| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 | 25 | 62 | 39 | 44 | 46 | 25 | 20 | 38 | 61 | 25 | 32 | |
Growth YoY Revenue Growth YoY% | -24.6 | -32.0 | 99.6 | 66.3 | 65.5 | 87.1 | -60.4 | -47.8 | -13.4 | 33.0 | 2.1 | 56.3 |
| 23 | 23 | 60 | 37 | 42 | 44 | 22 | 19 | 35 | 58 | 22 | 30 | |
| 4 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 3 | 3 | 3 | 1 | |
OPM OPM% | 13.6 | 6.7 | 2.9 | 5.2 | 5.2 | 5.6 | 9.9 | 8.0 | 7.5 | 5.5 | 11.7 | 4.7 |
| 0 | 2 | 0 | 3 | 0 | 2 | -1 | 1 | -2 | -1 | -2 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 3 | 1 | 4 | 2 | 4 | 0 | 2 | 0 | 1 | 0 | 2 |
| 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | |
| 3 | 3 | 1 | 3 | 2 | 3 | 1 | 2 | 0 | 1 | -1 | 2 | |
Growth YoY PAT Growth YoY% | 34.9 | -3.0 | 100.0 | 142.5 | -37.6 | 4.3 | -3.8 | -35.7 | -111.3 | -62.0 | -181.8 | 1.0 |
NPM NPM% | 9.6 | 10.3 | 1.3 | 7.9 | 3.6 | 5.8 | 3.1 | 9.8 | -0.5 | 1.6 | -2.5 | 6.3 |
| 0.2 | 0.2 | 0.1 | 0.3 | 0.1 | 0.1 | -0.2 | 0.2 | -0.1 | 0.0 | -0.2 | 0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 | 25 | 62 | 39 | 44 | 46 | 25 | 20 | 38 | 61 | 25 | 32 | |
Growth YoY Revenue Growth YoY% | -24.6 | -32.0 | 99.6 | 66.3 | 65.5 | 87.1 | -60.4 | -47.8 | -13.4 | 33.0 | 2.1 | 56.3 |
| 23 | 23 | 60 | 37 | 42 | 44 | 22 | 19 | 35 | 58 | 22 | 30 | |
| 4 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 3 | 3 | 3 | 1 | |
OPM OPM% | 13.6 | 6.7 | 2.9 | 5.2 | 5.2 | 5.6 | 9.9 | 8.0 | 7.5 | 5.5 | 11.7 | 4.7 |
| 0 | 2 | 0 | 3 | 0 | 2 | -1 | 1 | -2 | -1 | -2 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 3 | 1 | 4 | 2 | 4 | 0 | 2 | 0 | 1 | 0 | 2 |
| 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | |
| 3 | 3 | 1 | 3 | 2 | 3 | 1 | 2 | 0 | 1 | -1 | 2 | |
Growth YoY PAT Growth YoY% | 34.9 | -3.0 | 100.0 | 142.5 | -37.6 | 4.3 | -3.8 | -35.7 | -111.3 | -62.0 | -181.8 | 1.0 |
NPM NPM% | 9.6 | 10.3 | 1.3 | 7.9 | 3.6 | 5.8 | 3.1 | 9.8 | -0.5 | 1.6 | -2.5 | 6.3 |
| 0.2 | 0.2 | 0.1 | 0.3 | 0.1 | 0.1 | -0.2 | 0.2 | -0.1 | 0.0 | -0.2 | 0.1 |
| Financial Year | Mar 2015 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 14 | 9 | 22 | 54 | 59 | 85 | 111 | 141 | 155 | 154 | 145 | 156 |
Growth Revenue Growth% | 14.9 | 152.2 | 143.8 | 9.8 | 43.4 | 30.5 | 27.5 | 9.6 | -0.8 | -5.7 | 15.7 | |
| 5 | 8 | 15 | 53 | 59 | 79 | 104 | 133 | 148 | 144 | 134 | 146 | |
| 9 | 1 | 7 | 1 | 0 | 6 | 7 | 8 | 7 | 9 | 11 | 11 | |
OPM OPM% | 62.2 | 9.2 | 33.5 | 2.1 | 0.3 | 7.4 | 6.3 | 5.6 | 4.8 | 6.1 | 7.5 | 6.8 |
| 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 4 | 4 | -4 | -4 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | 5 | 2 | 7 | 1 | 0 | 6 | 7 | 8 | 9 | 10 | 4 | 4 |
| 0 | 0 | 2 | 0 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | |
PAT PATCr | 5 | 1 | 5 | 1 | -1 | 5 | 5 | 6 | 7 | 8 | 2 | 2 |
Growth PAT Growth% | 258.6 | 241.4 | -83.8 | -182.6 | 866.0 | -0.5 | 22.7 | 13.4 | 21.3 | -73.1 | -68.6 | |
NPM NPM% | 36.3 | 15.7 | 21.2 | 1.4 | -1.1 | 5.7 | 4.3 | 4.2 | 4.3 | 5.3 | 1.5 | 1.4 |
| 0.2 | 0.0 | 1.1 | 0.0 | -0.1 | 0.3 | 0.2 | 0.2 | 0.5 | 0.3 | -0.1 | -0.1 |
| Financial Year | Mar 2015 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 14 | 9 | 22 | 54 | 59 | 85 | 111 | 141 | 155 | 154 | 145 | 156 |
Growth Revenue Growth% | 14.9 | 152.2 | 143.8 | 9.8 | 43.4 | 30.5 | 27.5 | 9.6 | -0.8 | -5.7 | 15.7 | |
| 5 | 8 | 15 | 53 | 59 | 79 | 104 | 133 | 148 | 144 | 134 | 146 | |
| 9 | 1 | 7 | 1 | 0 | 6 | 7 | 8 | 7 | 9 | 11 | 11 | |
OPM OPM% | 62.2 | 9.2 | 33.5 | 2.1 | 0.3 | 7.4 | 6.3 | 5.6 | 4.8 | 6.1 | 7.5 | 6.8 |
| 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 4 | 4 | -4 | -4 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | 5 | 2 | 7 | 1 | 0 | 6 | 7 | 8 | 9 | 10 | 4 | 4 |
| 0 | 0 | 2 | 0 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | |
PAT PATCr | 5 | 1 | 5 | 1 | -1 | 5 | 5 | 6 | 7 | 8 | 2 | 2 |
Growth PAT Growth% | 258.6 | 241.4 | -83.8 | -182.6 | 866.0 | -0.5 | 22.7 | 13.4 | 21.3 | -73.1 | -68.6 | |
NPM NPM% | 36.3 | 15.7 | 21.2 | 1.4 | -1.1 | 5.7 | 4.3 | 4.2 | 4.3 | 5.3 | 1.5 | 1.4 |
| 0.2 | 0.0 | 1.1 | 0.0 | -0.1 | 0.3 | 0.2 | 0.2 | 0.5 | 0.3 | -0.1 | -0.1 |
| Financial Year | Mar 2015 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 |
Reserves ReservesCr | 61 | 70 | 74 | 71 | 66 | 77 | 83 | 88 | 134 | 147 | 141 |
| 4 | 4 | 8 | 17 | 12 | 31 | 30 | 46 | 91 | 36 | 35 | |
| 0 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 3 | 5 | 4 | |
| 96 | 106 | 115 | 121 | 110 | 140 | 146 | 168 | 270 | 231 | 222 | |
| 78 | 65 | 74 | 86 | 73 | 96 | 82 | 102 | 144 | 85 | 87 | |
| 19 | 41 | 41 | 35 | 37 | 44 | 64 | 65 | 126 | 146 | 135 | |
| 96 | 106 | 115 | 121 | 110 | 140 | 146 | 168 | 270 | 231 | 222 |
| Financial Year | Mar 2015 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 |
Reserves ReservesCr | 61 | 70 | 74 | 71 | 66 | 77 | 83 | 88 | 134 | 147 | 141 |
| 4 | 4 | 8 | 17 | 12 | 31 | 30 | 46 | 91 | 36 | 35 | |
| 0 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 3 | 5 | 4 | |
| 96 | 106 | 115 | 121 | 110 | 140 | 146 | 168 | 270 | 231 | 222 | |
| 78 | 65 | 74 | 86 | 73 | 96 | 82 | 102 | 144 | 85 | 87 | |
| 19 | 41 | 41 | 35 | 37 | 44 | 64 | 65 | 126 | 146 | 135 | |
| 96 | 106 | 115 | 121 | 110 | 140 | 146 | 168 | 270 | 231 | 222 |
| Financial Year | Mar 2015 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | -5 | 12 | -5 | -1 | -13 | 5 | -3 | -9 | 19 | 3 | |
| 0 | 2 | 1 | -3 | -1 | 6 | 1 | -1 | 1 | -1 | 0 | |
| -13 | -3 | 0 | 1 | -1 | 8 | -8 | 4 | 8 | -19 | 1 | |
Net Cash Flow Net Cash FlowCr | -4 | -6 | 12 | -7 | -3 | 1 | -3 | 0 | 0 | 0 | 3 |
Free Cash Flow Free Cash FlowCr | 10 | -5 | 12 | -5 | -1 | -13 | 5 | -3 | -6 | 19 | 2 |
CFO To PAT CFO To PAT% | 186.2 | -372.0 | 248.0 | -638.5 | 85.3 | -274.7 | 95.8 | -46.5 | -128.0 | 239.0 | 117.5 |
CFO To EBITDA CFO To EBITDA% | 108.5 | -633.1 | 157.1 | -419.1 | -326.9 | -211.8 | 66.4 | -34.4 | -115.2 | 207.1 | 23.7 |
| Financial Year | Mar 2015 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | -5 | 12 | -5 | -1 | -13 | 5 | -3 | -9 | 19 | 3 | |
| 0 | 2 | 1 | -3 | -1 | 6 | 1 | -1 | 1 | -1 | 0 | |
| -13 | -3 | 0 | 1 | -1 | 8 | -8 | 4 | 8 | -19 | 1 | |
Net Cash Flow Net Cash FlowCr | -4 | -6 | 12 | -7 | -3 | 1 | -3 | 0 | 0 | 0 | 3 |
Free Cash Flow Free Cash FlowCr | 10 | -5 | 12 | -5 | -1 | -13 | 5 | -3 | -6 | 19 | 2 |
CFO To PAT CFO To PAT% | 186.2 | -372.0 | 248.0 | -638.5 | 85.3 | -274.7 | 95.8 | -46.5 | -128.0 | 239.0 | 117.5 |
CFO To EBITDA CFO To EBITDA% | 108.5 | -633.1 | 157.1 | -419.1 | -326.9 | -211.8 | 66.4 | -34.4 | -115.2 | 207.1 | 23.7 |
| Financial Year | Mar 2015 | 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 | 36 | 25 | 46 | 23 | 7 | 22 | 72 | 92 | 322 | 315 | 206 | 184 |
Price To Earnings Price To Earnings | 7.1 | 19.3 | 13.0 | 177.0 | 2.2 | 9.2 | 13.1 | 18.6 | 28.2 | |||
Price To Sales Price To Sales | 2.5 | 2.5 | 2.0 | 0.4 | 0.1 | 0.3 | 0.7 | 0.7 | 2.1 | 2.0 | 1.4 | 1.2 |
Price To Book Price To Book | 0.4 | 0.2 | 0.4 | 0.2 | 0.1 | 0.2 | 0.6 | 0.8 | 1.9 | 1.8 | 1.2 | 1.1 |
EV To EBITDA EV To EBITDA | 3.2 | 24.4 | 3.9 | 12.8 | 10.2 | 3.9 | 9.9 | 11.8 | 46.3 | 34.5 | 20.2 | 18.3 |
GPM GPM% | 87.5 | 42.0 | 46.0 | 8.4 | 8.4 | 17.6 | 13.5 | 9.7 | 11.0 | 14.5 | 17.0 | 17.0 |
OPM OPM% | 62.2 | 9.2 | 33.5 | 2.1 | 0.3 | 7.4 | 6.3 | 5.6 | 4.8 | 6.1 | 7.5 | 6.8 |
NPM NPM% | 36.3 | 15.7 | 21.2 | 1.4 | -1.1 | 5.7 | 4.3 | 4.2 | 4.3 | 5.3 | 1.5 | 1.4 |
ROCE ROCE% | 6.3 | 1.9 | 6.3 | 1.0 | 0.0 | 5.2 | 6.1 | 6.7 | 5.6 | 6.3 | 2.8 | 2.8 |
ROE ROE% | 5.5 | 1.4 | 4.4 | 0.7 | -0.6 | 4.4 | 4.2 | 4.9 | 4.0 | 4.5 | 1.3 | 1.3 |
ROA ROA% | 5.3 | 1.3 | 4.1 | 0.6 | -0.6 | 3.4 | 3.3 | 3.5 | 2.5 | 3.5 | 1.0 | 1.0 |
| Financial Year | Mar 2015 | 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 | 36 | 25 | 46 | 23 | 7 | 22 | 72 | 92 | 322 | 315 | 206 | 184 |
Price To Earnings Price To Earnings | 7.1 | 19.3 | 13.0 | 177.0 | 2.2 | 9.2 | 13.1 | 18.6 | 28.2 | |||
Price To Sales Price To Sales | 2.5 | 2.5 | 2.0 | 0.4 | 0.1 | 0.3 | 0.7 | 0.7 | 2.1 | 2.0 | 1.4 | 1.2 |
Price To Book Price To Book | 0.4 | 0.2 | 0.4 | 0.2 | 0.1 | 0.2 | 0.6 | 0.8 | 1.9 | 1.8 | 1.2 | 1.1 |
EV To EBITDA EV To EBITDA | 3.2 | 24.4 | 3.9 | 12.8 | 10.2 | 3.9 | 9.9 | 11.8 | 46.3 | 34.5 | 20.2 | 18.3 |
GPM GPM% | 87.5 | 42.0 | 46.0 | 8.4 | 8.4 | 17.6 | 13.5 | 9.7 | 11.0 | 14.5 | 17.0 | 17.0 |
OPM OPM% | 62.2 | 9.2 | 33.5 | 2.1 | 0.3 | 7.4 | 6.3 | 5.6 | 4.8 | 6.1 | 7.5 | 6.8 |
NPM NPM% | 36.3 | 15.7 | 21.2 | 1.4 | -1.1 | 5.7 | 4.3 | 4.2 | 4.3 | 5.3 | 1.5 | 1.4 |
ROCE ROCE% | 6.3 | 1.9 | 6.3 | 1.0 | 0.0 | 5.2 | 6.1 | 6.7 | 5.6 | 6.3 | 2.8 | 2.8 |
ROE ROE% | 5.5 | 1.4 | 4.4 | 0.7 | -0.6 | 4.4 | 4.2 | 4.9 | 4.0 | 4.5 | 1.3 | 1.3 |
ROA ROA% | 5.3 | 1.3 | 4.1 | 0.6 | -0.6 | 3.4 | 3.3 | 3.5 | 2.5 | 3.5 | 1.0 | 1.0 |
Documents — Comfort Intech Ltd