| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 84 | 113 | 98 | 130 | 79 | -58 | -49 | 99 | 11 | 29 | -99 | 124 | |
Growth YoY Revenue Growth YoY% | 5.3 | 59.7 | 755.6 | 16.7 | -5.9 | -151.1 | -149.6 | -24.4 | -86.7 | 150.5 | -103.1 | 25.4 |
| 6 | 6 | 7 | 7 | 17 | 15 | 6 | 5 | 6 | 6 | 6 | 5 | |
| 78 | 107 | 91 | 123 | 62 | -73 | -54 | 93 | 5 | 23 | -104 | 118 | |
OPM OPM% | 92.6 | 94.8 | 92.4 | 94.6 | 78.4 | 126.4 | 111.7 | 94.8 | 47.0 | 78.6 | 105.7 | 95.6 |
| 6 | 2 | 2 | 2 | 4 | -3 | 3 | 2 | 3 | 2 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 82 | 107 | 91 | 124 | 65 | -77 | -53 | 94 | 7 | 24 | -104 | 119 |
| 12 | 19 | 17 | 30 | 14 | -19 | -13 | 23 | 0 | 6 | -29 | 23 | |
| 70 | 88 | 74 | 93 | 51 | -58 | -40 | 71 | 7 | 18 | -75 | 96 | |
Growth YoY PAT Growth YoY% | 13.3 | 65.9 | 570.8 | 1.4 | -27.3 | -166.2 | -153.8 | -23.7 | -86.1 | 131.0 | -87.2 | 34.9 |
NPM NPM% | 83.6 | 77.8 | 75.5 | 71.5 | 64.5 | 100.9 | 81.8 | 72.2 | 67.4 | 61.8 | 75.4 | 77.7 |
| 20.1 | 25.3 | 21.3 | 26.8 | 14.7 | -16.9 | -11.6 | 20.9 | 2.0 | 5.3 | -22.3 | 30.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 84 | 113 | 98 | 130 | 79 | -58 | -49 | 99 | 11 | 29 | -99 | 124 | |
Growth YoY Revenue Growth YoY% | 5.3 | 59.7 | 755.6 | 16.7 | -5.9 | -151.1 | -149.6 | -24.4 | -86.7 | 150.5 | -103.1 | 25.4 |
| 6 | 6 | 7 | 7 | 17 | 15 | 6 | 5 | 6 | 6 | 6 | 5 | |
| 78 | 107 | 91 | 123 | 62 | -73 | -54 | 93 | 5 | 23 | -104 | 118 | |
OPM OPM% | 92.6 | 94.8 | 92.4 | 94.6 | 78.4 | 126.4 | 111.7 | 94.8 | 47.0 | 78.6 | 105.7 | 95.6 |
| 6 | 2 | 2 | 2 | 4 | -3 | 3 | 2 | 3 | 2 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 82 | 107 | 91 | 124 | 65 | -77 | -53 | 94 | 7 | 24 | -104 | 119 |
| 12 | 19 | 17 | 30 | 14 | -19 | -13 | 23 | 0 | 6 | -29 | 23 | |
| 70 | 88 | 74 | 93 | 51 | -58 | -40 | 71 | 7 | 18 | -75 | 96 | |
Growth YoY PAT Growth YoY% | 13.3 | 65.9 | 570.8 | 1.4 | -27.3 | -166.2 | -153.8 | -23.7 | -86.1 | 131.0 | -87.2 | 34.9 |
NPM NPM% | 83.6 | 77.8 | 75.5 | 71.5 | 64.5 | 100.9 | 81.8 | 72.2 | 67.4 | 61.8 | 75.4 | 77.7 |
| 20.1 | 25.3 | 21.3 | 26.8 | 14.7 | -16.9 | -11.6 | 20.9 | 2.0 | 5.3 | -22.3 | 30.6 |
| 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 | 1,915 | 2,694 | 2,162 | 16 | 2 | 221 | 229 | 82 | 407 | 103 | 39 | 64 |
Growth Revenue Growth% | -58.6 | 40.7 | -19.7 | -99.3 | -84.8 | 9,077.1 | 3.8 | -64.2 | 396.0 | -74.7 | -61.7 | -9.6 |
| 1,907 | 2,631 | 2,132 | 28 | 11 | 14 | 21 | 22 | 26 | 45 | 23 | 23 | |
| 7 | 63 | 30 | -12 | -9 | 207 | 209 | 60 | 381 | 58 | 17 | 42 | |
OPM OPM% | 0.4 | 2.3 | 1.4 | -74.3 | -371.6 | 93.9 | 90.9 | 73.2 | 93.6 | 56.2 | 42.9 | 64.5 |
| 3 | 0 | 0 | -1 | 5 | 1 | 3 | 2 | 11 | 5 | 9 | 9 | |
Interest Expense Interest ExpenseCr | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 4 | 6 | 4 | 4 | 3 |
PBT PBTCr | 10 | 58 | 30 | -13 | -5 | 208 | 210 | 58 | 386 | 58 | 22 | 47 |
| 1 | 13 | 4 | -9 | -44 | -14 | 0 | 2 | 62 | 12 | 0 | 0 | |
PAT PATCr | 9 | 44 | 25 | -4 | 39 | 221 | 210 | 56 | 324 | 46 | 22 | 47 |
Growth PAT Growth% | 24.2 | 399.9 | -43.0 | -116.6 | 1,039.0 | 464.0 | -5.0 | -73.4 | 479.5 | -85.8 | -52.9 | 93.3 |
NPM NPM% | 0.5 | 1.6 | 1.2 | -26.3 | 1,630.0 | 100.2 | 91.7 | 68.2 | 79.7 | 44.9 | 55.2 | 72.3 |
| 2.3 | 11.4 | 6.5 | -1.1 | 10.2 | 57.3 | 54.4 | 14.5 | 93.1 | 13.4 | 6.5 | 15.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,915 | 2,694 | 2,162 | 16 | 2 | 221 | 229 | 82 | 407 | 103 | 39 | 64 |
Growth Revenue Growth% | -58.6 | 40.7 | -19.7 | -99.3 | -84.8 | 9,077.1 | 3.8 | -64.2 | 396.0 | -74.7 | -61.7 | -9.6 |
| 1,907 | 2,631 | 2,132 | 28 | 11 | 14 | 21 | 22 | 26 | 45 | 23 | 23 | |
| 7 | 63 | 30 | -12 | -9 | 207 | 209 | 60 | 381 | 58 | 17 | 42 | |
OPM OPM% | 0.4 | 2.3 | 1.4 | -74.3 | -371.6 | 93.9 | 90.9 | 73.2 | 93.6 | 56.2 | 42.9 | 64.5 |
| 3 | 0 | 0 | -1 | 5 | 1 | 3 | 2 | 11 | 5 | 9 | 9 | |
Interest Expense Interest ExpenseCr | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 4 | 6 | 4 | 4 | 3 |
PBT PBTCr | 10 | 58 | 30 | -13 | -5 | 208 | 210 | 58 | 386 | 58 | 22 | 47 |
| 1 | 13 | 4 | -9 | -44 | -14 | 0 | 2 | 62 | 12 | 0 | 0 | |
PAT PATCr | 9 | 44 | 25 | -4 | 39 | 221 | 210 | 56 | 324 | 46 | 22 | 47 |
Growth PAT Growth% | 24.2 | 399.9 | -43.0 | -116.6 | 1,039.0 | 464.0 | -5.0 | -73.4 | 479.5 | -85.8 | -52.9 | 93.3 |
NPM NPM% | 0.5 | 1.6 | 1.2 | -26.3 | 1,630.0 | 100.2 | 91.7 | 68.2 | 79.7 | 44.9 | 55.2 | 72.3 |
| 2.3 | 11.4 | 6.5 | -1.1 | 10.2 | 57.3 | 54.4 | 14.5 | 93.1 | 13.4 | 6.5 | 15.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 35 | 35 | 34 | 32 |
Reserves ReservesCr | 204 | 243 | 264 | 1,247 | 1,713 | 2,393 | 2,927 | 2,465 | 2,948 | 2,438 | 2,082 |
| 19 | 7 | 10 | 12 | 5 | 3 | 10 | 9 | 9 | 12 | 30 | |
| 22 | 34 | 1 | 337 | 430 | 630 | 709 | 553 | 561 | 227 | 62 | |
| 283 | 323 | 313 | 1,636 | 2,189 | 3,068 | 3,685 | 3,063 | 3,552 | 2,711 | 2,205 | |
| 25 | 24 | 28 | 43 | 123 | 238 | 215 | 212 | 256 | 365 | 138 | |
| 258 | 299 | 284 | 1,593 | 2,066 | 2,830 | 3,470 | 2,850 | 3,296 | 2,346 | 2,067 | |
| 283 | 323 | 313 | 1,636 | 2,189 | 3,068 | 3,685 | 3,063 | 3,552 | 2,711 | 2,205 |
| 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 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 35 | 35 | 34 | 32 |
Reserves ReservesCr | 204 | 243 | 264 | 1,247 | 1,713 | 2,393 | 2,927 | 2,465 | 2,948 | 2,438 | 2,082 |
| 19 | 7 | 10 | 12 | 5 | 3 | 10 | 9 | 9 | 12 | 30 | |
| 22 | 34 | 1 | 337 | 430 | 630 | 709 | 553 | 561 | 227 | 62 | |
| 283 | 323 | 313 | 1,636 | 2,189 | 3,068 | 3,685 | 3,063 | 3,552 | 2,711 | 2,205 | |
| 25 | 24 | 28 | 43 | 123 | 238 | 215 | 212 | 256 | 365 | 138 | |
| 258 | 299 | 284 | 1,593 | 2,066 | 2,830 | 3,470 | 2,850 | 3,296 | 2,346 | 2,067 | |
| 283 | 323 | 313 | 1,636 | 2,189 | 3,068 | 3,685 | 3,063 | 3,552 | 2,711 | 2,205 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -17 | -12 | -21 | -22 | -104 | 166 | 165 | 7 | 194 | 170 | -18 | |
| 4 | 35 | 17 | 30 | 113 | -72 | -185 | 27 | -197 | 161 | -129 | |
| 14 | -17 | 0 | -5 | -5 | -6 | -11 | -68 | -13 | -44 | -105 | |
Net Cash Flow Net Cash FlowCr | 1 | 6 | -4 | 3 | 4 | 88 | -31 | -34 | -15 | 287 | -252 |
Free Cash Flow Free Cash FlowCr | -8 | -21 | -21 | -23 | -105 | 165 | 145 | 5 | 153 | 170 | -18 |
CFO To PAT CFO To PAT% | -189.9 | -27.0 | -81.7 | 535.5 | -264.4 | 74.9 | 78.3 | 13.1 | 60.0 | 368.6 | -81.7 |
CFO To EBITDA CFO To EBITDA% | -228.6 | -19.0 | -67.8 | 189.7 | 1,159.9 | 79.9 | 79.0 | 12.2 | 51.0 | 294.0 | -105.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -17 | -12 | -21 | -22 | -104 | 166 | 165 | 7 | 194 | 170 | -18 | |
| 4 | 35 | 17 | 30 | 113 | -72 | -185 | 27 | -197 | 161 | -129 | |
| 14 | -17 | 0 | -5 | -5 | -6 | -11 | -68 | -13 | -44 | -105 | |
Net Cash Flow Net Cash FlowCr | 1 | 6 | -4 | 3 | 4 | 88 | -31 | -34 | -15 | 287 | -252 |
Free Cash Flow Free Cash FlowCr | -8 | -21 | -21 | -23 | -105 | 165 | 145 | 5 | 153 | 170 | -18 |
CFO To PAT CFO To PAT% | -189.9 | -27.0 | -81.7 | 535.5 | -264.4 | 74.9 | 78.3 | 13.1 | 60.0 | 368.6 | -81.7 |
CFO To EBITDA CFO To EBITDA% | -228.6 | -19.0 | -67.8 | 189.7 | 1,159.9 | 79.9 | 79.0 | 12.2 | 51.0 | 294.0 | -105.1 |
| 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 | 120 | 240 | 257 | 225 | 124 | 317 | 618 | 575 | 841 | 693 | 658 | 756 |
Price To Earnings Price To Earnings | 13.6 | 5.6 | 10.2 | 3.2 | 1.4 | 3.0 | 9.4 | 2.6 | 15.1 | 30.4 | 15.4 | |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 14.8 | 16.1 | 1.4 | 2.7 | 6.8 | 2.1 | 6.9 | 16.1 | 11.7 |
Price To Book Price To Book | 0.5 | 0.9 | 0.8 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 |
EV To EBITDA EV To EBITDA | 18.3 | 3.7 | 8.3 | -17.6 | -11.5 | 1.0 | 2.6 | 8.6 | 2.1 | 6.1 | 33.8 | 15.9 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 0.4 | 2.3 | 1.4 | -74.3 | -371.6 | 93.9 | 90.9 | 73.2 | 93.6 | 56.2 | 42.9 | 64.5 |
NPM NPM% | 0.5 | 1.6 | 1.2 | -26.3 | 1,630.0 | 100.2 | 91.7 | 68.2 | 79.7 | 44.9 | 55.2 | 72.3 |
ROCE ROCE% | 4.5 | 20.5 | 9.8 | -1.0 | -0.3 | 8.6 | 7.1 | 2.3 | 13.0 | 2.4 | 1.0 | 1.0 |
ROE ROE% | 3.6 | 15.7 | 8.3 | -0.3 | 2.2 | 9.1 | 7.1 | 2.2 | 10.9 | 1.9 | 1.0 | 1.0 |
ROA ROA% | 3.1 | 13.7 | 8.1 | -0.3 | 1.8 | 7.2 | 5.7 | 1.8 | 9.1 | 1.7 | 1.0 | 1.0 |
| 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 | 120 | 240 | 257 | 225 | 124 | 317 | 618 | 575 | 841 | 693 | 658 | 756 |
Price To Earnings Price To Earnings | 13.6 | 5.6 | 10.2 | 3.2 | 1.4 | 3.0 | 9.4 | 2.6 | 15.1 | 30.4 | 15.4 | |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 14.8 | 16.1 | 1.4 | 2.7 | 6.8 | 2.1 | 6.9 | 16.1 | 11.7 |
Price To Book Price To Book | 0.5 | 0.9 | 0.8 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 |
EV To EBITDA EV To EBITDA | 18.3 | 3.7 | 8.3 | -17.6 | -11.5 | 1.0 | 2.6 | 8.6 | 2.1 | 6.1 | 33.8 | 15.9 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 0.4 | 2.3 | 1.4 | -74.3 | -371.6 | 93.9 | 90.9 | 73.2 | 93.6 | 56.2 | 42.9 | 64.5 |
NPM NPM% | 0.5 | 1.6 | 1.2 | -26.3 | 1,630.0 | 100.2 | 91.7 | 68.2 | 79.7 | 44.9 | 55.2 | 72.3 |
ROCE ROCE% | 4.5 | 20.5 | 9.8 | -1.0 | -0.3 | 8.6 | 7.1 | 2.3 | 13.0 | 2.4 | 1.0 | 1.0 |
ROE ROE% | 3.6 | 15.7 | 8.3 | -0.3 | 2.2 | 9.1 | 7.1 | 2.2 | 10.9 | 1.9 | 1.0 | 1.0 |
ROA ROA% | 3.1 | 13.7 | 8.1 | -0.3 | 1.8 | 7.2 | 5.7 | 1.8 | 9.1 | 1.7 | 1.0 | 1.0 |
Documents — VLS Finance Ltd