| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 11 | 9 | 7 | 9 | 10 | 12 | 9 | 9 | 11 | 10 | 8 | |
Growth YoY Revenue Growth YoY% | 17.2 | 18.1 | -3.1 | -7.8 | -1.4 | -5.1 | 30.5 | 25.5 | 0.0 | 3.3 | -10.0 | -6.1 |
| 7 | 9 | 15 | 6 | 7 | 8 | 10 | 7 | 7 | 9 | 9 | 7 | |
| 1 | 2 | -6 | 1 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 1 | |
OPM OPM% | 16.9 | 20.6 | -73.0 | 19.2 | 18.5 | 22.7 | 10.3 | 18.7 | 17.8 | 19.5 | 16.2 | 17.2 |
| 0 | 0 | 3 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 1 | -5 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 1 | -5 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 12.5 | 22.2 | -996.1 | -17.6 | 16.7 | 3.0 | 119.9 | 28.6 | 0.0 | -2.9 | -58.2 | 5.6 |
NPM NPM% | 2.1 | 6.1 | -51.5 | 2.0 | 2.4 | 6.7 | 7.8 | 2.0 | 2.4 | 6.2 | 3.6 | 2.3 |
| 0.1 | 0.2 | -1.6 | 0.1 | 0.1 | 0.2 | 0.3 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 11 | 9 | 7 | 9 | 10 | 12 | 9 | 9 | 11 | 10 | 8 | |
Growth YoY Revenue Growth YoY% | 17.2 | 18.1 | -3.1 | -7.8 | -1.4 | -5.1 | 30.5 | 25.5 | 0.0 | 3.3 | -10.0 | -6.1 |
| 7 | 9 | 15 | 6 | 7 | 8 | 10 | 7 | 7 | 9 | 9 | 7 | |
| 1 | 2 | -6 | 1 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 1 | |
OPM OPM% | 16.9 | 20.6 | -73.0 | 19.2 | 18.5 | 22.7 | 10.3 | 18.7 | 17.8 | 19.5 | 16.2 | 17.2 |
| 0 | 0 | 3 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 1 | -5 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 1 | -5 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 12.5 | 22.2 | -996.1 | -17.6 | 16.7 | 3.0 | 119.9 | 28.6 | 0.0 | -2.9 | -58.2 | 5.6 |
NPM NPM% | 2.1 | 6.1 | -51.5 | 2.0 | 2.4 | 6.7 | 7.8 | 2.0 | 2.4 | 6.2 | 3.6 | 2.3 |
| 0.1 | 0.2 | -1.6 | 0.1 | 0.1 | 0.2 | 0.3 | 0.1 | 0.1 | 0.2 | 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 136 | 137 | 119 | 81 | 34 | 15 | 27 | 38 | 36 | 37 | 38 | 38 |
Growth Revenue Growth% | -2.3 | 0.3 | -13.2 | -31.9 | -58.4 | -56.0 | 81.0 | 43.3 | -5.3 | 3.2 | 2.6 | -3.5 |
| 115 | 112 | 142 | 123 | 49 | 21 | 45 | 34 | 37 | 31 | 32 | 31 | |
| 22 | 24 | -23 | -42 | -16 | -7 | -18 | 4 | -1 | 6 | 7 | 7 | |
OPM OPM% | 15.8 | 17.9 | -19.2 | -52.4 | -46.4 | -45.2 | -69.0 | 11.4 | -2.3 | 17.2 | 18.0 | 17.7 |
| 2 | 3 | 18 | 0 | 20 | 1 | 0 | 4 | 4 | 2 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 19 | 16 | 3 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 21 | 19 | 5 | 3 | 3 | 2 | 4 | 5 | 5 | 5 | 5 | 5 |
PBT PBTCr | -15 | -8 | -13 | -46 | 0 | -8 | -23 | 1 | -4 | 2 | 1 | 1 |
| 0 | -1 | -13 | 8 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -15 | -7 | 1 | -54 | 1 | -8 | -20 | 1 | -4 | 2 | 1 | 1 |
Growth PAT Growth% | -36.0 | 56.6 | 108.2 | -10,095.6 | 101.6 | -1,057.2 | -147.1 | 106.7 | -361.2 | 154.6 | -26.2 | -27.3 |
NPM NPM% | -11.2 | -4.8 | 0.5 | -67.1 | 2.6 | -55.7 | -76.1 | 3.5 | -9.8 | 5.2 | 3.7 | 3.8 |
| -5.2 | -2.3 | 0.2 | -18.5 | 0.3 | -2.8 | -7.0 | 0.5 | -1.2 | 0.7 | 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 | 136 | 137 | 119 | 81 | 34 | 15 | 27 | 38 | 36 | 37 | 38 | 38 |
Growth Revenue Growth% | -2.3 | 0.3 | -13.2 | -31.9 | -58.4 | -56.0 | 81.0 | 43.3 | -5.3 | 3.2 | 2.6 | -3.5 |
| 115 | 112 | 142 | 123 | 49 | 21 | 45 | 34 | 37 | 31 | 32 | 31 | |
| 22 | 24 | -23 | -42 | -16 | -7 | -18 | 4 | -1 | 6 | 7 | 7 | |
OPM OPM% | 15.8 | 17.9 | -19.2 | -52.4 | -46.4 | -45.2 | -69.0 | 11.4 | -2.3 | 17.2 | 18.0 | 17.7 |
| 2 | 3 | 18 | 0 | 20 | 1 | 0 | 4 | 4 | 2 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 19 | 16 | 3 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 21 | 19 | 5 | 3 | 3 | 2 | 4 | 5 | 5 | 5 | 5 | 5 |
PBT PBTCr | -15 | -8 | -13 | -46 | 0 | -8 | -23 | 1 | -4 | 2 | 1 | 1 |
| 0 | -1 | -13 | 8 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -15 | -7 | 1 | -54 | 1 | -8 | -20 | 1 | -4 | 2 | 1 | 1 |
Growth PAT Growth% | -36.0 | 56.6 | 108.2 | -10,095.6 | 101.6 | -1,057.2 | -147.1 | 106.7 | -361.2 | 154.6 | -26.2 | -27.3 |
NPM NPM% | -11.2 | -4.8 | 0.5 | -67.1 | 2.6 | -55.7 | -76.1 | 3.5 | -9.8 | 5.2 | 3.7 | 3.8 |
| -5.2 | -2.3 | 0.2 | -18.5 | 0.3 | -2.8 | -7.0 | 0.5 | -1.2 | 0.7 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 |
Reserves ReservesCr | 90 | 127 | 128 | 74 | 76 | 67 | 47 | 48 | 45 | 47 | 48 |
| 120 | 137 | 80 | 69 | 51 | 59 | 48 | 43 | 31 | 29 | 29 | |
| 89 | 71 | 7 | 8 | 9 | 8 | 10 | 5 | 4 | 11 | 6 | |
| 329 | 365 | 244 | 181 | 165 | 164 | 134 | 126 | 109 | 116 | 112 | |
| 121 | 128 | 153 | 95 | 83 | 88 | 100 | 98 | 86 | 87 | 87 | |
| 208 | 237 | 91 | 86 | 82 | 75 | 34 | 28 | 23 | 29 | 25 | |
| 329 | 365 | 244 | 181 | 165 | 164 | 134 | 126 | 109 | 116 | 112 |
| 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 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 |
Reserves ReservesCr | 90 | 127 | 128 | 74 | 76 | 67 | 47 | 48 | 45 | 47 | 48 |
| 120 | 137 | 80 | 69 | 51 | 59 | 48 | 43 | 31 | 29 | 29 | |
| 89 | 71 | 7 | 8 | 9 | 8 | 10 | 5 | 4 | 11 | 6 | |
| 329 | 365 | 244 | 181 | 165 | 164 | 134 | 126 | 109 | 116 | 112 | |
| 121 | 128 | 153 | 95 | 83 | 88 | 100 | 98 | 86 | 87 | 87 | |
| 208 | 237 | 91 | 86 | 82 | 75 | 34 | 28 | 23 | 29 | 25 | |
| 329 | 365 | 244 | 181 | 165 | 164 | 134 | 126 | 109 | 116 | 112 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 32 | 31 | -55 | -2 | -3 | 0 | -42 | 5 | 10 | 11 | 0 | |
| 0 | 0 | 150 | 0 | 0 | 2 | 50 | 0 | 0 | -1 | 4 | |
| -34 | -29 | -95 | 0 | 1 | -2 | -7 | -5 | -10 | -8 | -6 | |
Net Cash Flow Net Cash FlowCr | -3 | 3 | 0 | -2 | -2 | -1 | 0 | 0 | 0 | 2 | -1 |
Free Cash Flow Free Cash FlowCr | 31 | 31 | 97 | -3 | -3 | 1 | 7 | 5 | 9 | 10 | 0 |
CFO To PAT CFO To PAT% | -207.5 | -475.8 | -10,219.8 | 4.0 | -381.4 | 3.6 | 208.3 | 359.7 | -287.1 | 540.6 | 30.3 |
CFO To EBITDA CFO To EBITDA% | 146.9 | 128.7 | 243.2 | 5.1 | 21.1 | 4.4 | 229.8 | 112.0 | -1,209.0 | 162.7 | 6.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 32 | 31 | -55 | -2 | -3 | 0 | -42 | 5 | 10 | 11 | 0 | |
| 0 | 0 | 150 | 0 | 0 | 2 | 50 | 0 | 0 | -1 | 4 | |
| -34 | -29 | -95 | 0 | 1 | -2 | -7 | -5 | -10 | -8 | -6 | |
Net Cash Flow Net Cash FlowCr | -3 | 3 | 0 | -2 | -2 | -1 | 0 | 0 | 0 | 2 | -1 |
Free Cash Flow Free Cash FlowCr | 31 | 31 | 97 | -3 | -3 | 1 | 7 | 5 | 9 | 10 | 0 |
CFO To PAT CFO To PAT% | -207.5 | -475.8 | -10,219.8 | 4.0 | -381.4 | 3.6 | 208.3 | 359.7 | -287.1 | 540.6 | 30.3 |
CFO To EBITDA CFO To EBITDA% | 146.9 | 128.7 | 243.2 | 5.1 | 21.1 | 4.4 | 229.8 | 112.0 | -1,209.0 | 162.7 | 6.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 205 | 156 | 108 | 34 | 7 | 13 | 27 | 23 | 43 | 28 | 22 | 29 |
Price To Earnings Price To Earnings | 194.5 | 7.9 | 16.9 | 14.7 | 15.5 | 19.5 | ||||||
Price To Sales Price To Sales | 1.5 | 1.1 | 0.9 | 0.4 | 0.2 | 0.9 | 1.0 | 0.6 | 1.2 | 0.8 | 0.6 | 0.8 |
Price To Book Price To Book | 1.7 | 1.0 | 0.7 | 0.3 | 0.1 | 0.1 | 0.3 | 0.3 | 0.6 | 0.4 | 0.3 | 0.4 |
EV To EBITDA EV To EBITDA | 13.6 | 9.2 | -5.0 | -1.0 | -1.2 | -3.5 | -2.5 | 8.8 | -59.0 | 6.5 | 4.9 | 5.9 |
GPM GPM% | 58.3 | 56.3 | 51.0 | 45.6 | 64.9 | 56.2 | 50.5 | 52.3 | 56.0 | 62.5 | 66.3 | 66.3 |
OPM OPM% | 15.8 | 17.9 | -19.2 | -52.4 | -46.4 | -45.2 | -69.0 | 11.4 | -2.3 | 17.2 | 18.0 | 17.7 |
NPM NPM% | -11.2 | -4.8 | 0.5 | -67.1 | 2.6 | -55.7 | -76.1 | 3.5 | -9.8 | 5.2 | 3.7 | 3.8 |
ROCE ROCE% | 1.5 | 3.4 | -5.6 | -39.0 | 1.4 | -6.7 | -22.5 | 3.2 | -2.5 | 3.7 | 3.2 | 3.2 |
ROE ROE% | -12.8 | -4.2 | 0.3 | -52.3 | 0.8 | -8.6 | -26.7 | 1.8 | -4.8 | 2.5 | 1.9 | 1.9 |
ROA ROA% | -4.6 | -1.8 | 0.2 | -29.9 | 0.5 | -5.0 | -15.2 | 1.1 | -3.3 | 1.7 | 1.3 | 1.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 205 | 156 | 108 | 34 | 7 | 13 | 27 | 23 | 43 | 28 | 22 | 29 |
Price To Earnings Price To Earnings | 194.5 | 7.9 | 16.9 | 14.7 | 15.5 | 19.5 | ||||||
Price To Sales Price To Sales | 1.5 | 1.1 | 0.9 | 0.4 | 0.2 | 0.9 | 1.0 | 0.6 | 1.2 | 0.8 | 0.6 | 0.8 |
Price To Book Price To Book | 1.7 | 1.0 | 0.7 | 0.3 | 0.1 | 0.1 | 0.3 | 0.3 | 0.6 | 0.4 | 0.3 | 0.4 |
EV To EBITDA EV To EBITDA | 13.6 | 9.2 | -5.0 | -1.0 | -1.2 | -3.5 | -2.5 | 8.8 | -59.0 | 6.5 | 4.9 | 5.9 |
GPM GPM% | 58.3 | 56.3 | 51.0 | 45.6 | 64.9 | 56.2 | 50.5 | 52.3 | 56.0 | 62.5 | 66.3 | 66.3 |
OPM OPM% | 15.8 | 17.9 | -19.2 | -52.4 | -46.4 | -45.2 | -69.0 | 11.4 | -2.3 | 17.2 | 18.0 | 17.7 |
NPM NPM% | -11.2 | -4.8 | 0.5 | -67.1 | 2.6 | -55.7 | -76.1 | 3.5 | -9.8 | 5.2 | 3.7 | 3.8 |
ROCE ROCE% | 1.5 | 3.4 | -5.6 | -39.0 | 1.4 | -6.7 | -22.5 | 3.2 | -2.5 | 3.7 | 3.2 | 3.2 |
ROE ROE% | -12.8 | -4.2 | 0.3 | -52.3 | 0.8 | -8.6 | -26.7 | 1.8 | -4.8 | 2.5 | 1.9 | 1.9 |
ROA ROA% | -4.6 | -1.8 | 0.2 | -29.9 | 0.5 | -5.0 | -15.2 | 1.1 | -3.3 | 1.7 | 1.3 | 1.3 |
Documents — TGB Banquets & Hotels Ltd