| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 61 | 60 | 59 | 66 | 70 | 68 | 71 | 76 | 77 | 75 | 76 | 82 | |
Growth YoY Revenue Growth YoY% | -23.1 | -12.6 | -12.2 | 12.6 | 15.7 | 14.4 | 20.0 | 14.9 | 10.3 | 10.3 | 7.0 | 7.6 |
| 56 | 54 | 53 | 60 | 64 | 61 | 63 | 69 | 69 | 67 | 67 | 72 | |
| 5 | 5 | 6 | 6 | 6 | 7 | 8 | 7 | 9 | 8 | 9 | 10 | |
OPM OPM% | 7.7 | 8.7 | 10.1 | 9.2 | 8.9 | 10.5 | 11.8 | 9.5 | 11.2 | 10.9 | 11.9 | 11.8 |
| 1 | 1 | 5 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 3 | 4 | 9 | 5 | 5 | 6 | 7 | 6 | 8 | 6 | 7 | 8 |
| 1 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | |
| 3 | 3 | 7 | 4 | 4 | 5 | 5 | 4 | 6 | 4 | 5 | 5 | |
Growth YoY PAT Growth YoY% | -44.0 | -49.1 | 47.7 | -0.8 | 32.4 | 63.2 | -24.3 | 15.4 | 50.8 | -13.0 | -12.5 | 21.2 |
NPM NPM% | 4.6 | 4.8 | 11.6 | 5.7 | 5.2 | 6.9 | 7.3 | 5.7 | 7.2 | 5.5 | 6.0 | 6.4 |
| 1.7 | 1.9 | 4.2 | 2.1 | 1.9 | 2.6 | 3.2 | 2.2 | 2.9 | 2.0 | 2.2 | 2.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 61 | 60 | 59 | 66 | 70 | 68 | 71 | 76 | 77 | 75 | 76 | 82 | |
Growth YoY Revenue Growth YoY% | -23.1 | -12.6 | -12.2 | 12.6 | 15.7 | 14.4 | 20.0 | 14.9 | 10.3 | 10.3 | 7.0 | 7.6 |
| 56 | 54 | 53 | 60 | 64 | 61 | 63 | 69 | 69 | 67 | 67 | 72 | |
| 5 | 5 | 6 | 6 | 6 | 7 | 8 | 7 | 9 | 8 | 9 | 10 | |
OPM OPM% | 7.7 | 8.7 | 10.1 | 9.2 | 8.9 | 10.5 | 11.8 | 9.5 | 11.2 | 10.9 | 11.9 | 11.8 |
| 1 | 1 | 5 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 3 | 4 | 9 | 5 | 5 | 6 | 7 | 6 | 8 | 6 | 7 | 8 |
| 1 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | |
| 3 | 3 | 7 | 4 | 4 | 5 | 5 | 4 | 6 | 4 | 5 | 5 | |
Growth YoY PAT Growth YoY% | -44.0 | -49.1 | 47.7 | -0.8 | 32.4 | 63.2 | -24.3 | 15.4 | 50.8 | -13.0 | -12.5 | 21.2 |
NPM NPM% | 4.6 | 4.8 | 11.6 | 5.7 | 5.2 | 6.9 | 7.3 | 5.7 | 7.2 | 5.5 | 6.0 | 6.4 |
| 1.7 | 1.9 | 4.2 | 2.1 | 1.9 | 2.6 | 3.2 | 2.2 | 2.9 | 2.0 | 2.2 | 2.6 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 138 | 158 | 193 | 175 | 217 | 293 | 297 | 238 | 276 | 305 | 311 |
Growth Revenue Growth% | 14.5 | 22.3 | -8.9 | 23.5 | 35.1 | 1.6 | -19.8 | 15.7 | 10.6 | 8.7 | |
| 122 | 136 | 167 | 151 | 189 | 264 | 263 | 217 | 248 | 272 | 275 | |
| 15 | 22 | 26 | 24 | 28 | 29 | 34 | 21 | 28 | 33 | 36 | |
OPM OPM% | 11.3 | 14.0 | 13.3 | 13.8 | 12.7 | 10.0 | 11.5 | 9.0 | 10.1 | 10.9 | 11.5 |
| 6 | 3 | 1 | 4 | 6 | 7 | 2 | 8 | 5 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 4 | 4 | 5 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 |
PBT PBTCr | 15 | 19 | 20 | 20 | 26 | 29 | 29 | 22 | 24 | 27 | 29 |
| 4 | 12 | 5 | 5 | 8 | 8 | 8 | 6 | 7 | 9 | 10 | |
PAT PATCr | 11 | 7 | 15 | 15 | 18 | 21 | 21 | 16 | 17 | 19 | 19 |
Growth PAT Growth% | -30.8 | 96.7 | 5.3 | 17.0 | 16.0 | -0.7 | -21.0 | 6.3 | 6.8 | 8.5 | |
NPM NPM% | 7.8 | 4.7 | 7.6 | 8.7 | 8.3 | 7.1 | 7.0 | 6.8 | 6.3 | 6.1 | 6.3 |
| 9.3 | 5.4 | 8.2 | 8.9 | 10.2 | 12.2 | 11.5 | 10.1 | 9.8 | 9.3 | 9.8 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 138 | 158 | 193 | 175 | 217 | 293 | 297 | 238 | 276 | 305 | 311 |
Growth Revenue Growth% | 14.5 | 22.3 | -8.9 | 23.5 | 35.1 | 1.6 | -19.8 | 15.7 | 10.6 | 8.7 | |
| 122 | 136 | 167 | 151 | 189 | 264 | 263 | 217 | 248 | 272 | 275 | |
| 15 | 22 | 26 | 24 | 28 | 29 | 34 | 21 | 28 | 33 | 36 | |
OPM OPM% | 11.3 | 14.0 | 13.3 | 13.8 | 12.7 | 10.0 | 11.5 | 9.0 | 10.1 | 10.9 | 11.5 |
| 6 | 3 | 1 | 4 | 6 | 7 | 2 | 8 | 5 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 4 | 4 | 5 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 |
PBT PBTCr | 15 | 19 | 20 | 20 | 26 | 29 | 29 | 22 | 24 | 27 | 29 |
| 4 | 12 | 5 | 5 | 8 | 8 | 8 | 6 | 7 | 9 | 10 | |
PAT PATCr | 11 | 7 | 15 | 15 | 18 | 21 | 21 | 16 | 17 | 19 | 19 |
Growth PAT Growth% | -30.8 | 96.7 | 5.3 | 17.0 | 16.0 | -0.7 | -21.0 | 6.3 | 6.8 | 8.5 | |
NPM NPM% | 7.8 | 4.7 | 7.6 | 8.7 | 8.3 | 7.1 | 7.0 | 6.8 | 6.3 | 6.1 | 6.3 |
| 9.3 | 5.4 | 8.2 | 8.9 | 10.2 | 12.2 | 11.5 | 10.1 | 9.8 | 9.3 | 9.8 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
Reserves ReservesCr | 30 | 50 | 63 | 76 | 91 | 110 | 128 | 143 | 158 | 172 |
| 21 | 18 | 18 | 13 | 16 | 36 | 16 | 15 | 24 | 35 | |
| 17 | 16 | 13 | 27 | 27 | 10 | 10 | 17 | 17 | 39 | |
| 79 | 100 | 115 | 139 | 159 | 183 | 183 | 207 | 230 | 278 | |
| 28 | 47 | 53 | 55 | 76 | 101 | 97 | 110 | 129 | 99 | |
| 51 | 53 | 62 | 84 | 83 | 82 | 86 | 96 | 101 | 179 | |
| 79 | 100 | 115 | 139 | 159 | 183 | 183 | 207 | 230 | 278 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
Reserves ReservesCr | 30 | 50 | 63 | 76 | 91 | 110 | 128 | 143 | 158 | 172 |
| 21 | 18 | 18 | 13 | 16 | 36 | 16 | 15 | 24 | 35 | |
| 17 | 16 | 13 | 27 | 27 | 10 | 10 | 17 | 17 | 39 | |
| 79 | 100 | 115 | 139 | 159 | 183 | 183 | 207 | 230 | 278 | |
| 28 | 47 | 53 | 55 | 76 | 101 | 97 | 110 | 129 | 99 | |
| 51 | 53 | 62 | 84 | 83 | 82 | 86 | 96 | 101 | 179 | |
| 79 | 100 | 115 | 139 | 159 | 183 | 183 | 207 | 230 | 278 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 8 | 16 | 17 | 13 | 16 | 34 | 13 | 21 | 30 | |
| -6 | -7 | 5 | -37 | -7 | -9 | -23 | -18 | -26 | -50 | |
| -5 | 11 | -9 | 9 | -2 | -3 | -17 | 5 | 7 | 19 | |
Net Cash Flow Net Cash FlowCr | -1 | 12 | 12 | -11 | 4 | 3 | -6 | 0 | 2 | 0 |
Free Cash Flow Free Cash FlowCr | 5 | 1 | 13 | -13 | 9 | 11 | 27 | -3 | 16 | -52 |
CFO To PAT CFO To PAT% | 89.8 | 107.2 | 107.7 | 110.9 | 69.9 | 75.5 | 165.7 | 82.5 | 123.2 | 162.8 |
CFO To EBITDA CFO To EBITDA% | 62.1 | 36.1 | 61.0 | 70.4 | 45.5 | 53.7 | 100.4 | 63.1 | 76.7 | 90.9 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 8 | 16 | 17 | 13 | 16 | 34 | 13 | 21 | 30 | |
| -6 | -7 | 5 | -37 | -7 | -9 | -23 | -18 | -26 | -50 | |
| -5 | 11 | -9 | 9 | -2 | -3 | -17 | 5 | 7 | 19 | |
Net Cash Flow Net Cash FlowCr | -1 | 12 | 12 | -11 | 4 | 3 | -6 | 0 | 2 | 0 |
Free Cash Flow Free Cash FlowCr | 5 | 1 | 13 | -13 | 9 | 11 | 27 | -3 | 16 | -52 |
CFO To PAT CFO To PAT% | 89.8 | 107.2 | 107.7 | 110.9 | 69.9 | 75.5 | 165.7 | 82.5 | 123.2 | 162.8 |
CFO To EBITDA CFO To EBITDA% | 62.1 | 36.1 | 61.0 | 70.4 | 45.5 | 53.7 | 100.4 | 63.1 | 76.7 | 90.9 |
| Financial Year | 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 | 153 | 110 | 65 | 76 | 162 | 145 | 159 | 236 | 180 | 233 | |
Price To Earnings Price To Earnings | 20.6 | 8.5 | 4.2 | 4.7 | 8.5 | 8.0 | 10.0 | 15.3 | 12.3 | 15.2 | |
Price To Sales Price To Sales | 1.0 | 0.6 | 0.4 | 0.3 | 0.6 | 0.5 | 0.7 | 0.8 | 0.6 | 0.8 | |
Price To Book Price To Book | 2.3 | 1.4 | 0.7 | 0.7 | 1.3 | 1.0 | 1.0 | 1.4 | 1.0 | 1.2 | |
EV To EBITDA EV To EBITDA | 7.0 | 4.2 | 3.0 | 2.7 | 5.1 | 3.1 | 5.6 | 6.7 | 5.7 | 6.7 | |
GPM GPM% | 27.9 | 28.2 | 26.4 | 27.8 | 25.9 | 21.3 | 21.9 | 22.8 | 22.6 | 23.2 | 23.2 |
OPM OPM% | 11.3 | 14.0 | 13.3 | 13.8 | 12.7 | 10.0 | 11.5 | 9.0 | 10.1 | 10.9 | 11.5 |
NPM NPM% | 7.8 | 4.7 | 7.6 | 8.7 | 8.3 | 7.1 | 7.0 | 6.8 | 6.3 | 6.1 | 6.3 |
ROCE ROCE% | 28.6 | 26.7 | 24.8 | 19.8 | 21.5 | 20.5 | 20.4 | 14.0 | 13.4 | 12.7 | 12.7 |
ROE ROE% | 25.6 | 11.2 | 18.6 | 16.7 | 16.8 | 16.5 | 14.4 | 10.3 | 10.0 | 9.8 | 9.8 |
ROA ROA% | 13.5 | 7.4 | 12.7 | 11.0 | 11.3 | 11.4 | 11.3 | 7.9 | 7.5 | 6.7 | 6.7 |
| Financial Year | 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 | 153 | 110 | 65 | 76 | 162 | 145 | 159 | 236 | 180 | 233 | |
Price To Earnings Price To Earnings | 20.6 | 8.5 | 4.2 | 4.7 | 8.5 | 8.0 | 10.0 | 15.3 | 12.3 | 15.2 | |
Price To Sales Price To Sales | 1.0 | 0.6 | 0.4 | 0.3 | 0.6 | 0.5 | 0.7 | 0.8 | 0.6 | 0.8 | |
Price To Book Price To Book | 2.3 | 1.4 | 0.7 | 0.7 | 1.3 | 1.0 | 1.0 | 1.4 | 1.0 | 1.2 | |
EV To EBITDA EV To EBITDA | 7.0 | 4.2 | 3.0 | 2.7 | 5.1 | 3.1 | 5.6 | 6.7 | 5.7 | 6.7 | |
GPM GPM% | 27.9 | 28.2 | 26.4 | 27.8 | 25.9 | 21.3 | 21.9 | 22.8 | 22.6 | 23.2 | 23.2 |
OPM OPM% | 11.3 | 14.0 | 13.3 | 13.8 | 12.7 | 10.0 | 11.5 | 9.0 | 10.1 | 10.9 | 11.5 |
NPM NPM% | 7.8 | 4.7 | 7.6 | 8.7 | 8.3 | 7.1 | 7.0 | 6.8 | 6.3 | 6.1 | 6.3 |
ROCE ROCE% | 28.6 | 26.7 | 24.8 | 19.8 | 21.5 | 20.5 | 20.4 | 14.0 | 13.4 | 12.7 | 12.7 |
ROE ROE% | 25.6 | 11.2 | 18.6 | 16.7 | 16.8 | 16.5 | 14.4 | 10.3 | 10.0 | 9.8 | 9.8 |
ROA ROA% | 13.5 | 7.4 | 12.7 | 11.0 | 11.3 | 11.4 | 11.3 | 7.9 | 7.5 | 6.7 | 6.7 |
Documents — Worth Peripherals Ltd