| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 23 | 21 | 27 | 27 | 17 | 21 | 30 | 37 | 23 | 55 | 84 | |
Growth YoY Revenue Growth YoY% | -48.2 | 3.9 | 67.5 | 18.1 | 27.9 | -36.2 | -23.2 | 76.6 | 78.1 | -23.4 | 49.2 | 264.8 |
| 11 | 19 | 19 | 25 | 26 | 18 | 20 | 29 | 36 | 21 | 55 | 83 | |
| 1 | 4 | 2 | 2 | 1 | -1 | 1 | 1 | 1 | 2 | 0 | 1 | |
OPM OPM% | 10.5 | 15.7 | 8.9 | 6.9 | 2.9 | -4.9 | 3.4 | 3.5 | 1.5 | 9.1 | -0.7 | 0.8 |
| 0 | 0 | 0 | 0 | 0 | 3 | 1 | 1 | 1 | 1 | 1 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 3 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 |
PBT PBTCr | 1 | 4 | 2 | 2 | 1 | 2 | 0 | 0 | -1 | 0 | -2 | 2 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
| 0 | 2 | 1 | 0 | 0 | 1 | -2 | -3 | -3 | -3 | -4 | -1 | |
Growth YoY PAT Growth YoY% | -78.9 | 170.1 | 120.6 | -80.3 | -104.0 | 146.3 | -5,066.7 | -417.8 | -100.0 | 19.3 | -42.6 | 65.3 |
NPM NPM% | 2.7 | 9.2 | 3.5 | 1.5 | -0.1 | 5.9 | -7.5 | -10.7 | -8.4 | -11.3 | -8.0 | -1.1 |
| 0.5 | 2.9 | 1.0 | 0.6 | 0.0 | 2.2 | -1.5 | -1.0 | -0.1 | -2.3 | -1.9 | -0.1 |
| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 23 | 21 | 27 | 27 | 17 | 21 | 30 | 37 | 23 | 55 | 84 | |
Growth YoY Revenue Growth YoY% | -48.2 | 3.9 | 67.5 | 18.1 | 27.9 | -36.2 | -23.2 | 76.6 | 78.1 | -23.4 | 49.2 | 264.8 |
| 11 | 19 | 19 | 25 | 26 | 18 | 20 | 29 | 36 | 21 | 55 | 83 | |
| 1 | 4 | 2 | 2 | 1 | -1 | 1 | 1 | 1 | 2 | 0 | 1 | |
OPM OPM% | 10.5 | 15.7 | 8.9 | 6.9 | 2.9 | -4.9 | 3.4 | 3.5 | 1.5 | 9.1 | -0.7 | 0.8 |
| 0 | 0 | 0 | 0 | 0 | 3 | 1 | 1 | 1 | 1 | 1 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 3 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 |
PBT PBTCr | 1 | 4 | 2 | 2 | 1 | 2 | 0 | 0 | -1 | 0 | -2 | 2 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
| 0 | 2 | 1 | 0 | 0 | 1 | -2 | -3 | -3 | -3 | -4 | -1 | |
Growth YoY PAT Growth YoY% | -78.9 | 170.1 | 120.6 | -80.3 | -104.0 | 146.3 | -5,066.7 | -417.8 | -100.0 | 19.3 | -42.6 | 65.3 |
NPM NPM% | 2.7 | 9.2 | 3.5 | 1.5 | -0.1 | 5.9 | -7.5 | -10.7 | -8.4 | -11.3 | -8.0 | -1.1 |
| 0.5 | 2.9 | 1.0 | 0.6 | 0.0 | 2.2 | -1.5 | -1.0 | -0.1 | -2.3 | -1.9 | -0.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 46 | 35 | 48 | 44 | 51 | 78 | 139 |
Growth Revenue Growth% | -23.6 | 35.8 | -7.8 | 15.3 | 53.9 | 78.0 | |
| 41 | 30 | 44 | 44 | 49 | 76 | 139 | |
| 5 | 5 | 4 | 0 | 2 | 2 | 0 | |
OPM OPM% | 11.1 | 13.8 | 7.8 | -0.1 | 3.4 | 2.2 | 0.2 |
| 1 | 0 | 0 | 3 | 1 | 1 | 4 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 3 | 5 | 4 |
Depreciation DepreciationCr | 2 | 1 | 2 | 2 | 3 | 4 | 3 |
PBT PBTCr | 3 | 3 | 2 | 1 | -3 | -6 | -3 |
| 1 | 1 | 1 | 0 | 2 | 1 | 2 | |
PAT PATCr | 2 | 2 | 1 | 1 | -5 | -7 | -5 |
Growth PAT Growth% | 1.7 | -52.2 | -15.1 | -586.6 | -47.1 | 24.1 | |
NPM NPM% | 5.2 | 6.9 | 2.4 | 2.2 | -9.4 | -9.0 | -3.8 |
| 3.3 | 3.3 | 1.6 | 1.2 | -2.5 | -2.4 | -0.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 46 | 35 | 48 | 44 | 51 | 78 | 139 |
Growth Revenue Growth% | -23.6 | 35.8 | -7.8 | 15.3 | 53.9 | 78.0 | |
| 41 | 30 | 44 | 44 | 49 | 76 | 139 | |
| 5 | 5 | 4 | 0 | 2 | 2 | 0 | |
OPM OPM% | 11.1 | 13.8 | 7.8 | -0.1 | 3.4 | 2.2 | 0.2 |
| 1 | 0 | 0 | 3 | 1 | 1 | 4 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 3 | 5 | 4 |
Depreciation DepreciationCr | 2 | 1 | 2 | 2 | 3 | 4 | 3 |
PBT PBTCr | 3 | 3 | 2 | 1 | -3 | -6 | -3 |
| 1 | 1 | 1 | 0 | 2 | 1 | 2 | |
PAT PATCr | 2 | 2 | 1 | 1 | -5 | -7 | -5 |
Growth PAT Growth% | 1.7 | -52.2 | -15.1 | -586.6 | -47.1 | 24.1 | |
NPM NPM% | 5.2 | 6.9 | 2.4 | 2.2 | -9.4 | -9.0 | -3.8 |
| 3.3 | 3.3 | 1.6 | 1.2 | -2.5 | -2.4 | -0.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 7 | 7 | 10 | 11 | 11 | 14 |
Reserves ReservesCr | 18 | 20 | 21 | 36 | 34 | 29 | 36 |
| 10 | 16 | 20 | 25 | 39 | 56 | 68 | |
| 5 | 2 | 8 | 29 | 26 | 23 | 23 | |
| 41 | 46 | 60 | 100 | 109 | 119 | 140 | |
| 18 | 21 | 25 | 34 | 35 | 42 | 68 | |
| 22 | 25 | 35 | 66 | 75 | 78 | 72 | |
| 41 | 46 | 60 | 100 | 109 | 119 | 140 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 7 | 7 | 10 | 11 | 11 | 14 |
Reserves ReservesCr | 18 | 20 | 21 | 36 | 34 | 29 | 36 |
| 10 | 16 | 20 | 25 | 39 | 56 | 68 | |
| 5 | 2 | 8 | 29 | 26 | 23 | 23 | |
| 41 | 46 | 60 | 100 | 109 | 119 | 140 | |
| 18 | 21 | 25 | 34 | 35 | 42 | 68 | |
| 22 | 25 | 35 | 66 | 75 | 78 | 72 | |
| 41 | 46 | 60 | 100 | 109 | 119 | 140 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 0 | 1 | 3 | 5 | -5 | 5 | -5 | |
| 0 | -3 | -10 | -40 | -9 | -7 | 5 | |
| 0 | 2 | 7 | 36 | 13 | 3 | 7 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 1 | -1 | 0 | 7 |
Free Cash Flow Free Cash FlowCr | 0 | -2 | -7 | -25 | -14 | 2 | -4 |
CFO To PAT CFO To PAT% | 19.5 | 57.8 | 248.5 | 488.5 | 99.0 | -72.4 | 96.0 |
CFO To EBITDA CFO To EBITDA% | 9.1 | 28.8 | 77.5 | -8,456.5 | -270.3 | 300.0 | -1,614.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 0 | 1 | 3 | 5 | -5 | 5 | -5 | |
| 0 | -3 | -10 | -40 | -9 | -7 | 5 | |
| 0 | 2 | 7 | 36 | 13 | 3 | 7 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 1 | -1 | 0 | 7 |
Free Cash Flow Free Cash FlowCr | 0 | -2 | -7 | -25 | -14 | 2 | -4 |
CFO To PAT CFO To PAT% | 19.5 | 57.8 | 248.5 | 488.5 | 99.0 | -72.4 | 96.0 |
CFO To EBITDA CFO To EBITDA% | 9.1 | 28.8 | 77.5 | -8,456.5 | -270.3 | 300.0 | -1,614.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 17 | 26 | 41 | 70 | 61 | 66 | 104 | 307 |
Price To Earnings Price To Earnings | 7.3 | 10.8 | 35.2 | 71.3 | ||||
Price To Sales Price To Sales | 0.4 | 0.8 | 0.9 | 1.6 | 1.2 | 0.8 | 0.8 | 2.2 |
Price To Book Price To Book | 0.7 | 1.0 | 1.4 | 1.5 | 1.4 | 1.6 | 2.4 | 6.2 |
EV To EBITDA EV To EBITDA | 4.8 | 7.2 | 15.4 | -1,931.2 | 64.7 | 72.0 | 475.3 | 1,138.7 |
GPM GPM% | 26.7 | 29.4 | 21.4 | 13.3 | 17.2 | 9.3 | 4.6 | 4.6 |
OPM OPM% | 11.1 | 13.8 | 7.8 | -0.1 | 3.4 | 2.2 | 0.2 | 0.2 |
NPM NPM% | 5.2 | 6.9 | 2.4 | 2.2 | -9.4 | -9.0 | -3.8 | -3.8 |
ROCE ROCE% | 11.5 | 9.7 | 5.5 | 1.7 | -0.1 | -0.9 | 1.3 | 1.3 |
ROE ROE% | 9.5 | 8.8 | 4.1 | 2.1 | -10.8 | -17.6 | -10.7 | -10.7 |
ROA ROA% | 5.8 | 5.3 | 1.9 | 1.0 | -4.4 | -5.9 | -3.8 | -3.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 17 | 26 | 41 | 70 | 61 | 66 | 104 | 307 |
Price To Earnings Price To Earnings | 7.3 | 10.8 | 35.2 | 71.3 | ||||
Price To Sales Price To Sales | 0.4 | 0.8 | 0.9 | 1.6 | 1.2 | 0.8 | 0.8 | 2.2 |
Price To Book Price To Book | 0.7 | 1.0 | 1.4 | 1.5 | 1.4 | 1.6 | 2.4 | 6.2 |
EV To EBITDA EV To EBITDA | 4.8 | 7.2 | 15.4 | -1,931.2 | 64.7 | 72.0 | 475.3 | 1,138.7 |
GPM GPM% | 26.7 | 29.4 | 21.4 | 13.3 | 17.2 | 9.3 | 4.6 | 4.6 |
OPM OPM% | 11.1 | 13.8 | 7.8 | -0.1 | 3.4 | 2.2 | 0.2 | 0.2 |
NPM NPM% | 5.2 | 6.9 | 2.4 | 2.2 | -9.4 | -9.0 | -3.8 | -3.8 |
ROCE ROCE% | 11.5 | 9.7 | 5.5 | 1.7 | -0.1 | -0.9 | 1.3 | 1.3 |
ROE ROE% | 9.5 | 8.8 | 4.1 | 2.1 | -10.8 | -17.6 | -10.7 | -10.7 |
ROA ROA% | 5.8 | 5.3 | 1.9 | 1.0 | -4.4 | -5.9 | -3.8 | -3.8 |
Documents — Ushanti Colour Chem Ltd