| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 16 | 13 | 13 | 16 | 18 | 38 | 40 | 48 | |
Growth YoY Revenue Growth YoY% | -20.4 | 23.3 | 37.3 | 144.6 | 129.1 | 23.7 | ||
| 14 | 12 | 12 | 14 | 16 | 36 | 37 | 45 | |
| 2 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | |
OPM OPM% | 10.1 | 6.8 | 8.4 | 13.2 | 10.0 | 6.2 | 6.7 | 5.4 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 1 | 1 | 2 | 2 | 3 | 3 | 3 |
| 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | |
| 1 | 1 | 1 | 1 | 1 | 2 | 3 | 2 | |
Growth YoY PAT Growth YoY% | -27.4 | 70.2 | 67.5 | 71.9 | 115.5 | 26.0 | ||
NPM NPM% | 6.6 | 5.3 | 6.0 | 7.3 | 7.3 | 5.1 | 6.9 | 5.2 |
| 0.0 | 2.0 | 1.5 | 2.3 | 2.6 | 3.5 | 4.7 | 3.4 |
| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 16 | 13 | 13 | 16 | 18 | 38 | 40 | 48 | |
Growth YoY Revenue Growth YoY% | -20.4 | 23.3 | 37.3 | 144.6 | 129.1 | 23.7 | ||
| 14 | 12 | 12 | 14 | 16 | 36 | 37 | 45 | |
| 2 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | |
OPM OPM% | 10.1 | 6.8 | 8.4 | 13.2 | 10.0 | 6.2 | 6.7 | 5.4 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 1 | 1 | 2 | 2 | 3 | 3 | 3 |
| 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | |
| 1 | 1 | 1 | 1 | 1 | 2 | 3 | 2 | |
Growth YoY PAT Growth YoY% | -27.4 | 70.2 | 67.5 | 71.9 | 115.5 | 26.0 | ||
NPM NPM% | 6.6 | 5.3 | 6.0 | 7.3 | 7.3 | 5.1 | 6.9 | 5.2 |
| 0.0 | 2.0 | 1.5 | 2.3 | 2.6 | 3.5 | 4.7 | 3.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 8 | 8 | 18 | 28 | 29 | 56 | 88 |
Growth Revenue Growth% | -0.2 | 118.5 | 55.6 | 0.7 | 96.4 | 56.7 | |
| 8 | 8 | 16 | 26 | 25 | 52 | 82 | |
| 0 | 0 | 2 | 3 | 3 | 4 | 5 | |
OPM OPM% | 4.5 | 1.6 | 9.8 | 8.9 | 11.1 | 7.5 | 6.0 |
| 0 | 0 | 0 | 0 | 0 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 2 | 2 | 3 | 4 | 6 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | |
PAT PATCr | 0 | 0 | 1 | 2 | 2 | 3 | 5 |
Growth PAT Growth% | -28.8 | 1,611.3 | 34.0 | 10.4 | 70.5 | 61.8 | |
NPM NPM% | 1.3 | 0.9 | 7.1 | 6.1 | 6.7 | 5.8 | 6.0 |
| 93.0 | 66.3 | 4.2 | 5.2 | 3.8 | 6.4 | 8.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 8 | 8 | 18 | 28 | 29 | 56 | 88 |
Growth Revenue Growth% | -0.2 | 118.5 | 55.6 | 0.7 | 96.4 | 56.7 | |
| 8 | 8 | 16 | 26 | 25 | 52 | 82 | |
| 0 | 0 | 2 | 3 | 3 | 4 | 5 | |
OPM OPM% | 4.5 | 1.6 | 9.8 | 8.9 | 11.1 | 7.5 | 6.0 |
| 0 | 0 | 0 | 0 | 0 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 2 | 2 | 3 | 4 | 6 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | |
PAT PATCr | 0 | 0 | 1 | 2 | 2 | 3 | 5 |
Growth PAT Growth% | -28.8 | 1,611.3 | 34.0 | 10.4 | 70.5 | 61.8 | |
NPM NPM% | 1.3 | 0.9 | 7.1 | 6.1 | 6.7 | 5.8 | 6.0 |
| 93.0 | 66.3 | 4.2 | 5.2 | 3.8 | 6.4 | 8.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 5 | 5 | 6 | 9 |
Reserves ReservesCr | 1 | 1 | 2 | 7 | 9 | 15 | 51 |
| 3 | 2 | 2 | 3 | 5 | 12 | 14 | |
| 0 | 0 | 1 | 0 | 0 | 1 | 1 | |
| 4 | 3 | 5 | 15 | 19 | 50 | 75 | |
| 3 | 3 | 3 | 12 | 15 | 26 | 32 | |
| 0 | 0 | 2 | 3 | 5 | 24 | 43 | |
| 4 | 3 | 5 | 15 | 19 | 50 | 75 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 5 | 5 | 6 | 9 |
Reserves ReservesCr | 1 | 1 | 2 | 7 | 9 | 15 | 51 |
| 3 | 2 | 2 | 3 | 5 | 12 | 14 | |
| 0 | 0 | 1 | 0 | 0 | 1 | 1 | |
| 4 | 3 | 5 | 15 | 19 | 50 | 75 | |
| 3 | 3 | 3 | 12 | 15 | 26 | 32 | |
| 0 | 0 | 2 | 3 | 5 | 24 | 43 | |
| 4 | 3 | 5 | 15 | 19 | 50 | 75 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -1 | 1 | 0 | -1 | -2 | -23 | -12 | |
| 1 | 0 | 0 | 0 | -1 | -1 | -6 | |
| 1 | 0 | 0 | 6 | 2 | 23 | 17 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 5 | -1 | -1 | -1 |
Free Cash Flow Free Cash FlowCr | -1 | 1 | 0 | -1 | -3 | -24 | -18 |
CFO To PAT CFO To PAT% | -1,332.1 | 757.4 | -0.7 | -46.2 | -86.8 | -704.5 | -232.7 |
CFO To EBITDA CFO To EBITDA% | -372.3 | 440.4 | -0.5 | -31.7 | -52.4 | -545.0 | -231.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -1 | 1 | 0 | -1 | -2 | -23 | -12 | |
| 1 | 0 | 0 | 0 | -1 | -1 | -6 | |
| 1 | 0 | 0 | 6 | 2 | 23 | 17 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 5 | -1 | -1 | -1 |
Free Cash Flow Free Cash FlowCr | -1 | 1 | 0 | -1 | -3 | -24 | -18 |
CFO To PAT CFO To PAT% | -1,332.1 | 757.4 | -0.7 | -46.2 | -86.8 | -704.5 | -232.7 |
CFO To EBITDA CFO To EBITDA% | -372.3 | 440.4 | -0.5 | -31.7 | -52.4 | -545.0 | -231.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 24 | 26 | 278 | 225 | 227 | |||
Price To Earnings Price To Earnings | 14.1 | 13.8 | 88.9 | 42.7 | 30.8 | |||
Price To Sales Price To Sales | 0.9 | 0.9 | 5.0 | 2.6 | 2.6 | |||
Price To Book Price To Book | 2.0 | 1.9 | 14.2 | 3.7 | 3.8 | |||
EV To EBITDA EV To EBITDA | 7.6 | 7.6 | 66.3 | 42.8 | 43.9 | |||
GPM GPM% | 94.4 | 95.6 | 98.9 | 99.0 | 99.1 | 76.8 | 88.7 | 88.7 |
OPM OPM% | 4.5 | 1.6 | 9.8 | 8.9 | 11.1 | 7.5 | 6.0 | 6.0 |
NPM NPM% | 1.3 | 0.9 | 7.1 | 6.1 | 6.7 | 5.8 | 6.0 | 6.0 |
ROCE ROCE% | 13.7 | 7.7 | 53.8 | 20.1 | 18.5 | 20.1 | 10.7 | 10.7 |
ROE ROE% | 10.9 | 7.2 | 57.8 | 14.2 | 13.7 | 16.0 | 8.7 | 8.7 |
ROA ROA% | 3.0 | 2.2 | 27.7 | 11.6 | 9.9 | 6.5 | 7.0 | 7.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 24 | 26 | 278 | 225 | 227 | |||
Price To Earnings Price To Earnings | 14.1 | 13.8 | 88.9 | 42.7 | 30.8 | |||
Price To Sales Price To Sales | 0.9 | 0.9 | 5.0 | 2.6 | 2.6 | |||
Price To Book Price To Book | 2.0 | 1.9 | 14.2 | 3.7 | 3.8 | |||
EV To EBITDA EV To EBITDA | 7.6 | 7.6 | 66.3 | 42.8 | 43.9 | |||
GPM GPM% | 94.4 | 95.6 | 98.9 | 99.0 | 99.1 | 76.8 | 88.7 | 88.7 |
OPM OPM% | 4.5 | 1.6 | 9.8 | 8.9 | 11.1 | 7.5 | 6.0 | 6.0 |
NPM NPM% | 1.3 | 0.9 | 7.1 | 6.1 | 6.7 | 5.8 | 6.0 | 6.0 |
ROCE ROCE% | 13.7 | 7.7 | 53.8 | 20.1 | 18.5 | 20.1 | 10.7 | 10.7 |
ROE ROE% | 10.9 | 7.2 | 57.8 | 14.2 | 13.7 | 16.0 | 8.7 | 8.7 |
ROA ROA% | 3.0 | 2.2 | 27.7 | 11.6 | 9.9 | 6.5 | 7.0 | 7.0 |
Documents — ITCONS E-Solutions Ltd