| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 201 | 193 | 178 | 181 | 206 | 208 | 304 | 372 | 383 | 407 | 387 | 428 | |
Growth YoY Revenue Growth YoY% | -15.0 | -14.3 | -11.7 | -3.6 | 2.5 | 8.0 | 70.3 | 106.0 | 86.0 | 95.6 | 27.2 | 15.0 |
| 193 | 184 | 173 | 175 | 200 | 194 | 304 | 358 | 379 | 387 | 365 | 403 | |
| 9 | 9 | 5 | 6 | 6 | 14 | 0 | 14 | 4 | 20 | 21 | 25 | |
OPM OPM% | 4.3 | 4.6 | 2.9 | 3.4 | 3.0 | 6.9 | -0.1 | 3.7 | 1.0 | 5.0 | 5.5 | 5.8 |
| 0 | 0 | 3 | 0 | 0 | -3 | -141 | 1 | 1 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 6 | 6 | 9 | 9 | 8 | 8 | 8 | 8 |
PBT PBTCr | 3 | 3 | 2 | 0 | 0 | 5 | -151 | 6 | -4 | 12 | 13 | 17 |
| 1 | 1 | 1 | 0 | 0 | 1 | -37 | 1 | -2 | 4 | 3 | 5 | |
| 2 | 3 | 1 | 0 | 0 | 4 | -114 | 4 | -2 | 8 | 10 | 12 | |
Growth YoY PAT Growth YoY% | -37.9 | -63.1 | -70.5 | -95.6 | -97.3 | 55.2 | -7,806.1 | 2,055.0 | -4,280.0 | 106.1 | 108.6 | 181.4 |
NPM NPM% | 0.9 | 1.3 | 0.8 | 0.1 | 0.0 | 1.9 | -37.5 | 1.2 | -0.6 | 2.0 | 2.5 | 2.8 |
| 0.8 | 1.0 | 0.6 | 0.1 | 0.0 | 1.6 | -43.3 | 1.1 | -0.6 | 2.1 | 2.6 | 3.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 201 | 193 | 178 | 181 | 206 | 208 | 304 | 372 | 383 | 407 | 387 | 428 | |
Growth YoY Revenue Growth YoY% | -15.0 | -14.3 | -11.7 | -3.6 | 2.5 | 8.0 | 70.3 | 106.0 | 86.0 | 95.6 | 27.2 | 15.0 |
| 193 | 184 | 173 | 175 | 200 | 194 | 304 | 358 | 379 | 387 | 365 | 403 | |
| 9 | 9 | 5 | 6 | 6 | 14 | 0 | 14 | 4 | 20 | 21 | 25 | |
OPM OPM% | 4.3 | 4.6 | 2.9 | 3.4 | 3.0 | 6.9 | -0.1 | 3.7 | 1.0 | 5.0 | 5.5 | 5.8 |
| 0 | 0 | 3 | 0 | 0 | -3 | -141 | 1 | 1 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 6 | 6 | 9 | 9 | 8 | 8 | 8 | 8 |
PBT PBTCr | 3 | 3 | 2 | 0 | 0 | 5 | -151 | 6 | -4 | 12 | 13 | 17 |
| 1 | 1 | 1 | 0 | 0 | 1 | -37 | 1 | -2 | 4 | 3 | 5 | |
| 2 | 3 | 1 | 0 | 0 | 4 | -114 | 4 | -2 | 8 | 10 | 12 | |
Growth YoY PAT Growth YoY% | -37.9 | -63.1 | -70.5 | -95.6 | -97.3 | 55.2 | -7,806.1 | 2,055.0 | -4,280.0 | 106.1 | 108.6 | 181.4 |
NPM NPM% | 0.9 | 1.3 | 0.8 | 0.1 | 0.0 | 1.9 | -37.5 | 1.2 | -0.6 | 2.0 | 2.5 | 2.8 |
| 0.8 | 1.0 | 0.6 | 0.1 | 0.0 | 1.6 | -43.3 | 1.1 | -0.6 | 2.1 | 2.6 | 3.2 |
| 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 | 782 | 808 | 812 | 824 | 835 | 893 | 917 | 850 | 760 | 899 | 1,549 | 1,605 |
Growth Revenue Growth% | 2.9 | 3.3 | 0.4 | 1.5 | 1.4 | 6.8 | 2.7 | -7.3 | -10.6 | 18.3 | 72.4 | 47.2 |
| 725 | 747 | 746 | 759 | 777 | 830 | 863 | 804 | 725 | 873 | 1,490 | 1,535 | |
| 57 | 61 | 66 | 65 | 58 | 62 | 54 | 45 | 34 | 26 | 59 | 70 | |
OPM OPM% | 7.3 | 7.6 | 8.1 | 7.9 | 7.0 | 7.0 | 5.9 | 5.3 | 4.5 | 2.9 | 3.8 | 4.4 |
| 0 | 5 | 1 | 4 | 3 | 1 | 4 | 0 | 4 | -144 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 5 | 4 | 0 | 0 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 2 |
Depreciation DepreciationCr | 16 | 17 | 18 | 17 | 19 | 19 | 21 | 22 | 21 | 26 | 33 | 33 |
PBT PBTCr | 35 | 45 | 49 | 51 | 41 | 43 | 35 | 20 | 14 | -146 | 27 | 39 |
| 12 | 17 | 17 | 17 | 7 | 12 | 9 | 5 | 4 | -36 | 7 | 11 | |
PAT PATCr | 23 | 28 | 32 | 34 | 34 | 31 | 26 | 15 | 10 | -110 | 20 | 28 |
Growth PAT Growth% | -37.2 | 19.3 | 14.1 | 8.5 | -1.2 | -7.6 | -17.4 | -41.7 | -30.9 | -1,155.7 | 118.3 | 126.4 |
NPM NPM% | 3.0 | 3.4 | 3.9 | 4.2 | 4.0 | 3.5 | 2.8 | 1.8 | 1.4 | -12.2 | 1.3 | 1.7 |
| 9.5 | 11.9 | 13.6 | 14.6 | 14.3 | 13.2 | 10.9 | 6.3 | 4.2 | -41.7 | 5.3 | 7.4 |
| 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 | 782 | 808 | 812 | 824 | 835 | 893 | 917 | 850 | 760 | 899 | 1,549 | 1,605 |
Growth Revenue Growth% | 2.9 | 3.3 | 0.4 | 1.5 | 1.4 | 6.8 | 2.7 | -7.3 | -10.6 | 18.3 | 72.4 | 47.2 |
| 725 | 747 | 746 | 759 | 777 | 830 | 863 | 804 | 725 | 873 | 1,490 | 1,535 | |
| 57 | 61 | 66 | 65 | 58 | 62 | 54 | 45 | 34 | 26 | 59 | 70 | |
OPM OPM% | 7.3 | 7.6 | 8.1 | 7.9 | 7.0 | 7.0 | 5.9 | 5.3 | 4.5 | 2.9 | 3.8 | 4.4 |
| 0 | 5 | 1 | 4 | 3 | 1 | 4 | 0 | 4 | -144 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 5 | 4 | 0 | 0 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 2 |
Depreciation DepreciationCr | 16 | 17 | 18 | 17 | 19 | 19 | 21 | 22 | 21 | 26 | 33 | 33 |
PBT PBTCr | 35 | 45 | 49 | 51 | 41 | 43 | 35 | 20 | 14 | -146 | 27 | 39 |
| 12 | 17 | 17 | 17 | 7 | 12 | 9 | 5 | 4 | -36 | 7 | 11 | |
PAT PATCr | 23 | 28 | 32 | 34 | 34 | 31 | 26 | 15 | 10 | -110 | 20 | 28 |
Growth PAT Growth% | -37.2 | 19.3 | 14.1 | 8.5 | -1.2 | -7.6 | -17.4 | -41.7 | -30.9 | -1,155.7 | 118.3 | 126.4 |
NPM NPM% | 3.0 | 3.4 | 3.9 | 4.2 | 4.0 | 3.5 | 2.8 | 1.8 | 1.4 | -12.2 | 1.3 | 1.7 |
| 9.5 | 11.9 | 13.6 | 14.6 | 14.3 | 13.2 | 10.9 | 6.3 | 4.2 | -41.7 | 5.3 | 7.4 |
| 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 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 38 | 38 |
Reserves ReservesCr | 313 | 282 | 315 | 352 | 384 | 412 | 438 | 462 | 476 | 1,401 | 1,441 |
| 149 | 90 | 81 | 78 | 69 | 84 | 131 | 127 | 117 | 233 | 241 | |
| 21 | 12 | 14 | 15 | 29 | 26 | 26 | 26 | 26 | 115 | 112 | |
| 508 | 409 | 435 | 470 | 507 | 546 | 619 | 639 | 643 | 1,787 | 1,831 | |
| 206 | 167 | 192 | 235 | 208 | 215 | 274 | 272 | 261 | 394 | 445 | |
| 302 | 242 | 243 | 234 | 300 | 331 | 345 | 367 | 382 | 1,393 | 1,386 | |
| 508 | 409 | 435 | 470 | 507 | 546 | 619 | 639 | 643 | 1,787 | 1,831 |
| 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 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 38 | 38 |
Reserves ReservesCr | 313 | 282 | 315 | 352 | 384 | 412 | 438 | 462 | 476 | 1,401 | 1,441 |
| 149 | 90 | 81 | 78 | 69 | 84 | 131 | 127 | 117 | 233 | 241 | |
| 21 | 12 | 14 | 15 | 29 | 26 | 26 | 26 | 26 | 115 | 112 | |
| 508 | 409 | 435 | 470 | 507 | 546 | 619 | 639 | 643 | 1,787 | 1,831 | |
| 206 | 167 | 192 | 235 | 208 | 215 | 274 | 272 | 261 | 394 | 445 | |
| 302 | 242 | 243 | 234 | 300 | 331 | 345 | 367 | 382 | 1,393 | 1,386 | |
| 508 | 409 | 435 | 470 | 507 | 546 | 619 | 639 | 643 | 1,787 | 1,831 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -19 | 99 | 60 | 31 | 43 | 62 | -30 | 22 | 63 | 84 | 31 | |
| -43 | -14 | -38 | -37 | -44 | -43 | -11 | -41 | -37 | -20 | -41 | |
| 59 | -82 | -14 | 1 | 1 | -13 | 34 | 22 | -19 | -45 | -5 | |
Net Cash Flow Net Cash FlowCr | -3 | 4 | 8 | -5 | 0 | 7 | -6 | 3 | 6 | 20 | -16 |
Free Cash Flow Free Cash FlowCr | -62 | 85 | 43 | 3 | -25 | 11 | -60 | -19 | 26 | 63 | 13 |
CFO To PAT CFO To PAT% | -79.8 | 359.5 | 191.2 | 91.4 | 126.6 | 199.5 | -115.0 | 148.4 | 601.5 | -76.8 | 152.8 |
CFO To EBITDA CFO To EBITDA% | -32.6 | 162.7 | 91.4 | 48.4 | 73.4 | 100.1 | -55.0 | 49.5 | 183.2 | 321.3 | 52.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -19 | 99 | 60 | 31 | 43 | 62 | -30 | 22 | 63 | 84 | 31 | |
| -43 | -14 | -38 | -37 | -44 | -43 | -11 | -41 | -37 | -20 | -41 | |
| 59 | -82 | -14 | 1 | 1 | -13 | 34 | 22 | -19 | -45 | -5 | |
Net Cash Flow Net Cash FlowCr | -3 | 4 | 8 | -5 | 0 | 7 | -6 | 3 | 6 | 20 | -16 |
Free Cash Flow Free Cash FlowCr | -62 | 85 | 43 | 3 | -25 | 11 | -60 | -19 | 26 | 63 | 13 |
CFO To PAT CFO To PAT% | -79.8 | 359.5 | 191.2 | 91.4 | 126.6 | 199.5 | -115.0 | 148.4 | 601.5 | -76.8 | 152.8 |
CFO To EBITDA CFO To EBITDA% | -32.6 | 162.7 | 91.4 | 48.4 | 73.4 | 100.1 | -55.0 | 49.5 | 183.2 | 321.3 | 52.0 |
| 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 | 1,123 | 1,320 | 1,541 | 1,449 | 934 | 2,043 | 2,054 | 2,143 | 1,674 | 2,848 | 2,107 | 2,806 |
Price To Earnings Price To Earnings | 48.4 | 47.7 | 48.8 | 42.3 | 27.6 | 65.3 | 79.5 | 142.1 | 160.9 | 104.7 | 100.6 | |
Price To Sales Price To Sales | 1.4 | 1.6 | 1.9 | 1.8 | 1.1 | 2.3 | 2.2 | 2.5 | 2.2 | 3.2 | 1.4 | 1.8 |
Price To Book Price To Book | 3.3 | 4.3 | 4.5 | 3.9 | 2.3 | 4.7 | 4.5 | 4.4 | 3.4 | 2.0 | 1.4 | 1.9 |
EV To EBITDA EV To EBITDA | 21.4 | 21.8 | 22.9 | 22.3 | 16.3 | 32.8 | 38.8 | 48.6 | 49.8 | 107.1 | 35.2 | 39.3 |
GPM GPM% | 29.9 | 32.1 | 31.6 | 29.4 | 28.9 | 27.7 | 26.8 | 29.0 | 32.0 | 29.7 | 31.7 | 31.7 |
OPM OPM% | 7.3 | 7.6 | 8.1 | 7.9 | 7.0 | 7.0 | 5.9 | 5.3 | 4.5 | 2.9 | 3.8 | 4.4 |
NPM NPM% | 3.0 | 3.4 | 3.9 | 4.2 | 4.0 | 3.5 | 2.8 | 1.8 | 1.4 | -12.2 | 1.3 | 1.7 |
ROCE ROCE% | 9.4 | 15.2 | 14.4 | 13.6 | 9.9 | 9.9 | 7.3 | 4.3 | 3.2 | -9.9 | 1.9 | 1.9 |
ROE ROE% | 6.9 | 9.0 | 9.3 | 9.1 | 8.3 | 7.2 | 5.6 | 3.1 | 2.1 | -7.6 | 1.4 | 1.4 |
ROA ROA% | 4.6 | 6.8 | 7.3 | 7.3 | 6.7 | 5.7 | 4.2 | 2.4 | 1.6 | -6.2 | 1.1 | 1.1 |
| 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 | 1,123 | 1,320 | 1,541 | 1,449 | 934 | 2,043 | 2,054 | 2,143 | 1,674 | 2,848 | 2,107 | 2,806 |
Price To Earnings Price To Earnings | 48.4 | 47.7 | 48.8 | 42.3 | 27.6 | 65.3 | 79.5 | 142.1 | 160.9 | 104.7 | 100.6 | |
Price To Sales Price To Sales | 1.4 | 1.6 | 1.9 | 1.8 | 1.1 | 2.3 | 2.2 | 2.5 | 2.2 | 3.2 | 1.4 | 1.8 |
Price To Book Price To Book | 3.3 | 4.3 | 4.5 | 3.9 | 2.3 | 4.7 | 4.5 | 4.4 | 3.4 | 2.0 | 1.4 | 1.9 |
EV To EBITDA EV To EBITDA | 21.4 | 21.8 | 22.9 | 22.3 | 16.3 | 32.8 | 38.8 | 48.6 | 49.8 | 107.1 | 35.2 | 39.3 |
GPM GPM% | 29.9 | 32.1 | 31.6 | 29.4 | 28.9 | 27.7 | 26.8 | 29.0 | 32.0 | 29.7 | 31.7 | 31.7 |
OPM OPM% | 7.3 | 7.6 | 8.1 | 7.9 | 7.0 | 7.0 | 5.9 | 5.3 | 4.5 | 2.9 | 3.8 | 4.4 |
NPM NPM% | 3.0 | 3.4 | 3.9 | 4.2 | 4.0 | 3.5 | 2.8 | 1.8 | 1.4 | -12.2 | 1.3 | 1.7 |
ROCE ROCE% | 9.4 | 15.2 | 14.4 | 13.6 | 9.9 | 9.9 | 7.3 | 4.3 | 3.2 | -9.9 | 1.9 | 1.9 |
ROE ROE% | 6.9 | 9.0 | 9.3 | 9.1 | 8.3 | 7.2 | 5.6 | 3.1 | 2.1 | -7.6 | 1.4 | 1.4 |
ROA ROA% | 4.6 | 6.8 | 7.3 | 7.3 | 6.7 | 5.7 | 4.2 | 2.4 | 1.6 | -6.2 | 1.1 | 1.1 |
Documents — Sundrop Brands Ltd
Concall Transcript Summaries — Sundrop Brands Ltd