| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 78 | 83 | 83 | 77 | 89 | 91 | 92 | 90 | 107 | 111 | 114 | 124 | |
Growth YoY Revenue Growth YoY% | 14.8 | 11.7 | 13.4 | 10.1 | 11.4 | 17.2 | 20.1 | 22.2 | 23.8 | 37.6 | ||
| 70 | 73 | 73 | 69 | 79 | 80 | 81 | 80 | 95 | 98 | 101 | 113 | |
| 9 | 10 | 10 | 9 | 10 | 11 | 11 | 10 | 12 | 14 | 13 | 11 | |
OPM OPM% | 11.2 | 12.0 | 11.8 | 11.1 | 10.9 | 12.0 | 12.3 | 11.1 | 11.1 | 12.2 | 11.3 | 9.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
PBT PBTCr | 6 | 7 | 8 | 6 | 7 | 8 | 9 | 7 | 9 | 11 | 10 | 9 |
| 1 | 1 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | |
| 4 | 6 | 6 | 4 | 5 | 7 | 7 | 5 | 7 | 9 | 8 | 7 | |
Growth YoY PAT Growth YoY% | 59.3 | 22.7 | 25.8 | 17.9 | 12.5 | 22.1 | 27.8 | 25.4 | 17.9 | 19.2 | ||
NPM NPM% | 5.4 | 7.1 | 7.3 | 5.8 | 6.0 | 7.6 | 7.4 | 6.0 | 6.4 | 7.8 | 7.1 | 5.2 |
| 0.6 | 0.8 | 0.8 | 0.6 | 0.7 | 0.9 | 0.9 | 0.7 | 0.9 | 1.1 | 1.0 | 0.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 78 | 83 | 83 | 77 | 89 | 91 | 92 | 90 | 107 | 111 | 114 | 124 | |
Growth YoY Revenue Growth YoY% | 14.8 | 11.7 | 13.4 | 10.1 | 11.4 | 17.2 | 20.1 | 22.2 | 23.8 | 37.6 | ||
| 70 | 73 | 73 | 69 | 79 | 80 | 81 | 80 | 95 | 98 | 101 | 113 | |
| 9 | 10 | 10 | 9 | 10 | 11 | 11 | 10 | 12 | 14 | 13 | 11 | |
OPM OPM% | 11.2 | 12.0 | 11.8 | 11.1 | 10.9 | 12.0 | 12.3 | 11.1 | 11.1 | 12.2 | 11.3 | 9.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
PBT PBTCr | 6 | 7 | 8 | 6 | 7 | 8 | 9 | 7 | 9 | 11 | 10 | 9 |
| 1 | 1 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | |
| 4 | 6 | 6 | 4 | 5 | 7 | 7 | 5 | 7 | 9 | 8 | 7 | |
Growth YoY PAT Growth YoY% | 59.3 | 22.7 | 25.8 | 17.9 | 12.5 | 22.1 | 27.8 | 25.4 | 17.9 | 19.2 | ||
NPM NPM% | 5.4 | 7.1 | 7.3 | 5.8 | 6.0 | 7.6 | 7.4 | 6.0 | 6.4 | 7.8 | 7.1 | 5.2 |
| 0.6 | 0.8 | 0.8 | 0.6 | 0.7 | 0.9 | 0.9 | 0.7 | 0.9 | 1.1 | 1.0 | 0.8 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 180 | 193 | 226 | 216 | 170 | 271 | 313 | 349 | 423 | 457 |
Growth Revenue Growth% | 6.9 | 17.4 | -4.4 | -21.2 | 15.6 | 11.6 | 21.0 | 25.9 | ||
| 158 | 168 | 200 | 192 | 150 | 241 | 277 | 309 | 374 | 407 | |
| 22 | 24 | 26 | 24 | 20 | 30 | 36 | 41 | 48 | 50 | |
OPM OPM% | 12.1 | 12.6 | 11.4 | 11.3 | 11.9 | 11.0 | 11.5 | 11.6 | 11.4 | 10.9 |
| 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 4 | 5 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 |
Depreciation DepreciationCr | 3 | 3 | 4 | 4 | 4 | 5 | 6 | 5 | 6 | 6 |
PBT PBTCr | 15 | 16 | 16 | 15 | 11 | 20 | 25 | 30 | 37 | 39 |
| 3 | 4 | 4 | 4 | 3 | 4 | 6 | 7 | 8 | 8 | |
PAT PATCr | 11 | 12 | 11 | 11 | 8 | 16 | 20 | 24 | 29 | 30 |
Growth PAT Growth% | 7.8 | -6.0 | -5.9 | -25.5 | 23.8 | 18.9 | 23.2 | 22.4 | ||
NPM NPM% | 6.3 | 6.3 | 5.0 | 5.0 | 4.7 | 5.9 | 6.3 | 6.8 | 6.9 | 6.6 |
| 1.4 | 1.6 | 1.5 | 1.4 | 1.0 | 2.1 | 2.5 | 3.0 | 3.7 | 3.9 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 180 | 193 | 226 | 216 | 170 | 271 | 313 | 349 | 423 | 457 |
Growth Revenue Growth% | 6.9 | 17.4 | -4.4 | -21.2 | 15.6 | 11.6 | 21.0 | 25.9 | ||
| 158 | 168 | 200 | 192 | 150 | 241 | 277 | 309 | 374 | 407 | |
| 22 | 24 | 26 | 24 | 20 | 30 | 36 | 41 | 48 | 50 | |
OPM OPM% | 12.1 | 12.6 | 11.4 | 11.3 | 11.9 | 11.0 | 11.5 | 11.6 | 11.4 | 10.9 |
| 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 4 | 5 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 |
Depreciation DepreciationCr | 3 | 3 | 4 | 4 | 4 | 5 | 6 | 5 | 6 | 6 |
PBT PBTCr | 15 | 16 | 16 | 15 | 11 | 20 | 25 | 30 | 37 | 39 |
| 3 | 4 | 4 | 4 | 3 | 4 | 6 | 7 | 8 | 8 | |
PAT PATCr | 11 | 12 | 11 | 11 | 8 | 16 | 20 | 24 | 29 | 30 |
Growth PAT Growth% | 7.8 | -6.0 | -5.9 | -25.5 | 23.8 | 18.9 | 23.2 | 22.4 | ||
NPM NPM% | 6.3 | 6.3 | 5.0 | 5.0 | 4.7 | 5.9 | 6.3 | 6.8 | 6.9 | 6.6 |
| 1.4 | 1.6 | 1.5 | 1.4 | 1.0 | 2.1 | 2.5 | 3.0 | 3.7 | 3.9 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 8 | 8 | 8 | 8 | 16 | 16 | 16 | 16 |
Reserves ReservesCr | 54 | 63 | 71 | 79 | 84 | 100 | 115 | 132 | 153 |
| 71 | 100 | 110 | 98 | 84 | 79 | 77 | 82 | 75 | |
| 15 | 24 | 19 | 16 | 14 | 30 | 24 | 16 | 12 | |
| 148 | 196 | 208 | 200 | 190 | 224 | 232 | 245 | 256 | |
| 87 | 117 | 129 | 124 | 122 | 142 | 144 | 147 | 157 | |
| 60 | 79 | 78 | 77 | 68 | 82 | 87 | 98 | 99 | |
| 148 | 196 | 208 | 200 | 190 | 224 | 232 | 245 | 256 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 8 | 8 | 8 | 8 | 16 | 16 | 16 | 16 |
Reserves ReservesCr | 54 | 63 | 71 | 79 | 84 | 100 | 115 | 132 | 153 |
| 71 | 100 | 110 | 98 | 84 | 79 | 77 | 82 | 75 | |
| 15 | 24 | 19 | 16 | 14 | 30 | 24 | 16 | 12 | |
| 148 | 196 | 208 | 200 | 190 | 224 | 232 | 245 | 256 | |
| 87 | 117 | 129 | 124 | 122 | 142 | 144 | 147 | 157 | |
| 60 | 79 | 78 | 77 | 68 | 82 | 87 | 98 | 99 | |
| 148 | 196 | 208 | 200 | 190 | 224 | 232 | 245 | 256 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 3 | 10 | 10 | 32 | 21 | -2 | 29 | 16 | 46 | |
| -10 | -21 | -3 | -2 | -4 | -10 | -6 | -22 | -6 | |
| 6 | 12 | -7 | -28 | -19 | 12 | -24 | 6 | -40 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 0 | 1 | -2 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -6 | -11 | 7 | 29 | 17 | -12 | 24 | -6 | |
CFO To PAT CFO To PAT% | 30.8 | 82.0 | 89.4 | 294.1 | 256.7 | -11.0 | 147.5 | 69.2 | 157.7 |
CFO To EBITDA CFO To EBITDA% | 15.9 | 41.3 | 39.5 | 129.9 | 101.6 | -5.9 | 81.2 | 40.2 | 95.0 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 3 | 10 | 10 | 32 | 21 | -2 | 29 | 16 | 46 | |
| -10 | -21 | -3 | -2 | -4 | -10 | -6 | -22 | -6 | |
| 6 | 12 | -7 | -28 | -19 | 12 | -24 | 6 | -40 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 0 | 1 | -2 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -6 | -11 | 7 | 29 | 17 | -12 | 24 | -6 | |
CFO To PAT CFO To PAT% | 30.8 | 82.0 | 89.4 | 294.1 | 256.7 | -11.0 | 147.5 | 69.2 | 157.7 |
CFO To EBITDA CFO To EBITDA% | 15.9 | 41.3 | 39.5 | 129.9 | 101.6 | -5.9 | 81.2 | 40.2 | 95.0 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 405 | 297 | 108 | 51 | 119 | 226 | 483 | 585 | 408 | 524 |
Price To Earnings Price To Earnings | 35.9 | 24.4 | 9.4 | 4.8 | 14.9 | 14.1 | 24.4 | 24.8 | 14.0 | 17.4 |
Price To Sales Price To Sales | 2.3 | 1.5 | 0.5 | 0.2 | 0.7 | 0.8 | 1.5 | 1.7 | 1.0 | 1.1 |
Price To Book Price To Book | 6.6 | 4.2 | 1.4 | 0.6 | 1.3 | 2.0 | 3.7 | 4.0 | 2.4 | 3.1 |
EV To EBITDA EV To EBITDA | 20.1 | 14.3 | 6.0 | 3.4 | 6.8 | 8.9 | 14.1 | 15.4 | 8.7 | 10.5 |
GPM GPM% | 17.2 | 18.2 | 17.0 | 17.2 | 18.2 | 16.1 | 16.1 | 16.2 | ||
OPM OPM% | 12.1 | 12.6 | 11.4 | 11.3 | 11.9 | 11.0 | 11.5 | 11.6 | 11.4 | 10.9 |
NPM NPM% | 6.3 | 6.3 | 5.0 | 5.0 | 4.7 | 5.9 | 6.3 | 6.8 | 6.9 | 6.6 |
ROCE ROCE% | 19.8 | 17.4 | 16.9 | 17.3 | 15.0 | 15.9 | 19.2 | 18.2 | 22.8 | 22.8 |
ROE ROE% | 18.4 | 17.1 | 14.4 | 12.4 | 8.7 | 13.9 | 15.2 | 16.0 | 17.2 | 17.2 |
ROA ROA% | 7.6 | 6.2 | 5.5 | 5.4 | 4.2 | 7.1 | 8.6 | 9.6 | 11.3 | 11.3 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 405 | 297 | 108 | 51 | 119 | 226 | 483 | 585 | 408 | 524 |
Price To Earnings Price To Earnings | 35.9 | 24.4 | 9.4 | 4.8 | 14.9 | 14.1 | 24.4 | 24.8 | 14.0 | 17.4 |
Price To Sales Price To Sales | 2.3 | 1.5 | 0.5 | 0.2 | 0.7 | 0.8 | 1.5 | 1.7 | 1.0 | 1.1 |
Price To Book Price To Book | 6.6 | 4.2 | 1.4 | 0.6 | 1.3 | 2.0 | 3.7 | 4.0 | 2.4 | 3.1 |
EV To EBITDA EV To EBITDA | 20.1 | 14.3 | 6.0 | 3.4 | 6.8 | 8.9 | 14.1 | 15.4 | 8.7 | 10.5 |
GPM GPM% | 17.2 | 18.2 | 17.0 | 17.2 | 18.2 | 16.1 | 16.1 | 16.2 | ||
OPM OPM% | 12.1 | 12.6 | 11.4 | 11.3 | 11.9 | 11.0 | 11.5 | 11.6 | 11.4 | 10.9 |
NPM NPM% | 6.3 | 6.3 | 5.0 | 5.0 | 4.7 | 5.9 | 6.3 | 6.8 | 6.9 | 6.6 |
ROCE ROCE% | 19.8 | 17.4 | 16.9 | 17.3 | 15.0 | 15.9 | 19.2 | 18.2 | 22.8 | 22.8 |
ROE ROE% | 18.4 | 17.1 | 14.4 | 12.4 | 8.7 | 13.9 | 15.2 | 16.0 | 17.2 | 17.2 |
ROA ROA% | 7.6 | 6.2 | 5.5 | 5.4 | 4.2 | 7.1 | 8.6 | 9.6 | 11.3 | 11.3 |
Documents — TPL Plastech Ltd