| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 89 | 87 | 109 | 81 | 59 | 108 | 121 | 113 | 137 | 136 | 185 | 149 | |
Growth YoY Revenue Growth YoY% | -8.8 | -11.9 | -13.5 | 17.3 | -33.5 | 23.7 | 10.5 | 40.2 | 130.0 | 26.2 | 52.8 | 31.4 |
| 81 | 78 | 106 | 80 | 56 | 99 | 110 | 105 | 128 | 132 | 174 | 143 | |
| 8 | 9 | 4 | 1 | 3 | 9 | 11 | 8 | 9 | 4 | 11 | 6 | |
OPM OPM% | 9.5 | 10.0 | 3.5 | 1.4 | 5.1 | 8.2 | 9.1 | 7.0 | 6.2 | 2.9 | 5.9 | 4.2 |
| 0 | 1 | 0 | 1 | -18 | 39 | 0 | -12 | 3 | 0 | 8 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 7 | 2 | 3 | 1 | 2 | 1 | 1 | 1 | 2 | 4 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 6 | 5 | 5 |
PBT PBTCr | 2 | 3 | -7 | -4 | -22 | 42 | 4 | -9 | 6 | -3 | 11 | -2 |
| 1 | 1 | 1 | 0 | 15 | 0 | 9 | 1 | 2 | 0 | 4 | -1 | |
| 1 | 2 | -7 | -4 | -37 | 42 | -4 | -11 | 4 | -3 | 7 | -1 | |
Growth YoY PAT Growth YoY% | -76.9 | 517.5 | -180.6 | -21.4 | -2,629.7 | 2,395.8 | 44.6 | -158.3 | 111.7 | -106.6 | 274.9 | 91.4 |
NPM NPM% | 1.6 | 1.9 | -6.8 | -5.0 | -61.7 | 38.7 | -3.4 | -9.3 | 3.1 | -2.0 | 3.9 | -0.6 |
| 0.2 | 0.3 | -1.1 | -0.6 | -5.7 | 6.4 | -0.5 | -1.3 | 0.5 | -0.5 | 0.8 | -0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 89 | 87 | 109 | 81 | 59 | 108 | 121 | 113 | 137 | 136 | 185 | 149 | |
Growth YoY Revenue Growth YoY% | -8.8 | -11.9 | -13.5 | 17.3 | -33.5 | 23.7 | 10.5 | 40.2 | 130.0 | 26.2 | 52.8 | 31.4 |
| 81 | 78 | 106 | 80 | 56 | 99 | 110 | 105 | 128 | 132 | 174 | 143 | |
| 8 | 9 | 4 | 1 | 3 | 9 | 11 | 8 | 9 | 4 | 11 | 6 | |
OPM OPM% | 9.5 | 10.0 | 3.5 | 1.4 | 5.1 | 8.2 | 9.1 | 7.0 | 6.2 | 2.9 | 5.9 | 4.2 |
| 0 | 1 | 0 | 1 | -18 | 39 | 0 | -12 | 3 | 0 | 8 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 7 | 2 | 3 | 1 | 2 | 1 | 1 | 1 | 2 | 4 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 6 | 5 | 5 |
PBT PBTCr | 2 | 3 | -7 | -4 | -22 | 42 | 4 | -9 | 6 | -3 | 11 | -2 |
| 1 | 1 | 1 | 0 | 15 | 0 | 9 | 1 | 2 | 0 | 4 | -1 | |
| 1 | 2 | -7 | -4 | -37 | 42 | -4 | -11 | 4 | -3 | 7 | -1 | |
Growth YoY PAT Growth YoY% | -76.9 | 517.5 | -180.6 | -21.4 | -2,629.7 | 2,395.8 | 44.6 | -158.3 | 111.7 | -106.6 | 274.9 | 91.4 |
NPM NPM% | 1.6 | 1.9 | -6.8 | -5.0 | -61.7 | 38.7 | -3.4 | -9.3 | 3.1 | -2.0 | 3.9 | -0.6 |
| 0.2 | 0.3 | -1.1 | -0.6 | -5.7 | 6.4 | -0.5 | -1.3 | 0.5 | -0.5 | 0.8 | -0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 309 | 354 | 393 | 350 | 283 | 314 | 369 | 376 | 354 | 369 | 571 | 606 |
Growth Revenue Growth% | 19.2 | 14.7 | 11.0 | -11.1 | -19.0 | 11.1 | 17.4 | 1.9 | -5.9 | 4.2 | 54.7 | 51.0 |
| 292 | 323 | 357 | 337 | 278 | 285 | 340 | 348 | 332 | 345 | 539 | 576 | |
| 17 | 31 | 36 | 12 | 5 | 29 | 29 | 28 | 22 | 24 | 31 | 30 | |
OPM OPM% | 5.5 | 8.7 | 9.1 | 3.5 | 1.7 | 9.3 | 8.0 | 7.4 | 6.3 | 6.5 | 5.5 | 4.9 |
| 6 | 11 | 15 | 20 | -12 | 1 | 3 | 8 | 3 | 22 | 0 | 12 | |
Interest Expense Interest ExpenseCr | 3 | 9 | 13 | 13 | 11 | 10 | 11 | 11 | 15 | 8 | 5 | 8 |
Depreciation DepreciationCr | 5 | 14 | 16 | 14 | 14 | 14 | 14 | 14 | 16 | 18 | 21 | 21 |
PBT PBTCr | 15 | 19 | 22 | 5 | -32 | 6 | 7 | 11 | -6 | 20 | 5 | 12 |
| 11 | 9 | 10 | 8 | -25 | -5 | 5 | 6 | 2 | 23 | 4 | 5 | |
PAT PATCr | 3 | 10 | 12 | -3 | -8 | 11 | 2 | 5 | -8 | -3 | 1 | 8 |
Growth PAT Growth% | 253.9 | 202.8 | 21.7 | -125.1 | -148.3 | 243.6 | -79.4 | 108.7 | -266.2 | 58.2 | 119.9 | 181.4 |
NPM NPM% | 1.1 | 2.8 | 3.1 | -0.9 | -2.7 | 3.4 | 0.6 | 1.2 | -2.2 | -0.9 | 0.1 | 1.3 |
| 0.5 | 1.5 | 1.9 | -0.5 | -1.2 | 1.7 | 0.3 | 0.7 | -1.2 | -0.5 | 0.1 | 0.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 309 | 354 | 393 | 350 | 283 | 314 | 369 | 376 | 354 | 369 | 571 | 606 |
Growth Revenue Growth% | 19.2 | 14.7 | 11.0 | -11.1 | -19.0 | 11.1 | 17.4 | 1.9 | -5.9 | 4.2 | 54.7 | 51.0 |
| 292 | 323 | 357 | 337 | 278 | 285 | 340 | 348 | 332 | 345 | 539 | 576 | |
| 17 | 31 | 36 | 12 | 5 | 29 | 29 | 28 | 22 | 24 | 31 | 30 | |
OPM OPM% | 5.5 | 8.7 | 9.1 | 3.5 | 1.7 | 9.3 | 8.0 | 7.4 | 6.3 | 6.5 | 5.5 | 4.9 |
| 6 | 11 | 15 | 20 | -12 | 1 | 3 | 8 | 3 | 22 | 0 | 12 | |
Interest Expense Interest ExpenseCr | 3 | 9 | 13 | 13 | 11 | 10 | 11 | 11 | 15 | 8 | 5 | 8 |
Depreciation DepreciationCr | 5 | 14 | 16 | 14 | 14 | 14 | 14 | 14 | 16 | 18 | 21 | 21 |
PBT PBTCr | 15 | 19 | 22 | 5 | -32 | 6 | 7 | 11 | -6 | 20 | 5 | 12 |
| 11 | 9 | 10 | 8 | -25 | -5 | 5 | 6 | 2 | 23 | 4 | 5 | |
PAT PATCr | 3 | 10 | 12 | -3 | -8 | 11 | 2 | 5 | -8 | -3 | 1 | 8 |
Growth PAT Growth% | 253.9 | 202.8 | 21.7 | -125.1 | -148.3 | 243.6 | -79.4 | 108.7 | -266.2 | 58.2 | 119.9 | 181.4 |
NPM NPM% | 1.1 | 2.8 | 3.1 | -0.9 | -2.7 | 3.4 | 0.6 | 1.2 | -2.2 | -0.9 | 0.1 | 1.3 |
| 0.5 | 1.5 | 1.9 | -0.5 | -1.2 | 1.7 | 0.3 | 0.7 | -1.2 | -0.5 | 0.1 | 0.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 17 | 18 |
Reserves ReservesCr | 39 | 274 | 275 | 265 | 262 | 273 | 271 | 267 | 254 | 316 | 404 |
| 127 | 135 | 167 | 185 | 176 | 200 | 186 | 181 | 192 | 183 | 255 | |
| 25 | 180 | 167 | 146 | 107 | 93 | 95 | 109 | 124 | 85 | 135 | |
| 205 | 602 | 634 | 621 | 568 | 590 | 576 | 582 | 593 | 689 | 883 | |
| 150 | 202 | 233 | 222 | 113 | 140 | 139 | 151 | 150 | 322 | 326 | |
| 55 | 401 | 401 | 399 | 455 | 450 | 437 | 431 | 443 | 366 | 558 | |
| 205 | 602 | 634 | 621 | 568 | 590 | 576 | 582 | 593 | 689 | 883 |
| 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 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 17 | 18 |
Reserves ReservesCr | 39 | 274 | 275 | 265 | 262 | 273 | 271 | 267 | 254 | 316 | 404 |
| 127 | 135 | 167 | 185 | 176 | 200 | 186 | 181 | 192 | 183 | 255 | |
| 25 | 180 | 167 | 146 | 107 | 93 | 95 | 109 | 124 | 85 | 135 | |
| 205 | 602 | 634 | 621 | 568 | 590 | 576 | 582 | 593 | 689 | 883 | |
| 150 | 202 | 233 | 222 | 113 | 140 | 139 | 151 | 150 | 322 | 326 | |
| 55 | 401 | 401 | 399 | 455 | 450 | 437 | 431 | 443 | 366 | 558 | |
| 205 | 602 | 634 | 621 | 568 | 590 | 576 | 582 | 593 | 689 | 883 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 14 | 19 | 23 | 38 | 24 | 37 | 27 | 12 | 46 | -41 | -51 | |
| -3 | -80 | -2 | 0 | 8 | -10 | 1 | -7 | -29 | -295 | -127 | |
| -8 | 61 | -17 | -32 | -38 | -17 | -37 | -8 | -22 | 426 | 112 | |
Net Cash Flow Net Cash FlowCr | 3 | 0 | 3 | 6 | -5 | 10 | -9 | -2 | -5 | 89 | -66 |
Free Cash Flow Free Cash FlowCr | 6 | -3 | 12 | 28 | 20 | 36 | 25 | 6 | 19 | -389 | -205 |
CFO To PAT CFO To PAT% | 424.2 | 193.2 | 188.7 | -1,240.7 | -320.4 | 341.1 | 1,219.3 | 262.2 | -601.8 | 1,280.9 | -7,979.4 |
CFO To EBITDA CFO To EBITDA% | 81.3 | 61.9 | 63.5 | 304.6 | 499.8 | 126.5 | 92.3 | 43.8 | 208.2 | -172.4 | -163.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 14 | 19 | 23 | 38 | 24 | 37 | 27 | 12 | 46 | -41 | -51 | |
| -3 | -80 | -2 | 0 | 8 | -10 | 1 | -7 | -29 | -295 | -127 | |
| -8 | 61 | -17 | -32 | -38 | -17 | -37 | -8 | -22 | 426 | 112 | |
Net Cash Flow Net Cash FlowCr | 3 | 0 | 3 | 6 | -5 | 10 | -9 | -2 | -5 | 89 | -66 |
Free Cash Flow Free Cash FlowCr | 6 | -3 | 12 | 28 | 20 | 36 | 25 | 6 | 19 | -389 | -205 |
CFO To PAT CFO To PAT% | 424.2 | 193.2 | 188.7 | -1,240.7 | -320.4 | 341.1 | 1,219.3 | 262.2 | -601.8 | 1,280.9 | -7,979.4 |
CFO To EBITDA CFO To EBITDA% | 81.3 | 61.9 | 63.5 | 304.6 | 499.8 | 126.5 | 92.3 | 43.8 | 208.2 | -172.4 | -163.0 |
| 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 | 227 | 418 | 620 | 456 | 56 | 198 | 256 | 246 | 429 | 2,713 | 1,789 | 3,038 |
Price To Earnings Price To Earnings | 70.0 | 42.1 | 51.3 | 18.3 | 112.9 | 52.7 | 365.0 | 2,910.0 | 371.6 | |||
Price To Sales Price To Sales | 0.7 | 1.2 | 1.6 | 1.3 | 0.2 | 0.6 | 0.7 | 0.7 | 1.2 | 7.4 | 3.1 | 5.0 |
Price To Book Price To Book | 4.3 | 1.5 | 2.1 | 1.6 | 0.2 | 0.7 | 0.9 | 0.9 | 1.6 | 8.1 | 4.3 | 4.2 |
EV To EBITDA EV To EBITDA | 14.3 | 16.1 | 19.0 | 40.2 | 17.4 | 7.2 | 9.3 | 9.8 | 20.7 | 110.8 | 58.6 | 104.7 |
GPM GPM% | 33.3 | 34.8 | 34.8 | 31.9 | 34.4 | 34.2 | 31.3 | 31.2 | 29.9 | 31.5 | 26.4 | 26.4 |
OPM OPM% | 5.5 | 8.7 | 9.1 | 3.5 | 1.7 | 9.3 | 8.0 | 7.4 | 6.3 | 6.5 | 5.5 | 4.9 |
NPM NPM% | 1.1 | 2.8 | 3.1 | -0.9 | -2.7 | 3.4 | 0.6 | 1.2 | -2.2 | -0.9 | 0.1 | 1.3 |
ROCE ROCE% | 24.0 | 7.5 | 9.9 | 5.4 | -6.7 | 5.1 | 5.8 | 6.9 | 3.2 | 7.6 | 1.9 | 1.9 |
ROE ROE% | 6.2 | 3.5 | 4.2 | -1.1 | -2.7 | 3.8 | 0.8 | 1.7 | -2.9 | -1.0 | 0.1 | 0.1 |
ROA ROA% | 1.6 | 1.6 | 1.9 | -0.5 | -1.3 | 1.8 | 0.4 | 0.8 | -1.3 | -0.5 | 0.1 | 0.1 |
| 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 | 227 | 418 | 620 | 456 | 56 | 198 | 256 | 246 | 429 | 2,713 | 1,789 | 3,038 |
Price To Earnings Price To Earnings | 70.0 | 42.1 | 51.3 | 18.3 | 112.9 | 52.7 | 365.0 | 2,910.0 | 371.6 | |||
Price To Sales Price To Sales | 0.7 | 1.2 | 1.6 | 1.3 | 0.2 | 0.6 | 0.7 | 0.7 | 1.2 | 7.4 | 3.1 | 5.0 |
Price To Book Price To Book | 4.3 | 1.5 | 2.1 | 1.6 | 0.2 | 0.7 | 0.9 | 0.9 | 1.6 | 8.1 | 4.3 | 4.2 |
EV To EBITDA EV To EBITDA | 14.3 | 16.1 | 19.0 | 40.2 | 17.4 | 7.2 | 9.3 | 9.8 | 20.7 | 110.8 | 58.6 | 104.7 |
GPM GPM% | 33.3 | 34.8 | 34.8 | 31.9 | 34.4 | 34.2 | 31.3 | 31.2 | 29.9 | 31.5 | 26.4 | 26.4 |
OPM OPM% | 5.5 | 8.7 | 9.1 | 3.5 | 1.7 | 9.3 | 8.0 | 7.4 | 6.3 | 6.5 | 5.5 | 4.9 |
NPM NPM% | 1.1 | 2.8 | 3.1 | -0.9 | -2.7 | 3.4 | 0.6 | 1.2 | -2.2 | -0.9 | 0.1 | 1.3 |
ROCE ROCE% | 24.0 | 7.5 | 9.9 | 5.4 | -6.7 | 5.1 | 5.8 | 6.9 | 3.2 | 7.6 | 1.9 | 1.9 |
ROE ROE% | 6.2 | 3.5 | 4.2 | -1.1 | -2.7 | 3.8 | 0.8 | 1.7 | -2.9 | -1.0 | 0.1 | 0.1 |
ROA ROA% | 1.6 | 1.6 | 1.9 | -0.5 | -1.3 | 1.8 | 0.4 | 0.8 | -1.3 | -0.5 | 0.1 | 0.1 |
Documents — Windsor Machines Ltd