| Quarter | Mar 2025 | Jun 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|
| 20 | 46 | 54 | 51 | 58 | |
Growth YoY Revenue Growth YoY% | 158.2 | 27.9 | |||
| 17 | 35 | 40 | 47 | 47 | |
| 3 | 10 | 15 | 5 | 11 | |
OPM OPM% | 15.7 | 22.1 | 27.0 | 9.2 | 19.2 |
| 1 | 0 | 0 | 3 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 2 | 0 |
Depreciation DepreciationCr | 1 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 10 | 14 | 6 | 12 |
| 0 | 3 | 2 | 1 | 3 | |
| 2 | 7 | 13 | 4 | 9 | |
Growth YoY PAT Growth YoY% | 192.1 | 26.4 | |||
NPM NPM% | 7.6 | 14.9 | 23.5 | 8.6 | 14.7 |
| 0.8 | 3.5 | 6.5 | 2.3 | 4.4 |
| Quarter | Mar 2025 | Jun 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|
| 20 | 46 | 54 | 51 | 58 | |
Growth YoY Revenue Growth YoY% | 158.2 | 27.9 | |||
| 17 | 35 | 40 | 47 | 47 | |
| 3 | 10 | 15 | 5 | 11 | |
OPM OPM% | 15.7 | 22.1 | 27.0 | 9.2 | 19.2 |
| 1 | 0 | 0 | 3 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 2 | 0 |
Depreciation DepreciationCr | 1 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 10 | 14 | 6 | 12 |
| 0 | 3 | 2 | 1 | 3 | |
| 2 | 7 | 13 | 4 | 9 | |
Growth YoY PAT Growth YoY% | 192.1 | 26.4 | |||
NPM NPM% | 7.6 | 14.9 | 23.5 | 8.6 | 14.7 |
| 0.8 | 3.5 | 6.5 | 2.3 | 4.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 13 | 9 | 43 | 21 | 103 | 189 |
Growth Revenue Growth% | -32.0 | 379.3 | -51.5 | 392.6 | 84.0 | |
| 13 | 8 | 35 | 20 | 76 | 154 | |
| 1 | 1 | 9 | 0 | 27 | 35 | |
OPM OPM% | 4.3 | 12.4 | 19.8 | 2.2 | 26.1 | 18.5 |
| 0 | 0 | 1 | 2 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 2 | 0 | 1 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 8 | 3 | 27 | 36 |
| 0 | 0 | 2 | 0 | 4 | 7 | |
PAT PATCr | 0 | 1 | 6 | 3 | 23 | 29 |
Growth PAT Growth% | 121.9 | 586.7 | -55.4 | 798.2 | 26.3 | |
NPM NPM% | 2.9 | 9.3 | 13.4 | 12.3 | 22.5 | 15.4 |
| 1.3 | 2.8 | 3.4 | 3.9 | 11.8 | 14.9 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 13 | 9 | 43 | 21 | 103 | 189 |
Growth Revenue Growth% | -32.0 | 379.3 | -51.5 | 392.6 | 84.0 | |
| 13 | 8 | 35 | 20 | 76 | 154 | |
| 1 | 1 | 9 | 0 | 27 | 35 | |
OPM OPM% | 4.3 | 12.4 | 19.8 | 2.2 | 26.1 | 18.5 |
| 0 | 0 | 1 | 2 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 2 | 0 | 1 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 8 | 3 | 27 | 36 |
| 0 | 0 | 2 | 0 | 4 | 7 | |
PAT PATCr | 0 | 1 | 6 | 3 | 23 | 29 |
Growth PAT Growth% | 121.9 | 586.7 | -55.4 | 798.2 | 26.3 | |
NPM NPM% | 2.9 | 9.3 | 13.4 | 12.3 | 22.5 | 15.4 |
| 1.3 | 2.8 | 3.4 | 3.9 | 11.8 | 14.9 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 17 | 19 | 20 | 20 |
Reserves ReservesCr | 0 | 1 | 15 | 53 | 108 | 137 |
| 4 | 8 | 20 | 15 | 152 | 144 | |
| 1 | 20 | 7 | 5 | 2 | 5 | |
| 7 | 31 | 59 | 96 | 282 | 305 | |
| 2 | 26 | 58 | 66 | 276 | 301 | |
| 5 | 6 | 1 | 30 | 6 | 4 | |
| 7 | 31 | 59 | 96 | 282 | 305 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 17 | 19 | 20 | 20 |
Reserves ReservesCr | 0 | 1 | 15 | 53 | 108 | 137 |
| 4 | 8 | 20 | 15 | 152 | 144 | |
| 1 | 20 | 7 | 5 | 2 | 5 | |
| 7 | 31 | 59 | 96 | 282 | 305 | |
| 2 | 26 | 58 | 66 | 276 | 301 | |
| 5 | 6 | 1 | 30 | 6 | 4 | |
| 7 | 31 | 59 | 96 | 282 | 305 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 0 | -16 | -7 | -33 | -21 | -2 | |
| 0 | 0 | 0 | -10 | -3 | 2 | |
| 1 | 17 | 9 | 48 | 4 | 2 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 1 | 4 | -19 | 2 |
Free Cash Flow Free Cash FlowCr | 0 | -16 | -7 | -33 | -20 | -2 |
CFO To PAT CFO To PAT% | -47.5 | -1,914.1 | -125.9 | -1,290.5 | -88.7 | -8.0 |
CFO To EBITDA CFO To EBITDA% | -31.7 | -1,438.6 | -85.1 | -7,170.1 | -76.5 | -6.7 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 0 | -16 | -7 | -33 | -21 | -2 | |
| 0 | 0 | 0 | -10 | -3 | 2 | |
| 1 | 17 | 9 | 48 | 4 | 2 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 1 | 4 | -19 | 2 |
Free Cash Flow Free Cash FlowCr | 0 | -16 | -7 | -33 | -20 | -2 |
CFO To PAT CFO To PAT% | -47.5 | -1,914.1 | -125.9 | -1,290.5 | -88.7 | -8.0 |
CFO To EBITDA CFO To EBITDA% | -31.7 | -1,438.6 | -85.1 | -7,170.1 | -76.5 | -6.7 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 255 | 476 | 548 | 582 | 701 | ||
Price To Earnings Price To Earnings | 44.3 | 184.8 | 23.7 | 19.9 | 22.6 | ||
Price To Sales Price To Sales | 5.9 | 22.8 | 5.3 | 3.1 | 3.7 | ||
Price To Book Price To Book | 7.9 | 6.6 | 4.3 | 3.7 | 4.5 | ||
EV To EBITDA EV To EBITDA | 30.5 | 1,026.7 | 20.5 | 16.6 | 19.4 | ||
GPM GPM% | 20.1 | 32.8 | 42.8 | 10.1 | 30.1 | 22.3 | 22.3 |
OPM OPM% | 4.3 | 12.4 | 19.8 | 2.2 | 26.1 | 18.5 | 18.5 |
NPM NPM% | 2.9 | 9.3 | 13.4 | 12.3 | 22.5 | 15.4 | 15.4 |
ROCE ROCE% | 16.4 | 4.9 | 23.7 | 3.8 | 21.3 | 23.4 | 23.4 |
ROE ROE% | 12.8 | 22.0 | 17.9 | 3.6 | 18.1 | 18.6 | 18.6 |
ROA ROA% | 5.2 | 2.7 | 9.7 | 2.7 | 8.2 | 9.6 | 9.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 255 | 476 | 548 | 582 | 701 | ||
Price To Earnings Price To Earnings | 44.3 | 184.8 | 23.7 | 19.9 | 22.6 | ||
Price To Sales Price To Sales | 5.9 | 22.8 | 5.3 | 3.1 | 3.7 | ||
Price To Book Price To Book | 7.9 | 6.6 | 4.3 | 3.7 | 4.5 | ||
EV To EBITDA EV To EBITDA | 30.5 | 1,026.7 | 20.5 | 16.6 | 19.4 | ||
GPM GPM% | 20.1 | 32.8 | 42.8 | 10.1 | 30.1 | 22.3 | 22.3 |
OPM OPM% | 4.3 | 12.4 | 19.8 | 2.2 | 26.1 | 18.5 | 18.5 |
NPM NPM% | 2.9 | 9.3 | 13.4 | 12.3 | 22.5 | 15.4 | 15.4 |
ROCE ROCE% | 16.4 | 4.9 | 23.7 | 3.8 | 21.3 | 23.4 | 23.4 |
ROE ROE% | 12.8 | 22.0 | 17.9 | 3.6 | 18.1 | 18.6 | 18.6 |
ROA ROA% | 5.2 | 2.7 | 9.7 | 2.7 | 8.2 | 9.6 | 9.6 |
Documents — Modis Navnirman Ltd
Concall Transcript Summaries — Modis Navnirman Ltd