | -0.1 | 2.4 | |
ROCE ROCE% | 0.0 | 22.7 | 9.0 | 11.2 | 5.9 | 15.6 | 21.9 | -6.5 | -3.0 | -3.0 | -0.1 | -0.1 |
ROE ROE% | 0.0 | 39.1 | 5.0 | 8.0 | 1.4 | 9.4 | 16.4 | -7.2 | -3.4 | -4.1 | -0.1 | -0.1 |
ROA ROA% | 0.0 | 2.7 | 2.4 | 4.3 | 0.8 | 7.5 | 13.4 | -6.2 | -2.6 | -3.2 | -0.1 | -0.1 |
Documents — Shiva Mills Ltd