| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 28 | 32 | 25 | 25 | 31 | 31 | 29 | 29 | 30 | 31 | 29 | 26 | |
Growth YoY Revenue Growth YoY% | -1.6 | 9.1 | 0.1 | 5.7 | 9.8 | -2.9 | 14.9 | 16.1 | -3.8 | 1.9 | -1.9 | -8.7 |
| 26 | 28 | 25 | 24 | 29 | 29 | 27 | 28 | 29 | 29 | 29 | 27 | |
| 2 | 3 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 2 | 0 | 0 | |
OPM OPM% | 7.1 | 10.6 | 2.0 | 3.2 | 6.3 | 5.9 | 6.8 | 4.0 | 2.7 | 6.3 | -1.4 | -0.2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 1 |
PBT PBTCr | 2 | 3 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | -1 | 0 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 2 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | -1 | 0 | |
Growth YoY PAT Growth YoY% | 46.0 | 86.4 | -110.7 | -65.9 | -9.9 | -54.2 | 955.6 | 126.7 | -81.0 | -5.7 | -218.2 | -188.2 |
NPM NPM% | 3.9 | 6.0 | -0.4 | 0.6 | 3.2 | 2.9 | 2.6 | 1.2 | 0.6 | 2.6 | -3.2 | -1.1 |
| 1.3 | 2.3 | -0.1 | 0.2 | 1.1 | 1.1 | 0.9 | 0.4 | 0.3 | 1.0 | -0.8 | -0.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 28 | 32 | 25 | 25 | 31 | 31 | 29 | 29 | 30 | 31 | 29 | 26 | |
Growth YoY Revenue Growth YoY% | -1.6 | 9.1 | 0.1 | 5.7 | 9.8 | -2.9 | 14.9 | 16.1 | -3.8 | 1.9 | -1.9 | -8.7 |
| 26 | 28 | 25 | 24 | 29 | 29 | 27 | 28 | 29 | 29 | 29 | 27 | |
| 2 | 3 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 2 | 0 | 0 | |
OPM OPM% | 7.1 | 10.6 | 2.0 | 3.2 | 6.3 | 5.9 | 6.8 | 4.0 | 2.7 | 6.3 | -1.4 | -0.2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 1 |
PBT PBTCr | 2 | 3 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | -1 | 0 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 2 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | -1 | 0 | |
Growth YoY PAT Growth YoY% | 46.0 | 86.4 | -110.7 | -65.9 | -9.9 | -54.2 | 955.6 | 126.7 | -81.0 | -5.7 | -218.2 | -188.2 |
NPM NPM% | 3.9 | 6.0 | -0.4 | 0.6 | 3.2 | 2.9 | 2.6 | 1.2 | 0.6 | 2.6 | -3.2 | -1.1 |
| 1.3 | 2.3 | -0.1 | 0.2 | 1.1 | 1.1 | 0.9 | 0.4 | 0.3 | 1.0 | -0.8 | -0.3 |
| 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 | 89 | 86 | 92 | 101 | 97 | 85 | 100 | 108 | 109 | 116 | 119 | 116 |
Growth Revenue Growth% | -7.3 | -4.0 | 7.8 | 9.8 | -4.1 | -12.5 | 17.3 | 8.2 | 1.1 | 6.4 | 2.5 | -3.1 |
| 80 | 82 | 90 | 94 | 91 | 81 | 96 | 100 | 102 | 109 | 115 | 114 | |
| 9 | 3 | 2 | 7 | 6 | 4 | 4 | 7 | 7 | 7 | 4 | 2 | |
OPM OPM% | 10.1 | 3.7 | 2.1 | 6.7 | 5.8 | 4.3 | 4.2 | 6.9 | 6.4 | 5.6 | 3.0 | 2.0 |
| 0 | 4 | 4 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 4 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 1 | 2 | 2 | 2 |
PBT PBTCr | 3 | 1 | 0 | 2 | 2 | 0 | 1 | 5 | 5 | 4 | 1 | 1 |
| 1 | 1 | -1 | 1 | 1 | 0 | 1 | 2 | 2 | 1 | 1 | 1 | |
PAT PATCr | 2 | 0 | 1 | 1 | 1 | -1 | 0 | 3 | 3 | 3 | 0 | 0 |
Growth PAT Growth% | -22.4 | -96.7 | 945.8 | 20.4 | 14.9 | -159.3 | 129.6 | 1,594.2 | -3.1 | -17.1 | -84.0 | -106.3 |
NPM NPM% | 2.8 | 0.1 | 0.9 | 1.0 | 1.2 | -0.8 | 0.2 | 3.2 | 3.1 | 2.4 | 0.4 | -0.2 |
| 2.3 | 0.5 | 1.2 | 1.2 | 1.5 | -0.3 | 0.6 | 4.3 | 4.0 | 3.3 | 0.9 | 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 | 89 | 86 | 92 | 101 | 97 | 85 | 100 | 108 | 109 | 116 | 119 | 116 |
Growth Revenue Growth% | -7.3 | -4.0 | 7.8 | 9.8 | -4.1 | -12.5 | 17.3 | 8.2 | 1.1 | 6.4 | 2.5 | -3.1 |
| 80 | 82 | 90 | 94 | 91 | 81 | 96 | 100 | 102 | 109 | 115 | 114 | |
| 9 | 3 | 2 | 7 | 6 | 4 | 4 | 7 | 7 | 7 | 4 | 2 | |
OPM OPM% | 10.1 | 3.7 | 2.1 | 6.7 | 5.8 | 4.3 | 4.2 | 6.9 | 6.4 | 5.6 | 3.0 | 2.0 |
| 0 | 4 | 4 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 4 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 1 | 2 | 2 | 2 |
PBT PBTCr | 3 | 1 | 0 | 2 | 2 | 0 | 1 | 5 | 5 | 4 | 1 | 1 |
| 1 | 1 | -1 | 1 | 1 | 0 | 1 | 2 | 2 | 1 | 1 | 1 | |
PAT PATCr | 2 | 0 | 1 | 1 | 1 | -1 | 0 | 3 | 3 | 3 | 0 | 0 |
Growth PAT Growth% | -22.4 | -96.7 | 945.8 | 20.4 | 14.9 | -159.3 | 129.6 | 1,594.2 | -3.1 | -17.1 | -84.0 | -106.3 |
NPM NPM% | 2.8 | 0.1 | 0.9 | 1.0 | 1.2 | -0.8 | 0.2 | 3.2 | 3.1 | 2.4 | 0.4 | -0.2 |
| 2.3 | 0.5 | 1.2 | 1.2 | 1.5 | -0.3 | 0.6 | 4.3 | 4.0 | 3.3 | 0.9 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
Reserves ReservesCr | 28 | 29 | 29 | 31 | 31 | 31 | 30 | 33 | 35 | 37 | 36 |
| 38 | 44 | 26 | 24 | 18 | 13 | 13 | 16 | 19 | 24 | 20 | |
| 10 | 8 | 19 | 17 | 17 | 16 | 15 | 13 | 13 | 11 | 7 | |
| 88 | 90 | 84 | 81 | 75 | 68 | 66 | 70 | 76 | 80 | 71 | |
| 60 | 63 | 57 | 57 | 51 | 45 | 44 | 45 | 46 | 50 | 42 | |
| 28 | 27 | 26 | 24 | 23 | 24 | 23 | 25 | 29 | 29 | 29 | |
| 88 | 90 | 84 | 81 | 75 | 68 | 66 | 70 | 76 | 80 | 71 |
| 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 | 8 | 8 | 8 | 8 |
Reserves ReservesCr | 28 | 29 | 29 | 31 | 31 | 31 | 30 | 33 | 35 | 37 | 36 |
| 38 | 44 | 26 | 24 | 18 | 13 | 13 | 16 | 19 | 24 | 20 | |
| 10 | 8 | 19 | 17 | 17 | 16 | 15 | 13 | 13 | 11 | 7 | |
| 88 | 90 | 84 | 81 | 75 | 68 | 66 | 70 | 76 | 80 | 71 | |
| 60 | 63 | 57 | 57 | 51 | 45 | 44 | 45 | 46 | 50 | 42 | |
| 28 | 27 | 26 | 24 | 23 | 24 | 23 | 25 | 29 | 29 | 29 | |
| 88 | 90 | 84 | 81 | 75 | 68 | 66 | 70 | 76 | 80 | 71 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 7 | 7 | 10 | 2 | 15 | 3 | 2 | 7 | |
| 0 | -1 | -2 | -1 | -3 | -5 | -2 | -2 | |
| -7 | -8 | -7 | -1 | -2 | 0 | -3 | -11 | |
Net Cash Flow Net Cash FlowCr | 0 | -2 | 1 | 0 | 10 | -2 | -2 | -6 |
Free Cash Flow Free Cash FlowCr | 6 | 5 | 8 | 1 | 12 | -3 | 0 | |
CFO To PAT CFO To PAT% | 660.6 | 562.4 | -1,376.6 | 1,056.4 | 433.7 | 88.9 | 67.2 | 1,475.6 |
CFO To EBITDA CFO To EBITDA% | 99.2 | 116.9 | 264.5 | 51.5 | 204.3 | 42.9 | 28.8 | 186.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 7 | 7 | 10 | 2 | 15 | 3 | 2 | 7 | |
| 0 | -1 | -2 | -1 | -3 | -5 | -2 | -2 | |
| -7 | -8 | -7 | -1 | -2 | 0 | -3 | -11 | |
Net Cash Flow Net Cash FlowCr | 0 | -2 | 1 | 0 | 10 | -2 | -2 | -6 |
Free Cash Flow Free Cash FlowCr | 6 | 5 | 8 | 1 | 12 | -3 | 0 | |
CFO To PAT CFO To PAT% | 660.6 | 562.4 | -1,376.6 | 1,056.4 | 433.7 | 88.9 | 67.2 | 1,475.6 |
CFO To EBITDA CFO To EBITDA% | 99.2 | 116.9 | 264.5 | 51.5 | 204.3 | 42.9 | 28.8 | 186.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 37 | 78 | 37 | 51 | 49 | 73 | 130 | 153 | 123 | 136 | ||
Price To Earnings Price To Earnings | 42.1 | 63.5 | 29.1 | 102.9 | 19.9 | 38.4 | 54.7 | 272.6 | 942.6 | |||
Price To Sales Price To Sales | 0.4 | 0.8 | 0.4 | 0.6 | 0.5 | 0.7 | 1.2 | 1.3 | 1.0 | 1.2 | ||
Price To Book Price To Book | 1.0 | 2.0 | 0.9 | 1.3 | 1.3 | 1.8 | 3.0 | 3.4 | 2.7 | 3.0 | ||
EV To EBITDA EV To EBITDA | 30.5 | 14.2 | 9.4 | 17.6 | 14.9 | 10.3 | 19.7 | 24.8 | 36.2 | 62.4 | ||
GPM GPM% | 37.9 | 32.5 | 27.5 | 29.1 | 31.2 | 28.5 | 26.6 | 29.4 | 29.0 | 28.5 | ||
OPM OPM% | 10.1 | 3.7 | 2.1 | 6.7 | 5.8 | 4.3 | 4.2 | 6.9 | 6.4 | 5.6 | 3.0 | 2.0 |
NPM NPM% | 2.8 | 0.1 | 0.9 | 1.0 | 1.2 | -0.8 | 0.2 | 3.2 | 3.1 | 2.4 | 0.4 | -0.2 |
ROCE ROCE% | 10.3 | 6.5 | 5.3 | 7.5 | 6.8 | 2.1 | 3.7 | 11.1 | 9.8 | 8.3 | 4.4 | 4.4 |
ROE ROE% | 6.7 | 0.2 | 2.2 | 2.6 | 3.0 | -1.8 | 0.5 | 8.5 | 7.8 | 6.2 | 1.0 | 1.0 |
ROA ROA% | 2.8 | 0.1 | 1.0 | 1.3 | 1.6 | -1.0 | 0.3 | 5.0 | 4.5 | 3.5 | 0.6 | 0.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 37 | 78 | 37 | 51 | 49 | 73 | 130 | 153 | 123 | 136 | ||
Price To Earnings Price To Earnings | 42.1 | 63.5 | 29.1 | 102.9 | 19.9 | 38.4 | 54.7 | 272.6 | 942.6 | |||
Price To Sales Price To Sales | 0.4 | 0.8 | 0.4 | 0.6 | 0.5 | 0.7 | 1.2 | 1.3 | 1.0 | 1.2 | ||
Price To Book Price To Book | 1.0 | 2.0 | 0.9 | 1.3 | 1.3 | 1.8 | 3.0 | 3.4 | 2.7 | 3.0 | ||
EV To EBITDA EV To EBITDA | 30.5 | 14.2 | 9.4 | 17.6 | 14.9 | 10.3 | 19.7 | 24.8 | 36.2 | 62.4 | ||
GPM GPM% | 37.9 | 32.5 | 27.5 | 29.1 | 31.2 | 28.5 | 26.6 | 29.4 | 29.0 | 28.5 | ||
OPM OPM% | 10.1 | 3.7 | 2.1 | 6.7 | 5.8 | 4.3 | 4.2 | 6.9 | 6.4 | 5.6 | 3.0 | 2.0 |
NPM NPM% | 2.8 | 0.1 | 0.9 | 1.0 | 1.2 | -0.8 | 0.2 | 3.2 | 3.1 | 2.4 | 0.4 | -0.2 |
ROCE ROCE% | 10.3 | 6.5 | 5.3 | 7.5 | 6.8 | 2.1 | 3.7 | 11.1 | 9.8 | 8.3 | 4.4 | 4.4 |
ROE ROE% | 6.7 | 0.2 | 2.2 | 2.6 | 3.0 | -1.8 | 0.5 | 8.5 | 7.8 | 6.2 | 1.0 | 1.0 |
ROA ROA% | 2.8 | 0.1 | 1.0 | 1.3 | 1.6 | -1.0 | 0.3 | 5.0 | 4.5 | 3.5 | 0.6 | 0.6 |
Documents — Western India Plywoods Ltd