| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 53 | 54 | 59 | 56 | 61 | 58 | 61 | 57 | 59 | 58 | 57 | 55 | |
Growth YoY Revenue Growth YoY% | 16.8 | 16.9 | 16.4 | 7.3 | 14.9 | 8.5 | 3.4 | 2.3 | -2.6 | -0.1 | -6.0 | -3.0 |
| 44 | 46 | 50 | 46 | 51 | 51 | 50 | 48 | 50 | 51 | 49 | 47 | |
| 9 | 8 | 9 | 10 | 10 | 8 | 10 | 9 | 9 | 7 | 8 | 8 | |
OPM OPM% | 16.2 | 14.1 | 14.9 | 17.1 | 16.6 | 13.0 | 16.9 | 16.4 | 15.8 | 12.1 | 14.2 | 14.1 |
| 1 | 1 | 2 | 1 | 2 | 1 | 2 | 2 | 1 | -5 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 8 | 7 | 8 | 9 | 10 | 7 | 11 | 9 | 9 | 0 | 7 | 8 |
| 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 0 | 2 | 2 | |
| 6 | 5 | 6 | 7 | 7 | 5 | 8 | 7 | 6 | 0 | 5 | 6 | |
Growth YoY PAT Growth YoY% | 24.6 | 12.8 | -60.7 | 15.5 | 32.0 | 8.9 | 24.5 | 2.4 | -14.0 | -100.4 | -31.4 | -17.9 |
NPM NPM% | 10.6 | 9.2 | 10.4 | 12.0 | 12.2 | 9.2 | 12.6 | 12.1 | 10.8 | 0.0 | 9.2 | 10.2 |
| 7.0 | 6.2 | 7.7 | 8.4 | 9.3 | 6.7 | 9.5 | 8.6 | 8.0 | 0.0 | 6.5 | 7.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 53 | 54 | 59 | 56 | 61 | 58 | 61 | 57 | 59 | 58 | 57 | 55 | |
Growth YoY Revenue Growth YoY% | 16.8 | 16.9 | 16.4 | 7.3 | 14.9 | 8.5 | 3.4 | 2.3 | -2.6 | -0.1 | -6.0 | -3.0 |
| 44 | 46 | 50 | 46 | 51 | 51 | 50 | 48 | 50 | 51 | 49 | 47 | |
| 9 | 8 | 9 | 10 | 10 | 8 | 10 | 9 | 9 | 7 | 8 | 8 | |
OPM OPM% | 16.2 | 14.1 | 14.9 | 17.1 | 16.6 | 13.0 | 16.9 | 16.4 | 15.8 | 12.1 | 14.2 | 14.1 |
| 1 | 1 | 2 | 1 | 2 | 1 | 2 | 2 | 1 | -5 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 8 | 7 | 8 | 9 | 10 | 7 | 11 | 9 | 9 | 0 | 7 | 8 |
| 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 0 | 2 | 2 | |
| 6 | 5 | 6 | 7 | 7 | 5 | 8 | 7 | 6 | 0 | 5 | 6 | |
Growth YoY PAT Growth YoY% | 24.6 | 12.8 | -60.7 | 15.5 | 32.0 | 8.9 | 24.5 | 2.4 | -14.0 | -100.4 | -31.4 | -17.9 |
NPM NPM% | 10.6 | 9.2 | 10.4 | 12.0 | 12.2 | 9.2 | 12.6 | 12.1 | 10.8 | 0.0 | 9.2 | 10.2 |
| 7.0 | 6.2 | 7.7 | 8.4 | 9.3 | 6.7 | 9.5 | 8.6 | 8.0 | 0.0 | 6.5 | 7.0 |
| 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 | 196 | 202 | 204 | 208 | 209 | 59 | 94 | 184 | 217 | 236 | 232 | 230 |
Growth Revenue Growth% | 8.5 | 2.9 | 1.4 | 1.9 | 0.5 | -71.6 | 58.6 | 95.4 | 18.1 | 8.4 | -1.7 | -3.0 |
| 172 | 175 | 185 | 196 | 207 | 98 | 101 | 163 | 183 | 198 | 198 | 198 | |
| 24 | 26 | 19 | 12 | 2 | -38 | -7 | 21 | 34 | 38 | 34 | 32 | |
OPM OPM% | 12.2 | 13.0 | 9.5 | 5.9 | 1.1 | -64.2 | -7.0 | 11.7 | 15.6 | 15.9 | 14.7 | 14.1 |
| 4 | 4 | 3 | 3 | 1 | 3 | 2 | 3 | 4 | 7 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 12 | 12 | 11 | 11 | 12 | 10 | 6 | 6 | 7 | 7 | 9 | 9 |
PBT PBTCr | 16 | 18 | 12 | 4 | -8 | -45 | -11 | 18 | 30 | 37 | 25 | 23 |
| 6 | 7 | 5 | 2 | -1 | 0 | 0 | -10 | 8 | 10 | 7 | 6 | |
PAT PATCr | 10 | 11 | 7 | 3 | -7 | -45 | -11 | 28 | 23 | 27 | 18 | 17 |
Growth PAT Growth% | -47.7 | 16.3 | -37.8 | -61.5 | -376.6 | -508.1 | 76.3 | 365.4 | -20.7 | 20.7 | -31.9 | -36.9 |
NPM NPM% | 4.9 | 5.5 | 3.4 | 1.3 | -3.5 | -75.9 | -11.3 | 15.4 | 10.3 | 11.5 | 8.0 | 7.5 |
| 12.0 | 14.0 | 8.7 | 3.4 | -9.3 | -56.4 | -13.4 | 35.5 | 28.1 | 34.0 | 23.1 | 21.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 196 | 202 | 204 | 208 | 209 | 59 | 94 | 184 | 217 | 236 | 232 | 230 |
Growth Revenue Growth% | 8.5 | 2.9 | 1.4 | 1.9 | 0.5 | -71.6 | 58.6 | 95.4 | 18.1 | 8.4 | -1.7 | -3.0 |
| 172 | 175 | 185 | 196 | 207 | 98 | 101 | 163 | 183 | 198 | 198 | 198 | |
| 24 | 26 | 19 | 12 | 2 | -38 | -7 | 21 | 34 | 38 | 34 | 32 | |
OPM OPM% | 12.2 | 13.0 | 9.5 | 5.9 | 1.1 | -64.2 | -7.0 | 11.7 | 15.6 | 15.9 | 14.7 | 14.1 |
| 4 | 4 | 3 | 3 | 1 | 3 | 2 | 3 | 4 | 7 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 12 | 12 | 11 | 11 | 12 | 10 | 6 | 6 | 7 | 7 | 9 | 9 |
PBT PBTCr | 16 | 18 | 12 | 4 | -8 | -45 | -11 | 18 | 30 | 37 | 25 | 23 |
| 6 | 7 | 5 | 2 | -1 | 0 | 0 | -10 | 8 | 10 | 7 | 6 | |
PAT PATCr | 10 | 11 | 7 | 3 | -7 | -45 | -11 | 28 | 23 | 27 | 18 | 17 |
Growth PAT Growth% | -47.7 | 16.3 | -37.8 | -61.5 | -376.6 | -508.1 | 76.3 | 365.4 | -20.7 | 20.7 | -31.9 | -36.9 |
NPM NPM% | 4.9 | 5.5 | 3.4 | 1.3 | -3.5 | -75.9 | -11.3 | 15.4 | 10.3 | 11.5 | 8.0 | 7.5 |
| 12.0 | 14.0 | 8.7 | 3.4 | -9.3 | -56.4 | -13.4 | 35.5 | 28.1 | 34.0 | 23.1 | 21.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
Reserves ReservesCr | 150 | 154 | 156 | 154 | 142 | 97 | 87 | 115 | 134 | 157 | 171 |
| 37 | 46 | 40 | 45 | 40 | 32 | 36 | 53 | 59 | 62 | 65 | |
| 6 | 5 | 3 | 2 | 4 | 3 | 2 | 3 | 3 | 4 | 5 | |
| 201 | 213 | 208 | 210 | 194 | 140 | 134 | 179 | 205 | 231 | 249 | |
| 145 | 166 | 169 | 168 | 145 | 103 | 101 | 130 | 164 | 186 | 194 | |
| 56 | 47 | 38 | 42 | 49 | 37 | 33 | 49 | 40 | 45 | 56 | |
| 201 | 213 | 208 | 210 | 194 | 140 | 134 | 179 | 205 | 231 | 249 |
| 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 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
Reserves ReservesCr | 150 | 154 | 156 | 154 | 142 | 97 | 87 | 115 | 134 | 157 | 171 |
| 37 | 46 | 40 | 45 | 40 | 32 | 36 | 53 | 59 | 62 | 65 | |
| 6 | 5 | 3 | 2 | 4 | 3 | 2 | 3 | 3 | 4 | 5 | |
| 201 | 213 | 208 | 210 | 194 | 140 | 134 | 179 | 205 | 231 | 249 | |
| 145 | 166 | 169 | 168 | 145 | 103 | 101 | 130 | 164 | 186 | 194 | |
| 56 | 47 | 38 | 42 | 49 | 37 | 33 | 49 | 40 | 45 | 56 | |
| 201 | 213 | 208 | 210 | 194 | 140 | 134 | 179 | 205 | 231 | 249 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 14 | -7 | -11 | 24 | 36 | -19 | 9 | 49 | 38 | 25 | |
| -7 | -15 | 30 | 4 | -30 | -33 | 21 | -6 | -37 | -15 | -37 | |
| -4 | -4 | -4 | -4 | -4 | -1 | -1 | 0 | -3 | -5 | -5 | |
Net Cash Flow Net Cash FlowCr | 4 | -5 | 19 | -10 | -10 | 2 | 2 | 3 | 9 | 18 | -17 |
Free Cash Flow Free Cash FlowCr | 2 | 13 | -9 | -22 | 15 | 38 | -20 | -2 | 46 | 23 | 6 |
CFO To PAT CFO To PAT% | 155.9 | 128.6 | -103.7 | -392.0 | -318.8 | -80.4 | 173.0 | 32.4 | 218.5 | 138.5 | 135.3 |
CFO To EBITDA CFO To EBITDA% | 62.6 | 54.9 | -37.2 | -85.3 | 1,059.1 | -95.1 | 279.2 | 42.9 | 144.8 | 100.3 | 73.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 14 | -7 | -11 | 24 | 36 | -19 | 9 | 49 | 38 | 25 | |
| -7 | -15 | 30 | 4 | -30 | -33 | 21 | -6 | -37 | -15 | -37 | |
| -4 | -4 | -4 | -4 | -4 | -1 | -1 | 0 | -3 | -5 | -5 | |
Net Cash Flow Net Cash FlowCr | 4 | -5 | 19 | -10 | -10 | 2 | 2 | 3 | 9 | 18 | -17 |
Free Cash Flow Free Cash FlowCr | 2 | 13 | -9 | -22 | 15 | 38 | -20 | -2 | 46 | 23 | 6 |
CFO To PAT CFO To PAT% | 155.9 | 128.6 | -103.7 | -392.0 | -318.8 | -80.4 | 173.0 | 32.4 | 218.5 | 138.5 | 135.3 |
CFO To EBITDA CFO To EBITDA% | 62.6 | 54.9 | -37.2 | -85.3 | 1,059.1 | -95.1 | 279.2 | 42.9 | 144.8 | 100.3 | 73.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 135 | 156 | 147 | 111 | 36 | 47 | 94 | 167 | 478 | 344 | 213 | 239 |
Price To Earnings Price To Earnings | 14.1 | 14.0 | 21.1 | 41.4 | 5.9 | 21.3 | 12.7 | 11.5 | 13.8 | |||
Price To Sales Price To Sales | 0.7 | 0.8 | 0.7 | 0.5 | 0.2 | 0.8 | 1.0 | 0.9 | 2.2 | 1.5 | 0.9 | 1.0 |
Price To Book Price To Book | 0.8 | 1.0 | 0.9 | 0.7 | 0.2 | 0.4 | 1.0 | 1.4 | 3.4 | 2.1 | 1.2 | 1.3 |
EV To EBITDA EV To EBITDA | 5.0 | 5.6 | 6.3 | 7.8 | 14.3 | -0.5 | -11.7 | 7.4 | 13.6 | 7.6 | 5.8 | 6.8 |
GPM GPM% | 94.2 | 94.4 | 94.7 | 94.9 | 95.4 | 91.7 | 87.1 | 88.6 | 90.8 | 93.0 | 92.8 | 92.8 |
OPM OPM% | 12.2 | 13.0 | 9.5 | 5.9 | 1.1 | -64.2 | -7.0 | 11.7 | 15.6 | 15.9 | 14.7 | 14.1 |
NPM NPM% | 4.9 | 5.5 | 3.4 | 1.3 | -3.5 | -75.9 | -11.3 | 15.4 | 10.3 | 11.5 | 8.0 | 7.5 |
ROCE ROCE% | 10.2 | 11.3 | 7.2 | 2.6 | -5.3 | -41.8 | -11.1 | 14.9 | 21.2 | 22.1 | 14.0 | 14.0 |
ROE ROE% | 6.1 | 6.9 | 4.2 | 1.7 | -4.9 | -42.8 | -11.2 | 23.1 | 15.8 | 16.4 | 10.3 | 10.3 |
ROA ROA% | 4.8 | 5.3 | 3.4 | 1.3 | -3.8 | -32.1 | -8.0 | 15.9 | 11.0 | 11.7 | 7.4 | 7.4 |
| 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 | 135 | 156 | 147 | 111 | 36 | 47 | 94 | 167 | 478 | 344 | 213 | 239 |
Price To Earnings Price To Earnings | 14.1 | 14.0 | 21.1 | 41.4 | 5.9 | 21.3 | 12.7 | 11.5 | 13.8 | |||
Price To Sales Price To Sales | 0.7 | 0.8 | 0.7 | 0.5 | 0.2 | 0.8 | 1.0 | 0.9 | 2.2 | 1.5 | 0.9 | 1.0 |
Price To Book Price To Book | 0.8 | 1.0 | 0.9 | 0.7 | 0.2 | 0.4 | 1.0 | 1.4 | 3.4 | 2.1 | 1.2 | 1.3 |
EV To EBITDA EV To EBITDA | 5.0 | 5.6 | 6.3 | 7.8 | 14.3 | -0.5 | -11.7 | 7.4 | 13.6 | 7.6 | 5.8 | 6.8 |
GPM GPM% | 94.2 | 94.4 | 94.7 | 94.9 | 95.4 | 91.7 | 87.1 | 88.6 | 90.8 | 93.0 | 92.8 | 92.8 |
OPM OPM% | 12.2 | 13.0 | 9.5 | 5.9 | 1.1 | -64.2 | -7.0 | 11.7 | 15.6 | 15.9 | 14.7 | 14.1 |
NPM NPM% | 4.9 | 5.5 | 3.4 | 1.3 | -3.5 | -75.9 | -11.3 | 15.4 | 10.3 | 11.5 | 8.0 | 7.5 |
ROCE ROCE% | 10.2 | 11.3 | 7.2 | 2.6 | -5.3 | -41.8 | -11.1 | 14.9 | 21.2 | 22.1 | 14.0 | 14.0 |
ROE ROE% | 6.1 | 6.9 | 4.2 | 1.7 | -4.9 | -42.8 | -11.2 | 23.1 | 15.8 | 16.4 | 10.3 | 10.3 |
ROA ROA% | 4.8 | 5.3 | 3.4 | 1.3 | -3.8 | -32.1 | -8.0 | 15.9 | 11.0 | 11.7 | 7.4 | 7.4 |
Documents — International Travel House Ltd