| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 234 | 361 | 368 | 316 | 240 | 263 | 511 | 356 | 417 | 321 | 389 | 478 | |
Growth YoY Revenue Growth YoY% | -8.7 | -39.2 | -39.5 | 67.9 | 2.7 | -27.2 | 38.8 | 12.8 | 73.6 | 22.2 | -23.8 | 34.1 |
| 254 | 300 | 345 | 309 | 285 | 242 | 453 | 351 | 426 | 285 | 319 | 451 | |
| -20 | 61 | 24 | 7 | -44 | 20 | 58 | 5 | -9 | 37 | 71 | 27 | |
OPM OPM% | -8.7 | 16.8 | 6.4 | 2.2 | -18.4 | 7.7 | 11.3 | 1.5 | -2.2 | 11.4 | 18.2 | 5.6 |
| 4 | 1 | 26 | 2 | 4 | 2 | 5 | 1 | 2 | 0 | 4 | 2 | |
Interest Expense Interest ExpenseCr | 9 | 8 | 18 | 13 | 12 | 12 | 11 | 14 | 18 | 12 | 18 | 18 |
Depreciation DepreciationCr | 7 | 7 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 9 | 10 | 9 |
PBT PBTCr | -32 | 47 | 23 | -11 | -60 | 4 | 45 | -14 | -32 | 16 | 46 | 1 |
| 1 | 0 | 6 | 1 | 0 | -1 | -6 | 0 | 0 | 2 | 1 | 0 | |
| -33 | 46 | 17 | -12 | -60 | 5 | 51 | -14 | -32 | 14 | 46 | 1 | |
Growth YoY PAT Growth YoY% | -146.3 | 1.3 | -73.4 | -29.4 | -80.8 | -90.2 | 194.2 | -16.1 | 46.4 | 203.8 | -10.4 | 110.8 |
NPM NPM% | -14.2 | 12.8 | 4.7 | -3.8 | -25.0 | 1.7 | 10.0 | -3.9 | -7.7 | 4.3 | 11.8 | 0.3 |
| -3.0 | 4.1 | 1.5 | -1.1 | -5.3 | 0.4 | 4.5 | -1.2 | -2.9 | 1.2 | 4.1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 234 | 361 | 368 | 316 | 240 | 263 | 511 | 356 | 417 | 321 | 389 | 478 | |
Growth YoY Revenue Growth YoY% | -8.7 | -39.2 | -39.5 | 67.9 | 2.7 | -27.2 | 38.8 | 12.8 | 73.6 | 22.2 | -23.8 | 34.1 |
| 254 | 300 | 345 | 309 | 285 | 242 | 453 | 351 | 426 | 285 | 319 | 451 | |
| -20 | 61 | 24 | 7 | -44 | 20 | 58 | 5 | -9 | 37 | 71 | 27 | |
OPM OPM% | -8.7 | 16.8 | 6.4 | 2.2 | -18.4 | 7.7 | 11.3 | 1.5 | -2.2 | 11.4 | 18.2 | 5.6 |
| 4 | 1 | 26 | 2 | 4 | 2 | 5 | 1 | 2 | 0 | 4 | 2 | |
Interest Expense Interest ExpenseCr | 9 | 8 | 18 | 13 | 12 | 12 | 11 | 14 | 18 | 12 | 18 | 18 |
Depreciation DepreciationCr | 7 | 7 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 9 | 10 | 9 |
PBT PBTCr | -32 | 47 | 23 | -11 | -60 | 4 | 45 | -14 | -32 | 16 | 46 | 1 |
| 1 | 0 | 6 | 1 | 0 | -1 | -6 | 0 | 0 | 2 | 1 | 0 | |
| -33 | 46 | 17 | -12 | -60 | 5 | 51 | -14 | -32 | 14 | 46 | 1 | |
Growth YoY PAT Growth YoY% | -146.3 | 1.3 | -73.4 | -29.4 | -80.8 | -90.2 | 194.2 | -16.1 | 46.4 | 203.8 | -10.4 | 110.8 |
NPM NPM% | -14.2 | 12.8 | 4.7 | -3.8 | -25.0 | 1.7 | 10.0 | -3.9 | -7.7 | 4.3 | 11.8 | 0.3 |
| -3.0 | 4.1 | 1.5 | -1.1 | -5.3 | 0.4 | 4.5 | -1.2 | -2.9 | 1.2 | 4.1 | 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 | 837 | 585 | 650 | 750 | 870 | 956 | 1,137 | 1,794 | 1,151 | 1,330 | 1,484 | 1,606 |
Growth Revenue Growth% | 28.4 | -30.1 | 11.0 | 15.4 | 16.0 | 9.8 | 19.0 | 57.7 | -35.8 | 15.5 | 11.6 | 17.2 |
| 787 | 521 | 671 | 701 | 802 | 888 | 1,038 | 1,586 | 1,081 | 1,289 | 1,381 | 1,481 | |
| 50 | 65 | -21 | 50 | 68 | 68 | 99 | 209 | 70 | 40 | 104 | 125 | |
OPM OPM% | 6.0 | 11.0 | -3.3 | 6.6 | 7.8 | 7.1 | 8.7 | 11.6 | 6.1 | 3.0 | 7.0 | 7.8 |
| 9 | 8 | 3 | 9 | 3 | 6 | 2 | 6 | 33 | 13 | 8 | 8 | |
Interest Expense Interest ExpenseCr | 29 | 30 | 29 | 38 | 43 | 43 | 44 | 49 | 44 | 48 | 61 | 66 |
Depreciation DepreciationCr | 16 | 15 | 19 | 15 | 14 | 12 | 11 | 18 | 29 | 28 | 33 | 36 |
PBT PBTCr | 15 | 28 | -66 | 5 | 14 | 19 | 46 | 148 | 30 | -22 | 17 | 32 |
| 4 | 2 | 2 | 1 | 0 | 2 | 3 | 45 | 9 | -6 | 3 | 3 | |
PAT PATCr | 11 | 26 | -68 | 4 | 14 | 17 | 43 | 103 | 21 | -16 | 14 | 29 |
Growth PAT Growth% | 447.1 | 130.2 | -362.6 | 106.4 | 216.8 | 23.9 | 154.1 | 137.9 | -79.5 | -176.9 | 183.8 | 258.9 |
NPM NPM% | 1.4 | 4.4 | -10.5 | 0.6 | 1.6 | 1.8 | 3.8 | 5.7 | 1.8 | -1.2 | 0.9 | 1.8 |
| 1.0 | 2.3 | -6.1 | 0.4 | 1.2 | 1.5 | 3.9 | 9.2 | 1.9 | -1.4 | 1.2 | 2.6 |
| 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 | 837 | 585 | 650 | 750 | 870 | 956 | 1,137 | 1,794 | 1,151 | 1,330 | 1,484 | 1,606 |
Growth Revenue Growth% | 28.4 | -30.1 | 11.0 | 15.4 | 16.0 | 9.8 | 19.0 | 57.7 | -35.8 | 15.5 | 11.6 | 17.2 |
| 787 | 521 | 671 | 701 | 802 | 888 | 1,038 | 1,586 | 1,081 | 1,289 | 1,381 | 1,481 | |
| 50 | 65 | -21 | 50 | 68 | 68 | 99 | 209 | 70 | 40 | 104 | 125 | |
OPM OPM% | 6.0 | 11.0 | -3.3 | 6.6 | 7.8 | 7.1 | 8.7 | 11.6 | 6.1 | 3.0 | 7.0 | 7.8 |
| 9 | 8 | 3 | 9 | 3 | 6 | 2 | 6 | 33 | 13 | 8 | 8 | |
Interest Expense Interest ExpenseCr | 29 | 30 | 29 | 38 | 43 | 43 | 44 | 49 | 44 | 48 | 61 | 66 |
Depreciation DepreciationCr | 16 | 15 | 19 | 15 | 14 | 12 | 11 | 18 | 29 | 28 | 33 | 36 |
PBT PBTCr | 15 | 28 | -66 | 5 | 14 | 19 | 46 | 148 | 30 | -22 | 17 | 32 |
| 4 | 2 | 2 | 1 | 0 | 2 | 3 | 45 | 9 | -6 | 3 | 3 | |
PAT PATCr | 11 | 26 | -68 | 4 | 14 | 17 | 43 | 103 | 21 | -16 | 14 | 29 |
Growth PAT Growth% | 447.1 | 130.2 | -362.6 | 106.4 | 216.8 | 23.9 | 154.1 | 137.9 | -79.5 | -176.9 | 183.8 | 258.9 |
NPM NPM% | 1.4 | 4.4 | -10.5 | 0.6 | 1.6 | 1.8 | 3.8 | 5.7 | 1.8 | -1.2 | 0.9 | 1.8 |
| 1.0 | 2.3 | -6.1 | 0.4 | 1.2 | 1.5 | 3.9 | 9.2 | 1.9 | -1.4 | 1.2 | 2.6 |
| 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 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 80 | 102 | 34 | 40 | 52 | 68 | 109 | 210 | 224 | 205 | 222 |
| 554 | 431 | 782 | 814 | 703 | 729 | 905 | 541 | 752 | 814 | 1,010 | |
| 114 | 73 | 32 | 18 | 63 | 83 | 137 | 154 | 98 | 101 | 75 | |
| 759 | 617 | 860 | 883 | 830 | 892 | 1,162 | 916 | 1,085 | 1,131 | 1,318 | |
| 587 | 437 | 687 | 722 | 685 | 755 | 923 | 635 | 730 | 724 | 915 | |
| 173 | 180 | 174 | 161 | 145 | 137 | 240 | 282 | 355 | 407 | 403 | |
| 759 | 617 | 860 | 883 | 830 | 892 | 1,162 | 916 | 1,085 | 1,131 | 1,318 |
| 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 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 80 | 102 | 34 | 40 | 52 | 68 | 109 | 210 | 224 | 205 | 222 |
| 554 | 431 | 782 | 814 | 703 | 729 | 905 | 541 | 752 | 814 | 1,010 | |
| 114 | 73 | 32 | 18 | 63 | 83 | 137 | 154 | 98 | 101 | 75 | |
| 759 | 617 | 860 | 883 | 830 | 892 | 1,162 | 916 | 1,085 | 1,131 | 1,318 | |
| 587 | 437 | 687 | 722 | 685 | 755 | 923 | 635 | 730 | 724 | 915 | |
| 173 | 180 | 174 | 161 | 145 | 137 | 240 | 282 | 355 | 407 | 403 | |
| 759 | 617 | 860 | 883 | 830 | 892 | 1,162 | 916 | 1,085 | 1,131 | 1,318 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -46 | 45 | -78 | 93 | 394 | -37 | 21 | 44 | |
| -2 | -1 | -6 | -131 | -48 | -98 | -73 | -25 | |
| 30 | -37 | 79 | 39 | -346 | 131 | 52 | -19 | |
Net Cash Flow Net Cash FlowCr | -19 | 6 | -5 | 1 | 0 | -5 | 1 | 0 |
Free Cash Flow Free Cash FlowCr | -46 | 45 | -84 | -39 | 335 | -140 | -56 | 20 |
CFO To PAT CFO To PAT% | -1,068.5 | 323.9 | -455.9 | 214.7 | 382.4 | -176.5 | -131.1 | 321.3 |
CFO To EBITDA CFO To EBITDA% | -93.3 | 65.6 | -114.7 | 93.8 | 188.9 | -53.1 | 52.7 | 42.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -46 | 45 | -78 | 93 | 394 | -37 | 21 | 44 | |
| -2 | -1 | -6 | -131 | -48 | -98 | -73 | -25 | |
| 30 | -37 | 79 | 39 | -346 | 131 | 52 | -19 | |
Net Cash Flow Net Cash FlowCr | -19 | 6 | -5 | 1 | 0 | -5 | 1 | 0 |
Free Cash Flow Free Cash FlowCr | -46 | 45 | -84 | -39 | 335 | -140 | -56 | 20 |
CFO To PAT CFO To PAT% | -1,068.5 | 323.9 | -455.9 | 214.7 | 382.4 | -176.5 | -131.1 | 321.3 |
CFO To EBITDA CFO To EBITDA% | -93.3 | 65.6 | -114.7 | 93.8 | 188.9 | -53.1 | 52.7 | 42.2 |
| 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 | 182 | 364 | 179 | 178 | 122 | 196 | 771 | 1,038 | 741 | 507 | 440 | 623 |
Price To Earnings Price To Earnings | 17.0 | 14.0 | 40.5 | 8.9 | 11.4 | 17.8 | 10.1 | 35.0 | 32.3 | 21.6 | ||
Price To Sales Price To Sales | 0.2 | 0.6 | 0.3 | 0.2 | 0.1 | 0.2 | 0.7 | 0.6 | 0.6 | 0.4 | 0.3 | 0.4 |
Price To Book Price To Book | 2.0 | 3.2 | 4.0 | 3.5 | 1.9 | 2.5 | 6.4 | 4.7 | 3.2 | 2.4 | 1.9 | 2.7 |
EV To EBITDA EV To EBITDA | 8.3 | 10.4 | -23.5 | 11.7 | 7.7 | 11.0 | 14.2 | 6.5 | 17.3 | 27.2 | 10.6 | 10.3 |
GPM GPM% | 16.4 | 25.9 | 10.0 | 18.3 | 19.3 | 16.9 | 18.6 | 20.0 | 17.9 | 12.2 | 15.0 | 15.0 |
OPM OPM% | 6.0 | 11.0 | -3.3 | 6.6 | 7.8 | 7.1 | 8.7 | 11.6 | 6.1 | 3.0 | 7.0 | 7.8 |
NPM NPM% | 1.4 | 4.4 | -10.5 | 0.6 | 1.6 | 1.8 | 3.8 | 5.7 | 1.8 | -1.2 | 0.9 | 1.8 |
ROCE ROCE% | 12.9 | 13.3 | -9.6 | 9.5 | 11.9 | 9.7 | 11.8 | 34.7 | 9.9 | 3.2 | 8.6 | 8.6 |
ROE ROE% | 12.4 | 22.8 | -150.4 | 8.5 | 21.6 | 21.5 | 35.9 | 46.7 | 9.0 | -7.5 | 5.8 | 5.8 |
ROA ROA% | 1.5 | 4.2 | -7.9 | 0.5 | 1.7 | 1.9 | 3.7 | 11.3 | 1.9 | -1.4 | 1.0 | 1.0 |
| 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 | 182 | 364 | 179 | 178 | 122 | 196 | 771 | 1,038 | 741 | 507 | 440 | 623 |
Price To Earnings Price To Earnings | 17.0 | 14.0 | 40.5 | 8.9 | 11.4 | 17.8 | 10.1 | 35.0 | 32.3 | 21.6 | ||
Price To Sales Price To Sales | 0.2 | 0.6 | 0.3 | 0.2 | 0.1 | 0.2 | 0.7 | 0.6 | 0.6 | 0.4 | 0.3 | 0.4 |
Price To Book Price To Book | 2.0 | 3.2 | 4.0 | 3.5 | 1.9 | 2.5 | 6.4 | 4.7 | 3.2 | 2.4 | 1.9 | 2.7 |
EV To EBITDA EV To EBITDA | 8.3 | 10.4 | -23.5 | 11.7 | 7.7 | 11.0 | 14.2 | 6.5 | 17.3 | 27.2 | 10.6 | 10.3 |
GPM GPM% | 16.4 | 25.9 | 10.0 | 18.3 | 19.3 | 16.9 | 18.6 | 20.0 | 17.9 | 12.2 | 15.0 | 15.0 |
OPM OPM% | 6.0 | 11.0 | -3.3 | 6.6 | 7.8 | 7.1 | 8.7 | 11.6 | 6.1 | 3.0 | 7.0 | 7.8 |
NPM NPM% | 1.4 | 4.4 | -10.5 | 0.6 | 1.6 | 1.8 | 3.8 | 5.7 | 1.8 | -1.2 | 0.9 | 1.8 |
ROCE ROCE% | 12.9 | 13.3 | -9.6 | 9.5 | 11.9 | 9.7 | 11.8 | 34.7 | 9.9 | 3.2 | 8.6 | 8.6 |
ROE ROE% | 12.4 | 22.8 | -150.4 | 8.5 | 21.6 | 21.5 | 35.9 | 46.7 | 9.0 | -7.5 | 5.8 | 5.8 |
ROA ROA% | 1.5 | 4.2 | -7.9 | 0.5 | 1.7 | 1.9 | 3.7 | 11.3 | 1.9 | -1.4 | 1.0 | 1.0 |
Documents — Ugar Sugar Works Ltd