| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 3 | 4 | 4 | 5 | 6 | 6 | 7 | 7 | 8 | 10 | 9 | |
Growth YoY Revenue Growth YoY% | 35.6 | 12.1 | 0.5 | 57.9 | 54.3 | 67.3 | 65.8 | 52.9 | 38.0 | 36.4 | 51.2 | 40.7 |
| 2 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 1 | 2 | 3 | 2 | |
| 2 | 2 | 2 | 3 | 4 | 4 | 4 | 5 | 5 | 6 | 7 | 7 | |
OPM OPM% | 46.6 | 59.4 | 53.2 | 67.0 | 70.0 | 71.0 | 67.8 | 73.2 | 78.5 | 77.3 | 70.0 | 78.7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 2 | 2 | 2 | 3 | 3 | 4 | 4 | 5 | 5 | 6 | 7 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | |
| 1 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 4 | 4 | 4 | 5 | |
Growth YoY PAT Growth YoY% | 66.7 | 6.3 | -9.6 | 98.8 | 115.8 | 108.4 | 134.5 | 86.5 | 75.6 | 61.3 | 64.5 | 53.0 |
NPM NPM% | 29.3 | 34.8 | 29.1 | 39.0 | 41.0 | 43.4 | 41.1 | 47.5 | 52.2 | 51.3 | 44.7 | 51.7 |
| 0.3 | 0.4 | 0.4 | 0.6 | 0.6 | 0.7 | 0.8 | 0.9 | 1.0 | 0.9 | 1.3 | 1.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 3 | 4 | 4 | 5 | 6 | 6 | 7 | 7 | 8 | 10 | 9 | |
Growth YoY Revenue Growth YoY% | 35.6 | 12.1 | 0.5 | 57.9 | 54.3 | 67.3 | 65.8 | 52.9 | 38.0 | 36.4 | 51.2 | 40.7 |
| 2 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 1 | 2 | 3 | 2 | |
| 2 | 2 | 2 | 3 | 4 | 4 | 4 | 5 | 5 | 6 | 7 | 7 | |
OPM OPM% | 46.6 | 59.4 | 53.2 | 67.0 | 70.0 | 71.0 | 67.8 | 73.2 | 78.5 | 77.3 | 70.0 | 78.7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 2 | 2 | 2 | 3 | 3 | 4 | 4 | 5 | 5 | 6 | 7 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | |
| 1 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 4 | 4 | 4 | 5 | |
Growth YoY PAT Growth YoY% | 66.7 | 6.3 | -9.6 | 98.8 | 115.8 | 108.4 | 134.5 | 86.5 | 75.6 | 61.3 | 64.5 | 53.0 |
NPM NPM% | 29.3 | 34.8 | 29.1 | 39.0 | 41.0 | 43.4 | 41.1 | 47.5 | 52.2 | 51.3 | 44.7 | 51.7 |
| 0.3 | 0.4 | 0.4 | 0.6 | 0.6 | 0.7 | 0.8 | 0.9 | 1.0 | 0.9 | 1.3 | 1.4 |
| 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 | 1 | 2 | 4 | 7 | 8 | 5 | 8 | 12 | 13 | 22 | 31 | 34 |
Growth Revenue Growth% | -12.7 | 123.8 | 152.9 | 53.3 | 16.7 | -30.5 | 55.6 | 36.0 | 15.8 | 61.9 | 44.5 | 41.9 |
| 1 | 1 | 4 | 5 | 6 | 3 | 5 | 6 | 6 | 7 | 8 | 8 | |
| 0 | 0 | 1 | 2 | 2 | 2 | 4 | 6 | 7 | 15 | 23 | 26 | |
OPM OPM% | 20.2 | 16.6 | 18.5 | 26.9 | 26.4 | 42.6 | 45.9 | 48.3 | 52.8 | 69.5 | 74.4 | 75.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 3 | 3 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 1 | 2 | 2 | 2 | 3 | 5 | 6 | 12 | 20 | 23 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 3 | 5 | 6 | |
PAT PATCr | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 3 | 4 | 9 | 15 | 17 |
Growth PAT Growth% | 14.4 | 84.4 | 194.0 | 109.9 | 8.9 | 8.0 | 77.6 | 40.4 | 19.1 | 118.5 | 67.6 | 62.4 |
NPM NPM% | 13.5 | 11.1 | 12.9 | 17.7 | 16.5 | 25.6 | 29.3 | 30.2 | 31.1 | 41.9 | 48.6 | 49.7 |
| 0.3 | 0.3 | 0.8 | 1.0 | 1.1 | 1.5 | 0.8 | 1.1 | 1.4 | 2.6 | 4.4 | 4.7 |
| 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 | 1 | 2 | 4 | 7 | 8 | 5 | 8 | 12 | 13 | 22 | 31 | 34 |
Growth Revenue Growth% | -12.7 | 123.8 | 152.9 | 53.3 | 16.7 | -30.5 | 55.6 | 36.0 | 15.8 | 61.9 | 44.5 | 41.9 |
| 1 | 1 | 4 | 5 | 6 | 3 | 5 | 6 | 6 | 7 | 8 | 8 | |
| 0 | 0 | 1 | 2 | 2 | 2 | 4 | 6 | 7 | 15 | 23 | 26 | |
OPM OPM% | 20.2 | 16.6 | 18.5 | 26.9 | 26.4 | 42.6 | 45.9 | 48.3 | 52.8 | 69.5 | 74.4 | 75.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 3 | 3 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 1 | 2 | 2 | 2 | 3 | 5 | 6 | 12 | 20 | 23 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 3 | 5 | 6 | |
PAT PATCr | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 3 | 4 | 9 | 15 | 17 |
Growth PAT Growth% | 14.4 | 84.4 | 194.0 | 109.9 | 8.9 | 8.0 | 77.6 | 40.4 | 19.1 | 118.5 | 67.6 | 62.4 |
NPM NPM% | 13.5 | 11.1 | 12.9 | 17.7 | 16.5 | 25.6 | 29.3 | 30.2 | 31.1 | 41.9 | 48.6 | 49.7 |
| 0.3 | 0.3 | 0.8 | 1.0 | 1.1 | 1.5 | 0.8 | 1.1 | 1.4 | 2.6 | 4.4 | 4.7 |
| 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 | 3 | 3 | 3 | 9 | 9 | 9 | 29 | 30 | 30 | 35 | 35 |
Reserves ReservesCr | 0 | 1 | 2 | 5 | 6 | 7 | 9 | 13 | 17 | 50 | 62 |
| 0 | 0 | 1 | 1 | 2 | 3 | 3 | 2 | 2 | 4 | ||
| 0 | 0 | 1 | 1 | 3 | 3 | 5 | 5 | 15 | 16 | ||
| 3 | 5 | 7 | 16 | 20 | 23 | 46 | 52 | 65 | 106 | 121 | |
| 3 | 5 | 7 | 16 | 20 | 23 | 9 | 9 | 9 | 24 | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 37 | 43 | 56 | 81 | ||
| 3 | 5 | 7 | 16 | 20 | 23 | 46 | 52 | 65 | 106 | 121 |
| 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 | 3 | 3 | 3 | 9 | 9 | 9 | 29 | 30 | 30 | 35 | 35 |
Reserves ReservesCr | 0 | 1 | 2 | 5 | 6 | 7 | 9 | 13 | 17 | 50 | 62 |
| 0 | 0 | 1 | 1 | 2 | 3 | 3 | 2 | 2 | 4 | ||
| 0 | 0 | 1 | 1 | 3 | 3 | 5 | 5 | 15 | 16 | ||
| 3 | 5 | 7 | 16 | 20 | 23 | 46 | 52 | 65 | 106 | 121 | |
| 3 | 5 | 7 | 16 | 20 | 23 | 9 | 9 | 9 | 24 | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 37 | 43 | 56 | 81 | ||
| 3 | 5 | 7 | 16 | 20 | 23 | 46 | 52 | 65 | 106 | 121 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | -5 | -4 | 3 | -23 | 2 | -11 | -13 | -10 | |
| -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | |
| 2 | 1 | 8 | 1 | 0 | 21 | 3 | 8 | 28 | -2 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 3 | -3 | 2 | -2 | 5 | -4 | 15 | -13 |
Free Cash Flow Free Cash FlowCr | -1 | 0 | -5 | -4 | 3 | -23 | 1 | -12 | -14 | |
CFO To PAT CFO To PAT% | -251.6 | 13.3 | -417.1 | -287.2 | 184.9 | -932.6 | 43.5 | -272.9 | -147.7 | -66.7 |
CFO To EBITDA CFO To EBITDA% | -167.9 | 9.3 | -274.4 | -179.4 | 111.1 | -594.4 | 27.2 | -160.7 | -88.9 | -43.5 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | -5 | -4 | 3 | -23 | 2 | -11 | -13 | -10 | |
| -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | |
| 2 | 1 | 8 | 1 | 0 | 21 | 3 | 8 | 28 | -2 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 3 | -3 | 2 | -2 | 5 | -4 | 15 | -13 |
Free Cash Flow Free Cash FlowCr | -1 | 0 | -5 | -4 | 3 | -23 | 1 | -12 | -14 | |
CFO To PAT CFO To PAT% | -251.6 | 13.3 | -417.1 | -287.2 | 184.9 | -932.6 | 43.5 | -272.9 | -147.7 | -66.7 |
CFO To EBITDA CFO To EBITDA% | -167.9 | 9.3 | -274.4 | -179.4 | 111.1 | -594.4 | 27.2 | -160.7 | -88.9 | -43.5 |
| 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 | 14 | 11 | 10 | 10 | 36 | 48 | 71 | 110 | 343 | 160 | 226 | |
Price To Earnings Price To Earnings | 71.4 | 20.0 | 8.7 | 7.6 | 8.1 | 19.4 | 20.5 | 26.7 | 38.8 | 11.1 | 14.1 | |
Price To Sales Price To Sales | 7.9 | 2.6 | 1.5 | 1.3 | 6.6 | 5.6 | 6.2 | 8.3 | 15.9 | 5.1 | 6.7 | |
Price To Book Price To Book | 3.3 | 2.1 | 0.7 | 0.7 | 0.7 | 1.3 | 1.6 | 2.4 | 4.2 | 1.7 | 2.3 | |
EV To EBITDA EV To EBITDA | 46.1 | 12.8 | 3.9 | 5.3 | 15.0 | 13.0 | 12.5 | 17.4 | 22.7 | 7.4 | 9.1 | |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | 20.2 | 16.6 | 18.5 | 26.9 | 26.4 | 42.6 | 45.9 | 48.3 | 52.8 | 69.5 | 74.4 | 75.8 |
NPM NPM% | 13.5 | 11.1 | 12.9 | 17.7 | 16.5 | 25.6 | 29.3 | 30.2 | 31.1 | 41.9 | 48.6 | 49.7 |
ROCE ROCE% | 4.7 | 6.5 | 13.1 | 12.0 | 11.9 | 12.3 | 9.0 | 11.3 | 11.4 | 15.0 | 20.3 | 20.3 |
ROE ROE% | 3.2 | 4.6 | 10.6 | 8.5 | 8.7 | 8.8 | 6.5 | 8.0 | 8.8 | 10.7 | 15.7 | 15.7 |
ROA ROA% | 3.1 | 4.1 | 7.7 | 7.4 | 6.6 | 6.2 | 5.4 | 6.7 | 6.4 | 8.6 | 12.6 | 12.6 |
| 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 | 14 | 11 | 10 | 10 | 36 | 48 | 71 | 110 | 343 | 160 | 226 | |
Price To Earnings Price To Earnings | 71.4 | 20.0 | 8.7 | 7.6 | 8.1 | 19.4 | 20.5 | 26.7 | 38.8 | 11.1 | 14.1 | |
Price To Sales Price To Sales | 7.9 | 2.6 | 1.5 | 1.3 | 6.6 | 5.6 | 6.2 | 8.3 | 15.9 | 5.1 | 6.7 | |
Price To Book Price To Book | 3.3 | 2.1 | 0.7 | 0.7 | 0.7 | 1.3 | 1.6 | 2.4 | 4.2 | 1.7 | 2.3 | |
EV To EBITDA EV To EBITDA | 46.1 | 12.8 | 3.9 | 5.3 | 15.0 | 13.0 | 12.5 | 17.4 | 22.7 | 7.4 | 9.1 | |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | 20.2 | 16.6 | 18.5 | 26.9 | 26.4 | 42.6 | 45.9 | 48.3 | 52.8 | 69.5 | 74.4 | 75.8 |
NPM NPM% | 13.5 | 11.1 | 12.9 | 17.7 | 16.5 | 25.6 | 29.3 | 30.2 | 31.1 | 41.9 | 48.6 | 49.7 |
ROCE ROCE% | 4.7 | 6.5 | 13.1 | 12.0 | 11.9 | 12.3 | 9.0 | 11.3 | 11.4 | 15.0 | 20.3 | 20.3 |
ROE ROE% | 3.2 | 4.6 | 10.6 | 8.5 | 8.7 | 8.8 | 6.5 | 8.0 | 8.8 | 10.7 | 15.7 | 15.7 |
ROA ROA% | 3.1 | 4.1 | 7.7 | 7.4 | 6.6 | 6.2 | 5.4 | 6.7 | 6.4 | 8.6 | 12.6 | 12.6 |
Documents — Emerald Finance Ltd
Concall Transcript Summaries — Emerald Finance Ltd