| Quarter | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|
| 28 | 30 | 30 | 34 | |
Growth YoY Revenue Growth YoY% | 5.8 | 15.2 | ||
| 25 | 27 | 28 | 30 | |
| 3 | 3 | 2 | 4 | |
OPM OPM% | 12.1 | 10.5 | 7.5 | 11.8 |
| 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 3 | 2 | 4 |
| 1 | 1 | 1 | 1 | |
| 2 | 2 | 1 | 3 | |
Growth YoY PAT Growth YoY% | -35.0 | 30.8 | ||
NPM NPM% | 8.0 | 7.4 | 4.9 | 8.4 |
| 0.0 | 0.0 | 2.1 | 3.7 |
| Quarter | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|
| 28 | 30 | 30 | 34 | |
Growth YoY Revenue Growth YoY% | 5.8 | 15.2 | ||
| 25 | 27 | 28 | 30 | |
| 3 | 3 | 2 | 4 | |
OPM OPM% | 12.1 | 10.5 | 7.5 | 11.8 |
| 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 3 | 2 | 4 |
| 1 | 1 | 1 | 1 | |
| 2 | 2 | 1 | 3 | |
Growth YoY PAT Growth YoY% | -35.0 | 30.8 | ||
NPM NPM% | 8.0 | 7.4 | 4.9 | 8.4 |
| 0.0 | 0.0 | 2.1 | 3.7 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Revenue RevenueCr | 38 | 43 | 50 | 58 | 64 |
Growth Revenue Growth% | 13.3 | 16.0 | 16.5 | 10.6 | |
| 36 | 40 | 47 | 52 | 58 | |
| 2 | 3 | 3 | 7 | 6 | |
OPM OPM% | 4.6 | 7.3 | 5.8 | 11.3 | 9.9 |
| 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 3 | 2 | 6 | 6 |
| 0 | 1 | 1 | 2 | 2 | |
PAT PATCr | 1 | 2 | 2 | 4 | 4 |
Growth PAT Growth% | 104.2 | -8.3 | 153.6 | -1.1 | |
NPM NPM% | 2.5 | 4.5 | 3.5 | 7.7 | 6.9 |
| 1.7 | 3.5 | 3.2 | 7.9 | 5.9 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Revenue RevenueCr | 38 | 43 | 50 | 58 | 64 |
Growth Revenue Growth% | 13.3 | 16.0 | 16.5 | 10.6 | |
| 36 | 40 | 47 | 52 | 58 | |
| 2 | 3 | 3 | 7 | 6 | |
OPM OPM% | 4.6 | 7.3 | 5.8 | 11.3 | 9.9 |
| 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 3 | 2 | 6 | 6 |
| 0 | 1 | 1 | 2 | 2 | |
PAT PATCr | 1 | 2 | 2 | 4 | 4 |
Growth PAT Growth% | 104.2 | -8.3 | 153.6 | -1.1 | |
NPM NPM% | 2.5 | 4.5 | 3.5 | 7.7 | 6.9 |
| 1.7 | 3.5 | 3.2 | 7.9 | 5.9 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 6 | 8 |
Reserves ReservesCr | 2 | 4 | 6 | 7 | 28 |
| 6 | 7 | 9 | 6 | 6 | |
| 3 | 4 | 3 | 5 | 2 | |
| 11 | 15 | 18 | 24 | 43 | |
| 10 | 13 | 16 | 22 | 32 | |
| 1 | 2 | 2 | 2 | 11 | |
| 11 | 15 | 18 | 24 | 43 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 6 | 8 |
Reserves ReservesCr | 2 | 4 | 6 | 7 | 28 |
| 6 | 7 | 9 | 6 | 6 | |
| 3 | 4 | 3 | 5 | 2 | |
| 11 | 15 | 18 | 24 | 43 | |
| 10 | 13 | 16 | 22 | 32 | |
| 1 | 2 | 2 | 2 | 11 | |
| 11 | 15 | 18 | 24 | 43 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -1 | 0 | 4 | -4 | -1 | |
| 0 | 0 | 0 | 0 | -9 | |
| 0 | 1 | -2 | 4 | 14 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 2 | 0 | 4 |
Free Cash Flow Free Cash FlowCr | -1 | -1 | 4 | -4 | -6 |
CFO To PAT CFO To PAT% | -112.1 | -21.3 | 247.8 | -87.6 | -18.1 |
CFO To EBITDA CFO To EBITDA% | -61.0 | -13.2 | 150.9 | -59.8 | -12.5 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -1 | 0 | 4 | -4 | -1 | |
| 0 | 0 | 0 | 0 | -9 | |
| 0 | 1 | -2 | 4 | 14 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 2 | 0 | 4 |
Free Cash Flow Free Cash FlowCr | -1 | -1 | 4 | -4 | -6 |
CFO To PAT CFO To PAT% | -112.1 | -21.3 | 247.8 | -87.6 | -18.1 |
CFO To EBITDA CFO To EBITDA% | -61.0 | -13.2 | 150.9 | -59.8 | -12.5 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 39 | 50 | ||||
Price To Earnings Price To Earnings | 8.9 | 10.8 | ||||
Price To Sales Price To Sales | 0.6 | 0.8 | ||||
Price To Book Price To Book | 1.1 | 1.4 | ||||
EV To EBITDA EV To EBITDA | 5.3 | 7.5 | ||||
GPM GPM% | 98.7 | 98.8 | 99.0 | 99.1 | 99.1 | 99.1 |
OPM OPM% | 4.6 | 7.3 | 5.8 | 11.3 | 9.9 | 9.9 |
NPM NPM% | 2.5 | 4.5 | 3.5 | 7.7 | 6.9 | 6.9 |
ROCE ROCE% | 30.9 | 38.0 | 33.4 | 37.1 | 17.2 | 17.2 |
ROE ROE% | 41.6 | 45.9 | 29.6 | 35.2 | 12.3 | 12.3 |
ROA ROA% | 8.3 | 12.9 | 10.0 | 18.7 | 10.2 | 10.2 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 39 | 50 | ||||
Price To Earnings Price To Earnings | 8.9 | 10.8 | ||||
Price To Sales Price To Sales | 0.6 | 0.8 | ||||
Price To Book Price To Book | 1.1 | 1.4 | ||||
EV To EBITDA EV To EBITDA | 5.3 | 7.5 | ||||
GPM GPM% | 98.7 | 98.8 | 99.0 | 99.1 | 99.1 | 99.1 |
OPM OPM% | 4.6 | 7.3 | 5.8 | 11.3 | 9.9 | 9.9 |
NPM NPM% | 2.5 | 4.5 | 3.5 | 7.7 | 6.9 | 6.9 |
ROCE ROCE% | 30.9 | 38.0 | 33.4 | 37.1 | 17.2 | 17.2 |
ROE ROE% | 41.6 | 45.9 | 29.6 | 35.2 | 12.3 | 12.3 |
ROA ROA% | 8.3 | 12.9 | 10.0 | 18.7 | 10.2 | 10.2 |
Documents — Icon Facilitators Ltd