| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,206 | 3,076 | 3,796 | 3,501 | 3,452 | 3,526 | 4,350 | 3,857 | 3,672 | 3,743 | 4,658 | 5,071 | |
Growth YoY Revenue Growth YoY% | -17.6 | -12.2 | 0.7 | 4.1 | 7.7 | 14.6 | 14.6 | 10.2 | 6.4 | 6.2 | 7.1 | 31.5 |
| 2,562 | 2,499 | 2,888 | 2,878 | 2,899 | 2,885 | 3,375 | 3,002 | 2,880 | 2,948 | 3,609 | 4,021 | |
| 644 | 577 | 907 | 623 | 553 | 641 | 975 | 855 | 792 | 795 | 1,049 | 1,050 | |
OPM OPM% | 20.1 | 18.8 | 23.9 | 17.8 | 16.0 | 18.2 | 22.4 | 22.2 | 21.6 | 21.2 | 22.5 | 20.7 |
| 17 | 12 | 19 | 7 | 26 | 22 | 16 | 11 | 12 | 16 | 5 | 16 | |
Interest Expense Interest ExpenseCr | 79 | 67 | 90 | 96 | 94 | 96 | 89 | 80 | 71 | 65 | 62 | 69 |
Depreciation DepreciationCr | 161 | 168 | 185 | 188 | 193 | 194 | 195 | 203 | 212 | 217 | 219 | 14 |
PBT PBTCr | 421 | 354 | 651 | 346 | 291 | 373 | 707 | 584 | 521 | 454 | 761 | 983 |
| 121 | 99 | 28 | 95 | 88 | 101 | 180 | 147 | 131 | 20 | 176 | 222 | |
| 300 | 255 | 623 | 251 | 204 | 272 | 527 | 436 | 390 | 434 | 584 | 762 | |
Growth YoY PAT Growth YoY% | -52.0 | -51.5 | 10.1 | -30.6 | -32.0 | 6.9 | -15.4 | 73.7 | 91.4 | 59.4 | 10.8 | 74.5 |
NPM NPM% | 9.3 | 8.3 | 16.4 | 7.2 | 5.9 | 7.7 | 12.1 | 11.3 | 10.6 | 11.6 | 12.5 | 15.0 |
| 47.0 | 40.3 | 127.8 | 39.1 | 32.3 | 42.8 | 82.6 | 68.9 | 61.4 | 68.1 | 91.7 | 119.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,206 | 3,076 | 3,796 | 3,501 | 3,452 | 3,526 | 4,350 | 3,857 | 3,672 | 3,743 | 4,658 | 5,071 | |
Growth YoY Revenue Growth YoY% | -17.6 | -12.2 | 0.7 | 4.1 | 7.7 | 14.6 | 14.6 | 10.2 | 6.4 | 6.2 | 7.1 | 31.5 |
| 2,562 | 2,499 | 2,888 | 2,878 | 2,899 | 2,885 | 3,375 | 3,002 | 2,880 | 2,948 | 3,609 | 4,021 | |
| 644 | 577 | 907 | 623 | 553 | 641 | 975 | 855 | 792 | 795 | 1,049 | 1,050 | |
OPM OPM% | 20.1 | 18.8 | 23.9 | 17.8 | 16.0 | 18.2 | 22.4 | 22.2 | 21.6 | 21.2 | 22.5 | 20.7 |
| 17 | 12 | 19 | 7 | 26 | 22 | 16 | 11 | 12 | 16 | 5 | 16 | |
Interest Expense Interest ExpenseCr | 79 | 67 | 90 | 96 | 94 | 96 | 89 | 80 | 71 | 65 | 62 | 69 |
Depreciation DepreciationCr | 161 | 168 | 185 | 188 | 193 | 194 | 195 | 203 | 212 | 217 | 219 | 14 |
PBT PBTCr | 421 | 354 | 651 | 346 | 291 | 373 | 707 | 584 | 521 | 454 | 761 | 983 |
| 121 | 99 | 28 | 95 | 88 | 101 | 180 | 147 | 131 | 20 | 176 | 222 | |
| 300 | 255 | 623 | 251 | 204 | 272 | 527 | 436 | 390 | 434 | 584 | 762 | |
Growth YoY PAT Growth YoY% | -52.0 | -51.5 | 10.1 | -30.6 | -32.0 | 6.9 | -15.4 | 73.7 | 91.4 | 59.4 | 10.8 | 74.5 |
NPM NPM% | 9.3 | 8.3 | 16.4 | 7.2 | 5.9 | 7.7 | 12.1 | 11.3 | 10.6 | 11.6 | 12.5 | 15.0 |
| 47.0 | 40.3 | 127.8 | 39.1 | 32.3 | 42.8 | 82.6 | 68.9 | 61.4 | 68.1 | 91.7 | 119.6 |
| 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 | 4,630 | 4,864 | 5,633 | 7,153 | 7,269 | 8,468 | 12,502 | 15,075 | 13,440 | 14,828 | 15,930 | 17,144 |
Growth Revenue Growth% | 1.5 | 5.0 | 15.8 | 27.0 | 1.6 | 16.5 | 47.6 | 20.6 | -10.8 | 10.3 | 7.4 | 12.9 |
| 3,655 | 3,860 | 4,714 | 5,829 | 5,792 | 6,302 | 9,365 | 11,381 | 10,602 | 12,037 | 12,439 | 13,458 | |
| 975 | 1,005 | 919 | 1,324 | 1,477 | 2,166 | 3,138 | 3,694 | 2,838 | 2,792 | 3,491 | 3,686 | |
OPM OPM% | 21.1 | 20.7 | 16.3 | 18.5 | 20.3 | 25.6 | 25.1 | 24.5 | 21.1 | 18.8 | 21.9 | 21.5 |
| 34 | 36 | 123 | 15 | 27 | 32 | 86 | 83 | 49 | 70 | 43 | 48 | |
Interest Expense Interest ExpenseCr | 131 | 103 | 126 | 200 | 200 | 133 | 115 | 204 | 301 | 375 | 277 | 266 |
Depreciation DepreciationCr | 291 | 297 | 333 | 361 | 386 | 451 | 515 | 573 | 671 | 769 | 850 | 662 |
PBT PBTCr | 587 | 641 | 584 | 778 | 918 | 1,614 | 2,593 | 3,000 | 1,916 | 1,718 | 2,319 | 2,719 |
| 152 | 140 | 126 | 182 | 5 | 418 | 704 | 675 | 377 | 463 | 475 | 549 | |
PAT PATCr | 435 | 501 | 458 | 597 | 913 | 1,197 | 1,889 | 2,324 | 1,539 | 1,254 | 1,844 | 2,170 |
Growth PAT Growth% | 39.4 | 15.3 | -8.7 | 30.4 | 53.1 | 31.0 | 57.9 | 23.1 | -33.8 | -18.5 | 47.0 | 50.7 |
NPM NPM% | 9.4 | 10.3 | 8.1 | 8.3 | 12.6 | 14.1 | 15.1 | 15.4 | 11.4 | 8.5 | 11.6 | 12.7 |
| 134.4 | 155.0 | 75.5 | 105.5 | 164.3 | 187.8 | 296.7 | 78.1 | 272.3 | 196.9 | 290.0 | 340.7 |
| 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 | 4,630 | 4,864 | 5,633 | 7,153 | 7,269 | 8,468 | 12,502 | 15,075 | 13,440 | 14,828 | 15,930 | 17,144 |
Growth Revenue Growth% | 1.5 | 5.0 | 15.8 | 27.0 | 1.6 | 16.5 | 47.6 | 20.6 | -10.8 | 10.3 | 7.4 | 12.9 |
| 3,655 | 3,860 | 4,714 | 5,829 | 5,792 | 6,302 | 9,365 | 11,381 | 10,602 | 12,037 | 12,439 | 13,458 | |
| 975 | 1,005 | 919 | 1,324 | 1,477 | 2,166 | 3,138 | 3,694 | 2,838 | 2,792 | 3,491 | 3,686 | |
OPM OPM% | 21.1 | 20.7 | 16.3 | 18.5 | 20.3 | 25.6 | 25.1 | 24.5 | 21.1 | 18.8 | 21.9 | 21.5 |
| 34 | 36 | 123 | 15 | 27 | 32 | 86 | 83 | 49 | 70 | 43 | 48 | |
Interest Expense Interest ExpenseCr | 131 | 103 | 126 | 200 | 200 | 133 | 115 | 204 | 301 | 375 | 277 | 266 |
Depreciation DepreciationCr | 291 | 297 | 333 | 361 | 386 | 451 | 515 | 573 | 671 | 769 | 850 | 662 |
PBT PBTCr | 587 | 641 | 584 | 778 | 918 | 1,614 | 2,593 | 3,000 | 1,916 | 1,718 | 2,319 | 2,719 |
| 152 | 140 | 126 | 182 | 5 | 418 | 704 | 675 | 377 | 463 | 475 | 549 | |
PAT PATCr | 435 | 501 | 458 | 597 | 913 | 1,197 | 1,889 | 2,324 | 1,539 | 1,254 | 1,844 | 2,170 |
Growth PAT Growth% | 39.4 | 15.3 | -8.7 | 30.4 | 53.1 | 31.0 | 57.9 | 23.1 | -33.8 | -18.5 | 47.0 | 50.7 |
NPM NPM% | 9.4 | 10.3 | 8.1 | 8.3 | 12.6 | 14.1 | 15.1 | 15.4 | 11.4 | 8.5 | 11.6 | 12.7 |
| 134.4 | 155.0 | 75.5 | 105.5 | 164.3 | 187.8 | 296.7 | 78.1 | 272.3 | 196.9 | 290.0 | 340.7 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 32 | 32 | 32 |
Reserves ReservesCr | 1,593 | 1,846 | 1,943 | 2,364 | 2,791 | 3,750 | 4,829 | 5,709 | 6,577 | 7,214 | 7,980 |
| 1,439 | 2,009 | 2,534 | 1,707 | 1,665 | 2,353 | 3,459 | 4,494 | 4,496 | 5,072 | ||
| 2,388 | 1,969 | 2,540 | 4,079 | 4,279 | 3,793 | 3,838 | 3,943 | 4,539 | 3,958 | ||
| 6,601 | 7,151 | 8,660 | 10,127 | 11,097 | 13,281 | 16,211 | 19,266 | 21,359 | 22,561 | 25,231 | |
| 2,022 | 2,073 | 2,445 | 3,430 | 2,904 | 3,992 | 5,432 | 5,752 | 6,044 | 6,181 | ||
| 4,579 | 5,078 | 6,215 | 6,697 | 8,193 | 9,289 | 10,778 | 13,514 | 15,315 | 16,380 | ||
| 6,601 | 7,151 | 8,660 | 10,127 | 11,097 | 13,281 | 16,211 | 19,266 | 21,359 | 22,561 | 25,231 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 32 | 32 | 32 |
Reserves ReservesCr | 1,593 | 1,846 | 1,943 | 2,364 | 2,791 | 3,750 | 4,829 | 5,709 | 6,577 | 7,214 | 7,980 |
| 1,439 | 2,009 | 2,534 | 1,707 | 1,665 | 2,353 | 3,459 | 4,494 | 4,496 | 5,072 | ||
| 2,388 | 1,969 | 2,540 | 4,079 | 4,279 | 3,793 | 3,838 | 3,943 | 4,539 | 3,958 | ||
| 6,601 | 7,151 | 8,660 | 10,127 | 11,097 | 13,281 | 16,211 | 19,266 | 21,359 | 22,561 | 25,231 | |
| 2,022 | 2,073 | 2,445 | 3,430 | 2,904 | 3,992 | 5,432 | 5,752 | 6,044 | 6,181 | ||
| 4,579 | 5,078 | 6,215 | 6,697 | 8,193 | 9,289 | 10,778 | 13,514 | 15,315 | 16,380 | ||
| 6,601 | 7,151 | 8,660 | 10,127 | 11,097 | 13,281 | 16,211 | 19,266 | 21,359 | 22,561 | 25,231 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,091 | 635 | 706 | 904 | 1,292 | 1,807 | 2,133 | 2,873 | 2,126 | 2,534 | 2,561 | |
| -644 | -645 | -1,289 | -1,043 | -1,191 | -1,530 | -1,617 | -2,927 | -2,094 | -1,705 | -1,616 | |
| -165 | -243 | 575 | 266 | -177 | -182 | -205 | 144 | -71 | -1,064 | -697 | |
Net Cash Flow Net Cash FlowCr | 282 | -253 | -8 | 102 | -74 | 97 | 312 | 87 | -42 | -234 | 247 |
Free Cash Flow Free Cash FlowCr | 1,092 | 457 | 814 | -279 | -217 | 602 | 314 | 43 | -78 | 1,308 | |
CFO To PAT CFO To PAT% | 251.1 | 126.8 | 154.4 | 151.5 | 141.4 | 151.0 | 112.9 | 123.6 | 138.2 | 202.0 | 138.8 |
CFO To EBITDA CFO To EBITDA% | 111.9 | 63.2 | 76.9 | 68.3 | 87.5 | 83.4 | 68.0 | 77.8 | 74.9 | 90.8 | 73.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,091 | 635 | 706 | 904 | 1,292 | 1,807 | 2,133 | 2,873 | 2,126 | 2,534 | 2,561 | |
| -644 | -645 | -1,289 | -1,043 | -1,191 | -1,530 | -1,617 | -2,927 | -2,094 | -1,705 | -1,616 | |
| -165 | -243 | 575 | 266 | -177 | -182 | -205 | 144 | -71 | -1,064 | -697 | |
Net Cash Flow Net Cash FlowCr | 282 | -253 | -8 | 102 | -74 | 97 | 312 | 87 | -42 | -234 | 247 |
Free Cash Flow Free Cash FlowCr | 1,092 | 457 | 814 | -279 | -217 | 602 | 314 | 43 | -78 | 1,308 | |
CFO To PAT CFO To PAT% | 251.1 | 126.8 | 154.4 | 151.5 | 141.4 | 151.0 | 112.9 | 123.6 | 138.2 | 202.0 | 138.8 |
CFO To EBITDA CFO To EBITDA% | 111.9 | 63.2 | 76.9 | 68.3 | 87.5 | 83.4 | 68.0 | 77.8 | 74.9 | 90.8 | 73.4 |
| 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 | 880 | 1,970 | 2,740 | 3,882 | 2,550 | 3,910 | 7,791 | 8,058 | 8,395 | 8,169 | 7,736 | 7,214 |
Price To Earnings Price To Earnings | 2.1 | 6.4 | 11.3 | 11.4 | 4.8 | 6.5 | 8.1 | 6.4 | 9.6 | 12.9 | 8.3 | 6.6 |
Price To Sales Price To Sales | 0.2 | 0.4 | 0.5 | 0.5 | 0.3 | 0.5 | 0.6 | 0.5 | 0.6 | 0.6 | 0.5 | 0.4 |
Price To Book Price To Book | 0.6 | 1.1 | 1.4 | 1.6 | 0.9 | 1.0 | 1.6 | 1.4 | 1.3 | 1.1 | 1.0 | 0.9 |
EV To EBITDA EV To EBITDA | 2.7 | 3.8 | 5.9 | 5.6 | 4.4 | 3.2 | 3.5 | 3.2 | 4.5 | 4.4 | 3.5 | 3.1 |
GPM GPM% | 50.8 | 50.9 | 46.5 | 44.2 | 49.3 | 52.4 | 50.6 | 52.7 | 50.2 | 48.9 | ||
OPM OPM% | 21.1 | 20.7 | 16.3 | 18.5 | 20.3 | 25.6 | 25.1 | 24.5 | 21.1 | 18.8 | 21.9 | 21.5 |
NPM NPM% | 9.4 | 10.3 | 8.1 | 8.3 | 12.6 | 14.1 | 15.1 | 15.4 | 11.4 | 8.5 | 11.6 | 12.7 |
ROCE ROCE% | 19.3 | 19.4 | 15.1 | 16.0 | 16.3 | 24.4 | 32.3 | 31.8 | 19.2 | 17.6 | 19.9 | 19.9 |
ROE ROE% | 27.2 | 27.1 | 23.5 | 25.2 | 32.6 | 31.9 | 39.1 | 40.7 | 23.3 | 17.3 | 23.0 | 23.0 |
ROA ROA% | 6.6 | 7.0 | 5.3 | 5.9 | 8.2 | 9.0 | 11.7 | 12.1 | 7.2 | 5.6 | 7.3 | 7.3 |
| 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 | 880 | 1,970 | 2,740 | 3,882 | 2,550 | 3,910 | 7,791 | 8,058 | 8,395 | 8,169 | 7,736 | 7,214 |
Price To Earnings Price To Earnings | 2.1 | 6.4 | 11.3 | 11.4 | 4.8 | 6.5 | 8.1 | 6.4 | 9.6 | 12.9 | 8.3 | 6.6 |
Price To Sales Price To Sales | 0.2 | 0.4 | 0.5 | 0.5 | 0.3 | 0.5 | 0.6 | 0.5 | 0.6 | 0.6 | 0.5 | 0.4 |
Price To Book Price To Book | 0.6 | 1.1 | 1.4 | 1.6 | 0.9 | 1.0 | 1.6 | 1.4 | 1.3 | 1.1 | 1.0 | 0.9 |
EV To EBITDA EV To EBITDA | 2.7 | 3.8 | 5.9 | 5.6 | 4.4 | 3.2 | 3.5 | 3.2 | 4.5 | 4.4 | 3.5 | 3.1 |
GPM GPM% | 50.8 | 50.9 | 46.5 | 44.2 | 49.3 | 52.4 | 50.6 | 52.7 | 50.2 | 48.9 | ||
OPM OPM% | 21.1 | 20.7 | 16.3 | 18.5 | 20.3 | 25.6 | 25.1 | 24.5 | 21.1 | 18.8 | 21.9 | 21.5 |
NPM NPM% | 9.4 | 10.3 | 8.1 | 8.3 | 12.6 | 14.1 | 15.1 | 15.4 | 11.4 | 8.5 | 11.6 | 12.7 |
ROCE ROCE% | 19.3 | 19.4 | 15.1 | 16.0 | 16.3 | 24.4 | 32.3 | 31.8 | 19.2 | 17.6 | 19.9 | 19.9 |
ROE ROE% | 27.2 | 27.1 | 23.5 | 25.2 | 32.6 | 31.9 | 39.1 | 40.7 | 23.3 | 17.3 | 23.0 | 23.0 |
ROA ROA% | 6.6 | 7.0 | 5.3 | 5.9 | 8.2 | 9.0 | 11.7 | 12.1 | 7.2 | 5.6 | 7.3 | 7.3 |
Documents — Kama Holdings Ltd