| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 32 | 37 | 44 | 38 | 43 | 46 | 48 | 39 | 37 | 41 | 45 | 33 | |
Growth YoY Revenue Growth YoY% | -30.0 | -20.8 | 4.7 | 14.8 | 32.9 | 25.3 | 8.8 | 3.3 | -14.8 | -9.8 | -6.9 | -14.8 |
| 36 | 40 | 51 | 47 | 47 | 50 | 52 | 43 | 43 | 43 | 45 | 37 | |
| -4 | -4 | -7 | -9 | -4 | -4 | -4 | -4 | -7 | -2 | 0 | -3 | |
OPM OPM% | -11.0 | -9.6 | -14.9 | -24.3 | -8.7 | -9.1 | -8.6 | -10.0 | -17.9 | -4.6 | -0.8 | -9.7 |
| 0 | 7 | 0 | 6 | 3 | 2 | 3 | 3 | 3 | 3 | 4 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 2 |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 |
PBT PBTCr | -11 | -3 | -14 | -10 | -8 | -10 | -8 | -9 | -12 | -8 | -5 | -9 |
| 0 | 0 | 0 | 0 | 6 | 1 | -5 | 0 | 0 | 0 | 1 | 0 | |
| -11 | -3 | -14 | -10 | -14 | -10 | -3 | -9 | -12 | -9 | -5 | -9 | |
Growth YoY PAT Growth YoY% | -209.6 | 61.5 | -140.7 | -6.7 | -28.8 | -273.5 | 76.6 | 4.6 | 16.1 | 15.0 | -65.7 | 4.2 |
NPM NPM% | -33.9 | -7.5 | -30.8 | -25.8 | -32.9 | -22.2 | -6.6 | -23.8 | -32.4 | -20.9 | -11.8 | -26.8 |
| -4.2 | -1.1 | -5.2 | -3.8 | -6.4 | -3.9 | -1.2 | -3.6 | -4.5 | -3.3 | -2.0 | -3.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 32 | 37 | 44 | 38 | 43 | 46 | 48 | 39 | 37 | 41 | 45 | 33 | |
Growth YoY Revenue Growth YoY% | -30.0 | -20.8 | 4.7 | 14.8 | 32.9 | 25.3 | 8.8 | 3.3 | -14.8 | -9.8 | -6.9 | -14.8 |
| 36 | 40 | 51 | 47 | 47 | 50 | 52 | 43 | 43 | 43 | 45 | 37 | |
| -4 | -4 | -7 | -9 | -4 | -4 | -4 | -4 | -7 | -2 | 0 | -3 | |
OPM OPM% | -11.0 | -9.6 | -14.9 | -24.3 | -8.7 | -9.1 | -8.6 | -10.0 | -17.9 | -4.6 | -0.8 | -9.7 |
| 0 | 7 | 0 | 6 | 3 | 2 | 3 | 3 | 3 | 3 | 4 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 2 |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 |
PBT PBTCr | -11 | -3 | -14 | -10 | -8 | -10 | -8 | -9 | -12 | -8 | -5 | -9 |
| 0 | 0 | 0 | 0 | 6 | 1 | -5 | 0 | 0 | 0 | 1 | 0 | |
| -11 | -3 | -14 | -10 | -14 | -10 | -3 | -9 | -12 | -9 | -5 | -9 | |
Growth YoY PAT Growth YoY% | -209.6 | 61.5 | -140.7 | -6.7 | -28.8 | -273.5 | 76.6 | 4.6 | 16.1 | 15.0 | -65.7 | 4.2 |
NPM NPM% | -33.9 | -7.5 | -30.8 | -25.8 | -32.9 | -22.2 | -6.6 | -23.8 | -32.4 | -20.9 | -11.8 | -26.8 |
| -4.2 | -1.1 | -5.2 | -3.8 | -6.4 | -3.9 | -1.2 | -3.6 | -4.5 | -3.3 | -2.0 | -3.3 |
| 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 | 352 | 280 | 238 | 216 | 191 | 100 | 127 | 175 | 146 | 174 | 162 | 156 |
Growth Revenue Growth% | -10.6 | -20.4 | -15.2 | -9.2 | -11.6 | -47.5 | 26.5 | 38.0 | -16.6 | 19.6 | -7.4 | -11.3 |
| 349 | 292 | 262 | 229 | 184 | 125 | 145 | 182 | 165 | 196 | 174 | 168 | |
| 3 | -11 | -24 | -14 | 7 | -25 | -18 | -8 | -19 | -21 | -13 | -12 | |
OPM OPM% | 0.8 | -4.1 | -10.1 | -6.3 | 3.7 | -24.7 | -14.6 | -4.3 | -13.3 | -12.2 | -7.9 | -7.7 |
| 3 | 22 | 12 | 4 | 12 | 27 | 27 | 48 | 9 | 13 | 13 | 13 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 4 | 14 | 9 | 6 | 7 | 7 | 8 | 10 | 10 |
Depreciation DepreciationCr | 11 | 12 | 11 | 11 | 35 | 23 | 19 | 18 | 19 | 20 | 24 | 24 |
PBT PBTCr | -8 | -4 | -26 | -25 | -30 | -30 | -16 | 16 | -36 | -36 | -34 | -34 |
| 0 | 0 | -3 | 2 | -1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
PAT PATCr | -8 | -4 | -23 | -27 | -29 | -29 | -16 | 16 | -36 | -37 | -35 | -35 |
Growth PAT Growth% | -191.1 | 46.7 | -436.5 | -14.1 | -8.1 | -1.4 | 44.3 | 197.6 | -327.6 | -2.3 | 5.8 | 5.7 |
NPM NPM% | -2.3 | -1.6 | -9.9 | -12.4 | -15.2 | -29.4 | -12.9 | 9.1 | -24.9 | -21.3 | -21.7 | -22.3 |
| -4.2 | -2.2 | -12.0 | -13.1 | -13.1 | -13.0 | -6.6 | 6.4 | -14.0 | -14.3 | -13.3 | -13.1 |
| 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 | 352 | 280 | 238 | 216 | 191 | 100 | 127 | 175 | 146 | 174 | 162 | 156 |
Growth Revenue Growth% | -10.6 | -20.4 | -15.2 | -9.2 | -11.6 | -47.5 | 26.5 | 38.0 | -16.6 | 19.6 | -7.4 | -11.3 |
| 349 | 292 | 262 | 229 | 184 | 125 | 145 | 182 | 165 | 196 | 174 | 168 | |
| 3 | -11 | -24 | -14 | 7 | -25 | -18 | -8 | -19 | -21 | -13 | -12 | |
OPM OPM% | 0.8 | -4.1 | -10.1 | -6.3 | 3.7 | -24.7 | -14.6 | -4.3 | -13.3 | -12.2 | -7.9 | -7.7 |
| 3 | 22 | 12 | 4 | 12 | 27 | 27 | 48 | 9 | 13 | 13 | 13 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 4 | 14 | 9 | 6 | 7 | 7 | 8 | 10 | 10 |
Depreciation DepreciationCr | 11 | 12 | 11 | 11 | 35 | 23 | 19 | 18 | 19 | 20 | 24 | 24 |
PBT PBTCr | -8 | -4 | -26 | -25 | -30 | -30 | -16 | 16 | -36 | -36 | -34 | -34 |
| 0 | 0 | -3 | 2 | -1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
PAT PATCr | -8 | -4 | -23 | -27 | -29 | -29 | -16 | 16 | -36 | -37 | -35 | -35 |
Growth PAT Growth% | -191.1 | 46.7 | -436.5 | -14.1 | -8.1 | -1.4 | 44.3 | 197.6 | -327.6 | -2.3 | 5.8 | 5.7 |
NPM NPM% | -2.3 | -1.6 | -9.9 | -12.4 | -15.2 | -29.4 | -12.9 | 9.1 | -24.9 | -21.3 | -21.7 | -22.3 |
| -4.2 | -2.2 | -12.0 | -13.1 | -13.1 | -13.0 | -6.6 | 6.4 | -14.0 | -14.3 | -13.3 | -13.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 20 | 20 | 20 | 21 | 22 | 25 | 25 | 26 | 26 | 26 | 27 |
Reserves ReservesCr | 243 | 280 | 268 | 283 | 237 | 231 | 222 | 253 | 220 | 180 | 155 |
| 121 | 100 | 116 | 104 | 108 | 84 | 88 | 76 | 96 | 105 | 114 | |
| 12 | 11 | 7 | 1 | 79 | 45 | 28 | 26 | 40 | 40 | 46 | |
| 396 | 410 | 411 | 409 | 447 | 385 | 363 | 381 | 382 | 350 | 342 | |
| 151 | 165 | 188 | 197 | 183 | 158 | 132 | 158 | 144 | 129 | 126 | |
| 245 | 245 | 222 | 212 | 264 | 227 | 231 | 222 | 239 | 221 | 216 | |
| 396 | 410 | 411 | 409 | 447 | 385 | 363 | 381 | 382 | 350 | 342 |
| 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 | 20 | 20 | 20 | 21 | 22 | 25 | 25 | 26 | 26 | 26 | 27 |
Reserves ReservesCr | 243 | 280 | 268 | 283 | 237 | 231 | 222 | 253 | 220 | 180 | 155 |
| 121 | 100 | 116 | 104 | 108 | 84 | 88 | 76 | 96 | 105 | 114 | |
| 12 | 11 | 7 | 1 | 79 | 45 | 28 | 26 | 40 | 40 | 46 | |
| 396 | 410 | 411 | 409 | 447 | 385 | 363 | 381 | 382 | 350 | 342 | |
| 151 | 165 | 188 | 197 | 183 | 158 | 132 | 158 | 144 | 129 | 126 | |
| 245 | 245 | 222 | 212 | 264 | 227 | 231 | 222 | 239 | 221 | 216 | |
| 396 | 410 | 411 | 409 | 447 | 385 | 363 | 381 | 382 | 350 | 342 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 19 | 3 | -37 | -27 | 11 | -9 | -5 | 1 | -5 | -14 | 9 | |
| -38 | 16 | 34 | -8 | 33 | 8 | 7 | 16 | 17 | 27 | -4 | |
| 7 | -17 | 1 | 35 | -36 | -2 | -10 | -15 | -15 | -13 | -7 | |
Net Cash Flow Net Cash FlowCr | -12 | 2 | -1 | -1 | 7 | -2 | -8 | 2 | -3 | 0 | -1 |
Free Cash Flow Free Cash FlowCr | -5 | -8 | -40 | -33 | 6 | -10 | -9 | -4 | -18 | -18 | |
CFO To PAT CFO To PAT% | -235.0 | -66.4 | 155.7 | 101.8 | -36.9 | 29.1 | 33.0 | 7.6 | 15.0 | 37.8 | -26.8 |
CFO To EBITDA CFO To EBITDA% | 654.7 | -25.6 | 153.0 | 201.0 | 149.9 | 34.5 | 29.3 | -16.2 | 28.2 | 66.3 | -74.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 19 | 3 | -37 | -27 | 11 | -9 | -5 | 1 | -5 | -14 | 9 | |
| -38 | 16 | 34 | -8 | 33 | 8 | 7 | 16 | 17 | 27 | -4 | |
| 7 | -17 | 1 | 35 | -36 | -2 | -10 | -15 | -15 | -13 | -7 | |
Net Cash Flow Net Cash FlowCr | -12 | 2 | -1 | -1 | 7 | -2 | -8 | 2 | -3 | 0 | -1 |
Free Cash Flow Free Cash FlowCr | -5 | -8 | -40 | -33 | 6 | -10 | -9 | -4 | -18 | -18 | |
CFO To PAT CFO To PAT% | -235.0 | -66.4 | 155.7 | 101.8 | -36.9 | 29.1 | 33.0 | 7.6 | 15.0 | 37.8 | -26.8 |
CFO To EBITDA CFO To EBITDA% | 654.7 | -25.6 | 153.0 | 201.0 | 149.9 | 34.5 | 29.3 | -16.2 | 28.2 | 66.3 | -74.0 |
| 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 | 418 | 356 | 324 | 478 | 226 | 230 | 248 | 211 | 278 | 228 | 163 | 192 |
Price To Earnings Price To Earnings | 13.2 | -4.7 | ||||||||||
Price To Sales Price To Sales | 1.2 | 1.3 | 1.4 | 2.2 | 1.2 | 2.3 | 2.0 | 1.2 | 1.9 | 1.3 | 1.0 | 1.2 |
Price To Book Price To Book | 1.6 | 1.2 | 1.1 | 1.7 | 0.9 | 0.9 | 1.0 | 0.8 | 1.1 | 1.1 | 0.9 | 1.1 |
EV To EBITDA EV To EBITDA | 161.5 | -35.0 | -15.7 | -38.4 | 48.4 | -12.2 | -16.9 | -35.2 | -18.4 | -14.9 | -16.1 | -24.2 |
GPM GPM% | 48.3 | 47.4 | 46.2 | 54.4 | 52.3 | 41.3 | 37.8 | 40.0 | 42.8 | 40.9 | ||
OPM OPM% | 0.8 | -4.1 | -10.1 | -6.3 | 3.7 | -24.7 | -14.6 | -4.3 | -13.3 | -12.2 | -7.9 | -7.7 |
NPM NPM% | -2.3 | -1.6 | -9.9 | -12.4 | -15.2 | -29.4 | -12.9 | 9.1 | -24.9 | -21.3 | -21.7 | -22.3 |
ROCE ROCE% | -1.7 | -0.3 | -6.6 | -5.7 | -4.0 | -6.0 | -3.2 | 6.5 | -8.9 | -9.4 | -10.3 | -10.3 |
ROE ROE% | -3.1 | -1.5 | -8.2 | -8.8 | -11.2 | -11.5 | -6.6 | 5.7 | -14.8 | -18.1 | -19.3 | -19.3 |
ROA ROA% | -2.1 | -1.1 | -5.7 | -6.5 | -6.5 | -7.6 | -4.5 | 4.2 | -9.5 | -10.6 | -10.2 | -10.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 418 | 356 | 324 | 478 | 226 | 230 | 248 | 211 | 278 | 228 | 163 | 192 |
Price To Earnings Price To Earnings | 13.2 | -4.7 | ||||||||||
Price To Sales Price To Sales | 1.2 | 1.3 | 1.4 | 2.2 | 1.2 | 2.3 | 2.0 | 1.2 | 1.9 | 1.3 | 1.0 | 1.2 |
Price To Book Price To Book | 1.6 | 1.2 | 1.1 | 1.7 | 0.9 | 0.9 | 1.0 | 0.8 | 1.1 | 1.1 | 0.9 | 1.1 |
EV To EBITDA EV To EBITDA | 161.5 | -35.0 | -15.7 | -38.4 | 48.4 | -12.2 | -16.9 | -35.2 | -18.4 | -14.9 | -16.1 | -24.2 |
GPM GPM% | 48.3 | 47.4 | 46.2 | 54.4 | 52.3 | 41.3 | 37.8 | 40.0 | 42.8 | 40.9 | ||
OPM OPM% | 0.8 | -4.1 | -10.1 | -6.3 | 3.7 | -24.7 | -14.6 | -4.3 | -13.3 | -12.2 | -7.9 | -7.7 |
NPM NPM% | -2.3 | -1.6 | -9.9 | -12.4 | -15.2 | -29.4 | -12.9 | 9.1 | -24.9 | -21.3 | -21.7 | -22.3 |
ROCE ROCE% | -1.7 | -0.3 | -6.6 | -5.7 | -4.0 | -6.0 | -3.2 | 6.5 | -8.9 | -9.4 | -10.3 | -10.3 |
ROE ROE% | -3.1 | -1.5 | -8.2 | -8.8 | -11.2 | -11.5 | -6.6 | 5.7 | -14.8 | -18.1 | -19.3 | -19.3 |
ROA ROA% | -2.1 | -1.1 | -5.7 | -6.5 | -6.5 | -7.6 | -4.5 | 4.2 | -9.5 | -10.6 | -10.2 | -10.2 |
Documents — Zodiac Clothing Company Ltd