| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 52 | 52 | 54 | 59 | 65 | 68 | 63 | 69 | 69 | 60 | 57 | 56 | |
Growth YoY Revenue Growth YoY% | -78.0 | 4.9 | 5.8 | 5.6 | 26.6 | 31.6 | 17.2 | 17.3 | 5.9 | -11.5 | -10.2 | -18.8 |
| 46 | 45 | 46 | 52 | 60 | 62 | 56 | 61 | 62 | 52 | 52 | 49 | |
| 6 | 6 | 8 | 7 | 5 | 5 | 7 | 8 | 7 | 8 | 5 | 7 | |
OPM OPM% | 11.5 | 12.1 | 14.1 | 11.2 | 8.1 | 8.1 | 10.8 | 11.4 | 10.5 | 12.9 | 8.4 | 11.9 |
| 1 | 1 | 0 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 4 | 5 |
PBT PBTCr | 1 | 2 | 2 | 3 | 1 | 2 | 4 | 5 | 4 | 4 | 2 | 4 |
| 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 0 | 1 | 2 | 2 | 1 | 1 | 3 | 3 | 3 | 3 | 2 | 2 | |
Growth YoY PAT Growth YoY% | -91.3 | 853.9 | 222.1 | 355.1 | 40.5 | -15.3 | 15.1 | 48.9 | 413.6 | 200.0 | -35.7 | -31.9 |
NPM NPM% | 0.8 | 2.4 | 4.1 | 3.8 | 0.9 | 1.6 | 4.0 | 4.8 | 4.4 | 5.2 | 2.9 | 4.0 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 52 | 52 | 54 | 59 | 65 | 68 | 63 | 69 | 69 | 60 | 57 | 56 | |
Growth YoY Revenue Growth YoY% | -78.0 | 4.9 | 5.8 | 5.6 | 26.6 | 31.6 | 17.2 | 17.3 | 5.9 | -11.5 | -10.2 | -18.8 |
| 46 | 45 | 46 | 52 | 60 | 62 | 56 | 61 | 62 | 52 | 52 | 49 | |
| 6 | 6 | 8 | 7 | 5 | 5 | 7 | 8 | 7 | 8 | 5 | 7 | |
OPM OPM% | 11.5 | 12.1 | 14.1 | 11.2 | 8.1 | 8.1 | 10.8 | 11.4 | 10.5 | 12.9 | 8.4 | 11.9 |
| 1 | 1 | 0 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 4 | 5 |
PBT PBTCr | 1 | 2 | 2 | 3 | 1 | 2 | 4 | 5 | 4 | 4 | 2 | 4 |
| 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 0 | 1 | 2 | 2 | 1 | 1 | 3 | 3 | 3 | 3 | 2 | 2 | |
Growth YoY PAT Growth YoY% | -91.3 | 853.9 | 222.1 | 355.1 | 40.5 | -15.3 | 15.1 | 48.9 | 413.6 | 200.0 | -35.7 | -31.9 |
NPM NPM% | 0.8 | 2.4 | 4.1 | 3.8 | 0.9 | 1.6 | 4.0 | 4.8 | 4.4 | 5.2 | 2.9 | 4.0 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 3,191 | 4,000 | 6,502 | 1,508 | 685 | 314 | 194 | 197 | 213 | 255 | 255 | 242 |
Growth Revenue Growth% | 14.8 | 25.4 | 62.5 | -76.8 | -54.6 | -54.1 | -38.3 | 1.8 | 7.7 | 20.0 | -0.1 | -8.8 |
| 2,369 | 3,054 | 5,495 | 1,530 | 661 | 286 | 176 | 179 | 186 | 231 | 227 | 215 | |
| 822 | 946 | 1,007 | -22 | 24 | 28 | 18 | 18 | 26 | 24 | 28 | 26 | |
OPM OPM% | 25.8 | 23.6 | 15.5 | -1.4 | 3.5 | 8.9 | 9.4 | 9.3 | 12.4 | 9.3 | 10.9 | 10.9 |
| 6 | 5 | 34 | 82 | 83 | 70 | 2 | 1 | 3 | 4 | 7 | 7 | |
Interest Expense Interest ExpenseCr | 56 | 50 | 10 | 0 | 0 | 0 | 0 | 2 | 8 | 2 | 2 | 2 |
Depreciation DepreciationCr | 164 | 73 | 7 | 9 | 15 | 15 | 15 | 16 | 16 | 17 | 18 | 18 |
PBT PBTCr | 608 | 828 | 1,024 | 51 | 92 | 83 | 5 | 3 | 6 | 9 | 15 | 14 |
| 213 | 297 | 343 | 26 | 20 | 20 | 5 | 2 | 2 | 3 | 4 | 4 | |
PAT PATCr | 395 | 531 | 680 | 25 | 71 | 63 | 0 | 1 | 4 | 6 | 11 | 10 |
Growth PAT Growth% | 22.6 | 34.5 | 28.2 | -96.3 | 182.6 | -11.9 | -100.0 | 23,823.8 | 333.2 | 42.4 | 79.3 | 34.5 |
NPM NPM% | 12.4 | 13.3 | 10.5 | 1.7 | 10.4 | 20.0 | 0.0 | 0.5 | 2.0 | 2.4 | 4.4 | 4.2 |
| 3.3 | 4.4 | 5.6 | 0.2 | 0.6 | 0.5 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 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 | 3,191 | 4,000 | 6,502 | 1,508 | 685 | 314 | 194 | 197 | 213 | 255 | 255 | 242 |
Growth Revenue Growth% | 14.8 | 25.4 | 62.5 | -76.8 | -54.6 | -54.1 | -38.3 | 1.8 | 7.7 | 20.0 | -0.1 | -8.8 |
| 2,369 | 3,054 | 5,495 | 1,530 | 661 | 286 | 176 | 179 | 186 | 231 | 227 | 215 | |
| 822 | 946 | 1,007 | -22 | 24 | 28 | 18 | 18 | 26 | 24 | 28 | 26 | |
OPM OPM% | 25.8 | 23.6 | 15.5 | -1.4 | 3.5 | 8.9 | 9.4 | 9.3 | 12.4 | 9.3 | 10.9 | 10.9 |
| 6 | 5 | 34 | 82 | 83 | 70 | 2 | 1 | 3 | 4 | 7 | 7 | |
Interest Expense Interest ExpenseCr | 56 | 50 | 10 | 0 | 0 | 0 | 0 | 2 | 8 | 2 | 2 | 2 |
Depreciation DepreciationCr | 164 | 73 | 7 | 9 | 15 | 15 | 15 | 16 | 16 | 17 | 18 | 18 |
PBT PBTCr | 608 | 828 | 1,024 | 51 | 92 | 83 | 5 | 3 | 6 | 9 | 15 | 14 |
| 213 | 297 | 343 | 26 | 20 | 20 | 5 | 2 | 2 | 3 | 4 | 4 | |
PAT PATCr | 395 | 531 | 680 | 25 | 71 | 63 | 0 | 1 | 4 | 6 | 11 | 10 |
Growth PAT Growth% | 22.6 | 34.5 | 28.2 | -96.3 | 182.6 | -11.9 | -100.0 | 23,823.8 | 333.2 | 42.4 | 79.3 | 34.5 |
NPM NPM% | 12.4 | 13.3 | 10.5 | 1.7 | 10.4 | 20.0 | 0.0 | 0.5 | 2.0 | 2.4 | 4.4 | 4.2 |
| 3.3 | 4.4 | 5.6 | 0.2 | 0.6 | 0.5 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 53 | 53 | 106 | 106 | 106 | 106 | 106 | 106 | 106 | 108 | 108 |
Reserves ReservesCr | 1,468 | 2,001 | 2,487 | 2,496 | 2,531 | 2,558 | 22 | 18 | 14 | 94 | 105 |
| 561 | 211 | 393 | 110 | 175 | 207 | 200 | 142 | 112 | 73 | 65 | |
| 28 | 4 | 8 | 6 | 7 | 4 | 5 | 32 | 26 | 24 | 23 | |
| 2,110 | 2,268 | 2,993 | 2,718 | 2,819 | 2,876 | 333 | 298 | 300 | 308 | 312 | |
| 1,937 | 2,228 | 2,842 | 2,536 | 2,031 | 2,112 | 180 | 149 | 157 | 157 | 119 | |
| 173 | 41 | 151 | 182 | 788 | 764 | 153 | 149 | 143 | 151 | 193 | |
| 2,110 | 2,268 | 2,993 | 2,718 | 2,819 | 2,876 | 333 | 298 | 300 | 308 | 312 |
| 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 | 53 | 53 | 106 | 106 | 106 | 106 | 106 | 106 | 106 | 108 | 108 |
Reserves ReservesCr | 1,468 | 2,001 | 2,487 | 2,496 | 2,531 | 2,558 | 22 | 18 | 14 | 94 | 105 |
| 561 | 211 | 393 | 110 | 175 | 207 | 200 | 142 | 112 | 73 | 65 | |
| 28 | 4 | 8 | 6 | 7 | 4 | 5 | 32 | 26 | 24 | 23 | |
| 2,110 | 2,268 | 2,993 | 2,718 | 2,819 | 2,876 | 333 | 298 | 300 | 308 | 312 | |
| 1,937 | 2,228 | 2,842 | 2,536 | 2,031 | 2,112 | 180 | 149 | 157 | 157 | 119 | |
| 173 | 41 | 151 | 182 | 788 | 764 | 153 | 149 | 143 | 151 | 193 | |
| 2,110 | 2,268 | 2,993 | 2,718 | 2,819 | 2,876 | 333 | 298 | 300 | 308 | 312 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 267 | 669 | 530 | -708 | -51 | -31 | 21 | -42 | 31 | -19 | 61 | |
| -11 | 54 | -99 | 35 | 68 | 50 | 1 | -5 | -7 | -12 | -57 | |
| -127 | -142 | -137 | -32 | -30 | -26 | 17 | 25 | -9 | 28 | -1 | |
Net Cash Flow Net Cash FlowCr | 129 | 581 | 294 | -705 | -13 | -7 | 39 | -22 | 15 | -3 | 2 |
Free Cash Flow Free Cash FlowCr | 255 | 705 | 459 | -779 | -58 | -52 | 20 | -47 | 26 | -33 | 45 |
CFO To PAT CFO To PAT% | 67.7 | 126.0 | 77.9 | -2,807.9 | -71.3 | -48.8 | 5,11,238.1 | -4,141.7 | 714.8 | -302.5 | 549.8 |
CFO To EBITDA CFO To EBITDA% | 32.5 | 70.7 | 52.6 | 3,268.9 | -212.3 | -109.5 | 118.0 | -227.3 | 117.9 | -79.5 | 221.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 267 | 669 | 530 | -708 | -51 | -31 | 21 | -42 | 31 | -19 | 61 | |
| -11 | 54 | -99 | 35 | 68 | 50 | 1 | -5 | -7 | -12 | -57 | |
| -127 | -142 | -137 | -32 | -30 | -26 | 17 | 25 | -9 | 28 | -1 | |
Net Cash Flow Net Cash FlowCr | 129 | 581 | 294 | -705 | -13 | -7 | 39 | -22 | 15 | -3 | 2 |
Free Cash Flow Free Cash FlowCr | 255 | 705 | 459 | -779 | -58 | -52 | 20 | -47 | 26 | -33 | 45 |
CFO To PAT CFO To PAT% | 67.7 | 126.0 | 77.9 | -2,807.9 | -71.3 | -48.8 | 5,11,238.1 | -4,141.7 | 714.8 | -302.5 | 549.8 |
CFO To EBITDA CFO To EBITDA% | 32.5 | 70.7 | 52.6 | 3,268.9 | -212.3 | -109.5 | 118.0 | -227.3 | 117.9 | -79.5 | 221.0 |
| 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 | 10,470 | 17,420 | 23,415 | 5,331 | 2,098 | 5,938 | 3,682 | 1,696 | 2,103 | 1,020 | 507 | 579 |
Price To Earnings Price To Earnings | 26.7 | 32.8 | 34.4 | 209.8 | 29.6 | 95.0 | 1,601.0 | 496.3 | 157.0 | 46.8 | 59.3 | |
Price To Sales Price To Sales | 3.3 | 4.3 | 3.6 | 3.5 | 3.1 | 18.9 | 19.0 | 8.6 | 9.9 | 4.0 | 2.0 | 2.4 |
Price To Book Price To Book | 6.6 | 8.5 | 9.0 | 2.0 | 0.8 | 2.2 | 28.7 | 13.7 | 17.4 | 5.0 | 2.4 | 2.7 |
EV To EBITDA EV To EBITDA | 12.9 | 17.9 | 21.8 | -193.2 | 80.2 | 211.6 | 200.7 | 93.9 | 78.3 | 40.0 | 16.4 | 19.1 |
GPM GPM% | 27.2 | 25.6 | 20.6 | 6.6 | 18.5 | 28.2 | 18.7 | 24.2 | 24.8 | 29.2 | 32.3 | 32.3 |
OPM OPM% | 25.8 | 23.6 | 15.5 | -1.4 | 3.5 | 8.9 | 9.4 | 9.3 | 12.4 | 9.3 | 10.9 | 10.9 |
NPM NPM% | 12.4 | 13.3 | 10.5 | 1.7 | 10.4 | 20.0 | 0.0 | 0.5 | 2.0 | 2.4 | 4.4 | 4.2 |
ROCE ROCE% | 36.5 | 40.0 | 39.9 | 2.0 | 3.5 | 3.1 | 3.0 | 2.3 | 10.3 | 5.4 | 7.7 | 7.7 |
ROE ROE% | 25.9 | 25.9 | 26.3 | 1.0 | 2.7 | 2.4 | 0.0 | 0.8 | 3.6 | 3.1 | 5.2 | 5.2 |
ROA ROA% | 18.7 | 23.4 | 22.7 | 0.9 | 2.5 | 2.2 | 0.0 | 0.3 | 1.4 | 2.0 | 3.6 | 3.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 10,470 | 17,420 | 23,415 | 5,331 | 2,098 | 5,938 | 3,682 | 1,696 | 2,103 | 1,020 | 507 | 579 |
Price To Earnings Price To Earnings | 26.7 | 32.8 | 34.4 | 209.8 | 29.6 | 95.0 | 1,601.0 | 496.3 | 157.0 | 46.8 | 59.3 | |
Price To Sales Price To Sales | 3.3 | 4.3 | 3.6 | 3.5 | 3.1 | 18.9 | 19.0 | 8.6 | 9.9 | 4.0 | 2.0 | 2.4 |
Price To Book Price To Book | 6.6 | 8.5 | 9.0 | 2.0 | 0.8 | 2.2 | 28.7 | 13.7 | 17.4 | 5.0 | 2.4 | 2.7 |
EV To EBITDA EV To EBITDA | 12.9 | 17.9 | 21.8 | -193.2 | 80.2 | 211.6 | 200.7 | 93.9 | 78.3 | 40.0 | 16.4 | 19.1 |
GPM GPM% | 27.2 | 25.6 | 20.6 | 6.6 | 18.5 | 28.2 | 18.7 | 24.2 | 24.8 | 29.2 | 32.3 | 32.3 |
OPM OPM% | 25.8 | 23.6 | 15.5 | -1.4 | 3.5 | 8.9 | 9.4 | 9.3 | 12.4 | 9.3 | 10.9 | 10.9 |
NPM NPM% | 12.4 | 13.3 | 10.5 | 1.7 | 10.4 | 20.0 | 0.0 | 0.5 | 2.0 | 2.4 | 4.4 | 4.2 |
ROCE ROCE% | 36.5 | 40.0 | 39.9 | 2.0 | 3.5 | 3.1 | 3.0 | 2.3 | 10.3 | 5.4 | 7.7 | 7.7 |
ROE ROE% | 25.9 | 25.9 | 26.3 | 1.0 | 2.7 | 2.4 | 0.0 | 0.8 | 3.6 | 3.1 | 5.2 | 5.2 |
ROA ROA% | 18.7 | 23.4 | 22.7 | 0.9 | 2.5 | 2.2 | 0.0 | 0.3 | 1.4 | 2.0 | 3.6 | 3.6 |
Documents — Vakrangee Ltd
Concall Transcript Summaries — Vakrangee Ltd