| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 101 | 61 | 74 | 64 | 64 | 75 | 81 | 60 | 62 | 51 | 65 | 61 | |
Growth YoY Revenue Growth YoY% | -0.5 | -34.6 | -54.8 | -52.8 | -36.0 | 23.9 | 10.2 | -7.0 | -4.2 | -32.9 | -20.1 | 2.0 |
| 121 | 78 | 75 | 73 | 68 | 49 | 83 | 58 | 51 | 50 | 63 | 62 | |
| -20 | -18 | -1 | -9 | -4 | 27 | -2 | 2 | 11 | 0 | 2 | -1 | |
OPM OPM% | -20.1 | -28.8 | -1.3 | -14.1 | -5.9 | 35.4 | -2.4 | 2.8 | 17.4 | 0.2 | 2.6 | -2.1 |
| 2 | 3 | 5 | 5 | 9 | 3 | 9 | 4 | 2 | 2 | 1 | 318 | |
Interest Expense Interest ExpenseCr | 13 | -23 | 0 | 4 | 3 | 4 | 3 | 4 | 4 | 0 | 1 | 4 |
Depreciation DepreciationCr | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | -34 | 5 | 1 | -11 | 1 | 24 | 1 | 0 | 6 | 0 | 1 | 311 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -34 | 5 | 1 | -11 | 1 | 24 | 1 | 0 | 6 | 0 | 1 | 311 | |
Growth YoY PAT Growth YoY% | -1,141.9 | -67.9 | 112.0 | -1,123.8 | 101.8 | 353.1 | 4.2 | 101.8 | 925.4 | -99.4 | -11.1 | 1,63,684.2 |
NPM NPM% | -33.9 | 8.7 | 1.3 | -16.8 | 1.0 | 31.9 | 1.2 | 0.3 | 10.5 | 0.3 | 1.4 | 512.3 |
| -1.3 | 0.2 | 0.0 | -0.3 | 0.0 | 0.7 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 6.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 101 | 61 | 74 | 64 | 64 | 75 | 81 | 60 | 62 | 51 | 65 | 61 | |
Growth YoY Revenue Growth YoY% | -0.5 | -34.6 | -54.8 | -52.8 | -36.0 | 23.9 | 10.2 | -7.0 | -4.2 | -32.9 | -20.1 | 2.0 |
| 121 | 78 | 75 | 73 | 68 | 49 | 83 | 58 | 51 | 50 | 63 | 62 | |
| -20 | -18 | -1 | -9 | -4 | 27 | -2 | 2 | 11 | 0 | 2 | -1 | |
OPM OPM% | -20.1 | -28.8 | -1.3 | -14.1 | -5.9 | 35.4 | -2.4 | 2.8 | 17.4 | 0.2 | 2.6 | -2.1 |
| 2 | 3 | 5 | 5 | 9 | 3 | 9 | 4 | 2 | 2 | 1 | 318 | |
Interest Expense Interest ExpenseCr | 13 | -23 | 0 | 4 | 3 | 4 | 3 | 4 | 4 | 0 | 1 | 4 |
Depreciation DepreciationCr | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | -34 | 5 | 1 | -11 | 1 | 24 | 1 | 0 | 6 | 0 | 1 | 311 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -34 | 5 | 1 | -11 | 1 | 24 | 1 | 0 | 6 | 0 | 1 | 311 | |
Growth YoY PAT Growth YoY% | -1,141.9 | -67.9 | 112.0 | -1,123.8 | 101.8 | 353.1 | 4.2 | 101.8 | 925.4 | -99.4 | -11.1 | 1,63,684.2 |
NPM NPM% | -33.9 | 8.7 | 1.3 | -16.8 | 1.0 | 31.9 | 1.2 | 0.3 | 10.5 | 0.3 | 1.4 | 512.3 |
| -1.3 | 0.2 | 0.0 | -0.3 | 0.0 | 0.7 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 6.4 |
| 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 | 878 | 859 | 621 | 811 | 561 | 508 | 929 | 616 | 371 | 285 | 237 | 238 |
Growth Revenue Growth% | -6.8 | -2.1 | -27.7 | 30.4 | -30.8 | -9.3 | 82.7 | -33.7 | -39.8 | -23.1 | -16.9 | -15.2 |
| 821 | 797 | 664 | 810 | 561 | 494 | 869 | 652 | 413 | 273 | 222 | 227 | |
| 57 | 62 | -43 | 1 | 0 | 14 | 59 | -36 | -42 | 12 | 14 | 11 | |
OPM OPM% | 6.5 | 7.2 | -6.9 | 0.1 | -0.1 | 2.8 | 6.4 | -5.9 | -11.3 | 4.2 | 6.0 | 4.7 |
| 50 | 14 | -295 | 3 | 178 | 3 | 3 | 103 | 29 | 26 | 9 | 323 | |
Interest Expense Interest ExpenseCr | 70 | 56 | 66 | 60 | 60 | 59 | 64 | 53 | 3 | 14 | 9 | 9 |
Depreciation DepreciationCr | 28 | 21 | 21 | 18 | 16 | 15 | 14 | 12 | 10 | 9 | 7 | 7 |
PBT PBTCr | 9 | -1 | -424 | -74 | 102 | -57 | -16 | 1 | -27 | 15 | 8 | 319 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 9 | -1 | -424 | -74 | 102 | -57 | -16 | 1 | -27 | 15 | 8 | 319 |
Growth PAT Growth% | 131.3 | -107.3 | -63,863.0 | 82.5 | 237.1 | -155.7 | 72.6 | 109.6 | -1,894.3 | 155.8 | -48.5 | 1,131.8 |
NPM NPM% | 1.0 | -0.1 | -68.2 | -9.2 | 18.2 | -11.2 | -1.7 | 0.2 | -7.2 | 5.2 | 3.3 | 133.9 |
| 0.4 | 0.0 | -16.8 | -2.9 | 4.0 | -2.2 | -0.6 | 0.1 | -0.9 | 0.5 | 0.2 | 6.6 |
| 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 | 878 | 859 | 621 | 811 | 561 | 508 | 929 | 616 | 371 | 285 | 237 | 238 |
Growth Revenue Growth% | -6.8 | -2.1 | -27.7 | 30.4 | -30.8 | -9.3 | 82.7 | -33.7 | -39.8 | -23.1 | -16.9 | -15.2 |
| 821 | 797 | 664 | 810 | 561 | 494 | 869 | 652 | 413 | 273 | 222 | 227 | |
| 57 | 62 | -43 | 1 | 0 | 14 | 59 | -36 | -42 | 12 | 14 | 11 | |
OPM OPM% | 6.5 | 7.2 | -6.9 | 0.1 | -0.1 | 2.8 | 6.4 | -5.9 | -11.3 | 4.2 | 6.0 | 4.7 |
| 50 | 14 | -295 | 3 | 178 | 3 | 3 | 103 | 29 | 26 | 9 | 323 | |
Interest Expense Interest ExpenseCr | 70 | 56 | 66 | 60 | 60 | 59 | 64 | 53 | 3 | 14 | 9 | 9 |
Depreciation DepreciationCr | 28 | 21 | 21 | 18 | 16 | 15 | 14 | 12 | 10 | 9 | 7 | 7 |
PBT PBTCr | 9 | -1 | -424 | -74 | 102 | -57 | -16 | 1 | -27 | 15 | 8 | 319 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 9 | -1 | -424 | -74 | 102 | -57 | -16 | 1 | -27 | 15 | 8 | 319 |
Growth PAT Growth% | 131.3 | -107.3 | -63,863.0 | 82.5 | 237.1 | -155.7 | 72.6 | 109.6 | -1,894.3 | 155.8 | -48.5 | 1,131.8 |
NPM NPM% | 1.0 | -0.1 | -68.2 | -9.2 | 18.2 | -11.2 | -1.7 | 0.2 | -7.2 | 5.2 | 3.3 | 133.9 |
| 0.4 | 0.0 | -16.8 | -2.9 | 4.0 | -2.2 | -0.6 | 0.1 | -0.9 | 0.5 | 0.2 | 6.6 |
| 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 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 27 | 46 | 48 |
Reserves ReservesCr | 85 | 85 | -339 | -414 | -313 | -370 | -386 | -385 | -396 | -289 | -253 |
| 324 | 353 | 579 | 708 | 599 | 650 | 687 | 651 | 255 | 161 | 164 | |
| 196 | 165 | 133 | 7 | 4 | 4 | 3 | 3 | 382 | 342 | 317 | |
| 627 | 626 | 395 | 324 | 313 | 306 | 326 | 291 | 276 | 276 | 283 | |
| 200 | 200 | 101 | 54 | 51 | 53 | 96 | 68 | 84 | 93 | 130 | |
| 427 | 425 | 294 | 269 | 261 | 253 | 230 | 223 | 192 | 183 | 153 | |
| 627 | 626 | 395 | 324 | 313 | 306 | 326 | 291 | 276 | 276 | 283 |
| 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 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 27 | 46 | 48 |
Reserves ReservesCr | 85 | 85 | -339 | -414 | -313 | -370 | -386 | -385 | -396 | -289 | -253 |
| 324 | 353 | 579 | 708 | 599 | 650 | 687 | 651 | 255 | 161 | 164 | |
| 196 | 165 | 133 | 7 | 4 | 4 | 3 | 3 | 382 | 342 | 317 | |
| 627 | 626 | 395 | 324 | 313 | 306 | 326 | 291 | 276 | 276 | 283 | |
| 200 | 200 | 101 | 54 | 51 | 53 | 96 | 68 | 84 | 93 | 130 | |
| 427 | 425 | 294 | 269 | 261 | 253 | 230 | 223 | 192 | 183 | 153 | |
| 627 | 626 | 395 | 324 | 313 | 306 | 326 | 291 | 276 | 276 | 283 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 63 | 13 | 24 | 61 | 40 | -14 | -98 | -30 | |
| -1 | 0 | -1 | -1 | -1 | 26 | 31 | 20 | |
| -64 | -14 | -23 | -61 | -39 | -12 | 67 | 10 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 0 | 0 | 0 | 1 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 62 | 13 | 22 | 61 | 39 | 12 | -75 | -28 |
CFO To PAT CFO To PAT% | -85.5 | 13.2 | -42.4 | -395.1 | 2,702.3 | 51.5 | -658.5 | -395.0 |
CFO To EBITDA CFO To EBITDA% | 6,878.3 | -3,310.5 | 168.6 | 103.9 | -111.1 | 32.9 | -825.8 | -213.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 63 | 13 | 24 | 61 | 40 | -14 | -98 | -30 | |
| -1 | 0 | -1 | -1 | -1 | 26 | 31 | 20 | |
| -64 | -14 | -23 | -61 | -39 | -12 | 67 | 10 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 0 | 0 | 0 | 1 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 62 | 13 | 22 | 61 | 39 | 12 | -75 | -28 |
CFO To PAT CFO To PAT% | -85.5 | 13.2 | -42.4 | -395.1 | 2,702.3 | 51.5 | -658.5 | -395.0 |
CFO To EBITDA CFO To EBITDA% | 6,878.3 | -3,310.5 | 168.6 | 103.9 | -111.1 | 32.9 | -825.8 | -213.5 |
| 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 | 84 | 152 | 41 | 20 | 9 | 38 | 55 | 54 | 205 | 392 | 312 | 300 |
Price To Earnings Price To Earnings | 9.4 | 0.1 | 36.0 | 25.9 | 40.4 | 0.9 | ||||||
Price To Sales Price To Sales | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.6 | 1.4 | 1.3 | 1.3 |
Price To Book Price To Book | 0.8 | 1.4 | -0.1 | -0.1 | 0.0 | -0.1 | -0.1 | -0.1 | -0.6 | -1.6 | -1.5 | -1.7 |
EV To EBITDA EV To EBITDA | 7.6 | 8.0 | -9.7 | 504.1 | -1,226.1 | 39.4 | 9.9 | -13.8 | -6.7 | 37.1 | 25.8 | 31.0 |
GPM GPM% | 17.6 | 18.9 | 9.2 | 11.7 | 11.6 | 15.1 | 15.0 | 4.0 | 0.3 | 16.3 | 15.9 | 15.9 |
OPM OPM% | 6.5 | 7.2 | -6.9 | 0.1 | -0.1 | 2.8 | 6.4 | -5.9 | -11.3 | 4.2 | 6.0 | 4.7 |
NPM NPM% | 1.0 | -0.1 | -68.2 | -9.2 | 18.2 | -11.2 | -1.7 | 0.2 | -7.2 | 5.2 | 3.3 | 133.9 |
ROCE ROCE% | 17.1 | 12.1 | -589.5 | -27.1 | 81.4 | 1.3 | 29.4 | 64.4 | 8.0 | -15.0 | -11.1 | -11.1 |
ROE ROE% | 8.4 | -0.6 | 133.8 | 19.0 | -35.0 | 16.3 | 4.3 | -0.4 | 7.3 | -6.1 | -3.7 | -3.7 |
ROA ROA% | 1.4 | -0.1 | -107.2 | -22.9 | 32.6 | -18.6 | -4.8 | 0.5 | -9.7 | 5.4 | 2.7 | 2.7 |
| 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 | 84 | 152 | 41 | 20 | 9 | 38 | 55 | 54 | 205 | 392 | 312 | 300 |
Price To Earnings Price To Earnings | 9.4 | 0.1 | 36.0 | 25.9 | 40.4 | 0.9 | ||||||
Price To Sales Price To Sales | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.6 | 1.4 | 1.3 | 1.3 |
Price To Book Price To Book | 0.8 | 1.4 | -0.1 | -0.1 | 0.0 | -0.1 | -0.1 | -0.1 | -0.6 | -1.6 | -1.5 | -1.7 |
EV To EBITDA EV To EBITDA | 7.6 | 8.0 | -9.7 | 504.1 | -1,226.1 | 39.4 | 9.9 | -13.8 | -6.7 | 37.1 | 25.8 | 31.0 |
GPM GPM% | 17.6 | 18.9 | 9.2 | 11.7 | 11.6 | 15.1 | 15.0 | 4.0 | 0.3 | 16.3 | 15.9 | 15.9 |
OPM OPM% | 6.5 | 7.2 | -6.9 | 0.1 | -0.1 | 2.8 | 6.4 | -5.9 | -11.3 | 4.2 | 6.0 | 4.7 |
NPM NPM% | 1.0 | -0.1 | -68.2 | -9.2 | 18.2 | -11.2 | -1.7 | 0.2 | -7.2 | 5.2 | 3.3 | 133.9 |
ROCE ROCE% | 17.1 | 12.1 | -589.5 | -27.1 | 81.4 | 1.3 | 29.4 | 64.4 | 8.0 | -15.0 | -11.1 | -11.1 |
ROE ROE% | 8.4 | -0.6 | 133.8 | 19.0 | -35.0 | 16.3 | 4.3 | -0.4 | 7.3 | -6.1 | -3.7 | -3.7 |
ROA ROA% | 1.4 | -0.1 | -107.2 | -22.9 | 32.6 | -18.6 | -4.8 | 0.5 | -9.7 | 5.4 | 2.7 | 2.7 |
Documents — Vardhman Polytex Ltd