| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,223 | 1,592 | 1,398 | 1,142 | 1,032 | 1,908 | 856 | 1,213 | 1,138 | 1,150 | 870 | 1,014 | |
Growth YoY Revenue Growth YoY% | 752.6 | 1,474.4 | 49.8 | 42.0 | -15.6 | 19.9 | -38.8 | 6.3 | 10.3 | -39.7 | 1.6 | -16.4 |
| 966 | 1,336 | 1,280 | 761 | 912 | 2,564 | 842 | 1,186 | 1,133 | 1,125 | 1,131 | 1,018 | |
| 257 | 256 | 118 | 381 | 120 | -656 | 14 | 27 | 5 | 25 | -261 | -4 | |
OPM OPM% | 21.0 | 16.1 | 8.4 | 33.4 | 11.6 | -34.4 | 1.6 | 2.2 | 0.4 | 2.2 | -30.0 | -0.4 |
| 7 | 63 | 9 | 20 | 31 | 1,869 | 24 | 59 | 47 | 28 | 639 | 34 | |
Interest Expense Interest ExpenseCr | 58 | 58 | 53 | 53 | 66 | 45 | 23 | 22 | 21 | 18 | 20 | 34 |
Depreciation DepreciationCr | 27 | 27 | 34 | 28 | 28 | 61 | 31 | 30 | 30 | 31 | 32 | 31 |
PBT PBTCr | 178 | 234 | 40 | 321 | 57 | 1,107 | -15 | 34 | 1 | 4 | 327 | -35 |
| 13 | 14 | -16 | 53 | -10 | 545 | 7 | 7 | 6 | 5 | 75 | 1 | |
| 166 | 220 | 56 | 268 | 67 | 562 | -22 | 27 | -6 | -1 | 251 | -36 | |
Growth YoY PAT Growth YoY% | 385.5 | 1,501.2 | -10.5 | 84.8 | -59.5 | 155.4 | -140.2 | -89.9 | -108.7 | -100.2 | 1,224.5 | -233.3 |
NPM NPM% | 13.5 | 13.8 | 4.0 | 23.4 | 6.5 | 29.4 | -2.6 | 2.2 | -0.5 | -0.1 | 28.9 | -3.5 |
| 6.7 | 8.4 | 2.2 | 8.6 | 2.3 | 18.7 | -0.8 | 0.8 | -0.2 | 0.0 | 8.0 | -1.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,223 | 1,592 | 1,398 | 1,142 | 1,032 | 1,908 | 856 | 1,213 | 1,138 | 1,150 | 870 | 1,014 | |
Growth YoY Revenue Growth YoY% | 752.6 | 1,474.4 | 49.8 | 42.0 | -15.6 | 19.9 | -38.8 | 6.3 | 10.3 | -39.7 | 1.6 | -16.4 |
| 966 | 1,336 | 1,280 | 761 | 912 | 2,564 | 842 | 1,186 | 1,133 | 1,125 | 1,131 | 1,018 | |
| 257 | 256 | 118 | 381 | 120 | -656 | 14 | 27 | 5 | 25 | -261 | -4 | |
OPM OPM% | 21.0 | 16.1 | 8.4 | 33.4 | 11.6 | -34.4 | 1.6 | 2.2 | 0.4 | 2.2 | -30.0 | -0.4 |
| 7 | 63 | 9 | 20 | 31 | 1,869 | 24 | 59 | 47 | 28 | 639 | 34 | |
Interest Expense Interest ExpenseCr | 58 | 58 | 53 | 53 | 66 | 45 | 23 | 22 | 21 | 18 | 20 | 34 |
Depreciation DepreciationCr | 27 | 27 | 34 | 28 | 28 | 61 | 31 | 30 | 30 | 31 | 32 | 31 |
PBT PBTCr | 178 | 234 | 40 | 321 | 57 | 1,107 | -15 | 34 | 1 | 4 | 327 | -35 |
| 13 | 14 | -16 | 53 | -10 | 545 | 7 | 7 | 6 | 5 | 75 | 1 | |
| 166 | 220 | 56 | 268 | 67 | 562 | -22 | 27 | -6 | -1 | 251 | -36 | |
Growth YoY PAT Growth YoY% | 385.5 | 1,501.2 | -10.5 | 84.8 | -59.5 | 155.4 | -140.2 | -89.9 | -108.7 | -100.2 | 1,224.5 | -233.3 |
NPM NPM% | 13.5 | 13.8 | 4.0 | 23.4 | 6.5 | 29.4 | -2.6 | 2.2 | -0.5 | -0.1 | 28.9 | -3.5 |
| 6.7 | 8.4 | 2.2 | 8.6 | 2.3 | 18.7 | -0.8 | 0.8 | -0.2 | 0.0 | 8.0 | -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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 332 | 351 | 347 | 892 | 341 | 320 | 487 | 1,438 | 5,017 | 4,938 | 4,371 | 4,172 |
Growth Revenue Growth% | 5.5 | 5.7 | -1.1 | 157.2 | -61.8 | -6.0 | 52.0 | 195.2 | 248.9 | -1.6 | -11.5 | -16.7 |
| 304 | 317 | 323 | 814 | 289 | 253 | 419 | 1,207 | 4,149 | 5,079 | 4,575 | 4,406 | |
| 28 | 33 | 24 | 78 | 52 | 68 | 68 | 231 | 868 | -141 | -204 | -234 | |
OPM OPM% | 8.4 | 9.6 | 6.9 | 8.7 | 15.3 | 21.1 | 14.0 | 16.1 | 17.3 | -2.9 | -4.7 | -5.6 |
| 7 | 13 | 121 | 19 | 9 | 4 | 7 | 11 | 83 | 1,946 | 774 | 749 | |
Interest Expense Interest ExpenseCr | 24 | 32 | 58 | 54 | 50 | 108 | 189 | 223 | 226 | 186 | 81 | 93 |
Depreciation DepreciationCr | 11 | 12 | 14 | 14 | 15 | 42 | 70 | 81 | 115 | 147 | 124 | 124 |
PBT PBTCr | 0 | 3 | 73 | 29 | -4 | -78 | -184 | -62 | 609 | 1,470 | 365 | 296 |
| 0 | 2 | 19 | 35 | 1 | -9 | -26 | -1 | 23 | 595 | 94 | 88 | |
PAT PATCr | 0 | 1 | 55 | -6 | -5 | -69 | -158 | -61 | 586 | 874 | 271 | 208 |
Growth PAT Growth% | -106.1 | 428.9 | 8,877.7 | -110.9 | 19.2 | -1,319.7 | -130.1 | 61.3 | 1,059.8 | 49.2 | -69.0 | -67.1 |
NPM NPM% | -0.1 | 0.2 | 15.8 | -0.7 | -1.4 | -21.4 | -32.4 | -4.2 | 11.7 | 17.7 | 6.2 | 5.0 |
| 0.0 | 0.0 | 2.2 | -0.2 | -0.2 | -2.8 | -6.5 | -2.5 | 22.3 | 28.8 | 8.7 | 6.6 |
| 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 | 332 | 351 | 347 | 892 | 341 | 320 | 487 | 1,438 | 5,017 | 4,938 | 4,371 | 4,172 |
Growth Revenue Growth% | 5.5 | 5.7 | -1.1 | 157.2 | -61.8 | -6.0 | 52.0 | 195.2 | 248.9 | -1.6 | -11.5 | -16.7 |
| 304 | 317 | 323 | 814 | 289 | 253 | 419 | 1,207 | 4,149 | 5,079 | 4,575 | 4,406 | |
| 28 | 33 | 24 | 78 | 52 | 68 | 68 | 231 | 868 | -141 | -204 | -234 | |
OPM OPM% | 8.4 | 9.6 | 6.9 | 8.7 | 15.3 | 21.1 | 14.0 | 16.1 | 17.3 | -2.9 | -4.7 | -5.6 |
| 7 | 13 | 121 | 19 | 9 | 4 | 7 | 11 | 83 | 1,946 | 774 | 749 | |
Interest Expense Interest ExpenseCr | 24 | 32 | 58 | 54 | 50 | 108 | 189 | 223 | 226 | 186 | 81 | 93 |
Depreciation DepreciationCr | 11 | 12 | 14 | 14 | 15 | 42 | 70 | 81 | 115 | 147 | 124 | 124 |
PBT PBTCr | 0 | 3 | 73 | 29 | -4 | -78 | -184 | -62 | 609 | 1,470 | 365 | 296 |
| 0 | 2 | 19 | 35 | 1 | -9 | -26 | -1 | 23 | 595 | 94 | 88 | |
PAT PATCr | 0 | 1 | 55 | -6 | -5 | -69 | -158 | -61 | 586 | 874 | 271 | 208 |
Growth PAT Growth% | -106.1 | 428.9 | 8,877.7 | -110.9 | 19.2 | -1,319.7 | -130.1 | 61.3 | 1,059.8 | 49.2 | -69.0 | -67.1 |
NPM NPM% | -0.1 | 0.2 | 15.8 | -0.7 | -1.4 | -21.4 | -32.4 | -4.2 | 11.7 | 17.7 | 6.2 | 5.0 |
| 0.0 | 0.0 | 2.2 | -0.2 | -0.2 | -2.8 | -6.5 | -2.5 | 22.3 | 28.8 | 8.7 | 6.6 |
| 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 | 22 | 22 | 24 | 24 | 24 | 24 | 26 | 26 | 31 | 31 | 31 |
Reserves ReservesCr | 408 | 409 | 907 | 899 | 890 | 850 | 1,077 | 2,115 | 5,707 | 6,771 | 7,161 |
| 589 | 1,033 | 1,332 | 1,800 | 1,803 | 1,511 | 1,134 | 2,259 | 1,323 | 2,700 | 2,877 | |
| 766 | 384 | 372 | 246 | 218 | 2,027 | 3,565 | 4,228 | 2,820 | 1,983 | 1,781 | |
| 1,785 | 1,848 | 2,636 | 3,170 | 3,489 | 4,936 | 6,397 | 10,223 | 12,168 | 13,604 | 13,853 | |
| 795 | 851 | 1,360 | 590 | 438 | 536 | 1,601 | 2,542 | 4,136 | 5,773 | 5,487 | |
| 990 | 997 | 1,276 | 2,580 | 3,051 | 4,401 | 4,797 | 7,680 | 8,031 | 7,831 | 8,366 | |
| 1,785 | 1,848 | 2,636 | 3,170 | 3,489 | 4,936 | 6,397 | 10,223 | 12,168 | 13,604 | 13,853 |
| 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 | 22 | 22 | 24 | 24 | 24 | 24 | 26 | 26 | 31 | 31 | 31 |
Reserves ReservesCr | 408 | 409 | 907 | 899 | 890 | 850 | 1,077 | 2,115 | 5,707 | 6,771 | 7,161 |
| 589 | 1,033 | 1,332 | 1,800 | 1,803 | 1,511 | 1,134 | 2,259 | 1,323 | 2,700 | 2,877 | |
| 766 | 384 | 372 | 246 | 218 | 2,027 | 3,565 | 4,228 | 2,820 | 1,983 | 1,781 | |
| 1,785 | 1,848 | 2,636 | 3,170 | 3,489 | 4,936 | 6,397 | 10,223 | 12,168 | 13,604 | 13,853 | |
| 795 | 851 | 1,360 | 590 | 438 | 536 | 1,601 | 2,542 | 4,136 | 5,773 | 5,487 | |
| 990 | 997 | 1,276 | 2,580 | 3,051 | 4,401 | 4,797 | 7,680 | 8,031 | 7,831 | 8,366 | |
| 1,785 | 1,848 | 2,636 | 3,170 | 3,489 | 4,936 | 6,397 | 10,223 | 12,168 | 13,604 | 13,853 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 123 | 69 | 62 | 42 | -95 | 302 | 29 | -491 | 26 | -529 | -14 | |
| -63 | -29 | -533 | -763 | -324 | -2,001 | -494 | -860 | -512 | 1,346 | 294 | |
| -45 | -29 | 481 | 707 | 427 | 1,760 | 1,309 | 599 | 1,604 | -560 | -1,034 | |
Net Cash Flow Net Cash FlowCr | 15 | 12 | 10 | -14 | 8 | 62 | 843 | -752 | 1,118 | 257 | -754 |
Free Cash Flow Free Cash FlowCr | 60 | -162 | 146 | 41 | -101 | -1,468 | -1 | -2,561 | -18 | 1,743 | -84 |
CFO To PAT CFO To PAT% | -66,465.6 | 11,383.3 | 113.9 | -699.7 | 1,968.0 | -440.8 | -18.2 | 804.0 | 4.4 | -60.5 | -5.3 |
CFO To EBITDA CFO To EBITDA% | 440.0 | 207.1 | 261.3 | 53.8 | -182.7 | 446.8 | 42.1 | -212.4 | 3.0 | 374.1 | 7.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 123 | 69 | 62 | 42 | -95 | 302 | 29 | -491 | 26 | -529 | -14 | |
| -63 | -29 | -533 | -763 | -324 | -2,001 | -494 | -860 | -512 | 1,346 | 294 | |
| -45 | -29 | 481 | 707 | 427 | 1,760 | 1,309 | 599 | 1,604 | -560 | -1,034 | |
Net Cash Flow Net Cash FlowCr | 15 | 12 | 10 | -14 | 8 | 62 | 843 | -752 | 1,118 | 257 | -754 |
Free Cash Flow Free Cash FlowCr | 60 | -162 | 146 | 41 | -101 | -1,468 | -1 | -2,561 | -18 | 1,743 | -84 |
CFO To PAT CFO To PAT% | -66,465.6 | 11,383.3 | 113.9 | -699.7 | 1,968.0 | -440.8 | -18.2 | 804.0 | 4.4 | -60.5 | -5.3 |
CFO To EBITDA CFO To EBITDA% | 440.0 | 207.1 | 261.3 | 53.8 | -182.7 | 446.8 | 42.1 | -212.4 | 3.0 | 374.1 | 7.1 |
| 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 | 1,332 | 3,123 | 4,361 | 2,623 | 2,451 | 3,319 | 5,127 | 5,654 | 20,978 | 13,477 | 9,404 | 9,419 |
Price To Earnings Price To Earnings | 4,706.7 | 79.7 | 69.6 | 17.8 | 34.3 | 45.3 | ||||||
Price To Sales Price To Sales | 4.0 | 8.9 | 12.6 | 2.9 | 7.2 | 10.4 | 10.5 | 3.9 | 4.2 | 2.7 | 2.1 | 2.3 |
Price To Book Price To Book | 3.1 | 7.2 | 4.7 | 2.8 | 2.7 | 3.8 | 4.7 | 2.6 | 3.7 | 2.0 | 1.3 | 1.3 |
EV To EBITDA EV To EBITDA | 71.3 | 116.1 | 218.1 | 45.5 | 68.7 | 92.4 | 121.1 | 45.1 | 26.6 | -104.0 | -52.4 | -46.0 |
GPM GPM% | 15.1 | 18.0 | 22.4 | 14.0 | 30.2 | 37.1 | 26.6 | 21.0 | 20.5 | 14.5 | 0.6 | 0.6 |
OPM OPM% | 8.4 | 9.6 | 6.9 | 8.7 | 15.3 | 21.1 | 14.0 | 16.1 | 17.3 | -2.9 | -4.7 | -5.6 |
NPM NPM% | -0.1 | 0.2 | 15.8 | -0.7 | -1.4 | -21.4 | -32.4 | -4.2 | 11.7 | 17.7 | 6.2 | 5.0 |
ROCE ROCE% | 2.2 | 2.8 | 7.2 | 4.4 | 2.2 | 0.8 | 0.1 | 2.3 | 9.1 | 17.2 | 4.8 | 4.8 |
ROE ROE% | 0.0 | 0.1 | 5.9 | -0.7 | -0.5 | -7.8 | -14.3 | -2.9 | 10.2 | 12.9 | 3.8 | 3.8 |
ROA ROA% | 0.0 | 0.0 | 2.1 | -0.2 | -0.1 | -1.4 | -2.5 | -0.6 | 4.8 | 6.4 | 2.0 | 2.0 |
| 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 | 1,332 | 3,123 | 4,361 | 2,623 | 2,451 | 3,319 | 5,127 | 5,654 | 20,978 | 13,477 | 9,404 | 9,419 |
Price To Earnings Price To Earnings | 4,706.7 | 79.7 | 69.6 | 17.8 | 34.3 | 45.3 | ||||||
Price To Sales Price To Sales | 4.0 | 8.9 | 12.6 | 2.9 | 7.2 | 10.4 | 10.5 | 3.9 | 4.2 | 2.7 | 2.1 | 2.3 |
Price To Book Price To Book | 3.1 | 7.2 | 4.7 | 2.8 | 2.7 | 3.8 | 4.7 | 2.6 | 3.7 | 2.0 | 1.3 | 1.3 |
EV To EBITDA EV To EBITDA | 71.3 | 116.1 | 218.1 | 45.5 | 68.7 | 92.4 | 121.1 | 45.1 | 26.6 | -104.0 | -52.4 | -46.0 |
GPM GPM% | 15.1 | 18.0 | 22.4 | 14.0 | 30.2 | 37.1 | 26.6 | 21.0 | 20.5 | 14.5 | 0.6 | 0.6 |
OPM OPM% | 8.4 | 9.6 | 6.9 | 8.7 | 15.3 | 21.1 | 14.0 | 16.1 | 17.3 | -2.9 | -4.7 | -5.6 |
NPM NPM% | -0.1 | 0.2 | 15.8 | -0.7 | -1.4 | -21.4 | -32.4 | -4.2 | 11.7 | 17.7 | 6.2 | 5.0 |
ROCE ROCE% | 2.2 | 2.8 | 7.2 | 4.4 | 2.2 | 0.8 | 0.1 | 2.3 | 9.1 | 17.2 | 4.8 | 4.8 |
ROE ROE% | 0.0 | 0.1 | 5.9 | -0.7 | -0.5 | -7.8 | -14.3 | -2.9 | 10.2 | 12.9 | 3.8 | 3.8 |
ROA ROA% | 0.0 | 0.0 | 2.1 | -0.2 | -0.1 | -1.4 | -2.5 | -0.6 | 4.8 | 6.4 | 2.0 | 2.0 |
Documents — Swan Corp Ltd