| Quarter | Jun 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|
| 23 | 28 | 32 | |
Growth YoY Revenue Growth YoY% | 39.9 | ||
| 14 | 17 | 19 | |
| 9 | 11 | 13 | |
OPM OPM% | 38.7 | 40.2 | 39.7 |
| 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 2 | 3 |
PBT PBTCr | 7 | 9 | 10 |
| 2 | 2 | 2 | |
| 5 | 7 | 7 | |
Growth YoY PAT Growth YoY% | 44.3 | ||
NPM NPM% | 22.2 | 23.2 | 22.9 |
| 3.1 | 3.5 | 3.6 |
| Quarter | Jun 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|
| 23 | 28 | 32 | |
Growth YoY Revenue Growth YoY% | 39.9 | ||
| 14 | 17 | 19 | |
| 9 | 11 | 13 | |
OPM OPM% | 38.7 | 40.2 | 39.7 |
| 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 2 | 3 |
PBT PBTCr | 7 | 9 | 10 |
| 2 | 2 | 2 | |
| 5 | 7 | 7 | |
Growth YoY PAT Growth YoY% | 44.3 | ||
NPM NPM% | 22.2 | 23.2 | 22.9 |
| 3.1 | 3.5 | 3.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 6 | 16 | 30 | 48 | 71 | 104 |
Growth Revenue Growth% | 182.5 | 90.5 | 62.1 | 48.2 | 45.1 | |
| 4 | 11 | 21 | 33 | 45 | 63 | |
| 1 | 4 | 9 | 15 | 26 | 41 | |
OPM OPM% | 21.3 | 26.7 | 30.9 | 31.4 | 36.5 | 39.5 |
| 1 | 1 | 0 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 2 | 3 | 3 |
Depreciation DepreciationCr | 1 | 2 | 3 | 5 | 6 | 8 |
PBT PBTCr | 0 | 3 | 5 | 9 | 17 | 30 |
| 0 | 1 | 1 | 2 | 4 | 8 | |
PAT PATCr | 0 | 2 | 4 | 7 | 13 | 22 |
Growth PAT Growth% | 605.1 | 74.4 | 79.6 | 98.6 | 72.3 | |
NPM NPM% | 5.4 | 13.4 | 12.3 | 13.6 | 18.2 | 21.7 |
| 296.6 | 2,091.6 | 2.3 | 4.1 | 8.1 | 13.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 6 | 16 | 30 | 48 | 71 | 104 |
Growth Revenue Growth% | 182.5 | 90.5 | 62.1 | 48.2 | 45.1 | |
| 4 | 11 | 21 | 33 | 45 | 63 | |
| 1 | 4 | 9 | 15 | 26 | 41 | |
OPM OPM% | 21.3 | 26.7 | 30.9 | 31.4 | 36.5 | 39.5 |
| 1 | 1 | 0 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 2 | 3 | 3 |
Depreciation DepreciationCr | 1 | 2 | 3 | 5 | 6 | 8 |
PBT PBTCr | 0 | 3 | 5 | 9 | 17 | 30 |
| 0 | 1 | 1 | 2 | 4 | 8 | |
PAT PATCr | 0 | 2 | 4 | 7 | 13 | 22 |
Growth PAT Growth% | 605.1 | 74.4 | 79.6 | 98.6 | 72.3 | |
NPM NPM% | 5.4 | 13.4 | 12.3 | 13.6 | 18.2 | 21.7 |
| 296.6 | 2,091.6 | 2.3 | 4.1 | 8.1 | 13.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 1 | 1 | 1 | 20 |
Reserves ReservesCr | 0 | 2 | 5 | 12 | 25 | 78 |
| 9 | 17 | 23 | 31 | 39 | 40 | |
| 2 | 1 | 4 | 4 | 5 | 11 | |
| 11 | 20 | 34 | 48 | 70 | 149 | |
| 4 | 7 | 11 | 19 | 29 | 97 | |
| 8 | 14 | 23 | 29 | 41 | 52 | |
| 11 | 20 | 34 | 48 | 70 | 149 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 1 | 1 | 1 | 20 |
Reserves ReservesCr | 0 | 2 | 5 | 12 | 25 | 78 |
| 9 | 17 | 23 | 31 | 39 | 40 | |
| 2 | 1 | 4 | 4 | 5 | 11 | |
| 11 | 20 | 34 | 48 | 70 | 149 | |
| 4 | 7 | 11 | 19 | 29 | 97 | |
| 8 | 14 | 23 | 29 | 41 | 52 | |
| 11 | 20 | 34 | 48 | 70 | 149 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 5 | 6 | 14 | 12 | |
| -13 | -10 | -18 | -63 | |
| 9 | 3 | 4 | 52 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -8 | -3 | -4 | -9 |
CFO To PAT CFO To PAT% | 123.9 | 98.5 | 110.3 | 51.4 |
CFO To EBITDA CFO To EBITDA% | 49.2 | 42.7 | 55.0 | 28.2 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 5 | 6 | 14 | 12 | |
| -13 | -10 | -18 | -63 | |
| 9 | 3 | 4 | 52 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -8 | -3 | -4 | -9 |
CFO To PAT CFO To PAT% | 123.9 | 98.5 | 110.3 | 51.4 |
CFO To EBITDA CFO To EBITDA% | 49.2 | 42.7 | 55.0 | 28.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 236 | 585 | |||||
Price To Earnings Price To Earnings | 10.5 | 30.5 | |||||
Price To Sales Price To Sales | 2.3 | 5.7 | |||||
Price To Book Price To Book | 2.4 | 6.0 | |||||
EV To EBITDA EV To EBITDA | 5.7 | ||||||
GPM GPM% | 67.6 | 60.5 | 64.0 | 71.8 | 67.2 | 76.1 | 76.1 |
OPM OPM% | 21.3 | 26.7 | 30.9 | 31.4 | 36.5 | 39.5 | 39.5 |
NPM NPM% | 5.4 | 13.4 | 12.3 | 13.6 | 18.2 | 21.7 | 21.7 |
ROCE ROCE% | 11.1 | 29.6 | 23.3 | 28.0 | 34.6 | 24.3 | 24.3 |
ROE ROE% | 87.9 | 86.1 | 59.9 | 51.9 | 50.7 | 22.9 | 22.9 |
ROA ROA% | 2.6 | 10.3 | 10.9 | 13.6 | 18.6 | 15.1 | 15.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 236 | 585 | |||||
Price To Earnings Price To Earnings | 10.5 | 30.5 | |||||
Price To Sales Price To Sales | 2.3 | 5.7 | |||||
Price To Book Price To Book | 2.4 | 6.0 | |||||
EV To EBITDA EV To EBITDA | 5.7 | ||||||
GPM GPM% | 67.6 | 60.5 | 64.0 | 71.8 | 67.2 | 76.1 | 76.1 |
OPM OPM% | 21.3 | 26.7 | 30.9 | 31.4 | 36.5 | 39.5 | 39.5 |
NPM NPM% | 5.4 | 13.4 | 12.3 | 13.6 | 18.2 | 21.7 | 21.7 |
ROCE ROCE% | 11.1 | 29.6 | 23.3 | 28.0 | 34.6 | 24.3 | 24.3 |
ROE ROE% | 87.9 | 86.1 | 59.9 | 51.9 | 50.7 | 22.9 | 22.9 |
ROA ROA% | 2.6 | 10.3 | 10.9 | 13.6 | 18.6 | 15.1 | 15.1 |
Documents — Msafe Equipments Ltd
Concall Transcript Summaries — Msafe Equipments Ltd