| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,194 | 1,045 | 1,070 | 960 | 1,045 | 1,016 | 1,041 | 955 | 1,043 | 1,036 | 1,245 | 1,051 | |
Growth YoY Revenue Growth YoY% | -1.3 | -15.7 | -21.2 | -15.7 | -12.5 | -2.8 | -2.7 | -0.6 | -0.2 | 2.0 | 19.6 | 10.1 |
| 884 | 828 | 900 | 785 | 903 | 933 | 961 | 844 | 975 | 959 | 1,088 | 848 | |
| 310 | 218 | 170 | 176 | 142 | 83 | 81 | 110 | 68 | 77 | 157 | 203 | |
OPM OPM% | 26.0 | 20.8 | 15.8 | 18.3 | 13.6 | 8.1 | 7.8 | 11.6 | 6.5 | 7.4 | 12.6 | 19.3 |
| 35 | 41 | 59 | 42 | 54 | 69 | 45 | 45 | 23 | 45 | 3 | 45 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 6 | 7 | 8 | 10 | 13 | 11 | 10 | 11 | 10 | 8 |
Depreciation DepreciationCr | 46 | 46 | 49 | 47 | 53 | 53 | 57 | 58 | 62 | 63 | 65 | 59 |
PBT PBTCr | 294 | 207 | 174 | 163 | 135 | 89 | 56 | 86 | 19 | 47 | 85 | 181 |
| 75 | 48 | 43 | 42 | 35 | 21 | 10 | 26 | 7 | 18 | 31 | 39 | |
| 219 | 159 | 130 | 122 | 101 | 67 | 46 | 60 | 12 | 30 | 54 | 142 | |
Growth YoY PAT Growth YoY% | -11.2 | -49.0 | -59.4 | -56.4 | -54.0 | -57.5 | -64.6 | -50.4 | -88.2 | -56.1 | 17.0 | 135.4 |
NPM NPM% | 18.3 | 15.2 | 12.2 | 12.7 | 9.6 | 6.6 | 4.4 | 6.3 | 1.1 | 2.9 | 4.3 | 13.5 |
| 28.9 | 20.6 | 18.1 | 17.2 | 13.5 | 9.7 | 6.7 | 8.2 | 2.6 | 4.1 | 7.8 | 20.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,194 | 1,045 | 1,070 | 960 | 1,045 | 1,016 | 1,041 | 955 | 1,043 | 1,036 | 1,245 | 1,051 | |
Growth YoY Revenue Growth YoY% | -1.3 | -15.7 | -21.2 | -15.7 | -12.5 | -2.8 | -2.7 | -0.6 | -0.2 | 2.0 | 19.6 | 10.1 |
| 884 | 828 | 900 | 785 | 903 | 933 | 961 | 844 | 975 | 959 | 1,088 | 848 | |
| 310 | 218 | 170 | 176 | 142 | 83 | 81 | 110 | 68 | 77 | 157 | 203 | |
OPM OPM% | 26.0 | 20.8 | 15.8 | 18.3 | 13.6 | 8.1 | 7.8 | 11.6 | 6.5 | 7.4 | 12.6 | 19.3 |
| 35 | 41 | 59 | 42 | 54 | 69 | 45 | 45 | 23 | 45 | 3 | 45 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 6 | 7 | 8 | 10 | 13 | 11 | 10 | 11 | 10 | 8 |
Depreciation DepreciationCr | 46 | 46 | 49 | 47 | 53 | 53 | 57 | 58 | 62 | 63 | 65 | 59 |
PBT PBTCr | 294 | 207 | 174 | 163 | 135 | 89 | 56 | 86 | 19 | 47 | 85 | 181 |
| 75 | 48 | 43 | 42 | 35 | 21 | 10 | 26 | 7 | 18 | 31 | 39 | |
| 219 | 159 | 130 | 122 | 101 | 67 | 46 | 60 | 12 | 30 | 54 | 142 | |
Growth YoY PAT Growth YoY% | -11.2 | -49.0 | -59.4 | -56.4 | -54.0 | -57.5 | -64.6 | -50.4 | -88.2 | -56.1 | 17.0 | 135.4 |
NPM NPM% | 18.3 | 15.2 | 12.2 | 12.7 | 9.6 | 6.6 | 4.4 | 6.3 | 1.1 | 2.9 | 4.3 | 13.5 |
| 28.9 | 20.6 | 18.1 | 17.2 | 13.5 | 9.7 | 6.7 | 8.2 | 2.6 | 4.1 | 7.8 | 20.2 |
| Financial Year | Mar 2004 | Mar 2005 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 468 | 503 | 1,710 | 1,979 | 2,493 | 2,245 | 3,378 | 4,921 | 4,448 | 4,062 | 4,279 | 4,375 |
Growth Revenue Growth% | 7.5 | 15.7 | 26.0 | -10.0 | 50.5 | 45.7 | -9.6 | -8.7 | 5.3 | 7.9 | ||
| 409 | 443 | 1,348 | 1,468 | 1,877 | 1,992 | 2,744 | 3,279 | 3,356 | 3,581 | 3,866 | 3,870 | |
| 59 | 61 | 362 | 511 | 616 | 253 | 633 | 1,642 | 1,092 | 481 | 413 | 505 | |
OPM OPM% | 12.6 | 12.1 | 21.2 | 25.8 | 24.7 | 11.3 | 18.8 | 33.4 | 24.6 | 11.8 | 9.7 | 11.6 |
| 9 | 5 | 18 | 20 | 54 | 21 | 58 | 62 | 170 | 211 | 114 | 115 | |
Interest Expense Interest ExpenseCr | 4 | 10 | 42 | 29 | 75 | 70 | 59 | 37 | 24 | 38 | 42 | 38 |
Depreciation DepreciationCr | 18 | 20 | 116 | 176 | 198 | 229 | 213 | 189 | 185 | 210 | 248 | 250 |
PBT PBTCr | 47 | 36 | 222 | 326 | 397 | -26 | 420 | 1,478 | 1,053 | 444 | 237 | 332 |
| 15 | 7 | -1 | 30 | -9 | -22 | 75 | 391 | 267 | 108 | 82 | 95 | |
PAT PATCr | 32 | 29 | 223 | 296 | 406 | -4 | 346 | 1,087 | 786 | 336 | 156 | 237 |
Growth PAT Growth% | -6.6 | 32.6 | 37.3 | -101.1 | 7,992.1 | 214.3 | -27.7 | -57.3 | -53.6 | -13.5 | ||
NPM NPM% | 6.7 | 5.8 | 13.1 | 15.0 | 16.3 | -0.2 | 10.2 | 22.1 | 17.7 | 8.3 | 3.6 | 5.4 |
| 6.2 | 6.7 | 33.8 | 44.8 | 56.1 | -0.5 | 46.5 | 142.6 | 104.8 | 47.1 | 22.8 | 34.8 |
| Financial Year | Mar 2004 | Mar 2005 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 468 | 503 | 1,710 | 1,979 | 2,493 | 2,245 | 3,378 | 4,921 | 4,448 | 4,062 | 4,279 | 4,375 |
Growth Revenue Growth% | 7.5 | 15.7 | 26.0 | -10.0 | 50.5 | 45.7 | -9.6 | -8.7 | 5.3 | 7.9 | ||
| 409 | 443 | 1,348 | 1,468 | 1,877 | 1,992 | 2,744 | 3,279 | 3,356 | 3,581 | 3,866 | 3,870 | |
| 59 | 61 | 362 | 511 | 616 | 253 | 633 | 1,642 | 1,092 | 481 | 413 | 505 | |
OPM OPM% | 12.6 | 12.1 | 21.2 | 25.8 | 24.7 | 11.3 | 18.8 | 33.4 | 24.6 | 11.8 | 9.7 | 11.6 |
| 9 | 5 | 18 | 20 | 54 | 21 | 58 | 62 | 170 | 211 | 114 | 115 | |
Interest Expense Interest ExpenseCr | 4 | 10 | 42 | 29 | 75 | 70 | 59 | 37 | 24 | 38 | 42 | 38 |
Depreciation DepreciationCr | 18 | 20 | 116 | 176 | 198 | 229 | 213 | 189 | 185 | 210 | 248 | 250 |
PBT PBTCr | 47 | 36 | 222 | 326 | 397 | -26 | 420 | 1,478 | 1,053 | 444 | 237 | 332 |
| 15 | 7 | -1 | 30 | -9 | -22 | 75 | 391 | 267 | 108 | 82 | 95 | |
PAT PATCr | 32 | 29 | 223 | 296 | 406 | -4 | 346 | 1,087 | 786 | 336 | 156 | 237 |
Growth PAT Growth% | -6.6 | 32.6 | 37.3 | -101.1 | 7,992.1 | 214.3 | -27.7 | -57.3 | -53.6 | -13.5 | ||
NPM NPM% | 6.7 | 5.8 | 13.1 | 15.0 | 16.3 | -0.2 | 10.2 | 22.1 | 17.7 | 8.3 | 3.6 | 5.4 |
| 6.2 | 6.7 | 33.8 | 44.8 | 56.1 | -0.5 | 46.5 | 142.6 | 104.8 | 47.1 | 22.8 | 34.8 |
| Financial Year | 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 |
Reserves ReservesCr | 826 | 1,090 | 1,375 | 1,376 | 1,670 | 2,565 | 3,226 | 3,475 | 3,592 |
| 384 | 513 | 707 | 757 | 789 | 783 | 860 | 898 | 746 | |
| 368 | 303 | 819 | 676 | 519 | 336 | 448 | 545 | 522 | |
| 1,591 | 1,920 | 3,231 | 3,137 | 3,343 | 4,183 | 5,118 | 5,512 | 5,455 | |
| 506 | 843 | 1,029 | 1,003 | 1,287 | 2,072 | 2,521 | 2,689 | 2,549 | |
| 1,085 | 1,077 | 2,202 | 2,134 | 2,056 | 2,111 | 2,597 | 2,823 | 2,906 | |
| 1,591 | 1,920 | 3,231 | 3,137 | 3,343 | 4,183 | 5,118 | 5,512 | 5,455 |
| Financial Year | 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 |
Reserves ReservesCr | 826 | 1,090 | 1,375 | 1,376 | 1,670 | 2,565 | 3,226 | 3,475 | 3,592 |
| 384 | 513 | 707 | 757 | 789 | 783 | 860 | 898 | 746 | |
| 368 | 303 | 819 | 676 | 519 | 336 | 448 | 545 | 522 | |
| 1,591 | 1,920 | 3,231 | 3,137 | 3,343 | 4,183 | 5,118 | 5,512 | 5,455 | |
| 506 | 843 | 1,029 | 1,003 | 1,287 | 2,072 | 2,521 | 2,689 | 2,549 | |
| 1,085 | 1,077 | 2,202 | 2,134 | 2,056 | 2,111 | 2,597 | 2,823 | 2,906 | |
| 1,591 | 1,920 | 3,231 | 3,137 | 3,343 | 4,183 | 5,118 | 5,512 | 5,455 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 326 | 394 | 649 | 338 | 591 | 1,238 | 764 | 99 | 400 | |
| -139 | -382 | -881 | -166 | -289 | -894 | -714 | -172 | -188 | |
| -194 | -12 | 218 | -167 | -295 | -334 | -61 | 72 | -206 | |
Net Cash Flow Net Cash FlowCr | -6 | -1 | -14 | 5 | 7 | 10 | -11 | 0 | 7 |
Free Cash Flow Free Cash FlowCr | 180 | 226 | 536 | 266 | 528 | 1,078 | 244 | -347 | 20 |
CFO To PAT CFO To PAT% | 146.2 | 133.2 | 159.7 | -7,708.2 | 170.7 | 113.9 | 97.2 | 29.6 | 257.1 |
CFO To EBITDA CFO To EBITDA% | 90.1 | 77.1 | 105.3 | 133.7 | 93.2 | 75.4 | 70.0 | 20.6 | 97.0 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 326 | 394 | 649 | 338 | 591 | 1,238 | 764 | 99 | 400 | |
| -139 | -382 | -881 | -166 | -289 | -894 | -714 | -172 | -188 | |
| -194 | -12 | 218 | -167 | -295 | -334 | -61 | 72 | -206 | |
Net Cash Flow Net Cash FlowCr | -6 | -1 | -14 | 5 | 7 | 10 | -11 | 0 | 7 |
Free Cash Flow Free Cash FlowCr | 180 | 226 | 536 | 266 | 528 | 1,078 | 244 | -347 | 20 |
CFO To PAT CFO To PAT% | 146.2 | 133.2 | 159.7 | -7,708.2 | 170.7 | 113.9 | 97.2 | 29.6 | 257.1 |
CFO To EBITDA CFO To EBITDA% | 90.1 | 77.1 | 105.3 | 133.7 | 93.2 | 75.4 | 70.0 | 20.6 | 97.0 |
| Financial Year | Mar 2004 | Mar 2005 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 153 | 175 | 1,581 | 1,774 | 852 | 1,586 | 2,207 | 3,500 | 3,915 | 2,702 | 2,679 | 4,947 |
Price To Earnings Price To Earnings | 7.1 | 6.0 | 2.3 | 7.2 | 3.7 | 5.7 | 8.7 | 17.8 | 21.5 | |||
Price To Sales Price To Sales | 0.3 | 0.3 | 0.9 | 0.9 | 0.3 | 0.7 | 0.7 | 0.7 | 0.9 | 0.7 | 0.6 | 1.1 |
Price To Book Price To Book | 1.9 | 1.6 | 0.6 | 1.1 | 1.3 | 1.4 | 1.2 | 0.8 | 0.7 | 1.4 | ||
EV To EBITDA EV To EBITDA | 5.0 | 4.1 | 2.1 | 8.0 | 4.1 | 2.2 | 3.8 | 6.5 | 7.2 | 10.7 | ||
GPM GPM% | 31.7 | 36.6 | 37.8 | 29.9 | 33.4 | 44.1 | 37.0 | 25.7 | 23.0 | 23.0 | ||
OPM OPM% | 12.6 | 12.1 | 21.2 | 25.8 | 24.7 | 11.3 | 18.8 | 33.4 | 24.6 | 11.8 | 9.7 | 11.6 |
NPM NPM% | 6.7 | 5.8 | 13.1 | 15.0 | 16.3 | -0.2 | 10.2 | 22.1 | 17.7 | 8.3 | 3.6 | 5.4 |
ROCE ROCE% | 24.2 | 25.1 | 23.5 | 2.3 | 22.2 | 53.9 | 30.6 | 12.2 | 7.1 | 7.1 | ||
ROE ROE% | 26.6 | 26.8 | 29.3 | -0.3 | 20.6 | 42.2 | 24.3 | 9.6 | 4.3 | 4.3 | ||
ROA ROA% | 14.0 | 15.4 | 12.6 | -0.1 | 10.3 | 26.0 | 15.4 | 6.1 | 2.9 | 2.9 | ||
| Financial Year | Mar 2004 | Mar 2005 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 153 | 175 | 1,581 | 1,774 | 852 | 1,586 | 2,207 | 3,500 | 3,915 | 2,702 | 2,679 | 4,947 |
Price To Earnings Price To Earnings | 7.1 | 6.0 | 2.3 | 7.2 | 3.7 | 5.7 | 8.7 | 17.8 | 21.5 | |||
Price To Sales Price To Sales | 0.3 | 0.3 | 0.9 | 0.9 | 0.3 | 0.7 | 0.7 | 0.7 | 0.9 | 0.7 | 0.6 | 1.1 |
Price To Book Price To Book | 1.9 | 1.6 | 0.6 | 1.1 | 1.3 | 1.4 | 1.2 | 0.8 | 0.7 | 1.4 | ||
EV To EBITDA EV To EBITDA | 5.0 | 4.1 | 2.1 | 8.0 | 4.1 | 2.2 | 3.8 | 6.5 | 7.2 | 10.7 | ||
GPM GPM% | 31.7 | 36.6 | 37.8 | 29.9 | 33.4 | 44.1 | 37.0 | 25.7 | 23.0 | 23.0 | ||
OPM OPM% | 12.6 | 12.1 | 21.2 | 25.8 | 24.7 | 11.3 | 18.8 | 33.4 | 24.6 | 11.8 | 9.7 | 11.6 |
NPM NPM% | 6.7 | 5.8 | 13.1 | 15.0 | 16.3 | -0.2 | 10.2 | 22.1 | 17.7 | 8.3 | 3.6 | 5.4 |
ROCE ROCE% | 24.2 | 25.1 | 23.5 | 2.3 | 22.2 | 53.9 | 30.6 | 12.2 | 7.1 | 7.1 | ||
ROE ROE% | 26.6 | 26.8 | 29.3 | -0.3 | 20.6 | 42.2 | 24.3 | 9.6 | 4.3 | 4.3 | ||
ROA ROA% | 14.0 | 15.4 | 12.6 | -0.1 | 10.3 | 26.0 | 15.4 | 6.1 | 2.9 | 2.9 | ||
Documents — West Coast Paper Mills Ltd