| Quarter | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| 11 | 11 | 12 | 11 | 17 | 17 | 21 | 17 | |
Growth YoY Revenue Growth YoY% | 54.1 | 52.2 | 76.8 | 54.0 | ||||
| 8 | 8 | 8 | 8 | 12 | 12 | 16 | 13 | |
| 3 | 3 | 3 | 4 | 5 | 5 | 5 | 4 | |
OPM OPM% | 24.6 | 25.6 | 28.2 | 30.8 | 29.7 | 28.0 | 24.3 | 25.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 2 | 2 | 2 | 3 | 3 | 4 | 3 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | |
| 1 | 1 | 1 | 2 | 2 | 2 | 3 | 2 | |
Growth YoY PAT Growth YoY% | 145.9 | 77.0 | 100.0 | 39.4 | ||||
NPM NPM% | 8.9 | 11.4 | 12.1 | 14.5 | 14.3 | 13.2 | 13.7 | 13.2 |
| 19.6 | 1.6 | 1.8 | 2.1 | 3.0 | 2.5 | 2.7 | 2.2 |
| Quarter | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| 11 | 11 | 12 | 11 | 17 | 17 | 21 | 17 | |
Growth YoY Revenue Growth YoY% | 54.1 | 52.2 | 76.8 | 54.0 | ||||
| 8 | 8 | 8 | 8 | 12 | 12 | 16 | 13 | |
| 3 | 3 | 3 | 4 | 5 | 5 | 5 | 4 | |
OPM OPM% | 24.6 | 25.6 | 28.2 | 30.8 | 29.7 | 28.0 | 24.3 | 25.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 2 | 2 | 2 | 3 | 3 | 4 | 3 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | |
| 1 | 1 | 1 | 2 | 2 | 2 | 3 | 2 | |
Growth YoY PAT Growth YoY% | 145.9 | 77.0 | 100.0 | 39.4 | ||||
NPM NPM% | 8.9 | 11.4 | 12.1 | 14.5 | 14.3 | 13.2 | 13.7 | 13.2 |
| 19.6 | 1.6 | 1.8 | 2.1 | 3.0 | 2.5 | 2.7 | 2.2 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 32 | 37 | 42 | 46 | 66 | 72 |
Growth Revenue Growth% | 15.1 | 13.9 | 7.3 | 44.5 | 59.5 | |
| 30 | 34 | 35 | 33 | 48 | 53 | |
| 3 | 3 | 8 | 12 | 18 | 19 | |
OPM OPM% | 8.9 | 8.3 | 17.8 | 26.7 | 27.8 | 26.7 |
| 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 2 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 4 | 5 | 5 |
PBT PBTCr | 0 | 0 | 4 | 7 | 12 | 13 |
| 0 | 0 | 1 | 2 | 3 | 3 | |
PAT PATCr | 0 | 0 | 3 | 5 | 9 | 10 |
Growth PAT Growth% | -1.0 | 880.6 | 76.9 | 76.1 | 84.2 | |
NPM NPM% | 0.9 | 0.8 | 6.9 | 11.4 | 13.8 | 13.6 |
| 6.0 | 6.0 | 58.6 | 6.6 | 9.9 | 10.4 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 32 | 37 | 42 | 46 | 66 | 72 |
Growth Revenue Growth% | 15.1 | 13.9 | 7.3 | 44.5 | 59.5 | |
| 30 | 34 | 35 | 33 | 48 | 53 | |
| 3 | 3 | 8 | 12 | 18 | 19 | |
OPM OPM% | 8.9 | 8.3 | 17.8 | 26.7 | 27.8 | 26.7 |
| 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 2 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 4 | 5 | 5 |
PBT PBTCr | 0 | 0 | 4 | 7 | 12 | 13 |
| 0 | 0 | 1 | 2 | 3 | 3 | |
PAT PATCr | 0 | 0 | 3 | 5 | 9 | 10 |
Growth PAT Growth% | -1.0 | 880.6 | 76.9 | 76.1 | 84.2 | |
NPM NPM% | 0.9 | 0.8 | 6.9 | 11.4 | 13.8 | 13.6 |
| 6.0 | 6.0 | 58.6 | 6.6 | 9.9 | 10.4 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 8 | 10 |
Reserves ReservesCr | 1 | 1 | 4 | 5 | 30 |
| 15 | 15 | 20 | 18 | 17 | |
| 4 | 3 | 11 | 10 | 4 | |
| 21 | 20 | 36 | 41 | 61 | |
| 9 | 8 | 15 | 11 | 30 | |
| 12 | 12 | 21 | 29 | 31 | |
| 21 | 20 | 36 | 41 | 61 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 8 | 10 |
Reserves ReservesCr | 1 | 1 | 4 | 5 | 30 |
| 15 | 15 | 20 | 18 | 17 | |
| 4 | 3 | 11 | 10 | 4 | |
| 21 | 20 | 36 | 41 | 61 | |
| 9 | 8 | 15 | 11 | 30 | |
| 12 | 12 | 21 | 29 | 31 | |
| 21 | 20 | 36 | 41 | 61 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -1 | 5 | 2 | 14 | 5 | |
| -1 | -2 | -11 | -12 | -7 | |
| 2 | -2 | 9 | -2 | 6 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 4 |
Free Cash Flow Free Cash FlowCr | -2 | 2 | -9 | 1 | -3 |
CFO To PAT CFO To PAT% | -248.5 | 1,534.0 | 67.1 | 279.4 | 55.1 |
CFO To EBITDA CFO To EBITDA% | -26.0 | 148.8 | 26.0 | 119.0 | 27.5 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -1 | 5 | 2 | 14 | 5 | |
| -1 | -2 | -11 | -12 | -7 | |
| 2 | -2 | 9 | -2 | 6 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 4 |
Free Cash Flow Free Cash FlowCr | -2 | 2 | -9 | 1 | -3 |
CFO To PAT CFO To PAT% | -248.5 | 1,534.0 | 67.1 | 279.4 | 55.1 |
CFO To EBITDA CFO To EBITDA% | -26.0 | 148.8 | 26.0 | 119.0 | 27.5 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 49 | 105 | ||||
Price To Earnings Price To Earnings | 5.4 | 9.7 | ||||
Price To Sales Price To Sales | 0.7 | 1.4 | ||||
Price To Book Price To Book | 1.2 | 2.6 | ||||
EV To EBITDA EV To EBITDA | 2.8 | 5.5 | ||||
GPM GPM% | 17.5 | 15.0 | 26.4 | 35.1 | 34.4 | 34.4 |
OPM OPM% | 8.9 | 8.3 | 17.8 | 26.7 | 27.8 | 26.7 |
NPM NPM% | 0.9 | 0.8 | 6.9 | 11.4 | 13.8 | 13.6 |
ROCE ROCE% | 8.9 | 9.5 | 19.6 | 28.3 | 29.1 | 29.1 |
ROE ROE% | 22.3 | 18.3 | 64.2 | 40.0 | 22.8 | 22.8 |
ROA ROA% | 1.5 | 1.5 | 8.2 | 12.8 | 14.9 | 14.9 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 49 | 105 | ||||
Price To Earnings Price To Earnings | 5.4 | 9.7 | ||||
Price To Sales Price To Sales | 0.7 | 1.4 | ||||
Price To Book Price To Book | 1.2 | 2.6 | ||||
EV To EBITDA EV To EBITDA | 2.8 | 5.5 | ||||
GPM GPM% | 17.5 | 15.0 | 26.4 | 35.1 | 34.4 | 34.4 |
OPM OPM% | 8.9 | 8.3 | 17.8 | 26.7 | 27.8 | 26.7 |
NPM NPM% | 0.9 | 0.8 | 6.9 | 11.4 | 13.8 | 13.6 |
ROCE ROCE% | 8.9 | 9.5 | 19.6 | 28.3 | 29.1 | 29.1 |
ROE ROE% | 22.3 | 18.3 | 64.2 | 40.0 | 22.8 | 22.8 |
ROA ROA% | 1.5 | 1.5 | 8.2 | 12.8 | 14.9 | 14.9 |
Documents — Vigor Plast India Ltd