| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 168 | 143 | 195 | 109 | 170 | 177 | 195 | 137 | 193 | 180 | 259 | 179 | |
Growth YoY Revenue Growth YoY% | 19.9 | 22.7 | 25.4 | 14.2 | 1.4 | 23.1 | -0.1 | 26.3 | 13.3 | 2.1 | 33.0 | 30.4 |
| 150 | 131 | 176 | 97 | 163 | 159 | 166 | 122 | 162 | 143 | 196 | 145 | |
| 18 | 12 | 19 | 11 | 8 | 18 | 29 | 15 | 31 | 38 | 63 | 34 | |
OPM OPM% | 10.6 | 8.4 | 10.0 | 10.4 | 4.5 | 10.2 | 14.9 | 11.2 | 16.1 | 20.8 | 24.4 | 19.1 |
| 3 | 2 | 4 | 2 | 8 | 12 | 7 | 3 | 2 | 3 | 5 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 6 | 7 | 6 | 6 | 6 | 5 | 5 | 6 | 6 | 7 | 7 | 7 |
PBT PBTCr | 14 | 8 | 17 | 7 | 9 | 25 | 31 | 13 | 26 | 33 | 62 | 30 |
| 4 | 1 | 7 | 6 | 6 | 5 | 10 | 3 | 6 | 8 | 14 | 7 | |
| 10 | 7 | 11 | 1 | 4 | 20 | 21 | 10 | 20 | 26 | 48 | 23 | |
Growth YoY PAT Growth YoY% | 86.5 | 108.2 | -5.0 | 3.4 | -64.7 | 186.1 | 99.8 | 686.9 | 473.5 | 30.5 | 126.2 | 139.3 |
NPM NPM% | 5.9 | 4.8 | 5.4 | 1.1 | 2.1 | 11.1 | 10.8 | 7.0 | 10.4 | 14.2 | 18.3 | 12.8 |
| 7.4 | 5.1 | 7.9 | 0.9 | 2.6 | 14.7 | 15.7 | 7.2 | 15.1 | 19.1 | 35.5 | 17.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 168 | 143 | 195 | 109 | 170 | 177 | 195 | 137 | 193 | 180 | 259 | 179 | |
Growth YoY Revenue Growth YoY% | 19.9 | 22.7 | 25.4 | 14.2 | 1.4 | 23.1 | -0.1 | 26.3 | 13.3 | 2.1 | 33.0 | 30.4 |
| 150 | 131 | 176 | 97 | 163 | 159 | 166 | 122 | 162 | 143 | 196 | 145 | |
| 18 | 12 | 19 | 11 | 8 | 18 | 29 | 15 | 31 | 38 | 63 | 34 | |
OPM OPM% | 10.6 | 8.4 | 10.0 | 10.4 | 4.5 | 10.2 | 14.9 | 11.2 | 16.1 | 20.8 | 24.4 | 19.1 |
| 3 | 2 | 4 | 2 | 8 | 12 | 7 | 3 | 2 | 3 | 5 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 6 | 7 | 6 | 6 | 6 | 5 | 5 | 6 | 6 | 7 | 7 | 7 |
PBT PBTCr | 14 | 8 | 17 | 7 | 9 | 25 | 31 | 13 | 26 | 33 | 62 | 30 |
| 4 | 1 | 7 | 6 | 6 | 5 | 10 | 3 | 6 | 8 | 14 | 7 | |
| 10 | 7 | 11 | 1 | 4 | 20 | 21 | 10 | 20 | 26 | 48 | 23 | |
Growth YoY PAT Growth YoY% | 86.5 | 108.2 | -5.0 | 3.4 | -64.7 | 186.1 | 99.8 | 686.9 | 473.5 | 30.5 | 126.2 | 139.3 |
NPM NPM% | 5.9 | 4.8 | 5.4 | 1.1 | 2.1 | 11.1 | 10.8 | 7.0 | 10.4 | 14.2 | 18.3 | 12.8 |
| 7.4 | 5.1 | 7.9 | 0.9 | 2.6 | 14.7 | 15.7 | 7.2 | 15.1 | 19.1 | 35.5 | 17.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 418 | 400 | 372 | 322 | 339 | 548 | 600 | 556 | 601 | 648 | 770 | 811 |
Growth Revenue Growth% | -9.8 | -4.4 | -6.9 | -13.6 | 5.4 | 61.5 | 9.5 | -7.4 | 8.3 | 7.7 | 18.8 | 19.5 |
| 337 | 349 | 333 | 289 | 299 | 494 | 538 | 495 | 542 | 584 | 622 | 645 | |
| 81 | 51 | 39 | 33 | 41 | 54 | 62 | 60 | 60 | 64 | 147 | 166 | |
OPM OPM% | 19.4 | 12.7 | 10.6 | 10.1 | 12.0 | 9.8 | 10.3 | 10.8 | 9.9 | 9.8 | 19.1 | 20.5 |
| 2 | 2 | 2 | -3 | -4 | 43 | 8 | 10 | 12 | 31 | 13 | 12 | |
Interest Expense Interest ExpenseCr | 38 | 34 | 35 | 25 | 13 | 13 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 42 | 40 | 34 | 34 | 32 | 35 | 34 | 32 | 26 | 23 | 26 | 26 |
PBT PBTCr | 4 | -22 | -28 | -30 | -8 | 49 | 36 | 38 | 45 | 72 | 134 | 152 |
| 2 | -5 | 3 | -1 | 2 | -13 | -4 | 11 | 16 | 27 | 31 | 35 | |
PAT PATCr | 2 | -17 | -31 | -29 | -10 | 62 | 41 | 27 | 28 | 45 | 103 | 116 |
Growth PAT Growth% | -67.1 | -1,105.5 | -79.7 | 6.9 | 65.0 | 717.7 | -34.1 | -34.8 | 7.3 | 59.0 | 126.8 | 116.3 |
NPM NPM% | 0.4 | -4.3 | -8.2 | -8.9 | -3.0 | 11.3 | 6.8 | 4.8 | 4.7 | 7.0 | 13.4 | 14.3 |
| 1.5 | -14.9 | -24.9 | -23.1 | -8.1 | 50.0 | 30.9 | 19.9 | 21.3 | 33.9 | 76.9 | 86.9 |
| 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 | 418 | 400 | 372 | 322 | 339 | 548 | 600 | 556 | 601 | 648 | 770 | 811 |
Growth Revenue Growth% | -9.8 | -4.4 | -6.9 | -13.6 | 5.4 | 61.5 | 9.5 | -7.4 | 8.3 | 7.7 | 18.8 | 19.5 |
| 337 | 349 | 333 | 289 | 299 | 494 | 538 | 495 | 542 | 584 | 622 | 645 | |
| 81 | 51 | 39 | 33 | 41 | 54 | 62 | 60 | 60 | 64 | 147 | 166 | |
OPM OPM% | 19.4 | 12.7 | 10.6 | 10.1 | 12.0 | 9.8 | 10.3 | 10.8 | 9.9 | 9.8 | 19.1 | 20.5 |
| 2 | 2 | 2 | -3 | -4 | 43 | 8 | 10 | 12 | 31 | 13 | 12 | |
Interest Expense Interest ExpenseCr | 38 | 34 | 35 | 25 | 13 | 13 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 42 | 40 | 34 | 34 | 32 | 35 | 34 | 32 | 26 | 23 | 26 | 26 |
PBT PBTCr | 4 | -22 | -28 | -30 | -8 | 49 | 36 | 38 | 45 | 72 | 134 | 152 |
| 2 | -5 | 3 | -1 | 2 | -13 | -4 | 11 | 16 | 27 | 31 | 35 | |
PAT PATCr | 2 | -17 | -31 | -29 | -10 | 62 | 41 | 27 | 28 | 45 | 103 | 116 |
Growth PAT Growth% | -67.1 | -1,105.5 | -79.7 | 6.9 | 65.0 | 717.7 | -34.1 | -34.8 | 7.3 | 59.0 | 126.8 | 116.3 |
NPM NPM% | 0.4 | -4.3 | -8.2 | -8.9 | -3.0 | 11.3 | 6.8 | 4.8 | 4.7 | 7.0 | 13.4 | 14.3 |
| 1.5 | -14.9 | -24.9 | -23.1 | -8.1 | 50.0 | 30.9 | 19.9 | 21.3 | 33.9 | 76.9 | 86.9 |
| 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 | 12 | 12 | 12 | 12 | 12 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 426 | 376 | 350 | 320 | 311 | 374 | 427 | 447 | 474 | 548 | 650 |
| 193 | 197 | 230 | 264 | 225 | 97 | 93 | 83 | 79 | 136 | 162 | |
| 212 | 180 | 158 | 137 | 96 | 58 | 47 | 58 | 60 | 18 | 28 | |
| 843 | 765 | 751 | 733 | 644 | 556 | 580 | 601 | 627 | 716 | 854 | |
| 277 | 259 | 260 | 265 | 294 | 234 | 278 | 323 | 360 | 452 | 395 | |
| 566 | 506 | 491 | 467 | 350 | 322 | 302 | 278 | 267 | 264 | 459 | |
| 843 | 765 | 751 | 733 | 644 | 556 | 580 | 601 | 627 | 716 | 854 |
| 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 | 12 | 12 | 12 | 12 | 12 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 426 | 376 | 350 | 320 | 311 | 374 | 427 | 447 | 474 | 548 | 650 |
| 193 | 197 | 230 | 264 | 225 | 97 | 93 | 83 | 79 | 136 | 162 | |
| 212 | 180 | 158 | 137 | 96 | 58 | 47 | 58 | 60 | 18 | 28 | |
| 843 | 765 | 751 | 733 | 644 | 556 | 580 | 601 | 627 | 716 | 854 | |
| 277 | 259 | 260 | 265 | 294 | 234 | 278 | 323 | 360 | 452 | 395 | |
| 566 | 506 | 491 | 467 | 350 | 322 | 302 | 278 | 267 | 264 | 459 | |
| 843 | 765 | 751 | 733 | 644 | 556 | 580 | 601 | 627 | 716 | 854 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 47 | 59 | 31 | 45 | 78 | 132 | 41 | 37 | 37 | 86 | 156 | |
| 3 | -18 | -11 | -11 | -5 | 56 | -17 | -51 | -7 | -76 | -182 | |
| -46 | -44 | -39 | -35 | -73 | -162 | -9 | -1 | -1 | -1 | -3 | |
Net Cash Flow Net Cash FlowCr | 3 | -4 | -20 | -1 | 0 | 26 | 15 | -15 | 29 | 9 | -29 |
Free Cash Flow Free Cash FlowCr | 47 | 36 | 31 | 35 | 70 | 132 | 41 | 29 | 28 | 77 | |
CFO To PAT CFO To PAT% | 2,759.6 | -345.0 | -101.6 | -158.6 | -776.1 | 213.4 | 100.9 | 137.9 | 130.9 | 190.8 | 151.5 |
CFO To EBITDA CFO To EBITDA% | 57.8 | 116.2 | 79.0 | 139.4 | 190.1 | 245.2 | 66.2 | 61.0 | 62.6 | 136.1 | 105.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 47 | 59 | 31 | 45 | 78 | 132 | 41 | 37 | 37 | 86 | 156 | |
| 3 | -18 | -11 | -11 | -5 | 56 | -17 | -51 | -7 | -76 | -182 | |
| -46 | -44 | -39 | -35 | -73 | -162 | -9 | -1 | -1 | -1 | -3 | |
Net Cash Flow Net Cash FlowCr | 3 | -4 | -20 | -1 | 0 | 26 | 15 | -15 | 29 | 9 | -29 |
Free Cash Flow Free Cash FlowCr | 47 | 36 | 31 | 35 | 70 | 132 | 41 | 29 | 28 | 77 | |
CFO To PAT CFO To PAT% | 2,759.6 | -345.0 | -101.6 | -158.6 | -776.1 | 213.4 | 100.9 | 137.9 | 130.9 | 190.8 | 151.5 |
CFO To EBITDA CFO To EBITDA% | 57.8 | 116.2 | 79.0 | 139.4 | 190.1 | 245.2 | 66.2 | 61.0 | 62.6 | 136.1 | 105.8 |
| 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 | 101 | 121 | 81 | 41 | 28 | 339 | 359 | 216 | 436 | 400 | 1,104 | 2,154 |
Price To Earnings Price To Earnings | 59.8 | 5.5 | 8.8 | 8.2 | 15.3 | 8.8 | 10.7 | 18.5 | ||||
Price To Sales Price To Sales | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.6 | 0.6 | 0.4 | 0.7 | 0.6 | 1.4 | 2.7 |
Price To Book Price To Book | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.9 | 0.8 | 0.5 | 0.9 | 0.7 | 1.7 | 3.3 |
EV To EBITDA EV To EBITDA | 5.0 | 7.9 | 8.5 | 8.2 | 4.5 | 6.7 | 5.7 | 3.4 | 6.9 | 5.1 | 7.3 | 12.7 |
GPM GPM% | 41.0 | 40.9 | 42.5 | 40.2 | 45.5 | 35.8 | 33.4 | 37.8 | 38.0 | 37.9 | ||
OPM OPM% | 19.4 | 12.7 | 10.6 | 10.1 | 12.0 | 9.8 | 10.3 | 10.8 | 9.9 | 9.8 | 19.1 | 20.5 |
NPM NPM% | 0.4 | -4.3 | -8.2 | -8.9 | -3.0 | 11.3 | 6.8 | 4.8 | 4.7 | 7.0 | 13.4 | 14.3 |
ROCE ROCE% | 5.5 | 1.9 | 1.3 | -0.8 | 1.1 | 14.1 | 7.6 | 7.6 | 8.5 | 12.8 | 20.2 | 20.2 |
ROE ROE% | 0.4 | -4.4 | -8.5 | -8.6 | -3.1 | 16.0 | 9.3 | 5.8 | 5.8 | 8.1 | 15.5 | 15.5 |
ROA ROA% | 0.2 | -2.2 | -4.1 | -3.9 | -1.6 | 11.1 | 7.0 | 4.4 | 4.5 | 6.3 | 12.0 | 12.0 |
| 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 | 101 | 121 | 81 | 41 | 28 | 339 | 359 | 216 | 436 | 400 | 1,104 | 2,154 |
Price To Earnings Price To Earnings | 59.8 | 5.5 | 8.8 | 8.2 | 15.3 | 8.8 | 10.7 | 18.5 | ||||
Price To Sales Price To Sales | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.6 | 0.6 | 0.4 | 0.7 | 0.6 | 1.4 | 2.7 |
Price To Book Price To Book | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.9 | 0.8 | 0.5 | 0.9 | 0.7 | 1.7 | 3.3 |
EV To EBITDA EV To EBITDA | 5.0 | 7.9 | 8.5 | 8.2 | 4.5 | 6.7 | 5.7 | 3.4 | 6.9 | 5.1 | 7.3 | 12.7 |
GPM GPM% | 41.0 | 40.9 | 42.5 | 40.2 | 45.5 | 35.8 | 33.4 | 37.8 | 38.0 | 37.9 | ||
OPM OPM% | 19.4 | 12.7 | 10.6 | 10.1 | 12.0 | 9.8 | 10.3 | 10.8 | 9.9 | 9.8 | 19.1 | 20.5 |
NPM NPM% | 0.4 | -4.3 | -8.2 | -8.9 | -3.0 | 11.3 | 6.8 | 4.8 | 4.7 | 7.0 | 13.4 | 14.3 |
ROCE ROCE% | 5.5 | 1.9 | 1.3 | -0.8 | 1.1 | 14.1 | 7.6 | 7.6 | 8.5 | 12.8 | 20.2 | 20.2 |
ROE ROE% | 0.4 | -4.4 | -8.5 | -8.6 | -3.1 | 16.0 | 9.3 | 5.8 | 5.8 | 8.1 | 15.5 | 15.5 |
ROA ROA% | 0.2 | -2.2 | -4.1 | -3.9 | -1.6 | 11.1 | 7.0 | 4.4 | 4.5 | 6.3 | 12.0 | 12.0 |
Documents — Venus Remedies Ltd