| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 159 | 207 | 234 | 196 | 200 | 295 | 387 | 221 | 226 | 249 | 253 | 152 | |
Growth YoY Revenue Growth YoY% | -26.8 | -18.7 | -28.7 | -4.0 | 25.5 | 42.7 | 65.8 | 12.7 | 12.9 | -15.4 | -34.6 | -31.3 |
| 152 | 186 | 213 | 180 | 185 | 275 | 350 | 208 | 210 | 236 | 242 | 147 | |
| 7 | 21 | 20 | 16 | 14 | 20 | 38 | 13 | 16 | 13 | 11 | 5 | |
OPM OPM% | 4.6 | 10.0 | 8.6 | 8.1 | 7.2 | 6.8 | 9.7 | 5.9 | 7.0 | 5.3 | 4.2 | 3.3 |
| 17 | 1 | 6 | 2 | 2 | 78 | 5 | 21 | 4 | 4 | 6 | 5 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 3 | 4 | 5 | 5 | 5 | 5 | 3 | 6 | 2 | 6 |
Depreciation DepreciationCr | 2 | 1 | 2 | 1 | 1 | 2 | 2 | 2 | 1 | 2 | 1 | 1 |
PBT PBTCr | 20 | 16 | 21 | 12 | 10 | 91 | 36 | 27 | 15 | 10 | 13 | 2 |
| 0 | 0 | 6 | 3 | 2 | 16 | 2 | 5 | 4 | 1 | 7 | 0 | |
| 21 | 19 | 17 | 10 | 10 | 76 | 35 | 22 | 11 | 9 | 6 | 2 | |
Growth YoY PAT Growth YoY% | -8.8 | 13.7 | -66.1 | -19.3 | -50.1 | 307.2 | 106.7 | 134.1 | 10.9 | -87.7 | -83.5 | -91.0 |
NPM NPM% | 13.0 | 9.0 | 7.2 | 4.9 | 5.2 | 25.6 | 9.0 | 10.2 | 5.1 | 3.7 | 2.3 | 1.3 |
| 0.9 | 0.8 | 0.8 | 0.4 | 0.5 | 3.4 | 1.5 | 1.0 | 0.5 | 0.4 | 0.3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 159 | 207 | 234 | 196 | 200 | 295 | 387 | 221 | 226 | 249 | 253 | 152 | |
Growth YoY Revenue Growth YoY% | -26.8 | -18.7 | -28.7 | -4.0 | 25.5 | 42.7 | 65.8 | 12.7 | 12.9 | -15.4 | -34.6 | -31.3 |
| 152 | 186 | 213 | 180 | 185 | 275 | 350 | 208 | 210 | 236 | 242 | 147 | |
| 7 | 21 | 20 | 16 | 14 | 20 | 38 | 13 | 16 | 13 | 11 | 5 | |
OPM OPM% | 4.6 | 10.0 | 8.6 | 8.1 | 7.2 | 6.8 | 9.7 | 5.9 | 7.0 | 5.3 | 4.2 | 3.3 |
| 17 | 1 | 6 | 2 | 2 | 78 | 5 | 21 | 4 | 4 | 6 | 5 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 3 | 4 | 5 | 5 | 5 | 5 | 3 | 6 | 2 | 6 |
Depreciation DepreciationCr | 2 | 1 | 2 | 1 | 1 | 2 | 2 | 2 | 1 | 2 | 1 | 1 |
PBT PBTCr | 20 | 16 | 21 | 12 | 10 | 91 | 36 | 27 | 15 | 10 | 13 | 2 |
| 0 | 0 | 6 | 3 | 2 | 16 | 2 | 5 | 4 | 1 | 7 | 0 | |
| 21 | 19 | 17 | 10 | 10 | 76 | 35 | 22 | 11 | 9 | 6 | 2 | |
Growth YoY PAT Growth YoY% | -8.8 | 13.7 | -66.1 | -19.3 | -50.1 | 307.2 | 106.7 | 134.1 | 10.9 | -87.7 | -83.5 | -91.0 |
NPM NPM% | 13.0 | 9.0 | 7.2 | 4.9 | 5.2 | 25.6 | 9.0 | 10.2 | 5.1 | 3.7 | 2.3 | 1.3 |
| 0.9 | 0.8 | 0.8 | 0.4 | 0.5 | 3.4 | 1.5 | 1.0 | 0.5 | 0.4 | 0.3 | 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 | 588 | 490 | 539 | 524 | 521 | 506 | 657 | 1,019 | 764 | 1,077 | 949 | 880 |
Growth Revenue Growth% | -5.6 | -16.6 | 10.0 | -2.8 | -0.6 | -2.9 | 29.9 | 55.2 | -25.1 | 41.1 | -12.0 | -20.2 |
| 553 | 497 | 532 | 517 | 467 | 519 | 634 | 902 | 688 | 990 | 897 | 835 | |
| 35 | -7 | 7 | 7 | 54 | -13 | 22 | 117 | 76 | 87 | 52 | 45 | |
OPM OPM% | 5.9 | -1.4 | 1.2 | 1.4 | 10.3 | -2.6 | 3.4 | 11.5 | 9.9 | 8.1 | 5.5 | 5.1 |
| 27 | 58 | 38 | 37 | 20 | 12 | 53 | 11 | 12 | 87 | 35 | 19 | |
Interest Expense Interest ExpenseCr | 38 | 33 | 25 | 26 | 19 | 27 | 24 | 13 | 14 | 19 | 16 | 17 |
Depreciation DepreciationCr | 15 | 16 | 14 | 13 | 15 | 12 | 11 | 12 | 6 | 6 | 6 | 6 |
PBT PBTCr | 8 | 3 | 5 | 4 | 40 | -40 | 40 | 103 | 68 | 149 | 65 | 41 |
| -1 | 1 | 0 | -1 | 0 | 0 | 4 | 4 | 6 | 23 | 16 | 12 | |
PAT PATCr | 9 | 1 | 5 | 5 | 40 | -40 | 36 | 99 | 61 | 126 | 49 | 28 |
Growth PAT Growth% | 106.4 | -86.9 | 284.4 | 13.5 | 653.0 | -201.4 | 189.2 | 176.8 | -38.2 | 105.7 | -61.3 | -80.1 |
NPM NPM% | 1.6 | 0.3 | 0.9 | 1.0 | 7.6 | -8.0 | 5.5 | 9.8 | 8.1 | 11.7 | 5.2 | 3.2 |
| 0.6 | 0.1 | 0.3 | 0.4 | 2.2 | -2.3 | 1.8 | 4.5 | 3.0 | 5.8 | 2.1 | 1.3 |
| 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 | 588 | 490 | 539 | 524 | 521 | 506 | 657 | 1,019 | 764 | 1,077 | 949 | 880 |
Growth Revenue Growth% | -5.6 | -16.6 | 10.0 | -2.8 | -0.6 | -2.9 | 29.9 | 55.2 | -25.1 | 41.1 | -12.0 | -20.2 |
| 553 | 497 | 532 | 517 | 467 | 519 | 634 | 902 | 688 | 990 | 897 | 835 | |
| 35 | -7 | 7 | 7 | 54 | -13 | 22 | 117 | 76 | 87 | 52 | 45 | |
OPM OPM% | 5.9 | -1.4 | 1.2 | 1.4 | 10.3 | -2.6 | 3.4 | 11.5 | 9.9 | 8.1 | 5.5 | 5.1 |
| 27 | 58 | 38 | 37 | 20 | 12 | 53 | 11 | 12 | 87 | 35 | 19 | |
Interest Expense Interest ExpenseCr | 38 | 33 | 25 | 26 | 19 | 27 | 24 | 13 | 14 | 19 | 16 | 17 |
Depreciation DepreciationCr | 15 | 16 | 14 | 13 | 15 | 12 | 11 | 12 | 6 | 6 | 6 | 6 |
PBT PBTCr | 8 | 3 | 5 | 4 | 40 | -40 | 40 | 103 | 68 | 149 | 65 | 41 |
| -1 | 1 | 0 | -1 | 0 | 0 | 4 | 4 | 6 | 23 | 16 | 12 | |
PAT PATCr | 9 | 1 | 5 | 5 | 40 | -40 | 36 | 99 | 61 | 126 | 49 | 28 |
Growth PAT Growth% | 106.4 | -86.9 | 284.4 | 13.5 | 653.0 | -201.4 | 189.2 | 176.8 | -38.2 | 105.7 | -61.3 | -80.1 |
NPM NPM% | 1.6 | 0.3 | 0.9 | 1.0 | 7.6 | -8.0 | 5.5 | 9.8 | 8.1 | 11.7 | 5.2 | 3.2 |
| 0.6 | 0.1 | 0.3 | 0.4 | 2.2 | -2.3 | 1.8 | 4.5 | 3.0 | 5.8 | 2.1 | 1.3 |
| 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 | 161 | 168 | 174 | 178 | 178 | 182 | 217 | 217 | 221 | 226 | 232 |
Reserves ReservesCr | 465 | 467 | 494 | 501 | 541 | 505 | 585 | 684 | 753 | 862 | 914 |
| 580 | 509 | 528 | 472 | 495 | 548 | 631 | 648 | 632 | 921 | 1,031 | |
| 133 | 168 | 115 | 159 | 117 | 59 | 35 | 77 | 249 | 115 | 182 | |
| 1,352 | 1,323 | 1,322 | 1,331 | 1,356 | 1,316 | 1,490 | 1,649 | 1,862 | 2,128 | 2,361 | |
| 900 | 929 | 935 | 985 | 1,015 | 1,001 | 1,177 | 1,270 | 1,258 | 1,739 | 2,012 | |
| 453 | 394 | 387 | 345 | 341 | 315 | 313 | 380 | 603 | 389 | 350 | |
| 1,352 | 1,323 | 1,322 | 1,331 | 1,356 | 1,316 | 1,490 | 1,649 | 1,862 | 2,128 | 2,361 |
| 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 | 161 | 168 | 174 | 178 | 178 | 182 | 217 | 217 | 221 | 226 | 232 |
Reserves ReservesCr | 465 | 467 | 494 | 501 | 541 | 505 | 585 | 684 | 753 | 862 | 914 |
| 580 | 509 | 528 | 472 | 495 | 548 | 631 | 648 | 632 | 921 | 1,031 | |
| 133 | 168 | 115 | 159 | 117 | 59 | 35 | 77 | 249 | 115 | 182 | |
| 1,352 | 1,323 | 1,322 | 1,331 | 1,356 | 1,316 | 1,490 | 1,649 | 1,862 | 2,128 | 2,361 | |
| 900 | 929 | 935 | 985 | 1,015 | 1,001 | 1,177 | 1,270 | 1,258 | 1,739 | 2,012 | |
| 453 | 394 | 387 | 345 | 341 | 315 | 313 | 380 | 603 | 389 | 350 | |
| 1,352 | 1,323 | 1,322 | 1,331 | 1,356 | 1,316 | 1,490 | 1,649 | 1,862 | 2,128 | 2,361 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 38 | 28 | 10 | 56 | 38 | 70 | 33 | 104 | -22 | 5 | -122 | |
| -21 | -23 | 6 | -2 | -27 | 6 | -13 | -32 | -12 | 68 | -17 | |
| -26 | -16 | -24 | -26 | -34 | -72 | -22 | -44 | 5 | 27 | 74 | |
Net Cash Flow Net Cash FlowCr | -9 | -12 | -8 | 28 | -24 | 4 | -2 | 28 | -29 | 100 | -66 |
Free Cash Flow Free Cash FlowCr | 36 | 9 | 10 | 45 | 35 | 71 | 23 | 63 | -21 | -12 | -118 |
CFO To PAT CFO To PAT% | 409.8 | 2,322.3 | 214.9 | 1,067.1 | 94.4 | -174.1 | 92.7 | 104.3 | -36.4 | 3.8 | -250.5 |
CFO To EBITDA CFO To EBITDA% | 108.8 | -405.5 | 149.9 | 794.1 | 69.6 | -523.5 | 148.8 | 88.6 | -29.6 | 5.4 | -235.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 38 | 28 | 10 | 56 | 38 | 70 | 33 | 104 | -22 | 5 | -122 | |
| -21 | -23 | 6 | -2 | -27 | 6 | -13 | -32 | -12 | 68 | -17 | |
| -26 | -16 | -24 | -26 | -34 | -72 | -22 | -44 | 5 | 27 | 74 | |
Net Cash Flow Net Cash FlowCr | -9 | -12 | -8 | 28 | -24 | 4 | -2 | 28 | -29 | 100 | -66 |
Free Cash Flow Free Cash FlowCr | 36 | 9 | 10 | 45 | 35 | 71 | 23 | 63 | -21 | -12 | -118 |
CFO To PAT CFO To PAT% | 409.8 | 2,322.3 | 214.9 | 1,067.1 | 94.4 | -174.1 | 92.7 | 104.3 | -36.4 | 3.8 | -250.5 |
CFO To EBITDA CFO To EBITDA% | 108.8 | -405.5 | 149.9 | 794.1 | 69.6 | -523.5 | 148.8 | 88.6 | -29.6 | 5.4 | -235.8 |
| 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 | 402 | 634 | 579 | 272 | 133 | 331 | 512 | 538 | 1,354 | 840 | 628 | 728 |
Price To Earnings Price To Earnings | 47.1 | 315.0 | 100.8 | 40.1 | 3.4 | 14.5 | 5.5 | 20.3 | 6.5 | 12.8 | 25.1 | |
Price To Sales Price To Sales | 0.7 | 1.3 | 1.1 | 0.5 | 0.3 | 0.7 | 0.8 | 0.5 | 1.8 | 0.8 | 0.7 | 0.8 |
Price To Book Price To Book | 0.6 | 1.0 | 0.9 | 0.4 | 0.2 | 0.5 | 0.6 | 0.6 | 1.4 | 0.8 | 0.6 | 0.6 |
EV To EBITDA EV To EBITDA | 16.7 | -120.9 | 108.8 | 61.0 | 4.9 | -34.8 | 25.8 | 4.9 | 19.1 | 9.4 | 13.9 | 18.9 |
GPM GPM% | 27.4 | 23.9 | 27.7 | 25.2 | 31.4 | 19.2 | 20.0 | 21.6 | 18.0 | 15.1 | 13.0 | 13.0 |
OPM OPM% | 5.9 | -1.4 | 1.2 | 1.4 | 10.3 | -2.6 | 3.4 | 11.5 | 9.9 | 8.1 | 5.5 | 5.1 |
NPM NPM% | 1.6 | 0.3 | 0.9 | 1.0 | 7.6 | -8.0 | 5.5 | 9.8 | 8.1 | 11.7 | 5.2 | 3.2 |
ROCE ROCE% | 5.3 | 3.9 | 3.5 | 3.4 | 6.4 | -1.4 | 6.7 | 11.1 | 7.2 | 13.0 | 5.6 | 5.6 |
ROE ROE% | 1.5 | 0.2 | 0.7 | 0.8 | 5.5 | -5.9 | 4.5 | 11.0 | 6.3 | 11.6 | 4.3 | 4.3 |
ROA ROA% | 0.7 | 0.1 | 0.3 | 0.4 | 2.9 | -3.1 | 2.4 | 6.0 | 3.3 | 5.9 | 2.1 | 2.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 402 | 634 | 579 | 272 | 133 | 331 | 512 | 538 | 1,354 | 840 | 628 | 728 |
Price To Earnings Price To Earnings | 47.1 | 315.0 | 100.8 | 40.1 | 3.4 | 14.5 | 5.5 | 20.3 | 6.5 | 12.8 | 25.1 | |
Price To Sales Price To Sales | 0.7 | 1.3 | 1.1 | 0.5 | 0.3 | 0.7 | 0.8 | 0.5 | 1.8 | 0.8 | 0.7 | 0.8 |
Price To Book Price To Book | 0.6 | 1.0 | 0.9 | 0.4 | 0.2 | 0.5 | 0.6 | 0.6 | 1.4 | 0.8 | 0.6 | 0.6 |
EV To EBITDA EV To EBITDA | 16.7 | -120.9 | 108.8 | 61.0 | 4.9 | -34.8 | 25.8 | 4.9 | 19.1 | 9.4 | 13.9 | 18.9 |
GPM GPM% | 27.4 | 23.9 | 27.7 | 25.2 | 31.4 | 19.2 | 20.0 | 21.6 | 18.0 | 15.1 | 13.0 | 13.0 |
OPM OPM% | 5.9 | -1.4 | 1.2 | 1.4 | 10.3 | -2.6 | 3.4 | 11.5 | 9.9 | 8.1 | 5.5 | 5.1 |
NPM NPM% | 1.6 | 0.3 | 0.9 | 1.0 | 7.6 | -8.0 | 5.5 | 9.8 | 8.1 | 11.7 | 5.2 | 3.2 |
ROCE ROCE% | 5.3 | 3.9 | 3.5 | 3.4 | 6.4 | -1.4 | 6.7 | 11.1 | 7.2 | 13.0 | 5.6 | 5.6 |
ROE ROE% | 1.5 | 0.2 | 0.7 | 0.8 | 5.5 | -5.9 | 4.5 | 11.0 | 6.3 | 11.6 | 4.3 | 4.3 |
ROA ROA% | 0.7 | 0.1 | 0.3 | 0.4 | 2.9 | -3.1 | 2.4 | 6.0 | 3.3 | 5.9 | 2.1 | 2.1 |
Documents — Vascon Engineers Ltd
Concall Transcript Summaries — Vascon Engineers Ltd