| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 231 | 374 | 296 | 415 | 380 | 591 | 499 | 632 | 709 | 929 | 797 | 997 | |
Growth YoY Revenue Growth YoY% | 18.9 | 56.0 | 53.0 | 57.4 | 64.3 | 58.1 | 68.4 | 52.3 | 86.5 | 57.2 | 59.9 | 57.7 |
| 211 | 313 | 265 | 360 | 347 | 479 | 441 | 545 | 623 | 755 | 688 | 858 | |
| 20 | 61 | 31 | 55 | 33 | 111 | 58 | 87 | 85 | 174 | 109 | 139 | |
OPM OPM% | 8.6 | 16.3 | 10.6 | 13.4 | 8.7 | 18.9 | 11.6 | 13.8 | 12.1 | 18.7 | 13.7 | 14.0 |
| 2 | 3 | 1 | 1 | 3 | 1 | 2 | 1 | 1 | 32 | 4 | 1 | |
Interest Expense Interest ExpenseCr | 12 | 12 | 13 | 14 | 15 | 18 | 21 | 23 | 28 | 22 | 24 | 25 |
Depreciation DepreciationCr | 18 | 21 | 19 | 21 | 23 | 26 | 28 | 32 | 38 | 46 | 67 | 64 |
PBT PBTCr | -8 | 31 | 0 | 22 | -2 | 69 | 10 | 33 | 21 | 138 | 22 | 52 |
| -3 | 8 | -4 | 5 | 0 | 17 | 4 | 9 | 4 | 35 | 5 | 10 | |
| -6 | 24 | 4 | 16 | -2 | 51 | 6 | 25 | 17 | 103 | 18 | 42 | |
Growth YoY PAT Growth YoY% | 50.8 | 152.9 | 146.7 | 161.9 | 66.1 | 117.2 | 78.9 | 50.9 | 992.8 | 100.5 | 171.9 | 69.7 |
NPM NPM% | -2.5 | 6.3 | 1.2 | 3.9 | -0.5 | 8.7 | 1.3 | 3.9 | 2.4 | 11.1 | 2.2 | 4.2 |
| -0.2 | 0.7 | 0.1 | 0.5 | -0.1 | 1.5 | 0.2 | 0.7 | 0.5 | 2.9 | 0.5 | 1.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 231 | 374 | 296 | 415 | 380 | 591 | 499 | 632 | 709 | 929 | 797 | 997 | |
Growth YoY Revenue Growth YoY% | 18.9 | 56.0 | 53.0 | 57.4 | 64.3 | 58.1 | 68.4 | 52.3 | 86.5 | 57.2 | 59.9 | 57.7 |
| 211 | 313 | 265 | 360 | 347 | 479 | 441 | 545 | 623 | 755 | 688 | 858 | |
| 20 | 61 | 31 | 55 | 33 | 111 | 58 | 87 | 85 | 174 | 109 | 139 | |
OPM OPM% | 8.6 | 16.3 | 10.6 | 13.4 | 8.7 | 18.9 | 11.6 | 13.8 | 12.1 | 18.7 | 13.7 | 14.0 |
| 2 | 3 | 1 | 1 | 3 | 1 | 2 | 1 | 1 | 32 | 4 | 1 | |
Interest Expense Interest ExpenseCr | 12 | 12 | 13 | 14 | 15 | 18 | 21 | 23 | 28 | 22 | 24 | 25 |
Depreciation DepreciationCr | 18 | 21 | 19 | 21 | 23 | 26 | 28 | 32 | 38 | 46 | 67 | 64 |
PBT PBTCr | -8 | 31 | 0 | 22 | -2 | 69 | 10 | 33 | 21 | 138 | 22 | 52 |
| -3 | 8 | -4 | 5 | 0 | 17 | 4 | 9 | 4 | 35 | 5 | 10 | |
| -6 | 24 | 4 | 16 | -2 | 51 | 6 | 25 | 17 | 103 | 18 | 42 | |
Growth YoY PAT Growth YoY% | 50.8 | 152.9 | 146.7 | 161.9 | 66.1 | 117.2 | 78.9 | 50.9 | 992.8 | 100.5 | 171.9 | 69.7 |
NPM NPM% | -2.5 | 6.3 | 1.2 | 3.9 | -0.5 | 8.7 | 1.3 | 3.9 | 2.4 | 11.1 | 2.2 | 4.2 |
| -0.2 | 0.7 | 0.1 | 0.5 | -0.1 | 1.5 | 0.2 | 0.7 | 0.5 | 2.9 | 0.5 | 1.1 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 40 | 106 | 229 | 287 | 701 | 539 | 629 | 839 | 1,165 | 1,885 | 3,067 | 3,432 |
Growth Revenue Growth% | -96.2 | 161.4 | 116.6 | 25.3 | -23.2 | 16.8 | 33.3 | 38.8 | 61.8 | 62.8 | 63.3 | |
| 49 | 105 | 225 | 259 | 626 | 490 | 565 | 755 | 1,017 | 1,627 | 2,612 | 2,924 | |
| -8 | 1 | 4 | 28 | 75 | 49 | 65 | 84 | 148 | 258 | 455 | 508 | |
OPM OPM% | -20.3 | 0.7 | 1.9 | 9.7 | 10.7 | 9.0 | 10.3 | 10.0 | 12.7 | 13.7 | 14.8 | 14.8 |
| 4 | 2 | 2 | 3 | 15 | 23 | 16 | 7 | 7 | 7 | 38 | 38 | |
Interest Expense Interest ExpenseCr | 8 | 7 | 8 | 10 | 30 | 31 | 37 | 41 | 47 | 68 | 97 | 99 |
Depreciation DepreciationCr | 3 | 2 | 3 | 2 | 51 | 56 | 59 | 67 | 77 | 99 | 182 | 214 |
PBT PBTCr | -15 | -6 | -5 | 18 | 9 | -15 | -15 | -17 | 31 | 98 | 215 | 233 |
| 16 | -2 | -1 | 9 | 0 | -2 | -3 | -4 | 4 | 26 | 53 | 54 | |
PAT PATCr | -31 | -4 | -4 | 10 | 9 | -13 | -12 | -13 | 28 | 72 | 162 | 179 |
Growth PAT Growth% | 52.8 | 86.8 | -6.5 | 324.7 | -246.2 | 9.1 | -9.8 | 317.0 | 159.0 | 125.0 | 123.1 | |
NPM NPM% | -76.2 | -3.9 | -1.9 | 3.4 | 1.3 | -2.4 | -1.9 | -1.5 | 2.4 | 3.8 | 5.3 | 5.2 |
| -1.6 | -0.2 | -0.2 | 0.4 | 0.3 | -0.4 | -0.3 | -0.4 | 0.8 | 2.1 | 4.6 | 5.1 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 40 | 106 | 229 | 287 | 701 | 539 | 629 | 839 | 1,165 | 1,885 | 3,067 | 3,432 |
Growth Revenue Growth% | -96.2 | 161.4 | 116.6 | 25.3 | -23.2 | 16.8 | 33.3 | 38.8 | 61.8 | 62.8 | 63.3 | |
| 49 | 105 | 225 | 259 | 626 | 490 | 565 | 755 | 1,017 | 1,627 | 2,612 | 2,924 | |
| -8 | 1 | 4 | 28 | 75 | 49 | 65 | 84 | 148 | 258 | 455 | 508 | |
OPM OPM% | -20.3 | 0.7 | 1.9 | 9.7 | 10.7 | 9.0 | 10.3 | 10.0 | 12.7 | 13.7 | 14.8 | 14.8 |
| 4 | 2 | 2 | 3 | 15 | 23 | 16 | 7 | 7 | 7 | 38 | 38 | |
Interest Expense Interest ExpenseCr | 8 | 7 | 8 | 10 | 30 | 31 | 37 | 41 | 47 | 68 | 97 | 99 |
Depreciation DepreciationCr | 3 | 2 | 3 | 2 | 51 | 56 | 59 | 67 | 77 | 99 | 182 | 214 |
PBT PBTCr | -15 | -6 | -5 | 18 | 9 | -15 | -15 | -17 | 31 | 98 | 215 | 233 |
| 16 | -2 | -1 | 9 | 0 | -2 | -3 | -4 | 4 | 26 | 53 | 54 | |
PAT PATCr | -31 | -4 | -4 | 10 | 9 | -13 | -12 | -13 | 28 | 72 | 162 | 179 |
Growth PAT Growth% | 52.8 | 86.8 | -6.5 | 324.7 | -246.2 | 9.1 | -9.8 | 317.0 | 159.0 | 125.0 | 123.1 | |
NPM NPM% | -76.2 | -3.9 | -1.9 | 3.4 | 1.3 | -2.4 | -1.9 | -1.5 | 2.4 | 3.8 | 5.3 | 5.2 |
| -1.6 | -0.2 | -0.2 | 0.4 | 0.3 | -0.4 | -0.3 | -0.4 | 0.8 | 2.1 | 4.6 | 5.1 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 22 | 22 | 22 | 24 | 34 | 34 | 34 | 34 | 35 | 35 | 36 |
Reserves ReservesCr | 252 | 247 | 240 | 250 | 245 | 235 | 224 | 213 | 240 | 312 | 866 |
| 50 | 66 | 80 | 107 | 163 | 232 | 215 | 204 | 341 | 551 | 914 | |
| 18 | 32 | 43 | 23 | 278 | 312 | 319 | 342 | 411 | 701 | 606 | |
| 343 | 368 | 385 | 405 | 721 | 813 | 792 | 793 | 1,027 | 1,599 | 2,422 | |
| 30 | 50 | 62 | 87 | 308 | 361 | 343 | 326 | 486 | 657 | 1,320 | |
| 313 | 318 | 323 | 318 | 413 | 452 | 449 | 467 | 541 | 942 | 1,102 | |
| 343 | 368 | 385 | 405 | 721 | 813 | 792 | 793 | 1,027 | 1,599 | 2,422 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 22 | 22 | 22 | 24 | 34 | 34 | 34 | 34 | 35 | 35 | 36 |
Reserves ReservesCr | 252 | 247 | 240 | 250 | 245 | 235 | 224 | 213 | 240 | 312 | 866 |
| 50 | 66 | 80 | 107 | 163 | 232 | 215 | 204 | 341 | 551 | 914 | |
| 18 | 32 | 43 | 23 | 278 | 312 | 319 | 342 | 411 | 701 | 606 | |
| 343 | 368 | 385 | 405 | 721 | 813 | 792 | 793 | 1,027 | 1,599 | 2,422 | |
| 30 | 50 | 62 | 87 | 308 | 361 | 343 | 326 | 486 | 657 | 1,320 | |
| 313 | 318 | 323 | 318 | 413 | 452 | 449 | 467 | 541 | 942 | 1,102 | |
| 343 | 368 | 385 | 405 | 721 | 813 | 792 | 793 | 1,027 | 1,599 | 2,422 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -38 | -12 | 12 | 35 | 74 | 3 | 59 | 86 | 93 | 201 | -103 | |
| -1 | -4 | -7 | -6 | 7 | -20 | -16 | -12 | -39 | 0 | 0 | |
| 6 | 8 | -4 | -30 | -28 | -22 | -58 | -76 | -50 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | -33 | -8 | 0 | -1 | 52 | -39 | -15 | -2 | 5 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -35 | -16 | 5 | 29 | 63 | -24 | 44 | 75 | 56 | 72 | -324 |
CFO To PAT CFO To PAT% | 124.5 | 292.6 | -272.2 | 358.9 | 843.8 | -26.3 | -501.9 | -673.8 | 335.0 | 279.4 | -63.8 |
CFO To EBITDA CFO To EBITDA% | 467.7 | -1,628.1 | 278.0 | 125.9 | 99.0 | 7.0 | 90.7 | 102.8 | 63.0 | 78.1 | -22.7 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -38 | -12 | 12 | 35 | 74 | 3 | 59 | 86 | 93 | 201 | -103 | |
| -1 | -4 | -7 | -6 | 7 | -20 | -16 | -12 | -39 | 0 | 0 | |
| 6 | 8 | -4 | -30 | -28 | -22 | -58 | -76 | -50 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | -33 | -8 | 0 | -1 | 52 | -39 | -15 | -2 | 5 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -35 | -16 | 5 | 29 | 63 | -24 | 44 | 75 | 56 | 72 | -324 |
CFO To PAT CFO To PAT% | 124.5 | 292.6 | -272.2 | 358.9 | 843.8 | -26.3 | -501.9 | -673.8 | 335.0 | 279.4 | -63.8 |
CFO To EBITDA CFO To EBITDA% | 467.7 | -1,628.1 | 278.0 | 125.9 | 99.0 | 7.0 | 90.7 | 102.8 | 63.0 | 78.1 | -22.7 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 27 | 19 | 34 | 77 | 176 | 429 | 505 | 236 | 1,453 | 5,905 | 6,875 | 7,876 |
Price To Earnings Price To Earnings | 7.9 | 20.1 | 52.3 | 82.0 | 42.5 | 42.7 | ||||||
Price To Sales Price To Sales | 0.6 | 0.2 | 0.1 | 0.3 | 0.3 | 0.8 | 0.8 | 0.3 | 1.3 | 3.1 | 2.2 | 2.3 |
Price To Book Price To Book | 0.1 | 0.1 | 0.1 | 0.3 | 0.6 | 1.6 | 2.0 | 1.0 | 5.3 | 17.1 | 7.6 | 8.7 |
EV To EBITDA EV To EBITDA | -4.1 | 66.4 | 16.5 | 3.3 | 5.8 | 16.5 | 13.8 | 7.8 | 13.3 | 26.3 | 17.3 | 17.1 |
GPM GPM% | 18.1 | 22.8 | 22.4 | 26.2 | 22.1 | 23.6 | 25.6 | 25.9 | 23.9 | 24.3 | 25.1 | 25.1 |
OPM OPM% | -20.3 | 0.7 | 1.9 | 9.7 | 10.7 | 9.0 | 10.3 | 10.0 | 12.7 | 13.7 | 14.8 | 14.8 |
NPM NPM% | -76.2 | -3.9 | -1.9 | 3.4 | 1.3 | -2.4 | -1.9 | -1.5 | 2.4 | 3.8 | 5.3 | 5.2 |
ROCE ROCE% | -2.4 | 0.2 | 0.9 | 9.7 | 6.4 | 2.4 | 3.3 | 3.5 | 9.8 | 13.6 | 16.4 | 16.4 |
ROE ROE% | -11.2 | -1.5 | -1.6 | 3.6 | 3.1 | -4.8 | -4.5 | -5.2 | 10.1 | 20.8 | 18.0 | 18.0 |
ROA ROA% | -9.0 | -1.1 | -1.1 | 2.4 | 1.2 | -1.6 | -1.5 | -1.6 | 2.7 | 4.5 | 6.7 | 6.7 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 27 | 19 | 34 | 77 | 176 | 429 | 505 | 236 | 1,453 | 5,905 | 6,875 | 7,876 |
Price To Earnings Price To Earnings | 7.9 | 20.1 | 52.3 | 82.0 | 42.5 | 42.7 | ||||||
Price To Sales Price To Sales | 0.6 | 0.2 | 0.1 | 0.3 | 0.3 | 0.8 | 0.8 | 0.3 | 1.3 | 3.1 | 2.2 | 2.3 |
Price To Book Price To Book | 0.1 | 0.1 | 0.1 | 0.3 | 0.6 | 1.6 | 2.0 | 1.0 | 5.3 | 17.1 | 7.6 | 8.7 |
EV To EBITDA EV To EBITDA | -4.1 | 66.4 | 16.5 | 3.3 | 5.8 | 16.5 | 13.8 | 7.8 | 13.3 | 26.3 | 17.3 | 17.1 |
GPM GPM% | 18.1 | 22.8 | 22.4 | 26.2 | 22.1 | 23.6 | 25.6 | 25.9 | 23.9 | 24.3 | 25.1 | 25.1 |
OPM OPM% | -20.3 | 0.7 | 1.9 | 9.7 | 10.7 | 9.0 | 10.3 | 10.0 | 12.7 | 13.7 | 14.8 | 14.8 |
NPM NPM% | -76.2 | -3.9 | -1.9 | 3.4 | 1.3 | -2.4 | -1.9 | -1.5 | 2.4 | 3.8 | 5.3 | 5.2 |
ROCE ROCE% | -2.4 | 0.2 | 0.9 | 9.7 | 6.4 | 2.4 | 3.3 | 3.5 | 9.8 | 13.6 | 16.4 | 16.4 |
ROE ROE% | -11.2 | -1.5 | -1.6 | 3.6 | 3.1 | -4.8 | -4.5 | -5.2 | 10.1 | 20.8 | 18.0 | 18.0 |
ROA ROA% | -9.0 | -1.1 | -1.1 | 2.4 | 1.2 | -1.6 | -1.5 | -1.6 | 2.7 | 4.5 | 6.7 | 6.7 |
Documents — V2 Retail Ltd
Concall Transcript Summaries — V2 Retail Ltd