| Quarter | Sep 2021 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 36 | 26 | 56 | 23 | 42 | 37 | 99 | 27 | 49 | 46 | 117 | 49 | |
Growth YoY Revenue Growth YoY% | 75.3 | 45.6 | 78.5 | 20.0 | 18.1 | 24.3 | 18.3 | 78.2 | ||||
| 36 | 22 | 53 | 12 | 32 | 35 | 86 | 25 | 44 | 39 | 88 | 43 | |
| 1 | 4 | 2 | 11 | 10 | 2 | 13 | 3 | 6 | 7 | 29 | 6 | |
OPM OPM% | 1.5 | 15.5 | 4.3 | 47.1 | 23.3 | 6.5 | 13.3 | 9.9 | 11.9 | 16.1 | 24.7 | 12.5 |
| 0 | 0 | 10 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 |
PBT PBTCr | 0 | 3 | 12 | 10 | 9 | 2 | 13 | 2 | 4 | 6 | 27 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 10 | 0 | |
| 0 | 3 | 12 | 10 | 9 | 2 | 13 | 2 | 4 | 6 | 17 | 3 | |
Growth YoY PAT Growth YoY% | 2,350.0 | -41.8 | 15.5 | -82.6 | -50.6 | 253.8 | 23.4 | 77.1 | ||||
NPM NPM% | 1.4 | 11.6 | 20.9 | 44.0 | 21.4 | 4.6 | 13.5 | 6.4 | 9.0 | 13.2 | 14.1 | 6.3 |
| 0.4 | 0.7 | 0.4 | 2.3 | 2.0 | 0.4 | 3.0 | 0.4 | 0.9 | 1.3 | 3.5 | 0.7 |
| Quarter | Sep 2021 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 36 | 26 | 56 | 23 | 42 | 37 | 99 | 27 | 49 | 46 | 117 | 49 | |
Growth YoY Revenue Growth YoY% | 75.3 | 45.6 | 78.5 | 20.0 | 18.1 | 24.3 | 18.3 | 78.2 | ||||
| 36 | 22 | 53 | 12 | 32 | 35 | 86 | 25 | 44 | 39 | 88 | 43 | |
| 1 | 4 | 2 | 11 | 10 | 2 | 13 | 3 | 6 | 7 | 29 | 6 | |
OPM OPM% | 1.5 | 15.5 | 4.3 | 47.1 | 23.3 | 6.5 | 13.3 | 9.9 | 11.9 | 16.1 | 24.7 | 12.5 |
| 0 | 0 | 10 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 |
PBT PBTCr | 0 | 3 | 12 | 10 | 9 | 2 | 13 | 2 | 4 | 6 | 27 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 10 | 0 | |
| 0 | 3 | 12 | 10 | 9 | 2 | 13 | 2 | 4 | 6 | 17 | 3 | |
Growth YoY PAT Growth YoY% | 2,350.0 | -41.8 | 15.5 | -82.6 | -50.6 | 253.8 | 23.4 | 77.1 | ||||
NPM NPM% | 1.4 | 11.6 | 20.9 | 44.0 | 21.4 | 4.6 | 13.5 | 6.4 | 9.0 | 13.2 | 14.1 | 6.3 |
| 0.4 | 0.7 | 0.4 | 2.3 | 2.0 | 0.4 | 3.0 | 0.4 | 0.9 | 1.3 | 3.5 | 0.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 32 | 39 | 35 | 40 | 45 | 40 | 136 | 201 | 241 | 262 |
Growth Revenue Growth% | 20.8 | -9.6 | 13.7 | 12.4 | -9.2 | 47.6 | 19.6 | 27.3 | ||
| 30 | 37 | 33 | 38 | 43 | 39 | 111 | 166 | 196 | 214 | |
| 2 | 1 | 2 | 2 | 2 | 2 | 25 | 35 | 45 | 48 | |
OPM OPM% | 7.2 | 3.2 | 4.7 | 3.8 | 3.8 | 4.0 | 18.6 | 17.6 | 18.7 | 18.5 |
| 1 | 1 | 1 | 2 | 1 | 1 | 10 | 2 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 3 | 5 | 6 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
PBT PBTCr | 2 | 1 | 2 | 2 | 1 | 0 | 32 | 33 | 39 | 41 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | -1 | 10 | 11 | |
PAT PATCr | 1 | 0 | 1 | 2 | 0 | 0 | 32 | 33 | 29 | 30 |
Growth PAT Growth% | -71.9 | 237.7 | 23.6 | -71.6 | -38.0 | 5.5 | -13.9 | 16.7 | ||
NPM NPM% | 4.0 | 0.9 | 3.5 | 3.8 | 1.0 | 0.7 | 23.3 | 16.6 | 12.0 | 11.5 |
| 1.1 | 0.5 | 0.9 | 1.3 | 0.3 | -0.4 | 7.2 | 7.5 | 6.1 | 6.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 32 | 39 | 35 | 40 | 45 | 40 | 136 | 201 | 241 | 262 |
Growth Revenue Growth% | 20.8 | -9.6 | 13.7 | 12.4 | -9.2 | 47.6 | 19.6 | 27.3 | ||
| 30 | 37 | 33 | 38 | 43 | 39 | 111 | 166 | 196 | 214 | |
| 2 | 1 | 2 | 2 | 2 | 2 | 25 | 35 | 45 | 48 | |
OPM OPM% | 7.2 | 3.2 | 4.7 | 3.8 | 3.8 | 4.0 | 18.6 | 17.6 | 18.7 | 18.5 |
| 1 | 1 | 1 | 2 | 1 | 1 | 10 | 2 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 3 | 5 | 6 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
PBT PBTCr | 2 | 1 | 2 | 2 | 1 | 0 | 32 | 33 | 39 | 41 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | -1 | 10 | 11 | |
PAT PATCr | 1 | 0 | 1 | 2 | 0 | 0 | 32 | 33 | 29 | 30 |
Growth PAT Growth% | -71.9 | 237.7 | 23.6 | -71.6 | -38.0 | 5.5 | -13.9 | 16.7 | ||
NPM NPM% | 4.0 | 0.9 | 3.5 | 3.8 | 1.0 | 0.7 | 23.3 | 16.6 | 12.0 | 11.5 |
| 1.1 | 0.5 | 0.9 | 1.3 | 0.3 | -0.4 | 7.2 | 7.5 | 6.1 | 6.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 12 | 12 | 12 | 12 | 12 | 44 | 47 | 47 |
Reserves ReservesCr | 6 | 13 | 13 | 14 | 10 | 11 | 14 | 70 | 97 |
| 10 | 8 | 21 | 16 | 36 | 53 | 56 | 71 | 125 | |
| 2 | 1 | 5 | 5 | 6 | 9 | 17 | 14 | 17 | |
| 38 | 45 | 63 | 60 | 76 | 95 | 131 | 200 | 284 | |
| 26 | 21 | 40 | 30 | 51 | 59 | 81 | 147 | 218 | |
| 12 | 24 | 23 | 30 | 24 | 37 | 50 | 53 | 66 | |
| 38 | 45 | 63 | 60 | 76 | 95 | 131 | 200 | 284 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 12 | 12 | 12 | 12 | 12 | 44 | 47 | 47 |
Reserves ReservesCr | 6 | 13 | 13 | 14 | 10 | 11 | 14 | 70 | 97 |
| 10 | 8 | 21 | 16 | 36 | 53 | 56 | 71 | 125 | |
| 2 | 1 | 5 | 5 | 6 | 9 | 17 | 14 | 17 | |
| 38 | 45 | 63 | 60 | 76 | 95 | 131 | 200 | 284 | |
| 26 | 21 | 40 | 30 | 51 | 59 | 81 | 147 | 218 | |
| 12 | 24 | 23 | 30 | 24 | 37 | 50 | 53 | 66 | |
| 38 | 45 | 63 | 60 | 76 | 95 | 131 | 200 | 284 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 0 | -6 | 3 | -2 | -1 | 11 | -20 | -22 | |
| -9 | 3 | -2 | 8 | -1 | 18 | -4 | -15 | |
| 11 | 3 | -1 | -7 | 1 | -27 | 26 | 37 | |
Net Cash Flow Net Cash FlowCr | 2 | 0 | 0 | -1 | -1 | 2 | 2 | 0 |
Free Cash Flow Free Cash FlowCr | 1 | -6 | 3 | -2 | -1 | 10 | -22 | -33 |
CFO To PAT CFO To PAT% | -116.4 | -484.7 | 224.0 | -420.6 | -515.5 | 35.5 | -59.4 | -76.3 |
CFO To EBITDA CFO To EBITDA% | -33.7 | -362.3 | 223.7 | -105.7 | -84.7 | 44.4 | -56.1 | -48.8 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 0 | -6 | 3 | -2 | -1 | 11 | -20 | -22 | |
| -9 | 3 | -2 | 8 | -1 | 18 | -4 | -15 | |
| 11 | 3 | -1 | -7 | 1 | -27 | 26 | 37 | |
Net Cash Flow Net Cash FlowCr | 2 | 0 | 0 | -1 | -1 | 2 | 2 | 0 |
Free Cash Flow Free Cash FlowCr | 1 | -6 | 3 | -2 | -1 | 10 | -22 | -33 |
CFO To PAT CFO To PAT% | -116.4 | -484.7 | 224.0 | -420.6 | -515.5 | 35.5 | -59.4 | -76.3 |
CFO To EBITDA CFO To EBITDA% | -33.7 | -362.3 | 223.7 | -105.7 | -84.7 | 44.4 | -56.1 | -48.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 40 | 63 | 54 | 4 | 6 | 5 | 980 | 2,634 | ||
Price To Earnings Price To Earnings | 49.1 | 236.4 | 72.2 | 3.8 | 22.3 | 27.2 | 34.0 | 87.0 | ||
Price To Sales Price To Sales | 1.2 | 1.6 | 1.6 | 0.1 | 0.1 | 0.1 | 4.1 | 10.1 | ||
Price To Book Price To Book | 3.0 | 2.5 | 2.2 | 0.1 | 0.3 | 0.2 | 6.8 | 18.3 | ||
EV To EBITDA EV To EBITDA | 18.9 | 51.8 | 36.8 | 6.3 | 7.7 | 9.4 | 23.4 | 58.2 | ||
GPM GPM% | 18.0 | 19.7 | 10.6 | 8.2 | 9.4 | 6.4 | 44.2 | 38.3 | 38.9 | 38.9 |
OPM OPM% | 7.2 | 3.2 | 4.7 | 3.8 | 3.8 | 4.0 | 18.6 | 17.6 | 18.7 | 18.5 |
NPM NPM% | 4.0 | 0.9 | 3.5 | 3.8 | 1.0 | 0.7 | 23.3 | 16.6 | 12.0 | 11.5 |
ROCE ROCE% | 12.5 | 5.9 | 7.1 | 8.0 | 5.3 | 4.6 | 37.4 | 23.3 | 19.5 | 19.5 |
ROE ROE% | 9.8 | 1.5 | 4.9 | 5.8 | 1.9 | 1.2 | 54.6 | 28.6 | 20.1 | 20.1 |
ROA ROA% | 3.3 | 0.8 | 1.9 | 2.5 | 0.6 | 0.3 | 24.2 | 16.7 | 10.2 | 10.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 40 | 63 | 54 | 4 | 6 | 5 | 980 | 2,634 | ||
Price To Earnings Price To Earnings | 49.1 | 236.4 | 72.2 | 3.8 | 22.3 | 27.2 | 34.0 | 87.0 | ||
Price To Sales Price To Sales | 1.2 | 1.6 | 1.6 | 0.1 | 0.1 | 0.1 | 4.1 | 10.1 | ||
Price To Book Price To Book | 3.0 | 2.5 | 2.2 | 0.1 | 0.3 | 0.2 | 6.8 | 18.3 | ||
EV To EBITDA EV To EBITDA | 18.9 | 51.8 | 36.8 | 6.3 | 7.7 | 9.4 | 23.4 | 58.2 | ||
GPM GPM% | 18.0 | 19.7 | 10.6 | 8.2 | 9.4 | 6.4 | 44.2 | 38.3 | 38.9 | 38.9 |
OPM OPM% | 7.2 | 3.2 | 4.7 | 3.8 | 3.8 | 4.0 | 18.6 | 17.6 | 18.7 | 18.5 |
NPM NPM% | 4.0 | 0.9 | 3.5 | 3.8 | 1.0 | 0.7 | 23.3 | 16.6 | 12.0 | 11.5 |
ROCE ROCE% | 12.5 | 5.9 | 7.1 | 8.0 | 5.3 | 4.6 | 37.4 | 23.3 | 19.5 | 19.5 |
ROE ROE% | 9.8 | 1.5 | 4.9 | 5.8 | 1.9 | 1.2 | 54.6 | 28.6 | 20.1 | 20.1 |
ROA ROA% | 3.3 | 0.8 | 1.9 | 2.5 | 0.6 | 0.3 | 24.2 | 16.7 | 10.2 | 10.2 |
Documents — Axis Solutions Ltd
Concall Transcript Summaries — Axis Solutions Ltd