| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 993 | 896 | 983 | 1,222 | 1,181 | 1,132 | 1,381 | 1,558 | 1,711 | 2,406 | 2,839 | 2,666 | |
Growth YoY Revenue Growth YoY% | 22.1 | 20.3 | 27.4 | 27.3 | 18.9 | 26.4 | 40.5 | 27.5 | 44.9 | 112.4 | 105.6 | 71.2 |
| 969 | 845 | 933 | 1,130 | 1,189 | 1,049 | 1,323 | 1,471 | 1,605 | 2,234 | 2,625 | 2,522 | |
| 24 | 51 | 50 | 92 | -7 | 83 | 57 | 87 | 106 | 172 | 214 | 145 | |
OPM OPM% | 2.5 | 5.7 | 5.1 | 7.5 | -0.6 | 7.3 | 4.2 | 5.6 | 6.2 | 7.2 | 7.5 | 5.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 9 | 9 | 9 | 9 | 11 | 10 | 11 | 15 | 16 | 16 | 20 | 18 |
Depreciation DepreciationCr | 4 | 4 | 5 | 5 | 6 | 5 | 7 | 7 | 11 | 11 | 12 | 11 |
PBT PBTCr | 12 | 38 | 36 | 77 | -24 | 67 | 39 | 65 | 78 | 143 | 182 | 115 |
| 4 | 10 | 8 | 21 | -6 | 19 | 7 | 19 | 20 | 38 | 40 | 30 | |
| 8 | 28 | 28 | 57 | -17 | 48 | 31 | 46 | 59 | 105 | 143 | 85 | |
Growth YoY PAT Growth YoY% | -47.4 | 103.3 | -9.0 | -3.5 | -308.0 | 72.1 | 11.2 | -19.2 | 435.3 | 117.4 | 354.3 | 86.2 |
NPM NPM% | 0.8 | 3.1 | 2.9 | 4.6 | -1.5 | 4.3 | 2.3 | 2.9 | 3.4 | 4.4 | 5.0 | 3.2 |
| 3.0 | 9.9 | 10.0 | 20.0 | -6.2 | 17.0 | 10.2 | 14.7 | 18.8 | 33.7 | 45.9 | 27.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 993 | 896 | 983 | 1,222 | 1,181 | 1,132 | 1,381 | 1,558 | 1,711 | 2,406 | 2,839 | 2,666 | |
Growth YoY Revenue Growth YoY% | 22.1 | 20.3 | 27.4 | 27.3 | 18.9 | 26.4 | 40.5 | 27.5 | 44.9 | 112.4 | 105.6 | 71.2 |
| 969 | 845 | 933 | 1,130 | 1,189 | 1,049 | 1,323 | 1,471 | 1,605 | 2,234 | 2,625 | 2,522 | |
| 24 | 51 | 50 | 92 | -7 | 83 | 57 | 87 | 106 | 172 | 214 | 145 | |
OPM OPM% | 2.5 | 5.7 | 5.1 | 7.5 | -0.6 | 7.3 | 4.2 | 5.6 | 6.2 | 7.2 | 7.5 | 5.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 9 | 9 | 9 | 9 | 11 | 10 | 11 | 15 | 16 | 16 | 20 | 18 |
Depreciation DepreciationCr | 4 | 4 | 5 | 5 | 6 | 5 | 7 | 7 | 11 | 11 | 12 | 11 |
PBT PBTCr | 12 | 38 | 36 | 77 | -24 | 67 | 39 | 65 | 78 | 143 | 182 | 115 |
| 4 | 10 | 8 | 21 | -6 | 19 | 7 | 19 | 20 | 38 | 40 | 30 | |
| 8 | 28 | 28 | 57 | -17 | 48 | 31 | 46 | 59 | 105 | 143 | 85 | |
Growth YoY PAT Growth YoY% | -47.4 | 103.3 | -9.0 | -3.5 | -308.0 | 72.1 | 11.2 | -19.2 | 435.3 | 117.4 | 354.3 | 86.2 |
NPM NPM% | 0.8 | 3.1 | 2.9 | 4.6 | -1.5 | 4.3 | 2.3 | 2.9 | 3.4 | 4.4 | 5.0 | 3.2 |
| 3.0 | 9.9 | 10.0 | 20.0 | -6.2 | 17.0 | 10.2 | 14.7 | 18.8 | 33.7 | 45.9 | 27.4 |
| 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 | 1,272 | 1,299 | 1,379 | 1,443 | 1,692 | 1,819 | 2,193 | 3,153 | 3,827 | 4,911 | 8,499 | 9,622 |
Growth Revenue Growth% | -10.5 | 2.2 | 6.1 | 4.6 | 17.2 | 7.5 | 20.6 | 43.8 | 21.4 | 28.3 | 73.1 | 83.2 |
| 1,228 | 1,251 | 1,320 | 1,373 | 1,594 | 1,672 | 2,107 | 3,000 | 3,614 | 4,692 | 7,935 | 8,985 | |
| 43 | 48 | 59 | 71 | 98 | 147 | 86 | 153 | 212 | 219 | 565 | 637 | |
OPM OPM% | 3.4 | 3.7 | 4.3 | 4.9 | 5.8 | 8.1 | 3.9 | 4.8 | 5.5 | 4.5 | 6.6 | 6.6 |
| 3 | 1 | 2 | 3 | 3 | 2 | 2 | 3 | 5 | 6 | 12 | -2 | |
Interest Expense Interest ExpenseCr | 24 | 21 | 19 | 20 | 21 | 23 | 26 | 35 | 36 | 41 | 68 | 70 |
Depreciation DepreciationCr | 8 | 9 | 8 | 8 | 10 | 9 | 10 | 13 | 16 | 24 | 40 | 45 |
PBT PBTCr | 14 | 19 | 34 | 46 | 69 | 117 | 52 | 108 | 165 | 160 | 469 | 519 |
| 4 | 5 | 11 | 15 | 24 | 30 | 13 | 28 | 42 | 41 | 117 | 128 | |
PAT PATCr | 11 | 14 | 23 | 30 | 46 | 87 | 39 | 80 | 123 | 119 | 352 | 391 |
Growth PAT Growth% | 147.3 | 32.7 | 63.7 | 32.3 | 50.9 | 89.7 | -55.5 | 106.8 | 54.5 | -3.7 | 196.2 | 262.6 |
NPM NPM% | 0.8 | 1.1 | 1.7 | 2.1 | 2.7 | 4.8 | 1.8 | 2.5 | 3.2 | 2.4 | 4.1 | 4.1 |
| 3.7 | 4.9 | 8.0 | 10.7 | 16.1 | 30.6 | 13.6 | 28.2 | 43.5 | 42.0 | 113.1 | 125.8 |
| 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 | 1,272 | 1,299 | 1,379 | 1,443 | 1,692 | 1,819 | 2,193 | 3,153 | 3,827 | 4,911 | 8,499 | 9,622 |
Growth Revenue Growth% | -10.5 | 2.2 | 6.1 | 4.6 | 17.2 | 7.5 | 20.6 | 43.8 | 21.4 | 28.3 | 73.1 | 83.2 |
| 1,228 | 1,251 | 1,320 | 1,373 | 1,594 | 1,672 | 2,107 | 3,000 | 3,614 | 4,692 | 7,935 | 8,985 | |
| 43 | 48 | 59 | 71 | 98 | 147 | 86 | 153 | 212 | 219 | 565 | 637 | |
OPM OPM% | 3.4 | 3.7 | 4.3 | 4.9 | 5.8 | 8.1 | 3.9 | 4.8 | 5.5 | 4.5 | 6.6 | 6.6 |
| 3 | 1 | 2 | 3 | 3 | 2 | 2 | 3 | 5 | 6 | 12 | -2 | |
Interest Expense Interest ExpenseCr | 24 | 21 | 19 | 20 | 21 | 23 | 26 | 35 | 36 | 41 | 68 | 70 |
Depreciation DepreciationCr | 8 | 9 | 8 | 8 | 10 | 9 | 10 | 13 | 16 | 24 | 40 | 45 |
PBT PBTCr | 14 | 19 | 34 | 46 | 69 | 117 | 52 | 108 | 165 | 160 | 469 | 519 |
| 4 | 5 | 11 | 15 | 24 | 30 | 13 | 28 | 42 | 41 | 117 | 128 | |
PAT PATCr | 11 | 14 | 23 | 30 | 46 | 87 | 39 | 80 | 123 | 119 | 352 | 391 |
Growth PAT Growth% | 147.3 | 32.7 | 63.7 | 32.3 | 50.9 | 89.7 | -55.5 | 106.8 | 54.5 | -3.7 | 196.2 | 262.6 |
NPM NPM% | 0.8 | 1.1 | 1.7 | 2.1 | 2.7 | 4.8 | 1.8 | 2.5 | 3.2 | 2.4 | 4.1 | 4.1 |
| 3.7 | 4.9 | 8.0 | 10.7 | 16.1 | 30.6 | 13.6 | 28.2 | 43.5 | 42.0 | 113.1 | 125.8 |
| 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 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 27 | 31 | 31 |
Reserves ReservesCr | 124 | 136 | 155 | 179 | 206 | 284 | 311 | 375 | 466 | 1,071 | 1,385 |
| 206 | 252 | 410 | 420 | 431 | 407 | 465 | 705 | 850 | 1,349 | 2,275 | |
| 58 | 36 | 32 | 39 | 64 | 70 | 116 | 153 | 138 | 108 | 130 | |
| 402 | 437 | 611 | 652 | 715 | 775 | 905 | 1,247 | 1,481 | 2,559 | 3,820 | |
| 300 | 347 | 525 | 569 | 622 | 682 | 799 | 1,110 | 1,308 | 2,321 | 3,494 | |
| 102 | 89 | 85 | 83 | 93 | 93 | 106 | 137 | 173 | 238 | 326 | |
| 402 | 437 | 611 | 652 | 715 | 775 | 905 | 1,247 | 1,481 | 2,559 | 3,820 |
| 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 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 27 | 31 | 31 |
Reserves ReservesCr | 124 | 136 | 155 | 179 | 206 | 284 | 311 | 375 | 466 | 1,071 | 1,385 |
| 206 | 252 | 410 | 420 | 431 | 407 | 465 | 705 | 850 | 1,349 | 2,275 | |
| 58 | 36 | 32 | 39 | 64 | 70 | 116 | 153 | 138 | 108 | 130 | |
| 402 | 437 | 611 | 652 | 715 | 775 | 905 | 1,247 | 1,481 | 2,559 | 3,820 | |
| 300 | 347 | 525 | 569 | 622 | 682 | 799 | 1,110 | 1,308 | 2,321 | 3,494 | |
| 102 | 89 | 85 | 83 | 93 | 93 | 106 | 137 | 173 | 238 | 326 | |
| 402 | 437 | 611 | 652 | 715 | 775 | 905 | 1,247 | 1,481 | 2,559 | 3,820 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 73 | 69 | -53 | 85 | -39 | 55 | -79 | 10 | 330 | -424 | 322 | |
| -5 | -6 | -27 | -17 | 8 | 18 | -21 | -86 | -30 | -138 | -165 | |
| -64 | -56 | 74 | -62 | 24 | -64 | 94 | 78 | -293 | 637 | -122 | |
Net Cash Flow Net Cash FlowCr | 4 | 7 | -6 | 5 | -7 | 8 | -7 | 2 | 8 | 75 | 36 |
Free Cash Flow Free Cash FlowCr | 68 | 66 | -63 | 80 | -48 | 49 | -95 | -21 | 293 | -482 | 249 |
CFO To PAT CFO To PAT% | 691.4 | 496.2 | -230.8 | 280.0 | -85.9 | 63.7 | -205.1 | 13.1 | 268.1 | -357.1 | 91.7 |
CFO To EBITDA CFO To EBITDA% | 168.4 | 143.1 | -89.0 | 120.0 | -40.1 | 37.5 | -91.8 | 6.8 | 155.6 | -193.6 | 57.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 73 | 69 | -53 | 85 | -39 | 55 | -79 | 10 | 330 | -424 | 322 | |
| -5 | -6 | -27 | -17 | 8 | 18 | -21 | -86 | -30 | -138 | -165 | |
| -64 | -56 | 74 | -62 | 24 | -64 | 94 | 78 | -293 | 637 | -122 | |
Net Cash Flow Net Cash FlowCr | 4 | 7 | -6 | 5 | -7 | 8 | -7 | 2 | 8 | 75 | 36 |
Free Cash Flow Free Cash FlowCr | 68 | 66 | -63 | 80 | -48 | 49 | -95 | -21 | 293 | -482 | 249 |
CFO To PAT CFO To PAT% | 691.4 | 496.2 | -230.8 | 280.0 | -85.9 | 63.7 | -205.1 | 13.1 | 268.1 | -357.1 | 91.7 |
CFO To EBITDA CFO To EBITDA% | 168.4 | 143.1 | -89.0 | 120.0 | -40.1 | 37.5 | -91.8 | 6.8 | 155.6 | -193.6 | 57.1 |
| 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 | 261 | 325 | 665 | 466 | 331 | 806 | 1,490 | 1,376 | 3,536 | 6,239 | 10,628 | 16,505 |
Price To Earnings Price To Earnings | 25.4 | 23.3 | 29.1 | 15.4 | 7.2 | 9.3 | 38.6 | 17.3 | 28.7 | 52.6 | 30.2 | 42.2 |
Price To Sales Price To Sales | 0.2 | 0.3 | 0.5 | 0.3 | 0.2 | 0.4 | 0.7 | 0.4 | 0.9 | 1.3 | 1.3 | 1.7 |
Price To Book Price To Book | 1.9 | 2.2 | 3.9 | 2.4 | 1.5 | 2.7 | 4.6 | 3.5 | 7.2 | 5.7 | 7.5 | 11.7 |
EV To EBITDA EV To EBITDA | 8.8 | 8.2 | 13.9 | 8.1 | 5.6 | 7.3 | 21.9 | 12.2 | 18.8 | 31.0 | 19.8 | 24.9 |
GPM GPM% | 6.9 | 7.7 | 8.9 | 9.4 | 11.3 | 11.3 | 8.9 | 9.2 | 9.0 | 8.6 | 10.6 | 10.6 |
OPM OPM% | 3.4 | 3.7 | 4.3 | 4.9 | 5.8 | 8.1 | 3.9 | 4.8 | 5.5 | 4.5 | 6.6 | 6.6 |
NPM NPM% | 0.8 | 1.1 | 1.7 | 2.1 | 2.7 | 4.8 | 1.8 | 2.5 | 3.2 | 2.4 | 4.1 | 4.1 |
ROCE ROCE% | 14.3 | 16.5 | 14.7 | 19.0 | 19.4 | 24.2 | 10.5 | 14.9 | 19.6 | 10.6 | 23.0 | 23.0 |
ROE ROE% | 7.7 | 9.4 | 13.6 | 15.7 | 20.7 | 29.1 | 11.9 | 20.5 | 25.0 | 10.8 | 24.8 | 24.8 |
ROA ROA% | 2.6 | 3.2 | 3.8 | 4.6 | 6.4 | 11.2 | 4.3 | 6.4 | 8.3 | 4.6 | 9.2 | 9.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 261 | 325 | 665 | 466 | 331 | 806 | 1,490 | 1,376 | 3,536 | 6,239 | 10,628 | 16,505 |
Price To Earnings Price To Earnings | 25.4 | 23.3 | 29.1 | 15.4 | 7.2 | 9.3 | 38.6 | 17.3 | 28.7 | 52.6 | 30.2 | 42.2 |
Price To Sales Price To Sales | 0.2 | 0.3 | 0.5 | 0.3 | 0.2 | 0.4 | 0.7 | 0.4 | 0.9 | 1.3 | 1.3 | 1.7 |
Price To Book Price To Book | 1.9 | 2.2 | 3.9 | 2.4 | 1.5 | 2.7 | 4.6 | 3.5 | 7.2 | 5.7 | 7.5 | 11.7 |
EV To EBITDA EV To EBITDA | 8.8 | 8.2 | 13.9 | 8.1 | 5.6 | 7.3 | 21.9 | 12.2 | 18.8 | 31.0 | 19.8 | 24.9 |
GPM GPM% | 6.9 | 7.7 | 8.9 | 9.4 | 11.3 | 11.3 | 8.9 | 9.2 | 9.0 | 8.6 | 10.6 | 10.6 |
OPM OPM% | 3.4 | 3.7 | 4.3 | 4.9 | 5.8 | 8.1 | 3.9 | 4.8 | 5.5 | 4.5 | 6.6 | 6.6 |
NPM NPM% | 0.8 | 1.1 | 1.7 | 2.1 | 2.7 | 4.8 | 1.8 | 2.5 | 3.2 | 2.4 | 4.1 | 4.1 |
ROCE ROCE% | 14.3 | 16.5 | 14.7 | 19.0 | 19.4 | 24.2 | 10.5 | 14.9 | 19.6 | 10.6 | 23.0 | 23.0 |
ROE ROE% | 7.7 | 9.4 | 13.6 | 15.7 | 20.7 | 29.1 | 11.9 | 20.5 | 25.0 | 10.8 | 24.8 | 24.8 |
ROA ROA% | 2.6 | 3.2 | 3.8 | 4.6 | 6.4 | 11.2 | 4.3 | 6.4 | 8.3 | 4.6 | 9.2 | 9.2 |
Documents — Thangamayil Jewellery Ltd