| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 86 | 96 | 118 | 82 | 92 | 96 | 109 | 72 | 89 | 109 | 105 | 94 | |
Growth YoY Revenue Growth YoY% | -13.7 | -4.6 | 11.8 | 21.3 | 7.3 | 0.0 | -7.8 | -12.3 | -3.7 | 12.8 | -3.2 | 31.2 |
| 77 | 85 | 102 | 74 | 83 | 85 | 94 | 68 | 83 | 96 | 98 | 92 | |
| 9 | 12 | 16 | 8 | 10 | 12 | 15 | 4 | 6 | 13 | 7 | 2 | |
OPM OPM% | 10.9 | 12.0 | 13.3 | 9.8 | 10.3 | 12.0 | 13.4 | 5.9 | 6.5 | 11.8 | 6.8 | 2.6 |
| 1 | 1 | 2 | 1 | 1 | 2 | 2 | 1 | 2 | 2 | 6 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 |
Depreciation DepreciationCr | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
PBT PBTCr | 5 | 7 | 11 | 1 | 3 | 6 | 8 | -2 | 0 | 6 | 5 | -6 |
| 1 | 2 | 3 | 0 | 1 | 2 | 3 | -1 | 0 | 2 | 1 | -2 | |
| 4 | 5 | 8 | 1 | 2 | 4 | 5 | -2 | 0 | 4 | 4 | -4 | |
Growth YoY PAT Growth YoY% | -23.9 | -27.6 | 11.7 | 291.3 | -42.6 | -16.3 | -39.7 | -307.8 | -117.7 | 10.0 | -23.4 | -115.0 |
NPM NPM% | 4.8 | 5.0 | 6.9 | 1.1 | 2.6 | 4.2 | 4.5 | -2.6 | -0.5 | 4.0 | 3.5 | -4.3 |
| 0.8 | 1.0 | 1.7 | 0.2 | 0.5 | 0.8 | 1.0 | -0.4 | -0.1 | 0.9 | 0.8 | -0.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 86 | 96 | 118 | 82 | 92 | 96 | 109 | 72 | 89 | 109 | 105 | 94 | |
Growth YoY Revenue Growth YoY% | -13.7 | -4.6 | 11.8 | 21.3 | 7.3 | 0.0 | -7.8 | -12.3 | -3.7 | 12.8 | -3.2 | 31.2 |
| 77 | 85 | 102 | 74 | 83 | 85 | 94 | 68 | 83 | 96 | 98 | 92 | |
| 9 | 12 | 16 | 8 | 10 | 12 | 15 | 4 | 6 | 13 | 7 | 2 | |
OPM OPM% | 10.9 | 12.0 | 13.3 | 9.8 | 10.3 | 12.0 | 13.4 | 5.9 | 6.5 | 11.8 | 6.8 | 2.6 |
| 1 | 1 | 2 | 1 | 1 | 2 | 2 | 1 | 2 | 2 | 6 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 |
Depreciation DepreciationCr | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
PBT PBTCr | 5 | 7 | 11 | 1 | 3 | 6 | 8 | -2 | 0 | 6 | 5 | -6 |
| 1 | 2 | 3 | 0 | 1 | 2 | 3 | -1 | 0 | 2 | 1 | -2 | |
| 4 | 5 | 8 | 1 | 2 | 4 | 5 | -2 | 0 | 4 | 4 | -4 | |
Growth YoY PAT Growth YoY% | -23.9 | -27.6 | 11.7 | 291.3 | -42.6 | -16.3 | -39.7 | -307.8 | -117.7 | 10.0 | -23.4 | -115.0 |
NPM NPM% | 4.8 | 5.0 | 6.9 | 1.1 | 2.6 | 4.2 | 4.5 | -2.6 | -0.5 | 4.0 | 3.5 | -4.3 |
| 0.8 | 1.0 | 1.7 | 0.2 | 0.5 | 0.8 | 1.0 | -0.4 | -0.1 | 0.9 | 0.8 | -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 | 269 | 235 | 273 | 335 | 278 | 307 | 333 | 399 | 367 | 379 | 374 | 397 |
Growth Revenue Growth% | 0.8 | -12.5 | 16.1 | 22.9 | -17.2 | 10.6 | 8.5 | 19.5 | -7.8 | 3.2 | -1.2 | 7.5 |
| 239 | 204 | 238 | 293 | 255 | 268 | 292 | 347 | 326 | 335 | 344 | 369 | |
| 29 | 31 | 35 | 42 | 23 | 40 | 41 | 52 | 41 | 44 | 30 | 28 | |
OPM OPM% | 10.9 | 13.4 | 12.8 | 12.5 | 8.1 | 12.9 | 12.3 | 13.0 | 11.3 | 11.5 | 8.0 | 7.1 |
| -1 | 5 | 9 | 2 | 5 | -3 | 4 | 6 | 5 | 6 | 11 | 11 | |
Interest Expense Interest ExpenseCr | 14 | 10 | 9 | 11 | 13 | 11 | 8 | 6 | 7 | 11 | 13 | 14 |
Depreciation DepreciationCr | 9 | 9 | 10 | 11 | 14 | 16 | 16 | 17 | 16 | 20 | 20 | 20 |
PBT PBTCr | 5 | 18 | 25 | 22 | 0 | 10 | 21 | 35 | 24 | 18 | 8 | 5 |
| 0 | -1 | 6 | 7 | -3 | 3 | 6 | 11 | 6 | 6 | 2 | 1 | |
PAT PATCr | 5 | 19 | 19 | 15 | 3 | 7 | 15 | 24 | 17 | 12 | 6 | 4 |
Growth PAT Growth% | 123.6 | 264.6 | 2.8 | -19.7 | -78.5 | 122.0 | 98.8 | 67.9 | -29.4 | -29.5 | -52.0 | -60.6 |
NPM NPM% | 1.9 | 7.9 | 7.0 | 4.6 | 1.2 | 2.4 | 4.4 | 6.1 | 4.7 | 3.2 | 1.6 | 0.9 |
| 6.4 | 23.2 | 11.9 | 3.2 | 0.7 | 1.5 | 3.0 | 5.0 | 3.5 | 2.5 | 1.2 | 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 | 269 | 235 | 273 | 335 | 278 | 307 | 333 | 399 | 367 | 379 | 374 | 397 |
Growth Revenue Growth% | 0.8 | -12.5 | 16.1 | 22.9 | -17.2 | 10.6 | 8.5 | 19.5 | -7.8 | 3.2 | -1.2 | 7.5 |
| 239 | 204 | 238 | 293 | 255 | 268 | 292 | 347 | 326 | 335 | 344 | 369 | |
| 29 | 31 | 35 | 42 | 23 | 40 | 41 | 52 | 41 | 44 | 30 | 28 | |
OPM OPM% | 10.9 | 13.4 | 12.8 | 12.5 | 8.1 | 12.9 | 12.3 | 13.0 | 11.3 | 11.5 | 8.0 | 7.1 |
| -1 | 5 | 9 | 2 | 5 | -3 | 4 | 6 | 5 | 6 | 11 | 11 | |
Interest Expense Interest ExpenseCr | 14 | 10 | 9 | 11 | 13 | 11 | 8 | 6 | 7 | 11 | 13 | 14 |
Depreciation DepreciationCr | 9 | 9 | 10 | 11 | 14 | 16 | 16 | 17 | 16 | 20 | 20 | 20 |
PBT PBTCr | 5 | 18 | 25 | 22 | 0 | 10 | 21 | 35 | 24 | 18 | 8 | 5 |
| 0 | -1 | 6 | 7 | -3 | 3 | 6 | 11 | 6 | 6 | 2 | 1 | |
PAT PATCr | 5 | 19 | 19 | 15 | 3 | 7 | 15 | 24 | 17 | 12 | 6 | 4 |
Growth PAT Growth% | 123.6 | 264.6 | 2.8 | -19.7 | -78.5 | 122.0 | 98.8 | 67.9 | -29.4 | -29.5 | -52.0 | -60.6 |
NPM NPM% | 1.9 | 7.9 | 7.0 | 4.6 | 1.2 | 2.4 | 4.4 | 6.1 | 4.7 | 3.2 | 1.6 | 0.9 |
| 6.4 | 23.2 | 11.9 | 3.2 | 0.7 | 1.5 | 3.0 | 5.0 | 3.5 | 2.5 | 1.2 | 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 | 8 | 8 | 8 | 16 | 16 | 16 | 16 | 49 | 49 | 49 | 54 |
Reserves ReservesCr | 91 | 110 | 129 | 135 | 138 | 145 | 159 | 152 | 190 | 202 | 240 |
| 122 | 113 | 141 | 155 | 143 | 142 | 146 | 111 | 159 | 166 | 190 | |
| 35 | 28 | 20 | 22 | 28 | 22 | 20 | 30 | 49 | 54 | 53 | |
| 256 | 259 | 298 | 328 | 325 | 325 | 342 | 342 | 447 | 472 | 539 | |
| 154 | 154 | 173 | 194 | 182 | 192 | 212 | 191 | 228 | 231 | 276 | |
| 102 | 105 | 125 | 134 | 143 | 133 | 129 | 151 | 219 | 241 | 264 | |
| 256 | 259 | 298 | 328 | 325 | 325 | 342 | 342 | 447 | 472 | 539 |
| 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 | 16 | 16 | 16 | 16 | 49 | 49 | 49 | 54 |
Reserves ReservesCr | 91 | 110 | 129 | 135 | 138 | 145 | 159 | 152 | 190 | 202 | 240 |
| 122 | 113 | 141 | 155 | 143 | 142 | 146 | 111 | 159 | 166 | 190 | |
| 35 | 28 | 20 | 22 | 28 | 22 | 20 | 30 | 49 | 54 | 53 | |
| 256 | 259 | 298 | 328 | 325 | 325 | 342 | 342 | 447 | 472 | 539 | |
| 154 | 154 | 173 | 194 | 182 | 192 | 212 | 191 | 228 | 231 | 276 | |
| 102 | 105 | 125 | 134 | 143 | 133 | 129 | 151 | 219 | 241 | 264 | |
| 256 | 259 | 298 | 328 | 325 | 325 | 342 | 342 | 447 | 472 | 539 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 22 | 32 | 37 | 35 | 22 | 32 | 49 | 38 | 16 | 41 | 50 | |
| -12 | -7 | -26 | -21 | -19 | -6 | -15 | -36 | -73 | -40 | -56 | |
| -10 | -25 | -10 | -15 | -2 | -26 | -33 | 1 | 60 | -9 | 28 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 1 | -1 | 1 | 0 | 2 | 3 | 3 | -8 | 23 |
Free Cash Flow Free Cash FlowCr | 9 | 24 | 8 | 15 | 3 | 25 | 34 | 1 | -57 | 1 | 11 |
CFO To PAT CFO To PAT% | 430.5 | 172.6 | 191.9 | 227.7 | 664.8 | 435.3 | 338.2 | 153.6 | 94.4 | 338.3 | 848.5 |
CFO To EBITDA CFO To EBITDA% | 75.2 | 101.9 | 105.4 | 83.1 | 96.9 | 80.1 | 120.1 | 72.2 | 39.4 | 94.1 | 165.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 22 | 32 | 37 | 35 | 22 | 32 | 49 | 38 | 16 | 41 | 50 | |
| -12 | -7 | -26 | -21 | -19 | -6 | -15 | -36 | -73 | -40 | -56 | |
| -10 | -25 | -10 | -15 | -2 | -26 | -33 | 1 | 60 | -9 | 28 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 1 | -1 | 1 | 0 | 2 | 3 | 3 | -8 | 23 |
Free Cash Flow Free Cash FlowCr | 9 | 24 | 8 | 15 | 3 | 25 | 34 | 1 | -57 | 1 | 11 |
CFO To PAT CFO To PAT% | 430.5 | 172.6 | 191.9 | 227.7 | 664.8 | 435.3 | 338.2 | 153.6 | 94.4 | 338.3 | 848.5 |
CFO To EBITDA CFO To EBITDA% | 75.2 | 101.9 | 105.4 | 83.1 | 96.9 | 80.1 | 120.1 | 72.2 | 39.4 | 94.1 | 165.1 |
| 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 | 202 | 91 | 118 | 260 | 353 | 465 | 391 | 320 | 725 | |||
Price To Earnings Price To Earnings | 13.2 | 27.4 | 16.1 | 17.8 | 14.4 | 27.0 | 32.1 | 54.9 | 164.8 | |||
Price To Sales Price To Sales | 0.6 | 0.3 | 0.4 | 0.8 | 0.9 | 1.3 | 1.0 | 0.9 | 1.8 | |||
Price To Book Price To Book | 1.3 | 0.6 | 0.7 | 1.5 | 1.8 | 1.9 | 1.6 | 1.1 | 2.5 | |||
EV To EBITDA EV To EBITDA | 6.2 | 7.2 | 4.8 | 7.5 | 7.8 | 13.7 | 11.6 | 13.4 | 28.4 | |||
GPM GPM% | 37.2 | 45.0 | 44.5 | 48.3 | 37.7 | 39.9 | 42.0 | 40.5 | 41.0 | 42.6 | 40.7 | 40.7 |
OPM OPM% | 10.9 | 13.4 | 12.8 | 12.5 | 8.1 | 12.9 | 12.3 | 13.0 | 11.3 | 11.5 | 8.0 | 7.1 |
NPM NPM% | 1.9 | 7.9 | 7.0 | 4.6 | 1.2 | 2.4 | 4.4 | 6.1 | 4.7 | 3.2 | 1.6 | 0.9 |
ROCE ROCE% | 10.0 | 14.2 | 16.6 | 15.3 | 5.5 | 8.7 | 12.8 | 15.6 | 8.7 | 8.0 | 5.1 | 5.1 |
ROE ROE% | 5.2 | 15.7 | 14.0 | 10.2 | 2.1 | 4.5 | 8.3 | 12.2 | 7.2 | 4.8 | 2.0 | 2.0 |
ROA ROA% | 2.0 | 7.2 | 6.4 | 4.7 | 1.0 | 2.3 | 4.3 | 7.2 | 3.9 | 2.6 | 1.1 | 1.1 |
| 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 | 202 | 91 | 118 | 260 | 353 | 465 | 391 | 320 | 725 | |||
Price To Earnings Price To Earnings | 13.2 | 27.4 | 16.1 | 17.8 | 14.4 | 27.0 | 32.1 | 54.9 | 164.8 | |||
Price To Sales Price To Sales | 0.6 | 0.3 | 0.4 | 0.8 | 0.9 | 1.3 | 1.0 | 0.9 | 1.8 | |||
Price To Book Price To Book | 1.3 | 0.6 | 0.7 | 1.5 | 1.8 | 1.9 | 1.6 | 1.1 | 2.5 | |||
EV To EBITDA EV To EBITDA | 6.2 | 7.2 | 4.8 | 7.5 | 7.8 | 13.7 | 11.6 | 13.4 | 28.4 | |||
GPM GPM% | 37.2 | 45.0 | 44.5 | 48.3 | 37.7 | 39.9 | 42.0 | 40.5 | 41.0 | 42.6 | 40.7 | 40.7 |
OPM OPM% | 10.9 | 13.4 | 12.8 | 12.5 | 8.1 | 12.9 | 12.3 | 13.0 | 11.3 | 11.5 | 8.0 | 7.1 |
NPM NPM% | 1.9 | 7.9 | 7.0 | 4.6 | 1.2 | 2.4 | 4.4 | 6.1 | 4.7 | 3.2 | 1.6 | 0.9 |
ROCE ROCE% | 10.0 | 14.2 | 16.6 | 15.3 | 5.5 | 8.7 | 12.8 | 15.6 | 8.7 | 8.0 | 5.1 | 5.1 |
ROE ROE% | 5.2 | 15.7 | 14.0 | 10.2 | 2.1 | 4.5 | 8.3 | 12.2 | 7.2 | 4.8 | 2.0 | 2.0 |
ROA ROA% | 2.0 | 7.2 | 6.4 | 4.7 | 1.0 | 2.3 | 4.3 | 7.2 | 3.9 | 2.6 | 1.1 | 1.1 |
Documents — Zim Laboratories Ltd
Concall Transcript Summaries — Zim Laboratories Ltd