| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 154 | 131 | 137 | 132 | 157 | 151 | 156 | 164 | 164 | 164 | 206 | 180 | |
Growth YoY Revenue Growth YoY% | 70.2 | -1.0 | 19.6 | -4.1 | 2.1 | 15.3 | 13.9 | 24.1 | 4.5 | 8.3 | 31.5 | 9.9 |
| 114 | 81 | 83 | 79 | 106 | 96 | 111 | 107 | 111 | 111 | 153 | 130 | |
| 41 | 51 | 54 | 53 | 52 | 56 | 45 | 57 | 54 | 53 | 53 | 51 | |
OPM OPM% | 26.3 | 38.7 | 39.3 | 40.0 | 32.9 | 36.8 | 28.9 | 34.6 | 32.8 | 32.1 | 25.6 | 28.1 |
| 1 | 1 | 15 | 1 | 0 | 0 | 3 | 0 | 1 | -1 | 6 | 2 | |
Interest Expense Interest ExpenseCr | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 6 | 6 | 7 | 7 | 7 |
Depreciation DepreciationCr | 8 | 12 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 16 | 15 |
PBT PBTCr | 28 | 34 | 52 | 38 | 35 | 39 | 30 | 40 | 38 | 33 | 35 | 31 |
| 6 | 11 | 12 | 11 | 11 | 10 | 8 | 12 | 10 | 4 | 5 | 7 | |
| 22 | 23 | 39 | 27 | 24 | 29 | 23 | 28 | 28 | 29 | 30 | 24 | |
Growth YoY PAT Growth YoY% | -23.0 | 30.0 | 118.9 | 40.3 | 10.7 | 29.5 | -42.7 | 4.8 | 13.1 | -2.0 | 34.0 | -14.7 |
NPM NPM% | 14.3 | 17.2 | 28.7 | 20.1 | 15.5 | 19.3 | 14.4 | 16.9 | 16.8 | 17.5 | 14.7 | 13.2 |
| 0.4 | 0.4 | 0.7 | 0.5 | 2.1 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 154 | 131 | 137 | 132 | 157 | 151 | 156 | 164 | 164 | 164 | 206 | 180 | |
Growth YoY Revenue Growth YoY% | 70.2 | -1.0 | 19.6 | -4.1 | 2.1 | 15.3 | 13.9 | 24.1 | 4.5 | 8.3 | 31.5 | 9.9 |
| 114 | 81 | 83 | 79 | 106 | 96 | 111 | 107 | 111 | 111 | 153 | 130 | |
| 41 | 51 | 54 | 53 | 52 | 56 | 45 | 57 | 54 | 53 | 53 | 51 | |
OPM OPM% | 26.3 | 38.7 | 39.3 | 40.0 | 32.9 | 36.8 | 28.9 | 34.6 | 32.8 | 32.1 | 25.6 | 28.1 |
| 1 | 1 | 15 | 1 | 0 | 0 | 3 | 0 | 1 | -1 | 6 | 2 | |
Interest Expense Interest ExpenseCr | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 6 | 6 | 7 | 7 | 7 |
Depreciation DepreciationCr | 8 | 12 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 16 | 15 |
PBT PBTCr | 28 | 34 | 52 | 38 | 35 | 39 | 30 | 40 | 38 | 33 | 35 | 31 |
| 6 | 11 | 12 | 11 | 11 | 10 | 8 | 12 | 10 | 4 | 5 | 7 | |
| 22 | 23 | 39 | 27 | 24 | 29 | 23 | 28 | 28 | 29 | 30 | 24 | |
Growth YoY PAT Growth YoY% | -23.0 | 30.0 | 118.9 | 40.3 | 10.7 | 29.5 | -42.7 | 4.8 | 13.1 | -2.0 | 34.0 | -14.7 |
NPM NPM% | 14.3 | 17.2 | 28.7 | 20.1 | 15.5 | 19.3 | 14.4 | 16.9 | 16.8 | 17.5 | 14.7 | 13.2 |
| 0.4 | 0.4 | 0.7 | 0.5 | 2.1 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 20 | 161 | 203 | 174 | 212 | 253 | 427 | 560 | 597 | 698 | 714 |
Growth Revenue Growth% | 719.2 | 26.0 | -14.4 | 22.0 | 19.2 | 69.2 | 31.1 | 6.6 | 16.9 | 13.5 | |
| 18 | 154 | 193 | 164 | 210 | 246 | 319 | 377 | 392 | 484 | 504 | |
| 1 | 7 | 10 | 10 | 2 | 7 | 108 | 184 | 205 | 214 | 210 | |
OPM OPM% | 7.6 | 4.6 | 5.0 | 5.8 | 0.7 | 2.8 | 25.3 | 32.8 | 34.4 | 30.7 | 29.4 |
| 0 | 0 | 1 | 1 | 2 | 30 | 19 | 17 | 4 | 8 | 8 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 2 | 12 | 21 | 25 | 26 | 26 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 3 | 21 | 40 | 42 | 51 | 55 |
PBT PBTCr | 1 | 7 | 9 | 9 | 1 | 33 | 94 | 140 | 143 | 146 | 137 |
| 1 | 3 | 2 | 2 | -1 | 3 | 20 | 38 | 40 | 32 | 27 | |
PAT PATCr | 1 | 4 | 8 | 7 | 2 | 29 | 74 | 103 | 103 | 114 | 110 |
Growth PAT Growth% | 407.2 | 78.0 | -16.8 | -72.7 | 1,552.0 | 151.6 | 38.8 | -0.1 | 11.3 | 6.0 | |
NPM NPM% | 4.4 | 2.7 | 3.9 | 3.8 | 0.8 | 11.7 | 17.3 | 18.4 | 17.2 | 16.4 | 15.4 |
| 0.0 | 0.1 | 0.2 | 0.1 | 0.0 | 0.5 | 1.3 | 1.8 | 1.8 | 1.9 | 1.9 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 20 | 161 | 203 | 174 | 212 | 253 | 427 | 560 | 597 | 698 | 714 |
Growth Revenue Growth% | 719.2 | 26.0 | -14.4 | 22.0 | 19.2 | 69.2 | 31.1 | 6.6 | 16.9 | 13.5 | |
| 18 | 154 | 193 | 164 | 210 | 246 | 319 | 377 | 392 | 484 | 504 | |
| 1 | 7 | 10 | 10 | 2 | 7 | 108 | 184 | 205 | 214 | 210 | |
OPM OPM% | 7.6 | 4.6 | 5.0 | 5.8 | 0.7 | 2.8 | 25.3 | 32.8 | 34.4 | 30.7 | 29.4 |
| 0 | 0 | 1 | 1 | 2 | 30 | 19 | 17 | 4 | 8 | 8 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 2 | 12 | 21 | 25 | 26 | 26 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 3 | 21 | 40 | 42 | 51 | 55 |
PBT PBTCr | 1 | 7 | 9 | 9 | 1 | 33 | 94 | 140 | 143 | 146 | 137 |
| 1 | 3 | 2 | 2 | -1 | 3 | 20 | 38 | 40 | 32 | 27 | |
PAT PATCr | 1 | 4 | 8 | 7 | 2 | 29 | 74 | 103 | 103 | 114 | 110 |
Growth PAT Growth% | 407.2 | 78.0 | -16.8 | -72.7 | 1,552.0 | 151.6 | 38.8 | -0.1 | 11.3 | 6.0 | |
NPM NPM% | 4.4 | 2.7 | 3.9 | 3.8 | 0.8 | 11.7 | 17.3 | 18.4 | 17.2 | 16.4 | 15.4 |
| 0.0 | 0.1 | 0.2 | 0.1 | 0.0 | 0.5 | 1.3 | 1.8 | 1.8 | 1.9 | 1.9 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 25 | 25 | 25 | 25 | 117 | 117 | 117 | 118 |
Reserves ReservesCr | 30 | 34 | 23 | 29 | 28 | 52 | 180 | 290 | 401 | 569 |
| 24 | 30 | 29 | 51 | 26 | 48 | 240 | 181 | 235 | 276 | |
| 0 | 1 | 1 | 20 | 75 | 70 | 188 | 218 | 136 | 190 | |
| 60 | 70 | 78 | 127 | 155 | 195 | 725 | 806 | 889 | 1,153 | |
| 41 | 51 | 59 | 78 | 77 | 115 | 279 | 330 | 390 | 552 | |
| 18 | 19 | 19 | 48 | 78 | 80 | 446 | 476 | 499 | 602 | |
| 60 | 70 | 78 | 127 | 155 | 195 | 725 | 806 | 889 | 1,153 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 25 | 25 | 25 | 25 | 117 | 117 | 117 | 118 |
Reserves ReservesCr | 30 | 34 | 23 | 29 | 28 | 52 | 180 | 290 | 401 | 569 |
| 24 | 30 | 29 | 51 | 26 | 48 | 240 | 181 | 235 | 276 | |
| 0 | 1 | 1 | 20 | 75 | 70 | 188 | 218 | 136 | 190 | |
| 60 | 70 | 78 | 127 | 155 | 195 | 725 | 806 | 889 | 1,153 | |
| 41 | 51 | 59 | 78 | 77 | 115 | 279 | 330 | 390 | 552 | |
| 18 | 19 | 19 | 48 | 78 | 80 | 446 | 476 | 499 | 602 | |
| 60 | 70 | 78 | 127 | 155 | 195 | 725 | 806 | 889 | 1,153 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -2 | 8 | -10 | 12 | -15 | 50 | 160 | 32 | 143 | 92 | |
| 0 | -1 | 1 | -8 | -21 | -4 | -367 | -76 | -64 | -164 | |
| -1 | -6 | 10 | 5 | 31 | 7 | 203 | 6 | -48 | 44 | |
Net Cash Flow Net Cash FlowCr | -3 | 0 | 1 | 9 | -4 | 53 | -5 | -37 | 31 | -28 |
Free Cash Flow Free Cash FlowCr | -2 | 7 | -10 | 3 | -36 | 45 | 52 | -45 | 84 | 27 |
CFO To PAT CFO To PAT% | -245.6 | 172.1 | -125.9 | 188.1 | -826.3 | 168.0 | 215.4 | 31.1 | 139.2 | 80.5 |
CFO To EBITDA CFO To EBITDA% | -143.7 | 102.9 | -98.0 | 121.9 | -984.2 | 696.4 | 147.5 | 17.4 | 69.6 | 43.0 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -2 | 8 | -10 | 12 | -15 | 50 | 160 | 32 | 143 | 92 | |
| 0 | -1 | 1 | -8 | -21 | -4 | -367 | -76 | -64 | -164 | |
| -1 | -6 | 10 | 5 | 31 | 7 | 203 | 6 | -48 | 44 | |
Net Cash Flow Net Cash FlowCr | -3 | 0 | 1 | 9 | -4 | 53 | -5 | -37 | 31 | -28 |
Free Cash Flow Free Cash FlowCr | -2 | 7 | -10 | 3 | -36 | 45 | 52 | -45 | 84 | 27 |
CFO To PAT CFO To PAT% | -245.6 | 172.1 | -125.9 | 188.1 | -826.3 | 168.0 | 215.4 | 31.1 | 139.2 | 80.5 |
CFO To EBITDA CFO To EBITDA% | -143.7 | 102.9 | -98.0 | 121.9 | -984.2 | 696.4 | 147.5 | 17.4 | 69.6 | 43.0 |
| Financial Year | 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 | 83 | 127 | 65 | 76 | 165 | 995 | 2,239 | 5,566 | 3,531 | 1,158 | 1,483 |
Price To Earnings Price To Earnings | 95.4 | 28.7 | 8.3 | 12.8 | 92.1 | 33.8 | 30.3 | 54.2 | 34.3 | 10.1 | 13.4 |
Price To Sales Price To Sales | 4.2 | 0.8 | 0.3 | 0.4 | 0.8 | 3.9 | 5.2 | 9.9 | 5.9 | 1.7 | 2.1 |
Price To Book Price To Book | 2.4 | 3.2 | 1.4 | 1.4 | 3.1 | 12.9 | 7.5 | 13.7 | 6.9 | 1.7 | 2.2 |
EV To EBITDA EV To EBITDA | 60.2 | 17.1 | 7.4 | 10.4 | 159.7 | 144.6 | 22.2 | 31.7 | 18.2 | 6.5 | 8.2 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 94.4 | 75.1 | 89.8 | 84.5 | 86.0 | 84.4 | 84.4 |
OPM OPM% | 7.6 | 4.6 | 5.0 | 5.8 | 0.7 | 2.8 | 25.3 | 32.8 | 34.4 | 30.7 | 29.4 |
NPM NPM% | 4.4 | 2.7 | 3.9 | 3.8 | 0.8 | 11.7 | 17.3 | 18.4 | 17.2 | 16.4 | 15.4 |
ROCE ROCE% | 3.5 | 17.9 | 16.8 | 10.6 | 1.6 | 20.5 | 20.7 | 23.6 | 21.6 | 17.6 | 17.6 |
ROE ROE% | 2.5 | 11.2 | 16.4 | 12.0 | 3.3 | 38.2 | 25.0 | 25.3 | 19.9 | 16.6 | 16.6 |
ROA ROA% | 1.5 | 6.3 | 10.1 | 5.2 | 1.1 | 15.1 | 10.2 | 12.8 | 11.6 | 9.9 | 9.9 |
| Financial Year | 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 | 83 | 127 | 65 | 76 | 165 | 995 | 2,239 | 5,566 | 3,531 | 1,158 | 1,483 |
Price To Earnings Price To Earnings | 95.4 | 28.7 | 8.3 | 12.8 | 92.1 | 33.8 | 30.3 | 54.2 | 34.3 | 10.1 | 13.4 |
Price To Sales Price To Sales | 4.2 | 0.8 | 0.3 | 0.4 | 0.8 | 3.9 | 5.2 | 9.9 | 5.9 | 1.7 | 2.1 |
Price To Book Price To Book | 2.4 | 3.2 | 1.4 | 1.4 | 3.1 | 12.9 | 7.5 | 13.7 | 6.9 | 1.7 | 2.2 |
EV To EBITDA EV To EBITDA | 60.2 | 17.1 | 7.4 | 10.4 | 159.7 | 144.6 | 22.2 | 31.7 | 18.2 | 6.5 | 8.2 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 94.4 | 75.1 | 89.8 | 84.5 | 86.0 | 84.4 | 84.4 |
OPM OPM% | 7.6 | 4.6 | 5.0 | 5.8 | 0.7 | 2.8 | 25.3 | 32.8 | 34.4 | 30.7 | 29.4 |
NPM NPM% | 4.4 | 2.7 | 3.9 | 3.8 | 0.8 | 11.7 | 17.3 | 18.4 | 17.2 | 16.4 | 15.4 |
ROCE ROCE% | 3.5 | 17.9 | 16.8 | 10.6 | 1.6 | 20.5 | 20.7 | 23.6 | 21.6 | 17.6 | 17.6 |
ROE ROE% | 2.5 | 11.2 | 16.4 | 12.0 | 3.3 | 38.2 | 25.0 | 25.3 | 19.9 | 16.6 | 16.6 |
ROA ROA% | 1.5 | 6.3 | 10.1 | 5.2 | 1.1 | 15.1 | 10.2 | 12.8 | 11.6 | 9.9 | 9.9 |
Documents — Magellanic Cloud Ltd