| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 88 | 56 | 91 | 79 | 68 | 59 | 53 | 49 | 52 | 81 | 93 | 91 | |
Growth YoY Revenue Growth YoY% | 21.8 | -23.5 | -18.5 | 17.8 | -22.8 | 5.8 | -41.9 | -37.6 | -23.7 | 37.0 | 75.2 | 83.8 |
| 83 | 64 | 86 | 92 | 74 | 65 | 100 | 52 | 55 | 66 | 89 | 83 | |
| 5 | -8 | 5 | -13 | -6 | -6 | -47 | -2 | -3 | 15 | 4 | 7 | |
OPM OPM% | 5.8 | -14.3 | 5.8 | -16.2 | -9.0 | -9.6 | -88.7 | -4.8 | -5.8 | 18.9 | 4.5 | 8.1 |
| 4 | 7 | 4 | 24 | 10 | 3 | 3 | 5 | 4 | 2 | 11 | 7 | |
Interest Expense Interest ExpenseCr | 13 | 13 | 11 | 11 | 12 | 12 | 9 | 10 | 10 | 10 | 9 | 10 |
Depreciation DepreciationCr | 4 | 4 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | -8 | -19 | -4 | -2 | -11 | -17 | -56 | -10 | -12 | 5 | 3 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -8 | -19 | -4 | -2 | -11 | -17 | -56 | -10 | -12 | 5 | 3 | 1 | |
Growth YoY PAT Growth YoY% | 46.3 | -238.7 | -106.4 | 84.8 | -35.5 | 8.2 | -1,458.9 | -500.6 | -7.9 | 127.2 | 105.2 | 111.4 |
NPM NPM% | -9.3 | -33.4 | -3.9 | -2.2 | -16.3 | -29.0 | -105.7 | -21.0 | -23.0 | 5.8 | 3.2 | 1.3 |
| -1.8 | -4.0 | -0.6 | -0.3 | -2.0 | -3.1 | -8.3 | -1.5 | -1.8 | 0.7 | 0.4 | 0.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 88 | 56 | 91 | 79 | 68 | 59 | 53 | 49 | 52 | 81 | 93 | 91 | |
Growth YoY Revenue Growth YoY% | 21.8 | -23.5 | -18.5 | 17.8 | -22.8 | 5.8 | -41.9 | -37.6 | -23.7 | 37.0 | 75.2 | 83.8 |
| 83 | 64 | 86 | 92 | 74 | 65 | 100 | 52 | 55 | 66 | 89 | 83 | |
| 5 | -8 | 5 | -13 | -6 | -6 | -47 | -2 | -3 | 15 | 4 | 7 | |
OPM OPM% | 5.8 | -14.3 | 5.8 | -16.2 | -9.0 | -9.6 | -88.7 | -4.8 | -5.8 | 18.9 | 4.5 | 8.1 |
| 4 | 7 | 4 | 24 | 10 | 3 | 3 | 5 | 4 | 2 | 11 | 7 | |
Interest Expense Interest ExpenseCr | 13 | 13 | 11 | 11 | 12 | 12 | 9 | 10 | 10 | 10 | 9 | 10 |
Depreciation DepreciationCr | 4 | 4 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | -8 | -19 | -4 | -2 | -11 | -17 | -56 | -10 | -12 | 5 | 3 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -8 | -19 | -4 | -2 | -11 | -17 | -56 | -10 | -12 | 5 | 3 | 1 | |
Growth YoY PAT Growth YoY% | 46.3 | -238.7 | -106.4 | 84.8 | -35.5 | 8.2 | -1,458.9 | -500.6 | -7.9 | 127.2 | 105.2 | 111.4 |
NPM NPM% | -9.3 | -33.4 | -3.9 | -2.2 | -16.3 | -29.0 | -105.7 | -21.0 | -23.0 | 5.8 | 3.2 | 1.3 |
| -1.8 | -4.0 | -0.6 | -0.3 | -2.0 | -3.1 | -8.3 | -1.5 | -1.8 | 0.7 | 0.4 | 0.2 |
| 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 | 802 | 398 | 398 | 364 | 298 | 326 | 299 | 322 | 302 | 259 | 275 | 317 |
Growth Revenue Growth% | -50.4 | 0.1 | -8.6 | -18.1 | 9.3 | -8.1 | 7.7 | -6.1 | -14.3 | 6.2 | 38.0 | |
| 742 | 350 | 324 | 284 | 264 | 306 | 277 | 357 | 301 | 330 | 262 | 293 | |
| 60 | 47 | 75 | 80 | 34 | 20 | 22 | -35 | 1 | -71 | 13 | 24 | |
OPM OPM% | 7.5 | 11.9 | 18.8 | 22.1 | 11.3 | 6.1 | 7.4 | -10.8 | 0.4 | -27.5 | 4.8 | 7.5 |
| -5 | 4 | 9 | 25 | 10 | 25 | 33 | 128 | 21 | 40 | 22 | 23 | |
Interest Expense Interest ExpenseCr | 90 | 70 | 76 | 81 | 87 | 79 | 71 | 55 | 49 | 44 | 38 | 39 |
Depreciation DepreciationCr | 34 | 36 | 33 | 27 | 23 | 23 | 22 | 19 | 15 | 11 | 11 | 11 |
PBT PBTCr | -69 | -54 | -26 | -2 | -65 | -57 | -38 | 20 | -42 | -86 | -15 | -3 |
| 3 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -72 | -80 | -26 | -2 | -65 | -57 | -38 | 20 | -42 | -86 | -15 | -3 |
Growth PAT Growth% | -10.9 | 67.5 | 91.7 | -2,958.9 | 12.6 | 33.5 | 151.4 | -313.6 | -105.7 | 83.0 | 96.7 | |
NPM NPM% | -8.9 | -20.0 | -6.5 | -0.6 | -22.0 | -17.6 | -12.7 | 6.1 | -13.8 | -33.2 | -5.3 | -1.0 |
| -18.8 | -20.9 | -6.8 | -0.6 | -17.2 | -15.0 | -10.0 | 4.3 | -9.0 | -14.7 | -2.2 | -0.5 |
| 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 | 802 | 398 | 398 | 364 | 298 | 326 | 299 | 322 | 302 | 259 | 275 | 317 |
Growth Revenue Growth% | -50.4 | 0.1 | -8.6 | -18.1 | 9.3 | -8.1 | 7.7 | -6.1 | -14.3 | 6.2 | 38.0 | |
| 742 | 350 | 324 | 284 | 264 | 306 | 277 | 357 | 301 | 330 | 262 | 293 | |
| 60 | 47 | 75 | 80 | 34 | 20 | 22 | -35 | 1 | -71 | 13 | 24 | |
OPM OPM% | 7.5 | 11.9 | 18.8 | 22.1 | 11.3 | 6.1 | 7.4 | -10.8 | 0.4 | -27.5 | 4.8 | 7.5 |
| -5 | 4 | 9 | 25 | 10 | 25 | 33 | 128 | 21 | 40 | 22 | 23 | |
Interest Expense Interest ExpenseCr | 90 | 70 | 76 | 81 | 87 | 79 | 71 | 55 | 49 | 44 | 38 | 39 |
Depreciation DepreciationCr | 34 | 36 | 33 | 27 | 23 | 23 | 22 | 19 | 15 | 11 | 11 | 11 |
PBT PBTCr | -69 | -54 | -26 | -2 | -65 | -57 | -38 | 20 | -42 | -86 | -15 | -3 |
| 3 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -72 | -80 | -26 | -2 | -65 | -57 | -38 | 20 | -42 | -86 | -15 | -3 |
Growth PAT Growth% | -10.9 | 67.5 | 91.7 | -2,958.9 | 12.6 | 33.5 | 151.4 | -313.6 | -105.7 | 83.0 | 96.7 | |
NPM NPM% | -8.9 | -20.0 | -6.5 | -0.6 | -22.0 | -17.6 | -12.7 | 6.1 | -13.8 | -33.2 | -5.3 | -1.0 |
| -18.8 | -20.9 | -6.8 | -0.6 | -17.2 | -15.0 | -10.0 | 4.3 | -9.0 | -14.7 | -2.2 | -0.5 |
| 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 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 11 | 13 | 14 |
Reserves ReservesCr | 554 | 357 | 331 | 328 | 261 | 204 | 169 | 235 | 297 | 352 | 339 |
| 689 | 725 | 506 | 553 | 504 | 486 | 452 | 437 | 437 | 387 | 441 | |
| 147 | 119 | 310 | 278 | 273 | 260 | 305 | 130 | 77 | 113 | 82 | |
| 1,398 | 1,209 | 1,155 | 1,166 | 1,046 | 958 | 934 | 828 | 876 | 872 | 881 | |
| 786 | 767 | 708 | 623 | 585 | 521 | 526 | 489 | 548 | 470 | 477 | |
| 612 | 442 | 446 | 543 | 461 | 437 | 408 | 339 | 328 | 402 | 405 | |
| 1,398 | 1,209 | 1,155 | 1,166 | 1,046 | 958 | 934 | 828 | 876 | 872 | 881 |
| 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 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 11 | 13 | 14 |
Reserves ReservesCr | 554 | 357 | 331 | 328 | 261 | 204 | 169 | 235 | 297 | 352 | 339 |
| 689 | 725 | 506 | 553 | 504 | 486 | 452 | 437 | 437 | 387 | 441 | |
| 147 | 119 | 310 | 278 | 273 | 260 | 305 | 130 | 77 | 113 | 82 | |
| 1,398 | 1,209 | 1,155 | 1,166 | 1,046 | 958 | 934 | 828 | 876 | 872 | 881 | |
| 786 | 767 | 708 | 623 | 585 | 521 | 526 | 489 | 548 | 470 | 477 | |
| 612 | 442 | 446 | 543 | 461 | 437 | 408 | 339 | 328 | 402 | 405 | |
| 1,398 | 1,209 | 1,155 | 1,166 | 1,046 | 958 | 934 | 828 | 876 | 872 | 881 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 63 | 50 | 146 | 59 | 71 | 28 | 76 | 11 | 16 | -11 | |
| 15 | -10 | 3 | -49 | 39 | -8 | 26 | 8 | 4 | -15 | -14 | |
| -37 | -66 | -55 | -78 | -121 | -64 | -54 | -85 | 39 | -1 | -10 | |
Net Cash Flow Net Cash FlowCr | -22 | -14 | -2 | 18 | -24 | 0 | 0 | -1 | 54 | -1 | -35 |
Free Cash Flow Free Cash FlowCr | -10 | 59 | 43 | 134 | 44 | 67 | 26 | 75 | 9 | -19 | -34 |
CFO To PAT CFO To PAT% | -0.2 | -78.7 | -193.0 | -6,815.9 | -89.4 | -124.3 | -74.5 | 388.8 | -25.7 | -18.2 | 75.6 |
CFO To EBITDA CFO To EBITDA% | 0.2 | 131.8 | 66.6 | 181.2 | 173.8 | 360.4 | 128.2 | -219.9 | 996.3 | -21.9 | -84.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 63 | 50 | 146 | 59 | 71 | 28 | 76 | 11 | 16 | -11 | |
| 15 | -10 | 3 | -49 | 39 | -8 | 26 | 8 | 4 | -15 | -14 | |
| -37 | -66 | -55 | -78 | -121 | -64 | -54 | -85 | 39 | -1 | -10 | |
Net Cash Flow Net Cash FlowCr | -22 | -14 | -2 | 18 | -24 | 0 | 0 | -1 | 54 | -1 | -35 |
Free Cash Flow Free Cash FlowCr | -10 | 59 | 43 | 134 | 44 | 67 | 26 | 75 | 9 | -19 | -34 |
CFO To PAT CFO To PAT% | -0.2 | -78.7 | -193.0 | -6,815.9 | -89.4 | -124.3 | -74.5 | 388.8 | -25.7 | -18.2 | 75.6 |
CFO To EBITDA CFO To EBITDA% | 0.2 | 131.8 | 66.6 | 181.2 | 173.8 | 360.4 | 128.2 | -219.9 | 996.3 | -21.9 | -84.8 |
| 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 | 563 | 542 | 653 | 339 | 97 | 240 | 191 | 243 | 1,122 | 1,041 | 892 | 1,347 |
Price To Earnings Price To Earnings | 12.4 | |||||||||||
Price To Sales Price To Sales | 0.7 | 1.4 | 1.6 | 0.9 | 0.3 | 0.7 | 0.6 | 0.8 | 3.7 | 4.0 | 3.2 | 4.3 |
Price To Book Price To Book | 5.0 | 1.5 | 1.9 | 1.0 | 0.4 | 1.1 | 1.1 | 1.0 | 3.6 | 2.9 | 2.5 | 3.8 |
EV To EBITDA EV To EBITDA | 15.5 | 19.8 | 14.1 | 8.3 | 12.9 | 30.5 | 26.8 | -13.9 | 1,159.3 | -15.8 | 79.3 | 64.0 |
GPM GPM% | 32.6 | 42.4 | 44.9 | 51.2 | 55.4 | 40.9 | 42.7 | 31.0 | 37.5 | 32.8 | 43.4 | 43.4 |
OPM OPM% | 7.5 | 11.9 | 18.8 | 22.1 | 11.3 | 6.1 | 7.4 | -10.8 | 0.4 | -27.5 | 4.8 | 7.5 |
NPM NPM% | -8.9 | -20.0 | -6.5 | -0.6 | -22.0 | -17.6 | -12.7 | 6.1 | -13.8 | -33.2 | -5.3 | -1.0 |
ROCE ROCE% | 2.2 | 2.0 | 6.5 | 10.4 | 3.2 | 3.5 | 5.2 | 13.8 | 1.4 | -7.5 | 4.2 | 4.2 |
ROE ROE% | -12.8 | -21.8 | -7.6 | -0.6 | -24.3 | -27.0 | -21.5 | 8.0 | -13.6 | -23.5 | -4.2 | -4.2 |
ROA ROA% | -5.1 | -6.6 | -2.2 | -0.2 | -6.3 | -6.0 | -4.1 | 2.4 | -4.8 | -9.9 | -1.7 | -1.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 563 | 542 | 653 | 339 | 97 | 240 | 191 | 243 | 1,122 | 1,041 | 892 | 1,347 |
Price To Earnings Price To Earnings | 12.4 | |||||||||||
Price To Sales Price To Sales | 0.7 | 1.4 | 1.6 | 0.9 | 0.3 | 0.7 | 0.6 | 0.8 | 3.7 | 4.0 | 3.2 | 4.3 |
Price To Book Price To Book | 5.0 | 1.5 | 1.9 | 1.0 | 0.4 | 1.1 | 1.1 | 1.0 | 3.6 | 2.9 | 2.5 | 3.8 |
EV To EBITDA EV To EBITDA | 15.5 | 19.8 | 14.1 | 8.3 | 12.9 | 30.5 | 26.8 | -13.9 | 1,159.3 | -15.8 | 79.3 | 64.0 |
GPM GPM% | 32.6 | 42.4 | 44.9 | 51.2 | 55.4 | 40.9 | 42.7 | 31.0 | 37.5 | 32.8 | 43.4 | 43.4 |
OPM OPM% | 7.5 | 11.9 | 18.8 | 22.1 | 11.3 | 6.1 | 7.4 | -10.8 | 0.4 | -27.5 | 4.8 | 7.5 |
NPM NPM% | -8.9 | -20.0 | -6.5 | -0.6 | -22.0 | -17.6 | -12.7 | 6.1 | -13.8 | -33.2 | -5.3 | -1.0 |
ROCE ROCE% | 2.2 | 2.0 | 6.5 | 10.4 | 3.2 | 3.5 | 5.2 | 13.8 | 1.4 | -7.5 | 4.2 | 4.2 |
ROE ROE% | -12.8 | -21.8 | -7.6 | -0.6 | -24.3 | -27.0 | -21.5 | 8.0 | -13.6 | -23.5 | -4.2 | -4.2 |
ROA ROA% | -5.1 | -6.6 | -2.2 | -0.2 | -6.3 | -6.0 | -4.1 | 2.4 | -4.8 | -9.9 | -1.7 | -1.7 |
Documents — Walchandnagar Industries Ltd