| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 73 | 73 | 75 | 76 | 74 | 82 | 69 | 80 | 62 | 77 | 66 | 70 | |
Growth YoY Revenue Growth YoY% | -8.2 | -8.4 | -4.2 | -6.0 | 2.4 | 13.6 | -7.7 | 5.6 | -16.8 | -6.7 | -4.3 | -12.1 |
| 50 | 44 | 47 | 54 | 50 | 56 | 52 | 54 | 51 | 51 | 59 | 55 | |
| 22 | 29 | 28 | 22 | 24 | 27 | 17 | 26 | 11 | 26 | 7 | 15 | |
OPM OPM% | 30.5 | 39.9 | 37.6 | 28.8 | 32.4 | 32.4 | 24.4 | 32.7 | 17.1 | 33.4 | 11.3 | 21.2 |
| 1 | 0 | 4 | 1 | 0 | 0 | 6 | 0 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 10 | 11 | 11 | 10 | 10 | 9 | 10 | 9 | 8 | 8 | 8 | 8 |
Depreciation DepreciationCr | 13 | 14 | 12 | 13 | 13 | 16 | 14 | 14 | 14 | 14 | 14 | 13 |
PBT PBTCr | 0 | 5 | 8 | 0 | 2 | 2 | -1 | 3 | -12 | 4 | -18 | -6 |
| -1 | 0 | 6 | -1 | 1 | -2 | 3 | 3 | 2 | 3 | -3 | -4 | |
| 1 | 6 | 2 | 1 | 0 | 4 | -4 | 0 | -14 | 2 | -16 | -2 | |
Growth YoY PAT Growth YoY% | 141.5 | -6.3 | -83.2 | -76.2 | -88.4 | -33.1 | -317.6 | -64.8 | -8,141.2 | -56.9 | -253.4 | -667.6 |
NPM NPM% | 2.0 | 7.7 | 2.7 | 1.4 | 0.2 | 4.5 | -6.4 | 0.5 | -22.1 | 2.1 | -23.8 | -3.0 |
| 0.2 | 0.6 | 0.2 | 0.1 | 0.0 | 0.4 | -0.4 | 0.0 | -1.3 | 0.1 | -1.4 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 73 | 73 | 75 | 76 | 74 | 82 | 69 | 80 | 62 | 77 | 66 | 70 | |
Growth YoY Revenue Growth YoY% | -8.2 | -8.4 | -4.2 | -6.0 | 2.4 | 13.6 | -7.7 | 5.6 | -16.8 | -6.7 | -4.3 | -12.1 |
| 50 | 44 | 47 | 54 | 50 | 56 | 52 | 54 | 51 | 51 | 59 | 55 | |
| 22 | 29 | 28 | 22 | 24 | 27 | 17 | 26 | 11 | 26 | 7 | 15 | |
OPM OPM% | 30.5 | 39.9 | 37.6 | 28.8 | 32.4 | 32.4 | 24.4 | 32.7 | 17.1 | 33.4 | 11.3 | 21.2 |
| 1 | 0 | 4 | 1 | 0 | 0 | 6 | 0 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 10 | 11 | 11 | 10 | 10 | 9 | 10 | 9 | 8 | 8 | 8 | 8 |
Depreciation DepreciationCr | 13 | 14 | 12 | 13 | 13 | 16 | 14 | 14 | 14 | 14 | 14 | 13 |
PBT PBTCr | 0 | 5 | 8 | 0 | 2 | 2 | -1 | 3 | -12 | 4 | -18 | -6 |
| -1 | 0 | 6 | -1 | 1 | -2 | 3 | 3 | 2 | 3 | -3 | -4 | |
| 1 | 6 | 2 | 1 | 0 | 4 | -4 | 0 | -14 | 2 | -16 | -2 | |
Growth YoY PAT Growth YoY% | 141.5 | -6.3 | -83.2 | -76.2 | -88.4 | -33.1 | -317.6 | -64.8 | -8,141.2 | -56.9 | -253.4 | -667.6 |
NPM NPM% | 2.0 | 7.7 | 2.7 | 1.4 | 0.2 | 4.5 | -6.4 | 0.5 | -22.1 | 2.1 | -23.8 | -3.0 |
| 0.2 | 0.6 | 0.2 | 0.1 | 0.0 | 0.4 | -0.4 | 0.0 | -1.3 | 0.1 | -1.4 | 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 | 218 | 287 | 341 | 407 | 381 | 354 | 364 | 312 | 300 | 301 | 284 | 275 |
Growth Revenue Growth% | 57.3 | 31.3 | 19.1 | 19.2 | -6.3 | -7.2 | 2.8 | -14.3 | -3.8 | 0.4 | -5.6 | -10.0 |
| 187 | 223 | 246 | 287 | 271 | 258 | 264 | 206 | 191 | 212 | 215 | 216 | |
| 31 | 64 | 96 | 120 | 111 | 96 | 100 | 106 | 109 | 89 | 70 | 59 | |
OPM OPM% | 14.3 | 22.3 | 28.1 | 29.5 | 29.0 | 27.0 | 27.4 | 34.0 | 36.4 | 29.6 | 24.5 | 21.3 |
| 2 | 2 | 1 | 4 | 2 | 11 | 3 | 4 | 5 | 7 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 3 | 12 | 18 | 22 | 22 | 32 | 26 | 33 | 43 | 39 | 33 | 32 |
Depreciation DepreciationCr | 12 | 25 | 33 | 36 | 45 | 48 | 48 | 56 | 54 | 55 | 56 | 56 |
PBT PBTCr | 18 | 30 | 46 | 66 | 46 | 22 | 28 | 21 | 17 | 2 | -23 | -32 |
| 2 | 6 | 13 | 7 | -1 | 19 | 14 | 8 | 4 | 2 | 4 | -2 | |
PAT PATCr | 16 | 24 | 33 | 59 | 46 | 3 | 14 | 13 | 13 | 0 | -27 | -30 |
Growth PAT Growth% | 95.5 | 45.6 | 40.0 | 78.4 | -21.1 | -94.3 | 428.2 | -9.9 | 6.0 | -96.4 | -5,757.9 | -15,615.8 |
NPM NPM% | 7.4 | 8.2 | 9.7 | 14.5 | 12.2 | 0.8 | 3.9 | 4.1 | 4.5 | 0.2 | -9.6 | -10.9 |
| 4.5 | 4.4 | 5.8 | 9.4 | 7.1 | 0.3 | 1.8 | 1.6 | 1.5 | 0.1 | -2.5 | -2.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 218 | 287 | 341 | 407 | 381 | 354 | 364 | 312 | 300 | 301 | 284 | 275 |
Growth Revenue Growth% | 57.3 | 31.3 | 19.1 | 19.2 | -6.3 | -7.2 | 2.8 | -14.3 | -3.8 | 0.4 | -5.6 | -10.0 |
| 187 | 223 | 246 | 287 | 271 | 258 | 264 | 206 | 191 | 212 | 215 | 216 | |
| 31 | 64 | 96 | 120 | 111 | 96 | 100 | 106 | 109 | 89 | 70 | 59 | |
OPM OPM% | 14.3 | 22.3 | 28.1 | 29.5 | 29.0 | 27.0 | 27.4 | 34.0 | 36.4 | 29.6 | 24.5 | 21.3 |
| 2 | 2 | 1 | 4 | 2 | 11 | 3 | 4 | 5 | 7 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 3 | 12 | 18 | 22 | 22 | 32 | 26 | 33 | 43 | 39 | 33 | 32 |
Depreciation DepreciationCr | 12 | 25 | 33 | 36 | 45 | 48 | 48 | 56 | 54 | 55 | 56 | 56 |
PBT PBTCr | 18 | 30 | 46 | 66 | 46 | 22 | 28 | 21 | 17 | 2 | -23 | -32 |
| 2 | 6 | 13 | 7 | -1 | 19 | 14 | 8 | 4 | 2 | 4 | -2 | |
PAT PATCr | 16 | 24 | 33 | 59 | 46 | 3 | 14 | 13 | 13 | 0 | -27 | -30 |
Growth PAT Growth% | 95.5 | 45.6 | 40.0 | 78.4 | -21.1 | -94.3 | 428.2 | -9.9 | 6.0 | -96.4 | -5,757.9 | -15,615.8 |
NPM NPM% | 7.4 | 8.2 | 9.7 | 14.5 | 12.2 | 0.8 | 3.9 | 4.1 | 4.5 | 0.2 | -9.6 | -10.9 |
| 4.5 | 4.4 | 5.8 | 9.4 | 7.1 | 0.3 | 1.8 | 1.6 | 1.5 | 0.1 | -2.5 | -2.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 18 | 27 | 28 | 31 | 33 | 37 | 79 | 84 | 94 | 103 | 109 |
Reserves ReservesCr | 106 | 180 | 221 | 281 | 341 | 338 | 292 | 314 | 353 | 373 | 384 |
| 48 | 83 | 116 | 104 | 88 | 100 | 100 | 114 | 137 | 123 | 132 | |
| 93 | 128 | 122 | 114 | 104 | 212 | 233 | 266 | 260 | 250 | 236 | |
| 264 | 418 | 494 | 535 | 567 | 687 | 703 | 787 | 851 | 847 | 850 | |
| 86 | 89 | 153 | 148 | 157 | 173 | 195 | 206 | 209 | 183 | 224 | |
| 178 | 329 | 341 | 387 | 410 | 514 | 509 | 581 | 642 | 664 | 627 | |
| 264 | 418 | 494 | 535 | 567 | 687 | 703 | 787 | 851 | 847 | 850 |
| 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 | 18 | 27 | 28 | 31 | 33 | 37 | 79 | 84 | 94 | 103 | 109 |
Reserves ReservesCr | 106 | 180 | 221 | 281 | 341 | 338 | 292 | 314 | 353 | 373 | 384 |
| 48 | 83 | 116 | 104 | 88 | 100 | 100 | 114 | 137 | 123 | 132 | |
| 93 | 128 | 122 | 114 | 104 | 212 | 233 | 266 | 260 | 250 | 236 | |
| 264 | 418 | 494 | 535 | 567 | 687 | 703 | 787 | 851 | 847 | 850 | |
| 86 | 89 | 153 | 148 | 157 | 173 | 195 | 206 | 209 | 183 | 224 | |
| 178 | 329 | 341 | 387 | 410 | 514 | 509 | 581 | 642 | 664 | 627 | |
| 264 | 418 | 494 | 535 | 567 | 687 | 703 | 787 | 851 | 847 | 850 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 23 | 79 | 35 | 81 | 85 | 50 | 82 | 127 | 116 | 84 | 21 | |
| -94 | -126 | -51 | -83 | -68 | -154 | -34 | -137 | -114 | -78 | -19 | |
| 73 | 31 | 14 | 1 | -17 | 115 | -31 | 4 | -13 | -19 | -1 | |
Net Cash Flow Net Cash FlowCr | 2 | -16 | -1 | -1 | 0 | 10 | 18 | -6 | -11 | -12 | 1 |
Free Cash Flow Free Cash FlowCr | -70 | -46 | -15 | -3 | 17 | -12 | 50 | -9 | 3 | 5 | 2 |
CFO To PAT CFO To PAT% | 141.2 | 334.2 | 106.6 | 137.6 | 183.5 | 1,865.2 | 581.9 | 1,002.0 | 863.2 | 17,347.4 | -76.6 |
CFO To EBITDA CFO To EBITDA% | 73.5 | 123.5 | 36.7 | 67.5 | 77.1 | 52.2 | 82.4 | 120.0 | 106.7 | 94.1 | 30.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 23 | 79 | 35 | 81 | 85 | 50 | 82 | 127 | 116 | 84 | 21 | |
| -94 | -126 | -51 | -83 | -68 | -154 | -34 | -137 | -114 | -78 | -19 | |
| 73 | 31 | 14 | 1 | -17 | 115 | -31 | 4 | -13 | -19 | -1 | |
Net Cash Flow Net Cash FlowCr | 2 | -16 | -1 | -1 | 0 | 10 | 18 | -6 | -11 | -12 | 1 |
Free Cash Flow Free Cash FlowCr | -70 | -46 | -15 | -3 | 17 | -12 | 50 | -9 | 3 | 5 | 2 |
CFO To PAT CFO To PAT% | 141.2 | 334.2 | 106.6 | 137.6 | 183.5 | 1,865.2 | 581.9 | 1,002.0 | 863.2 | 17,347.4 | -76.6 |
CFO To EBITDA CFO To EBITDA% | 73.5 | 123.5 | 36.7 | 67.5 | 77.1 | 52.2 | 82.4 | 120.0 | 106.7 | 94.1 | 30.1 |
| 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 | 59 | 310 | 291 | 257 | 86 | 129 | 463 | 314 | 288 | 214 | 153 | 158 |
Price To Earnings Price To Earnings | 3.6 | 13.1 | 8.8 | 4.3 | 1.9 | 47.0 | 32.4 | 24.3 | 21.0 | 297.6 | ||
Price To Sales Price To Sales | 0.3 | 1.1 | 0.8 | 0.6 | 0.2 | 0.4 | 1.3 | 1.0 | 1.0 | 0.7 | 0.5 | 0.6 |
Price To Book Price To Book | 0.5 | 1.5 | 1.2 | 0.8 | 0.2 | 0.3 | 1.3 | 0.8 | 0.6 | 0.5 | 0.3 | 0.3 |
EV To EBITDA EV To EBITDA | 4.6 | 7.2 | 4.6 | 3.4 | 2.1 | 3.9 | 7.0 | 5.7 | 5.5 | 5.6 | 4.1 | 7.2 |
GPM GPM% | 99.4 | 94.5 | 90.6 | 87.8 | 87.2 | 90.8 | 89.0 | 90.7 | 91.9 | 86.1 | ||
OPM OPM% | 14.3 | 22.3 | 28.1 | 29.5 | 29.0 | 27.0 | 27.4 | 34.0 | 36.4 | 29.6 | 24.5 | 21.3 |
NPM NPM% | 7.4 | 8.2 | 9.7 | 14.5 | 12.2 | 0.8 | 3.9 | 4.1 | 4.5 | 0.2 | -9.6 | -10.9 |
ROCE ROCE% | 9.1 | 11.2 | 15.6 | 18.6 | 12.8 | 8.4 | 8.4 | 7.5 | 7.8 | 5.4 | 1.6 | 1.6 |
ROE ROE% | 13.1 | 11.4 | 13.3 | 18.9 | 12.4 | 0.7 | 3.8 | 3.2 | 3.0 | 0.1 | -5.6 | -5.6 |
ROA ROA% | 6.1 | 5.7 | 6.7 | 11.0 | 8.2 | 0.4 | 2.0 | 1.6 | 1.6 | 0.1 | -3.2 | -3.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 59 | 310 | 291 | 257 | 86 | 129 | 463 | 314 | 288 | 214 | 153 | 158 |
Price To Earnings Price To Earnings | 3.6 | 13.1 | 8.8 | 4.3 | 1.9 | 47.0 | 32.4 | 24.3 | 21.0 | 297.6 | ||
Price To Sales Price To Sales | 0.3 | 1.1 | 0.8 | 0.6 | 0.2 | 0.4 | 1.3 | 1.0 | 1.0 | 0.7 | 0.5 | 0.6 |
Price To Book Price To Book | 0.5 | 1.5 | 1.2 | 0.8 | 0.2 | 0.3 | 1.3 | 0.8 | 0.6 | 0.5 | 0.3 | 0.3 |
EV To EBITDA EV To EBITDA | 4.6 | 7.2 | 4.6 | 3.4 | 2.1 | 3.9 | 7.0 | 5.7 | 5.5 | 5.6 | 4.1 | 7.2 |
GPM GPM% | 99.4 | 94.5 | 90.6 | 87.8 | 87.2 | 90.8 | 89.0 | 90.7 | 91.9 | 86.1 | ||
OPM OPM% | 14.3 | 22.3 | 28.1 | 29.5 | 29.0 | 27.0 | 27.4 | 34.0 | 36.4 | 29.6 | 24.5 | 21.3 |
NPM NPM% | 7.4 | 8.2 | 9.7 | 14.5 | 12.2 | 0.8 | 3.9 | 4.1 | 4.5 | 0.2 | -9.6 | -10.9 |
ROCE ROCE% | 9.1 | 11.2 | 15.6 | 18.6 | 12.8 | 8.4 | 8.4 | 7.5 | 7.8 | 5.4 | 1.6 | 1.6 |
ROE ROE% | 13.1 | 11.4 | 13.3 | 18.9 | 12.4 | 0.7 | 3.8 | 3.2 | 3.0 | 0.1 | -5.6 | -5.6 |
ROA ROA% | 6.1 | 5.7 | 6.7 | 11.0 | 8.2 | 0.4 | 2.0 | 1.6 | 1.6 | 0.1 | -3.2 | -3.2 |
Documents — Virinchi Ltd