| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 48 | 64 | 76 | 114 | 198 | 91 | 219 | 177 | 139 | 139 | 202 | 131 | |
Growth YoY Revenue Growth YoY% | -69.4 | 147.9 | 22.3 | 33.9 | 308.8 | 43.8 | 189.7 | 55.7 | -29.7 | 51.7 | -7.5 | -26.2 |
| 32 | 40 | 52 | 93 | 169 | 73 | 190 | 136 | 98 | 105 | 167 | 102 | |
| 17 | 23 | 24 | 21 | 29 | 18 | 29 | 42 | 41 | 33 | 36 | 28 | |
OPM OPM% | 34.7 | 37.0 | 31.6 | 18.4 | 14.6 | 20.1 | 13.1 | 23.5 | 29.4 | 24.1 | 17.6 | 21.7 |
| 7 | 8 | 41 | 12 | 12 | 9 | 14 | 12 | 9 | 7 | 7 | 10 | |
Interest Expense Interest ExpenseCr | 11 | 12 | 17 | 14 | 15 | 13 | 16 | 14 | 16 | 15 | 17 | 15 |
Depreciation DepreciationCr | 10 | 10 | 12 | 10 | 10 | 11 | 11 | 12 | 13 | 12 | 13 | 13 |
PBT PBTCr | 3 | 9 | 36 | 9 | 16 | 3 | 16 | 28 | 21 | 14 | 13 | 10 |
| 1 | 0 | 4 | 3 | 7 | 14 | 7 | 7 | 5 | 4 | 2 | 3 | |
| 7 | 8 | 36 | 7 | 9 | -11 | 9 | 21 | 16 | 10 | 11 | 8 | |
Growth YoY PAT Growth YoY% | 15.8 | 973.4 | 724.5 | -42.9 | 22.9 | -228.9 | -75.1 | 220.8 | 76.4 | 190.0 | 23.5 | -63.8 |
NPM NPM% | 15.1 | 12.9 | 47.7 | 5.8 | 4.5 | -11.6 | 4.1 | 11.9 | 11.4 | 6.9 | 5.5 | 5.8 |
| 4.8 | 5.4 | 23.8 | 4.3 | 5.9 | -7.0 | 5.9 | 13.9 | 10.4 | 6.1 | 6.7 | 4.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 48 | 64 | 76 | 114 | 198 | 91 | 219 | 177 | 139 | 139 | 202 | 131 | |
Growth YoY Revenue Growth YoY% | -69.4 | 147.9 | 22.3 | 33.9 | 308.8 | 43.8 | 189.7 | 55.7 | -29.7 | 51.7 | -7.5 | -26.2 |
| 32 | 40 | 52 | 93 | 169 | 73 | 190 | 136 | 98 | 105 | 167 | 102 | |
| 17 | 23 | 24 | 21 | 29 | 18 | 29 | 42 | 41 | 33 | 36 | 28 | |
OPM OPM% | 34.7 | 37.0 | 31.6 | 18.4 | 14.6 | 20.1 | 13.1 | 23.5 | 29.4 | 24.1 | 17.6 | 21.7 |
| 7 | 8 | 41 | 12 | 12 | 9 | 14 | 12 | 9 | 7 | 7 | 10 | |
Interest Expense Interest ExpenseCr | 11 | 12 | 17 | 14 | 15 | 13 | 16 | 14 | 16 | 15 | 17 | 15 |
Depreciation DepreciationCr | 10 | 10 | 12 | 10 | 10 | 11 | 11 | 12 | 13 | 12 | 13 | 13 |
PBT PBTCr | 3 | 9 | 36 | 9 | 16 | 3 | 16 | 28 | 21 | 14 | 13 | 10 |
| 1 | 0 | 4 | 3 | 7 | 14 | 7 | 7 | 5 | 4 | 2 | 3 | |
| 7 | 8 | 36 | 7 | 9 | -11 | 9 | 21 | 16 | 10 | 11 | 8 | |
Growth YoY PAT Growth YoY% | 15.8 | 973.4 | 724.5 | -42.9 | 22.9 | -228.9 | -75.1 | 220.8 | 76.4 | 190.0 | 23.5 | -63.8 |
NPM NPM% | 15.1 | 12.9 | 47.7 | 5.8 | 4.5 | -11.6 | 4.1 | 11.9 | 11.4 | 6.9 | 5.5 | 5.8 |
| 4.8 | 5.4 | 23.8 | 4.3 | 5.9 | -7.0 | 5.9 | 13.9 | 10.4 | 6.1 | 6.7 | 4.7 |
| 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 | 276 | 241 | 294 | 228 | 252 | 253 | 391 | 246 | 243 | 622 | 657 | 611 |
Growth Revenue Growth% | 24.5 | -12.6 | 22.0 | -22.7 | 10.8 | 0.1 | 54.9 | -37.2 | -1.2 | 156.1 | 5.7 | -10.9 |
| 253 | 217 | 261 | 202 | 225 | 202 | 321 | 184 | 159 | 525 | 506 | 473 | |
| 23 | 24 | 34 | 25 | 28 | 50 | 71 | 62 | 84 | 97 | 151 | 138 | |
OPM OPM% | 8.4 | 10.0 | 11.4 | 11.1 | 11.0 | 20.0 | 18.0 | 25.2 | 34.6 | 15.6 | 23.0 | 22.6 |
| 32 | 36 | 27 | 27 | 12 | 23 | 21 | 24 | 69 | 47 | 34 | 32 | |
Interest Expense Interest ExpenseCr | 12 | 10 | 10 | 15 | 17 | 18 | 25 | 30 | 51 | 57 | 61 | 63 |
Depreciation DepreciationCr | 17 | 19 | 23 | 26 | 30 | 28 | 31 | 26 | 42 | 43 | 49 | 50 |
PBT PBTCr | 26 | 31 | 27 | 10 | -7 | 28 | 36 | 30 | 60 | 44 | 76 | 58 |
| 9 | 9 | 12 | 4 | 3 | 1 | 3 | 1 | 7 | 30 | 18 | 14 | |
PAT PATCr | 17 | 22 | 16 | 7 | -10 | 26 | 32 | 29 | 54 | 14 | 58 | 44 |
Growth PAT Growth% | 4,511.8 | 30.7 | -26.5 | -57.0 | -248.9 | 356.0 | 24.5 | -12.0 | 87.6 | -73.9 | 312.0 | 54.6 |
NPM NPM% | 6.0 | 9.0 | 5.4 | 3.0 | -4.0 | 10.3 | 8.3 | 11.6 | 22.0 | 2.3 | 8.8 | 7.2 |
| 10.7 | 14.3 | 10.5 | 3.0 | -6.7 | 17.2 | 21.4 | 4.2 | 41.6 | 9.2 | 36.4 | 27.9 |
| 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 | 276 | 241 | 294 | 228 | 252 | 253 | 391 | 246 | 243 | 622 | 657 | 611 |
Growth Revenue Growth% | 24.5 | -12.6 | 22.0 | -22.7 | 10.8 | 0.1 | 54.9 | -37.2 | -1.2 | 156.1 | 5.7 | -10.9 |
| 253 | 217 | 261 | 202 | 225 | 202 | 321 | 184 | 159 | 525 | 506 | 473 | |
| 23 | 24 | 34 | 25 | 28 | 50 | 71 | 62 | 84 | 97 | 151 | 138 | |
OPM OPM% | 8.4 | 10.0 | 11.4 | 11.1 | 11.0 | 20.0 | 18.0 | 25.2 | 34.6 | 15.6 | 23.0 | 22.6 |
| 32 | 36 | 27 | 27 | 12 | 23 | 21 | 24 | 69 | 47 | 34 | 32 | |
Interest Expense Interest ExpenseCr | 12 | 10 | 10 | 15 | 17 | 18 | 25 | 30 | 51 | 57 | 61 | 63 |
Depreciation DepreciationCr | 17 | 19 | 23 | 26 | 30 | 28 | 31 | 26 | 42 | 43 | 49 | 50 |
PBT PBTCr | 26 | 31 | 27 | 10 | -7 | 28 | 36 | 30 | 60 | 44 | 76 | 58 |
| 9 | 9 | 12 | 4 | 3 | 1 | 3 | 1 | 7 | 30 | 18 | 14 | |
PAT PATCr | 17 | 22 | 16 | 7 | -10 | 26 | 32 | 29 | 54 | 14 | 58 | 44 |
Growth PAT Growth% | 4,511.8 | 30.7 | -26.5 | -57.0 | -248.9 | 356.0 | 24.5 | -12.0 | 87.6 | -73.9 | 312.0 | 54.6 |
NPM NPM% | 6.0 | 9.0 | 5.4 | 3.0 | -4.0 | 10.3 | 8.3 | 11.6 | 22.0 | 2.3 | 8.8 | 7.2 |
| 10.7 | 14.3 | 10.5 | 3.0 | -6.7 | 17.2 | 21.4 | 4.2 | 41.6 | 9.2 | 36.4 | 27.9 |
| 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 | 10 | 10 | 10 | 10 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
Reserves ReservesCr | 672 | 690 | 705 | 716 | 704 | 727 | 760 | 772 | 823 | 842 | 906 |
| 134 | 160 | 238 | 232 | 272 | 282 | 421 | 441 | 556 | 510 | 657 | |
| 55 | 41 | 41 | 38 | 56 | 163 | 195 | 242 | 249 | 362 | 472 | |
| 871 | 901 | 994 | 996 | 1,047 | 1,194 | 1,403 | 1,487 | 1,662 | 1,750 | 2,083 | |
| 515 | 554 | 570 | 508 | 508 | 577 | 708 | 737 | 882 | 865 | 975 | |
| 356 | 347 | 424 | 488 | 539 | 618 | 694 | 750 | 780 | 885 | 1,108 | |
| 871 | 901 | 994 | 996 | 1,047 | 1,194 | 1,403 | 1,487 | 1,662 | 1,750 | 2,083 |
| 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 | 10 | 10 | 10 | 10 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
Reserves ReservesCr | 672 | 690 | 705 | 716 | 704 | 727 | 760 | 772 | 823 | 842 | 906 |
| 134 | 160 | 238 | 232 | 272 | 282 | 421 | 441 | 556 | 510 | 657 | |
| 55 | 41 | 41 | 38 | 56 | 163 | 195 | 242 | 249 | 362 | 472 | |
| 871 | 901 | 994 | 996 | 1,047 | 1,194 | 1,403 | 1,487 | 1,662 | 1,750 | 2,083 | |
| 515 | 554 | 570 | 508 | 508 | 577 | 708 | 737 | 882 | 865 | 975 | |
| 356 | 347 | 424 | 488 | 539 | 618 | 694 | 750 | 780 | 885 | 1,108 | |
| 871 | 901 | 994 | 996 | 1,047 | 1,194 | 1,403 | 1,487 | 1,662 | 1,750 | 2,083 |
| 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 | 29 | 3 | 69 | 28 | 33 | 97 | 131 | 90 | 130 | 95 | |
| 39 | 21 | -101 | -120 | -30 | -142 | -73 | -284 | -83 | -113 | -198 | |
| -28 | -52 | 49 | -53 | -4 | 94 | 99 | 11 | 34 | 19 | 50 | |
Net Cash Flow Net Cash FlowCr | 17 | -5 | -50 | -103 | -6 | -15 | 124 | -142 | 40 | 37 | -52 |
Free Cash Flow Free Cash FlowCr | 4 | 29 | 3 | 69 | 28 | 33 | 11 | -19 | -38 | -7 | -138 |
CFO To PAT CFO To PAT% | 21.1 | 132.4 | 17.6 | 1,012.5 | -279.4 | 127.7 | 299.3 | 460.8 | 167.3 | 930.7 | 165.8 |
CFO To EBITDA CFO To EBITDA% | 15.1 | 119.3 | 8.3 | 274.2 | 102.5 | 65.9 | 137.6 | 212.7 | 106.6 | 134.3 | 63.1 |
| 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 | 29 | 3 | 69 | 28 | 33 | 97 | 131 | 90 | 130 | 95 | |
| 39 | 21 | -101 | -120 | -30 | -142 | -73 | -284 | -83 | -113 | -198 | |
| -28 | -52 | 49 | -53 | -4 | 94 | 99 | 11 | 34 | 19 | 50 | |
Net Cash Flow Net Cash FlowCr | 17 | -5 | -50 | -103 | -6 | -15 | 124 | -142 | 40 | 37 | -52 |
Free Cash Flow Free Cash FlowCr | 4 | 29 | 3 | 69 | 28 | 33 | 11 | -19 | -38 | -7 | -138 |
CFO To PAT CFO To PAT% | 21.1 | 132.4 | 17.6 | 1,012.5 | -279.4 | 127.7 | 299.3 | 460.8 | 167.3 | 930.7 | 165.8 |
CFO To EBITDA CFO To EBITDA% | 15.1 | 119.3 | 8.3 | 274.2 | 102.5 | 65.9 | 137.6 | 212.7 | 106.6 | 134.3 | 63.1 |
| 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 | 381 | 345 | 359 | 243 | 126 | 305 | 575 | 432 | 1,446 | 822 | 758 | 858 |
Price To Earnings Price To Earnings | 23.9 | 16.0 | 22.6 | 35.5 | 11.7 | 17.7 | 78.0 | 23.3 | 65.3 | 13.7 | 20.2 | |
Price To Sales Price To Sales | 1.4 | 1.4 | 1.2 | 1.1 | 0.5 | 1.2 | 1.5 | 1.8 | 6.0 | 1.3 | 1.1 | 1.4 |
Price To Book Price To Book | 0.6 | 0.5 | 0.5 | 0.3 | 0.2 | 0.4 | 0.7 | 0.6 | 1.7 | 1.0 | 0.8 | 0.9 |
EV To EBITDA EV To EBITDA | 15.2 | 11.9 | 11.8 | 12.1 | 8.0 | 9.8 | 13.1 | 12.7 | 21.2 | 13.0 | 9.0 | 10.5 |
GPM GPM% | 22.5 | 27.1 | 25.8 | 34.2 | 35.3 | 38.0 | 32.9 | 39.7 | 53.0 | 26.4 | 36.7 | 36.7 |
OPM OPM% | 8.4 | 10.0 | 11.4 | 11.1 | 11.0 | 20.0 | 18.0 | 25.2 | 34.6 | 15.6 | 23.0 | 22.6 |
NPM NPM% | 6.0 | 9.0 | 5.4 | 3.0 | -4.0 | 10.3 | 8.3 | 11.6 | 22.0 | 2.3 | 8.8 | 7.2 |
ROCE ROCE% | 4.8 | 5.1 | 4.2 | 2.8 | 1.1 | 4.2 | 4.9 | 4.5 | 7.9 | 6.8 | 8.0 | 8.0 |
ROE ROE% | 2.4 | 3.1 | 2.2 | 0.9 | -1.4 | 3.5 | 4.2 | 3.6 | 6.4 | 1.6 | 6.3 | 6.3 |
ROA ROA% | 1.9 | 2.4 | 1.6 | 0.7 | -1.0 | 2.2 | 2.3 | 1.9 | 3.2 | 0.8 | 2.8 | 2.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 381 | 345 | 359 | 243 | 126 | 305 | 575 | 432 | 1,446 | 822 | 758 | 858 |
Price To Earnings Price To Earnings | 23.9 | 16.0 | 22.6 | 35.5 | 11.7 | 17.7 | 78.0 | 23.3 | 65.3 | 13.7 | 20.2 | |
Price To Sales Price To Sales | 1.4 | 1.4 | 1.2 | 1.1 | 0.5 | 1.2 | 1.5 | 1.8 | 6.0 | 1.3 | 1.1 | 1.4 |
Price To Book Price To Book | 0.6 | 0.5 | 0.5 | 0.3 | 0.2 | 0.4 | 0.7 | 0.6 | 1.7 | 1.0 | 0.8 | 0.9 |
EV To EBITDA EV To EBITDA | 15.2 | 11.9 | 11.8 | 12.1 | 8.0 | 9.8 | 13.1 | 12.7 | 21.2 | 13.0 | 9.0 | 10.5 |
GPM GPM% | 22.5 | 27.1 | 25.8 | 34.2 | 35.3 | 38.0 | 32.9 | 39.7 | 53.0 | 26.4 | 36.7 | 36.7 |
OPM OPM% | 8.4 | 10.0 | 11.4 | 11.1 | 11.0 | 20.0 | 18.0 | 25.2 | 34.6 | 15.6 | 23.0 | 22.6 |
NPM NPM% | 6.0 | 9.0 | 5.4 | 3.0 | -4.0 | 10.3 | 8.3 | 11.6 | 22.0 | 2.3 | 8.8 | 7.2 |
ROCE ROCE% | 4.8 | 5.1 | 4.2 | 2.8 | 1.1 | 4.2 | 4.9 | 4.5 | 7.9 | 6.8 | 8.0 | 8.0 |
ROE ROE% | 2.4 | 3.1 | 2.2 | 0.9 | -1.4 | 3.5 | 4.2 | 3.6 | 6.4 | 1.6 | 6.3 | 6.3 |
ROA ROA% | 1.9 | 2.4 | 1.6 | 0.7 | -1.0 | 2.2 | 2.3 | 1.9 | 3.2 | 0.8 | 2.8 | 2.8 |
Documents — Swelect Energy Systems Ltd