| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 33 | 33 | 44 | 51 | 52 | 58 | 70 | 75 | 83 | 81 | 83 | 78 | |
Growth YoY Revenue Growth YoY% | 22.3 | 18.9 | 51.4 | 99.1 | 59.5 | 76.5 | 58.8 | 48.5 | 58.4 | 39.8 | 17.8 | 4.1 |
| 28 | 28 | 37 | 41 | 42 | 46 | 53 | 55 | 61 | 61 | 59 | 59 | |
| 5 | 5 | 7 | 10 | 11 | 12 | 17 | 20 | 22 | 20 | 24 | 19 | |
OPM OPM% | 14.4 | 15.6 | 16.8 | 19.2 | 20.5 | 21.4 | 23.9 | 27.1 | 26.7 | 24.9 | 28.5 | 24.5 |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
PBT PBTCr | 4 | 4 | 7 | 9 | 10 | 11 | 16 | 20 | 21 | 19 | 22 | 18 |
| 1 | 1 | 2 | 2 | 2 | 3 | 4 | 5 | 5 | 5 | 6 | 6 | |
| 3 | 3 | 5 | 7 | 7 | 9 | 12 | 15 | 16 | 14 | 17 | 12 | |
Growth YoY PAT Growth YoY% | 78.1 | 113.3 | 132.7 | 275.3 | 155.8 | 171.1 | 130.9 | 111.2 | 115.5 | 63.6 | 42.3 | -18.5 |
NPM NPM% | 8.7 | 9.8 | 11.4 | 13.8 | 13.9 | 15.0 | 16.6 | 19.6 | 19.0 | 17.5 | 20.1 | 15.3 |
| 2.8 | 3.4 | 4.5 | 6.3 | 7.1 | 6.9 | 9.7 | 13.4 | 13.2 | 13.2 | 11.3 | 10.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 33 | 33 | 44 | 51 | 52 | 58 | 70 | 75 | 83 | 81 | 83 | 78 | |
Growth YoY Revenue Growth YoY% | 22.3 | 18.9 | 51.4 | 99.1 | 59.5 | 76.5 | 58.8 | 48.5 | 58.4 | 39.8 | 17.8 | 4.1 |
| 28 | 28 | 37 | 41 | 42 | 46 | 53 | 55 | 61 | 61 | 59 | 59 | |
| 5 | 5 | 7 | 10 | 11 | 12 | 17 | 20 | 22 | 20 | 24 | 19 | |
OPM OPM% | 14.4 | 15.6 | 16.8 | 19.2 | 20.5 | 21.4 | 23.9 | 27.1 | 26.7 | 24.9 | 28.5 | 24.5 |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
PBT PBTCr | 4 | 4 | 7 | 9 | 10 | 11 | 16 | 20 | 21 | 19 | 22 | 18 |
| 1 | 1 | 2 | 2 | 2 | 3 | 4 | 5 | 5 | 5 | 6 | 6 | |
| 3 | 3 | 5 | 7 | 7 | 9 | 12 | 15 | 16 | 14 | 17 | 12 | |
Growth YoY PAT Growth YoY% | 78.1 | 113.3 | 132.7 | 275.3 | 155.8 | 171.1 | 130.9 | 111.2 | 115.5 | 63.6 | 42.3 | -18.5 |
NPM NPM% | 8.7 | 9.8 | 11.4 | 13.8 | 13.9 | 15.0 | 16.6 | 19.6 | 19.0 | 17.5 | 20.1 | 15.3 |
| 2.8 | 3.4 | 4.5 | 6.3 | 7.1 | 6.9 | 9.7 | 13.4 | 13.2 | 13.2 | 11.3 | 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 41 | 49 | 59 | 83 | 100 | 77 | 84 | 107 | 135 | 231 | 322 | 325 |
Growth Revenue Growth% | 13.2 | 19.3 | 22.0 | 40.0 | 19.9 | -22.9 | 8.7 | 28.3 | 26.1 | 70.8 | 39.2 | 27.1 |
| 37 | 44 | 51 | 70 | 80 | 64 | 71 | 95 | 115 | 182 | 236 | 240 | |
| 4 | 5 | 8 | 13 | 20 | 13 | 12 | 13 | 21 | 50 | 86 | 85 | |
OPM OPM% | 8.7 | 10.4 | 13.8 | 15.3 | 19.8 | 16.5 | 14.6 | 11.8 | 15.3 | 21.5 | 26.8 | 26.2 |
| 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 5 | 5 |
PBT PBTCr | 1 | 2 | 5 | 10 | 18 | 11 | 10 | 10 | 17 | 46 | 82 | 80 |
| 0 | 0 | 2 | 2 | 4 | 3 | 3 | 3 | 4 | 12 | 21 | 22 | |
PAT PATCr | 1 | 2 | 4 | 8 | 14 | 8 | 8 | 7 | 13 | 35 | 61 | 59 |
Growth PAT Growth% | 25.0 | 320.5 | 66.8 | 135.8 | 66.8 | -44.4 | -3.6 | -3.6 | 79.3 | 166.9 | 76.9 | 38.1 |
NPM NPM% | 1.2 | 4.4 | 6.0 | 10.1 | 14.0 | 10.1 | 9.0 | 6.7 | 9.6 | 15.0 | 19.0 | 18.0 |
| 0.4 | 1.8 | 3.0 | 7.2 | 11.8 | 7.0 | 7.0 | 6.5 | 12.9 | 29.9 | 51.1 | 47.9 |
| 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 | 41 | 49 | 59 | 83 | 100 | 77 | 84 | 107 | 135 | 231 | 322 | 325 |
Growth Revenue Growth% | 13.2 | 19.3 | 22.0 | 40.0 | 19.9 | -22.9 | 8.7 | 28.3 | 26.1 | 70.8 | 39.2 | 27.1 |
| 37 | 44 | 51 | 70 | 80 | 64 | 71 | 95 | 115 | 182 | 236 | 240 | |
| 4 | 5 | 8 | 13 | 20 | 13 | 12 | 13 | 21 | 50 | 86 | 85 | |
OPM OPM% | 8.7 | 10.4 | 13.8 | 15.3 | 19.8 | 16.5 | 14.6 | 11.8 | 15.3 | 21.5 | 26.8 | 26.2 |
| 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 5 | 5 |
PBT PBTCr | 1 | 2 | 5 | 10 | 18 | 11 | 10 | 10 | 17 | 46 | 82 | 80 |
| 0 | 0 | 2 | 2 | 4 | 3 | 3 | 3 | 4 | 12 | 21 | 22 | |
PAT PATCr | 1 | 2 | 4 | 8 | 14 | 8 | 8 | 7 | 13 | 35 | 61 | 59 |
Growth PAT Growth% | 25.0 | 320.5 | 66.8 | 135.8 | 66.8 | -44.4 | -3.6 | -3.6 | 79.3 | 166.9 | 76.9 | 38.1 |
NPM NPM% | 1.2 | 4.4 | 6.0 | 10.1 | 14.0 | 10.1 | 9.0 | 6.7 | 9.6 | 15.0 | 19.0 | 18.0 |
| 0.4 | 1.8 | 3.0 | 7.2 | 11.8 | 7.0 | 7.0 | 6.5 | 12.9 | 29.9 | 51.1 | 47.9 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 12 |
Reserves ReservesCr | 20 | 22 | 26 | 34 | 47 | 56 | 63 | 71 | 85 | 120 | 172 |
| 21 | 21 | 22 | 25 | 21 | 20 | 21 | 31 | 30 | 40 | 29 | |
| 8 | 8 | 8 | 5 | 6 | 4 | 4 | 4 | 4 | 5 | 6 | |
| 52 | 55 | 59 | 68 | 78 | 83 | 92 | 110 | 123 | 169 | 218 | |
| 28 | 26 | 28 | 34 | 38 | 39 | 40 | 51 | 58 | 86 | 102 | |
| 25 | 29 | 32 | 34 | 40 | 45 | 52 | 59 | 66 | 83 | 116 | |
| 52 | 55 | 59 | 68 | 78 | 83 | 92 | 110 | 123 | 169 | 218 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 12 |
Reserves ReservesCr | 20 | 22 | 26 | 34 | 47 | 56 | 63 | 71 | 85 | 120 | 172 |
| 21 | 21 | 22 | 25 | 21 | 20 | 21 | 31 | 30 | 40 | 29 | |
| 8 | 8 | 8 | 5 | 6 | 4 | 4 | 4 | 4 | 5 | 6 | |
| 52 | 55 | 59 | 68 | 78 | 83 | 92 | 110 | 123 | 169 | 218 | |
| 28 | 26 | 28 | 34 | 38 | 39 | 40 | 51 | 58 | 86 | 102 | |
| 25 | 29 | 32 | 34 | 40 | 45 | 52 | 59 | 66 | 83 | 116 | |
| 52 | 55 | 59 | 68 | 78 | 83 | 92 | 110 | 123 | 169 | 218 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 6 | 7 | 9 | 10 | 11 | 10 | 10 | 12 | 22 | 31 | |
| -3 | -6 | -4 | -4 | -8 | -5 | -10 | -10 | -10 | -20 | -37 | |
| 2 | 0 | -3 | -5 | -1 | -6 | -1 | 1 | -2 | 1 | 4 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | -1 | 0 | 1 | 0 | -1 | 0 | 0 | 3 | -2 |
Free Cash Flow Free Cash FlowCr | -2 | 0 | 3 | 6 | 3 | 9 | 4 | 1 | 4 | 8 | 17 |
CFO To PAT CFO To PAT% | 254.2 | 296.1 | 187.4 | 104.7 | 71.7 | 141.1 | 135.1 | 132.9 | 89.1 | 63.8 | 51.2 |
CFO To EBITDA CFO To EBITDA% | 36.3 | 124.7 | 81.4 | 68.8 | 50.8 | 86.4 | 83.0 | 75.9 | 55.7 | 44.5 | 36.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 6 | 7 | 9 | 10 | 11 | 10 | 10 | 12 | 22 | 31 | |
| -3 | -6 | -4 | -4 | -8 | -5 | -10 | -10 | -10 | -20 | -37 | |
| 2 | 0 | -3 | -5 | -1 | -6 | -1 | 1 | -2 | 1 | 4 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | -1 | 0 | 1 | 0 | -1 | 0 | 0 | 3 | -2 |
Free Cash Flow Free Cash FlowCr | -2 | 0 | 3 | 6 | 3 | 9 | 4 | 1 | 4 | 8 | 17 |
CFO To PAT CFO To PAT% | 254.2 | 296.1 | 187.4 | 104.7 | 71.7 | 141.1 | 135.1 | 132.9 | 89.1 | 63.8 | 51.2 |
CFO To EBITDA CFO To EBITDA% | 36.3 | 124.7 | 81.4 | 68.8 | 50.8 | 86.4 | 83.0 | 75.9 | 55.7 | 44.5 | 36.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 9 | 20 | 64 | 96 | 69 | 104 | 107 | 141 | 461 | 775 | 1,450 | 1,400 |
Price To Earnings Price To Earnings | 17.7 | 9.4 | 18.1 | 11.5 | 5.0 | 13.4 | 14.4 | 19.6 | 35.7 | 22.5 | 23.7 | 24.8 |
Price To Sales Price To Sales | 0.2 | 0.4 | 1.1 | 1.2 | 0.7 | 1.4 | 1.3 | 1.3 | 3.4 | 3.4 | 4.5 | 4.3 |
Price To Book Price To Book | 0.4 | 0.8 | 2.2 | 2.6 | 1.4 | 1.8 | 1.6 | 1.9 | 5.2 | 6.3 | 7.9 | 7.6 |
EV To EBITDA EV To EBITDA | 5.6 | 6.3 | 9.2 | 8.1 | 3.8 | 8.2 | 8.9 | 11.3 | 22.3 | 15.6 | 16.9 | 16.7 |
GPM GPM% | 29.3 | 31.3 | 33.8 | 34.6 | 38.0 | 49.5 | 46.2 | 30.1 | 31.8 | 35.7 | 40.8 | 40.8 |
OPM OPM% | 8.7 | 10.4 | 13.8 | 15.3 | 19.8 | 16.5 | 14.6 | 11.8 | 15.3 | 21.5 | 26.8 | 26.2 |
NPM NPM% | 1.2 | 4.4 | 6.0 | 10.1 | 14.0 | 10.1 | 9.0 | 6.7 | 9.6 | 15.0 | 19.0 | 18.0 |
ROCE ROCE% | 6.4 | 9.4 | 16.2 | 23.9 | 30.4 | 17.4 | 14.6 | 12.7 | 19.0 | 35.9 | 42.5 | 42.5 |
ROE ROE% | 2.1 | 8.2 | 12.0 | 22.3 | 27.3 | 13.1 | 11.1 | 9.7 | 14.5 | 28.0 | 33.4 | 33.4 |
ROA ROA% | 1.0 | 3.9 | 6.0 | 12.4 | 18.0 | 9.3 | 8.1 | 6.6 | 10.5 | 20.5 | 28.1 | 28.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 9 | 20 | 64 | 96 | 69 | 104 | 107 | 141 | 461 | 775 | 1,450 | 1,400 |
Price To Earnings Price To Earnings | 17.7 | 9.4 | 18.1 | 11.5 | 5.0 | 13.4 | 14.4 | 19.6 | 35.7 | 22.5 | 23.7 | 24.8 |
Price To Sales Price To Sales | 0.2 | 0.4 | 1.1 | 1.2 | 0.7 | 1.4 | 1.3 | 1.3 | 3.4 | 3.4 | 4.5 | 4.3 |
Price To Book Price To Book | 0.4 | 0.8 | 2.2 | 2.6 | 1.4 | 1.8 | 1.6 | 1.9 | 5.2 | 6.3 | 7.9 | 7.6 |
EV To EBITDA EV To EBITDA | 5.6 | 6.3 | 9.2 | 8.1 | 3.8 | 8.2 | 8.9 | 11.3 | 22.3 | 15.6 | 16.9 | 16.7 |
GPM GPM% | 29.3 | 31.3 | 33.8 | 34.6 | 38.0 | 49.5 | 46.2 | 30.1 | 31.8 | 35.7 | 40.8 | 40.8 |
OPM OPM% | 8.7 | 10.4 | 13.8 | 15.3 | 19.8 | 16.5 | 14.6 | 11.8 | 15.3 | 21.5 | 26.8 | 26.2 |
NPM NPM% | 1.2 | 4.4 | 6.0 | 10.1 | 14.0 | 10.1 | 9.0 | 6.7 | 9.6 | 15.0 | 19.0 | 18.0 |
ROCE ROCE% | 6.4 | 9.4 | 16.2 | 23.9 | 30.4 | 17.4 | 14.6 | 12.7 | 19.0 | 35.9 | 42.5 | 42.5 |
ROE ROE% | 2.1 | 8.2 | 12.0 | 22.3 | 27.3 | 13.1 | 11.1 | 9.7 | 14.5 | 28.0 | 33.4 | 33.4 |
ROA ROA% | 1.0 | 3.9 | 6.0 | 12.4 | 18.0 | 9.3 | 8.1 | 6.6 | 10.5 | 20.5 | 28.1 | 28.1 |
Documents — Frontier Springs Ltd
Concall Transcript Summaries — Frontier Springs Ltd