| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 28 | 19 | 38 | 15 | 34 | 28 | 24 | 26 | 20 | 37 | 17 | 16 | |
Growth YoY Revenue Growth YoY% | 43.4 | -14.4 | -0.9 | -9.1 | 21.1 | 47.3 | -36.8 | 72.3 | -42.1 | 35.6 | -28.8 | -40.5 |
| 26 | 17 | 35 | 14 | 30 | 25 | 22 | 24 | 18 | 34 | 15 | 14 | |
| 2 | 2 | 3 | 2 | 4 | 3 | 2 | 2 | 2 | 4 | 2 | 2 | |
OPM OPM% | 8.3 | 8.8 | 8.6 | 10.4 | 11.2 | 10.1 | 9.2 | 8.5 | 9.9 | 10.1 | 11.2 | 9.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 1 | 3 | 1 | 3 | 2 | 1 | 2 | 1 | 3 | 1 | 1 |
| 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | |
| 1 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | |
Growth YoY PAT Growth YoY% | 95.5 | 65.2 | -5.0 | 21.3 | 83.0 | 94.7 | -52.1 | 62.2 | -63.6 | 60.8 | -34.4 | -50.0 |
NPM NPM% | 4.6 | 4.0 | 4.9 | 4.9 | 6.9 | 5.4 | 3.7 | 4.6 | 4.4 | 6.3 | 3.4 | 3.8 |
| 1.1 | 0.7 | 1.6 | 0.6 | 2.0 | 1.3 | 0.8 | 1.0 | 0.7 | 2.0 | 0.5 | 0.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 28 | 19 | 38 | 15 | 34 | 28 | 24 | 26 | 20 | 37 | 17 | 16 | |
Growth YoY Revenue Growth YoY% | 43.4 | -14.4 | -0.9 | -9.1 | 21.1 | 47.3 | -36.8 | 72.3 | -42.1 | 35.6 | -28.8 | -40.5 |
| 26 | 17 | 35 | 14 | 30 | 25 | 22 | 24 | 18 | 34 | 15 | 14 | |
| 2 | 2 | 3 | 2 | 4 | 3 | 2 | 2 | 2 | 4 | 2 | 2 | |
OPM OPM% | 8.3 | 8.8 | 8.6 | 10.4 | 11.2 | 10.1 | 9.2 | 8.5 | 9.9 | 10.1 | 11.2 | 9.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 1 | 3 | 1 | 3 | 2 | 1 | 2 | 1 | 3 | 1 | 1 |
| 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | |
| 1 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | |
Growth YoY PAT Growth YoY% | 95.5 | 65.2 | -5.0 | 21.3 | 83.0 | 94.7 | -52.1 | 62.2 | -63.6 | 60.8 | -34.4 | -50.0 |
NPM NPM% | 4.6 | 4.0 | 4.9 | 4.9 | 6.9 | 5.4 | 3.7 | 4.6 | 4.4 | 6.3 | 3.4 | 3.8 |
| 1.1 | 0.7 | 1.6 | 0.6 | 2.0 | 1.3 | 0.8 | 1.0 | 0.7 | 2.0 | 0.5 | 0.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 58 | 62 | 64 | 61 | 46 | 47 | 57 | 94 | 102 | 101 | 101 | 90 |
Growth Revenue Growth% | -22.3 | 6.3 | 3.7 | -5.3 | -23.7 | 1.3 | 22.1 | 63.8 | 8.9 | -0.8 | -0.5 | -19.7 |
| 45 | 53 | 55 | 52 | 39 | 40 | 51 | 86 | 93 | 91 | 91 | 81 | |
| 13 | 9 | 9 | 9 | 7 | 7 | 6 | 8 | 9 | 10 | 10 | 9 | |
OPM OPM% | 21.9 | 14.5 | 14.7 | 14.5 | 15.7 | 13.9 | 11.1 | 8.3 | 8.6 | 10.3 | 9.9 | 10.2 |
| 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 4 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 7 | 6 | 5 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
PBT PBTCr | 4 | 1 | 1 | 2 | 3 | 2 | 3 | 4 | 6 | 8 | 7 | 7 |
| 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | |
PAT PATCr | 2 | 0 | 1 | 2 | 2 | 2 | 2 | 3 | 5 | 5 | 5 | 4 |
Growth PAT Growth% | -46.5 | -82.7 | 155.0 | 52.9 | 57.0 | -27.4 | -2.6 | 102.1 | 31.3 | 20.5 | -8.3 | -25.4 |
NPM NPM% | 3.9 | 0.6 | 1.6 | 2.5 | 5.2 | 3.8 | 3.0 | 3.7 | 4.5 | 5.4 | 5.0 | 4.9 |
| 1.9 | 0.4 | 0.9 | 1.3 | 2.1 | 1.5 | 1.5 | 2.9 | 3.9 | 4.7 | 4.3 | 3.8 |
| 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 | 58 | 62 | 64 | 61 | 46 | 47 | 57 | 94 | 102 | 101 | 101 | 90 |
Growth Revenue Growth% | -22.3 | 6.3 | 3.7 | -5.3 | -23.7 | 1.3 | 22.1 | 63.8 | 8.9 | -0.8 | -0.5 | -19.7 |
| 45 | 53 | 55 | 52 | 39 | 40 | 51 | 86 | 93 | 91 | 91 | 81 | |
| 13 | 9 | 9 | 9 | 7 | 7 | 6 | 8 | 9 | 10 | 10 | 9 | |
OPM OPM% | 21.9 | 14.5 | 14.7 | 14.5 | 15.7 | 13.9 | 11.1 | 8.3 | 8.6 | 10.3 | 9.9 | 10.2 |
| 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 4 | 3 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 7 | 6 | 5 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
PBT PBTCr | 4 | 1 | 1 | 2 | 3 | 2 | 3 | 4 | 6 | 8 | 7 | 7 |
| 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | |
PAT PATCr | 2 | 0 | 1 | 2 | 2 | 2 | 2 | 3 | 5 | 5 | 5 | 4 |
Growth PAT Growth% | -46.5 | -82.7 | 155.0 | 52.9 | 57.0 | -27.4 | -2.6 | 102.1 | 31.3 | 20.5 | -8.3 | -25.4 |
NPM NPM% | 3.9 | 0.6 | 1.6 | 2.5 | 5.2 | 3.8 | 3.0 | 3.7 | 4.5 | 5.4 | 5.0 | 4.9 |
| 1.9 | 0.4 | 0.9 | 1.3 | 2.1 | 1.5 | 1.5 | 2.9 | 3.9 | 4.7 | 4.3 | 3.8 |
| 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 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 45 | 44 | 45 | 46 | 49 | 51 | 52 | 55 | 59 | 65 | 70 |
| 41 | 43 | 44 | 37 | 29 | 32 | 38 | 33 | 38 | 44 | 27 | |
| 8 | 1 | 3 | 6 | 3 | 6 | 5 | 4 | 1 | 2 | 3 | |
| 106 | 100 | 103 | 101 | 93 | 100 | 107 | 103 | 110 | 122 | 111 | |
| 62 | 61 | 69 | 70 | 62 | 72 | 75 | 71 | 80 | 89 | 76 | |
| 44 | 39 | 34 | 31 | 31 | 29 | 32 | 31 | 30 | 33 | 35 | |
| 106 | 100 | 103 | 101 | 93 | 100 | 107 | 103 | 110 | 122 | 111 |
| 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 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 45 | 44 | 45 | 46 | 49 | 51 | 52 | 55 | 59 | 65 | 70 |
| 41 | 43 | 44 | 37 | 29 | 32 | 38 | 33 | 38 | 44 | 27 | |
| 8 | 1 | 3 | 6 | 3 | 6 | 5 | 4 | 1 | 2 | 3 | |
| 106 | 100 | 103 | 101 | 93 | 100 | 107 | 103 | 110 | 122 | 111 | |
| 62 | 61 | 69 | 70 | 62 | 72 | 75 | 71 | 80 | 89 | 76 | |
| 44 | 39 | 34 | 31 | 31 | 29 | 32 | 31 | 30 | 33 | 35 | |
| 106 | 100 | 103 | 101 | 93 | 100 | 107 | 103 | 110 | 122 | 111 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 6 | 3 | 4 | 5 | 4 | -2 | 16 | 6 | -8 | 18 | |
| 2 | 0 | -1 | 0 | 0 | 0 | -2 | -1 | -1 | -1 | -7 | |
| -5 | -6 | -3 | -4 | -4 | -4 | 4 | -13 | -4 | 5 | -9 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | -4 | 2 |
Free Cash Flow Free Cash FlowCr | 2 | 5 | 3 | 4 | 4 | 3 | -4 | 15 | 5 | -9 | 10 |
CFO To PAT CFO To PAT% | 160.6 | 1,496.8 | 332.6 | 247.9 | 199.2 | 208.1 | -109.1 | 449.7 | 123.4 | -150.5 | 357.8 |
CFO To EBITDA CFO To EBITDA% | 28.9 | 66.4 | 35.7 | 43.6 | 66.8 | 56.2 | -29.6 | 199.8 | 64.2 | -79.3 | 181.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 6 | 3 | 4 | 5 | 4 | -2 | 16 | 6 | -8 | 18 | |
| 2 | 0 | -1 | 0 | 0 | 0 | -2 | -1 | -1 | -1 | -7 | |
| -5 | -6 | -3 | -4 | -4 | -4 | 4 | -13 | -4 | 5 | -9 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | -4 | 2 |
Free Cash Flow Free Cash FlowCr | 2 | 5 | 3 | 4 | 4 | 3 | -4 | 15 | 5 | -9 | 10 |
CFO To PAT CFO To PAT% | 160.6 | 1,496.8 | 332.6 | 247.9 | 199.2 | 208.1 | -109.1 | 449.7 | 123.4 | -150.5 | 357.8 |
CFO To EBITDA CFO To EBITDA% | 28.9 | 66.4 | 35.7 | 43.6 | 66.8 | 56.2 | -29.6 | 199.8 | 64.2 | -79.3 | 181.1 |
| 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 | 49 | 66 | 56 | 29 | 12 | 37 | 39 | 43 | 156 | 210 | 105 | 108 |
Price To Earnings Price To Earnings | 24.1 | 165.7 | 55.5 | 18.8 | 5.1 | 20.9 | 22.7 | 12.3 | 34.4 | 38.3 | 20.8 | 24.3 |
Price To Sales Price To Sales | 0.8 | 1.1 | 0.9 | 0.5 | 0.3 | 0.8 | 0.7 | 0.5 | 1.5 | 2.1 | 1.0 | 1.2 |
Price To Book Price To Book | 1.0 | 1.2 | 1.0 | 0.5 | 0.2 | 0.6 | 0.6 | 0.6 | 2.2 | 2.8 | 1.3 | 1.3 |
EV To EBITDA EV To EBITDA | 5.5 | 10.1 | 8.4 | 5.8 | 4.6 | 8.6 | 10.1 | 7.0 | 18.6 | 21.7 | 10.9 | 12.3 |
GPM GPM% | 33.2 | 27.1 | 30.3 | 27.6 | 30.0 | 25.2 | 18.3 | 15.9 | 20.4 | 23.5 | 28.0 | 28.0 |
OPM OPM% | 21.9 | 14.5 | 14.7 | 14.5 | 15.7 | 13.9 | 11.1 | 8.3 | 8.6 | 10.3 | 9.9 | 10.2 |
NPM NPM% | 3.9 | 0.6 | 1.6 | 2.5 | 5.2 | 3.8 | 3.0 | 3.7 | 4.5 | 5.4 | 5.0 | 4.9 |
ROCE ROCE% | 8.4 | 4.7 | 6.2 | 6.9 | 7.8 | 6.7 | 6.1 | 8.3 | 9.2 | 9.7 | 9.6 | 9.6 |
ROE ROE% | 4.0 | 0.7 | 1.8 | 2.7 | 4.0 | 2.8 | 2.7 | 5.2 | 6.4 | 7.2 | 6.2 | 6.2 |
ROA ROA% | 2.1 | 0.4 | 1.0 | 1.5 | 2.6 | 1.8 | 1.6 | 3.4 | 4.1 | 4.5 | 4.5 | 4.5 |
| 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 | 49 | 66 | 56 | 29 | 12 | 37 | 39 | 43 | 156 | 210 | 105 | 108 |
Price To Earnings Price To Earnings | 24.1 | 165.7 | 55.5 | 18.8 | 5.1 | 20.9 | 22.7 | 12.3 | 34.4 | 38.3 | 20.8 | 24.3 |
Price To Sales Price To Sales | 0.8 | 1.1 | 0.9 | 0.5 | 0.3 | 0.8 | 0.7 | 0.5 | 1.5 | 2.1 | 1.0 | 1.2 |
Price To Book Price To Book | 1.0 | 1.2 | 1.0 | 0.5 | 0.2 | 0.6 | 0.6 | 0.6 | 2.2 | 2.8 | 1.3 | 1.3 |
EV To EBITDA EV To EBITDA | 5.5 | 10.1 | 8.4 | 5.8 | 4.6 | 8.6 | 10.1 | 7.0 | 18.6 | 21.7 | 10.9 | 12.3 |
GPM GPM% | 33.2 | 27.1 | 30.3 | 27.6 | 30.0 | 25.2 | 18.3 | 15.9 | 20.4 | 23.5 | 28.0 | 28.0 |
OPM OPM% | 21.9 | 14.5 | 14.7 | 14.5 | 15.7 | 13.9 | 11.1 | 8.3 | 8.6 | 10.3 | 9.9 | 10.2 |
NPM NPM% | 3.9 | 0.6 | 1.6 | 2.5 | 5.2 | 3.8 | 3.0 | 3.7 | 4.5 | 5.4 | 5.0 | 4.9 |
ROCE ROCE% | 8.4 | 4.7 | 6.2 | 6.9 | 7.8 | 6.7 | 6.1 | 8.3 | 9.2 | 9.7 | 9.6 | 9.6 |
ROE ROE% | 4.0 | 0.7 | 1.8 | 2.7 | 4.0 | 2.8 | 2.7 | 5.2 | 6.4 | 7.2 | 6.2 | 6.2 |
ROA ROA% | 2.1 | 0.4 | 1.0 | 1.5 | 2.6 | 1.8 | 1.6 | 3.4 | 4.1 | 4.5 | 4.5 | 4.5 |
Documents — Somi Conveyor Beltings Ltd