| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 25 | 24 | 27 | 29 | 30 | 30 | 35 | 41 | 51 | 62 | 67 | |
Growth YoY Revenue Growth YoY% | 5.1 | 44.1 | 35.0 | 8.2 | 21.6 | 12.9 | 1.9 | 15.3 | 38.6 | 47.6 | 52.6 | 31.6 |
| 17 | 22 | 21 | 24 | 26 | 27 | 27 | 31 | 36 | 44 | 53 | 60 | |
| 1 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 5 | 7 | 10 | 8 | |
OPM OPM% | 5.8 | 9.2 | 10.5 | 10.4 | 8.6 | 10.7 | 9.4 | 10.5 | 11.7 | 13.5 | 15.5 | 11.5 |
| 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
PBT PBTCr | 2 | 3 | 2 | 3 | 2 | 3 | 3 | 4 | 5 | 7 | 10 | 9 |
| 0 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | |
| 1 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 5 | 7 | 6 | |
Growth YoY PAT Growth YoY% | 5.3 | 54.0 | 70.9 | -4.5 | -30.4 | 29.3 | 63.8 | 15.3 | 116.9 | 122.4 | 98.5 | 16.0 |
NPM NPM% | 4.5 | 6.3 | 5.7 | 5.5 | 3.2 | 6.3 | 5.2 | 6.3 | 8.2 | 9.5 | 10.6 | 8.4 |
| 0.4 | 0.8 | 0.7 | 0.7 | 0.5 | 0.9 | 0.7 | 1.2 | 1.6 | 2.2 | 2.8 | 2.2 |
| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 25 | 24 | 27 | 29 | 30 | 30 | 35 | 41 | 51 | 62 | 67 | |
Growth YoY Revenue Growth YoY% | 5.1 | 44.1 | 35.0 | 8.2 | 21.6 | 12.9 | 1.9 | 15.3 | 38.6 | 47.6 | 52.6 | 31.6 |
| 17 | 22 | 21 | 24 | 26 | 27 | 27 | 31 | 36 | 44 | 53 | 60 | |
| 1 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 5 | 7 | 10 | 8 | |
OPM OPM% | 5.8 | 9.2 | 10.5 | 10.4 | 8.6 | 10.7 | 9.4 | 10.5 | 11.7 | 13.5 | 15.5 | 11.5 |
| 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
PBT PBTCr | 2 | 3 | 2 | 3 | 2 | 3 | 3 | 4 | 5 | 7 | 10 | 9 |
| 0 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | |
| 1 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 5 | 7 | 6 | |
Growth YoY PAT Growth YoY% | 5.3 | 54.0 | 70.9 | -4.5 | -30.4 | 29.3 | 63.8 | 15.3 | 116.9 | 122.4 | 98.5 | 16.0 |
NPM NPM% | 4.5 | 6.3 | 5.7 | 5.5 | 3.2 | 6.3 | 5.2 | 6.3 | 8.2 | 9.5 | 10.6 | 8.4 |
| 0.4 | 0.8 | 0.7 | 0.7 | 0.5 | 0.9 | 0.7 | 1.2 | 1.6 | 2.2 | 2.8 | 2.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 34 | 43 | 50 | 59 | 64 | 92 | 130 |
Growth Revenue Growth% | 23.9 | 18.5 | 17.0 | 8.7 | 43.5 | 40.9 | |
| 32 | 39 | 45 | 53 | 58 | 80 | 112 | |
| 3 | 4 | 5 | 6 | 6 | 12 | 17 | |
OPM OPM% | 8.2 | 8.4 | 10.4 | 9.7 | 10.0 | 12.7 | 13.4 |
| 1 | 1 | 0 | 1 | 1 | 1 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 3 |
PBT PBTCr | 2 | 3 | 4 | 4 | 5 | 11 | 16 |
| 1 | 1 | 1 | 1 | 1 | 3 | 4 | |
PAT PATCr | 2 | 2 | 3 | 3 | 4 | 8 | 12 |
Growth PAT Growth% | 32.9 | 18.1 | 3.2 | 31.5 | 120.1 | 49.7 | |
NPM NPM% | 5.1 | 5.5 | 5.4 | 4.8 | 5.8 | 8.9 | 9.5 |
| 0.9 | 1.1 | 1.3 | 1.4 | 1.9 | 3.9 | 5.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 34 | 43 | 50 | 59 | 64 | 92 | 130 |
Growth Revenue Growth% | 23.9 | 18.5 | 17.0 | 8.7 | 43.5 | 40.9 | |
| 32 | 39 | 45 | 53 | 58 | 80 | 112 | |
| 3 | 4 | 5 | 6 | 6 | 12 | 17 | |
OPM OPM% | 8.2 | 8.4 | 10.4 | 9.7 | 10.0 | 12.7 | 13.4 |
| 1 | 1 | 0 | 1 | 1 | 1 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 3 |
PBT PBTCr | 2 | 3 | 4 | 4 | 5 | 11 | 16 |
| 1 | 1 | 1 | 1 | 1 | 3 | 4 | |
PAT PATCr | 2 | 2 | 3 | 3 | 4 | 8 | 12 |
Growth PAT Growth% | 32.9 | 18.1 | 3.2 | 31.5 | 120.1 | 49.7 | |
NPM NPM% | 5.1 | 5.5 | 5.4 | 4.8 | 5.8 | 8.9 | 9.5 |
| 0.9 | 1.1 | 1.3 | 1.4 | 1.9 | 3.9 | 5.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 12 |
Reserves ReservesCr | 3 | 5 | 7 | 10 | 14 | 29 |
| 12 | 16 | 21 | 23 | 18 | 21 | |
| 1 | 5 | 2 | 1 | 1 | 1 | |
| 26 | 37 | 41 | 44 | 44 | 62 | |
| 18 | 24 | 30 | 31 | 27 | 33 | |
| 8 | 13 | 11 | 13 | 17 | 30 | |
| 26 | 37 | 41 | 44 | 44 | 62 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 12 |
Reserves ReservesCr | 3 | 5 | 7 | 10 | 14 | 29 |
| 12 | 16 | 21 | 23 | 18 | 21 | |
| 1 | 5 | 2 | 1 | 1 | 1 | |
| 26 | 37 | 41 | 44 | 44 | 62 | |
| 18 | 24 | 30 | 31 | 27 | 33 | |
| 8 | 13 | 11 | 13 | 17 | 30 | |
| 26 | 37 | 41 | 44 | 44 | 62 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 2 | 1 | 1 | 3 | 7 | 10 | 8 | |
| -1 | -7 | 1 | -3 | -5 | -14 | -22 | |
| -1 | 6 | -3 | 0 | -2 | 4 | 15 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 1 | 0 | 0 | 1 |
Free Cash Flow Free Cash FlowCr | 1 | -6 | 3 | 2 | 2 | 4 | |
CFO To PAT CFO To PAT% | 115.1 | 45.3 | 50.1 | 115.0 | 184.5 | 120.2 | 67.1 |
CFO To EBITDA CFO To EBITDA% | 71.4 | 29.3 | 26.1 | 57.1 | 107.3 | 84.2 | 47.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 2 | 1 | 1 | 3 | 7 | 10 | 8 | |
| -1 | -7 | 1 | -3 | -5 | -14 | -22 | |
| -1 | 6 | -3 | 0 | -2 | 4 | 15 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 1 | 0 | 0 | 1 |
Free Cash Flow Free Cash FlowCr | 1 | -6 | 3 | 2 | 2 | 4 | |
CFO To PAT CFO To PAT% | 115.1 | 45.3 | 50.1 | 115.0 | 184.5 | 120.2 | 67.1 |
CFO To EBITDA CFO To EBITDA% | 71.4 | 29.3 | 26.1 | 57.1 | 107.3 | 84.2 | 47.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 16 | 27 | 35 | 87 | 196 | 665 | 395 | 557 |
Price To Earnings Price To Earnings | 9.0 | 11.4 | 12.6 | 29.7 | 50.9 | 82.7 | 34.0 | 48.0 |
Price To Sales Price To Sales | 0.5 | 0.6 | 0.7 | 1.5 | 3.0 | 7.2 | 3.0 | 4.3 |
Price To Book Price To Book | 1.2 | 1.8 | 2.0 | 4.3 | 8.2 | 16.5 | 7.6 | 10.7 |
EV To EBITDA EV To EBITDA | 6.7 | 10.0 | 8.1 | 16.8 | 31.9 | 57.2 | 33.1 | |
GPM GPM% | 19.4 | 18.0 | 19.2 | 19.3 | 34.8 | 44.1 | ||
OPM OPM% | 8.2 | 8.4 | 10.4 | 9.7 | 10.0 | 12.7 | 13.4 | 13.4 |
NPM NPM% | 5.1 | 5.5 | 5.4 | 4.8 | 5.8 | 8.9 | 9.5 | 9.5 |
ROCE ROCE% | 16.4 | 14.4 | 17.0 | 16.9 | 18.6 | 26.3 | ||
ROE ROE% | 13.8 | 15.4 | 15.8 | 14.1 | 15.6 | 20.3 | ||
ROA ROA% | 6.8 | 6.2 | 6.7 | 6.4 | 8.5 | 13.1 | ||
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 16 | 27 | 35 | 87 | 196 | 665 | 395 | 557 |
Price To Earnings Price To Earnings | 9.0 | 11.4 | 12.6 | 29.7 | 50.9 | 82.7 | 34.0 | 48.0 |
Price To Sales Price To Sales | 0.5 | 0.6 | 0.7 | 1.5 | 3.0 | 7.2 | 3.0 | 4.3 |
Price To Book Price To Book | 1.2 | 1.8 | 2.0 | 4.3 | 8.2 | 16.5 | 7.6 | 10.7 |
EV To EBITDA EV To EBITDA | 6.7 | 10.0 | 8.1 | 16.8 | 31.9 | 57.2 | 33.1 | |
GPM GPM% | 19.4 | 18.0 | 19.2 | 19.3 | 34.8 | 44.1 | ||
OPM OPM% | 8.2 | 8.4 | 10.4 | 9.7 | 10.0 | 12.7 | 13.4 | 13.4 |
NPM NPM% | 5.1 | 5.5 | 5.4 | 4.8 | 5.8 | 8.9 | 9.5 | 9.5 |
ROCE ROCE% | 16.4 | 14.4 | 17.0 | 16.9 | 18.6 | 26.3 | ||
ROE ROE% | 13.8 | 15.4 | 15.8 | 14.1 | 15.6 | 20.3 | ||
ROA ROA% | 6.8 | 6.2 | 6.7 | 6.4 | 8.5 | 13.1 | ||
Documents — Captain Technocast Ltd