| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 16 | 16 | 15 | 19 | 18 | 17 | 16 | 17 | 19 | 14 | 18 | 21 | |
Growth YoY Revenue Growth YoY% | -14.3 | -7.4 | -18.8 | 6.4 | 13.3 | 9.0 | 8.9 | -12.8 | 0.6 | -21.1 | 11.3 | 25.1 |
| 15 | 14 | 11 | 16 | 14 | 15 | 11 | 14 | 15 | 10 | 16 | 17 | |
| 1 | 2 | 3 | 4 | 4 | 2 | 5 | 2 | 3 | 4 | 2 | 4 | |
OPM OPM% | 6.7 | 13.7 | 21.6 | 18.7 | 21.8 | 13.9 | 30.0 | 14.7 | 18.2 | 28.5 | 10.0 | 17.7 |
| 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 4 | 5 | 5 | 6 | 3 | 5 | 3 | 4 | 4 | 3 | 4 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 2 | 3 | 4 | 4 | 4 | 2 | 4 | 2 | 3 | 3 | 2 | 3 | |
Growth YoY PAT Growth YoY% | 27.2 | 47.6 | -20.4 | 60.7 | 113.4 | -13.8 | 3.0 | -41.3 | -33.3 | 37.8 | -51.1 | 46.1 |
NPM NPM% | 12.4 | 17.5 | 27.0 | 20.4 | 23.3 | 13.9 | 25.5 | 13.7 | 15.4 | 24.2 | 11.2 | 16.0 |
| 1.6 | 2.2 | 3.1 | 3.1 | 3.4 | 1.9 | 3.2 | 1.8 | 2.3 | 2.6 | 1.6 | 2.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 16 | 16 | 15 | 19 | 18 | 17 | 16 | 17 | 19 | 14 | 18 | 21 | |
Growth YoY Revenue Growth YoY% | -14.3 | -7.4 | -18.8 | 6.4 | 13.3 | 9.0 | 8.9 | -12.8 | 0.6 | -21.1 | 11.3 | 25.1 |
| 15 | 14 | 11 | 16 | 14 | 15 | 11 | 14 | 15 | 10 | 16 | 17 | |
| 1 | 2 | 3 | 4 | 4 | 2 | 5 | 2 | 3 | 4 | 2 | 4 | |
OPM OPM% | 6.7 | 13.7 | 21.6 | 18.7 | 21.8 | 13.9 | 30.0 | 14.7 | 18.2 | 28.5 | 10.0 | 17.7 |
| 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 4 | 5 | 5 | 6 | 3 | 5 | 3 | 4 | 4 | 3 | 4 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 2 | 3 | 4 | 4 | 4 | 2 | 4 | 2 | 3 | 3 | 2 | 3 | |
Growth YoY PAT Growth YoY% | 27.2 | 47.6 | -20.4 | 60.7 | 113.4 | -13.8 | 3.0 | -41.3 | -33.3 | 37.8 | -51.1 | 46.1 |
NPM NPM% | 12.4 | 17.5 | 27.0 | 20.4 | 23.3 | 13.9 | 25.5 | 13.7 | 15.4 | 24.2 | 11.2 | 16.0 |
| 1.6 | 2.2 | 3.1 | 3.1 | 3.4 | 1.9 | 3.2 | 1.8 | 2.3 | 2.6 | 1.6 | 2.7 |
| 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 | 70 | 86 | 109 | 110 | 60 | 53 | 62 | 72 | 65 | 71 | 67 | 71 |
Growth Revenue Growth% | 14.1 | 23.0 | 25.5 | 1.3 | -45.6 | -10.6 | 16.9 | 15.6 | -10.4 | 9.3 | -5.9 | 3.7 |
| 56 | 68 | 80 | 90 | 53 | 47 | 56 | 63 | 56 | 56 | 55 | 58 | |
| 14 | 19 | 29 | 20 | 7 | 7 | 7 | 10 | 8 | 15 | 11 | 13 | |
OPM OPM% | 19.7 | 21.8 | 26.3 | 17.8 | 10.9 | 12.6 | 10.8 | 13.3 | 12.9 | 20.9 | 17.2 | 18.0 |
| 2 | 2 | 2 | 3 | 4 | 4 | 3 | 5 | 8 | 6 | 4 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 15 | 20 | 30 | 22 | 10 | 10 | 9 | 13 | 15 | 20 | 14 | 15 |
| 5 | 7 | 10 | 6 | 2 | 3 | 2 | 3 | 4 | 5 | 4 | 4 | |
PAT PATCr | 10 | 13 | 20 | 15 | 8 | 7 | 6 | 10 | 11 | 15 | 10 | 11 |
Growth PAT Growth% | 36.8 | 34.5 | 47.2 | -21.5 | -50.9 | -10.9 | -5.6 | 54.4 | 13.9 | 31.4 | -28.8 | -11.9 |
NPM NPM% | 14.1 | 15.4 | 18.0 | 14.0 | 12.6 | 12.6 | 10.2 | 13.6 | 17.2 | 20.7 | 15.7 | 16.2 |
| 7.8 | 10.5 | 15.5 | 12.2 | 6.0 | 5.3 | 5.0 | 7.8 | 8.8 | 11.6 | 8.3 | 9.1 |
| 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 | 70 | 86 | 109 | 110 | 60 | 53 | 62 | 72 | 65 | 71 | 67 | 71 |
Growth Revenue Growth% | 14.1 | 23.0 | 25.5 | 1.3 | -45.6 | -10.6 | 16.9 | 15.6 | -10.4 | 9.3 | -5.9 | 3.7 |
| 56 | 68 | 80 | 90 | 53 | 47 | 56 | 63 | 56 | 56 | 55 | 58 | |
| 14 | 19 | 29 | 20 | 7 | 7 | 7 | 10 | 8 | 15 | 11 | 13 | |
OPM OPM% | 19.7 | 21.8 | 26.3 | 17.8 | 10.9 | 12.6 | 10.8 | 13.3 | 12.9 | 20.9 | 17.2 | 18.0 |
| 2 | 2 | 2 | 3 | 4 | 4 | 3 | 5 | 8 | 6 | 4 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 15 | 20 | 30 | 22 | 10 | 10 | 9 | 13 | 15 | 20 | 14 | 15 |
| 5 | 7 | 10 | 6 | 2 | 3 | 2 | 3 | 4 | 5 | 4 | 4 | |
PAT PATCr | 10 | 13 | 20 | 15 | 8 | 7 | 6 | 10 | 11 | 15 | 10 | 11 |
Growth PAT Growth% | 36.8 | 34.5 | 47.2 | -21.5 | -50.9 | -10.9 | -5.6 | 54.4 | 13.9 | 31.4 | -28.8 | -11.9 |
NPM NPM% | 14.1 | 15.4 | 18.0 | 14.0 | 12.6 | 12.6 | 10.2 | 13.6 | 17.2 | 20.7 | 15.7 | 16.2 |
| 7.8 | 10.5 | 15.5 | 12.2 | 6.0 | 5.3 | 5.0 | 7.8 | 8.8 | 11.6 | 8.3 | 9.1 |
| 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 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 38 | 52 | 71 | 87 | 94 | 101 | 105 | 113 | 122 | 66 | 76 |
| 7 | 11 | 30 | 10 | 8 | 11 | 11 | 9 | 8 | 8 | 12 | |
| 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | |
| 59 | 77 | 116 | 111 | 117 | 126 | 130 | 137 | 144 | 89 | 103 | |
| 50 | 67 | 104 | 99 | 104 | 115 | 118 | 126 | 132 | 76 | 90 | |
| 9 | 9 | 11 | 12 | 13 | 11 | 11 | 11 | 12 | 13 | 14 | |
| 59 | 77 | 116 | 111 | 117 | 126 | 130 | 137 | 144 | 89 | 103 |
| 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 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 38 | 52 | 71 | 87 | 94 | 101 | 105 | 113 | 122 | 66 | 76 |
| 7 | 11 | 30 | 10 | 8 | 11 | 11 | 9 | 8 | 8 | 12 | |
| 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | |
| 59 | 77 | 116 | 111 | 117 | 126 | 130 | 137 | 144 | 89 | 103 | |
| 50 | 67 | 104 | 99 | 104 | 115 | 118 | 126 | 132 | 76 | 90 | |
| 9 | 9 | 11 | 12 | 13 | 11 | 11 | 11 | 12 | 13 | 14 | |
| 59 | 77 | 116 | 111 | 117 | 126 | 130 | 137 | 144 | 89 | 103 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 5 | 25 | 5 | 20 | 10 | 5 | 9 | 5 | 6 | 13 | |
| 7 | 4 | -30 | 32 | 0 | 2 | 1 | 3 | 4 | 3 | 1 | |
| 0 | 0 | 0 | -11 | 11 | 0 | -2 | -1 | -3 | -71 | 0 | |
Net Cash Flow Net Cash FlowCr | 14 | 8 | -5 | 26 | 31 | 12 | 3 | 10 | 6 | -62 | 14 |
Free Cash Flow Free Cash FlowCr | 7 | 5 | 25 | 5 | 20 | 10 | 5 | 9 | 3 | 4 | |
CFO To PAT CFO To PAT% | 71.7 | 34.3 | 128.6 | 33.7 | 270.3 | 144.8 | 75.6 | 89.1 | 40.8 | 39.5 | 120.6 |
CFO To EBITDA CFO To EBITDA% | 51.2 | 24.1 | 88.0 | 26.4 | 311.5 | 144.4 | 71.3 | 90.6 | 54.5 | 39.2 | 109.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 5 | 25 | 5 | 20 | 10 | 5 | 9 | 5 | 6 | 13 | |
| 7 | 4 | -30 | 32 | 0 | 2 | 1 | 3 | 4 | 3 | 1 | |
| 0 | 0 | 0 | -11 | 11 | 0 | -2 | -1 | -3 | -71 | 0 | |
Net Cash Flow Net Cash FlowCr | 14 | 8 | -5 | 26 | 31 | 12 | 3 | 10 | 6 | -62 | 14 |
Free Cash Flow Free Cash FlowCr | 7 | 5 | 25 | 5 | 20 | 10 | 5 | 9 | 3 | 4 | |
CFO To PAT CFO To PAT% | 71.7 | 34.3 | 128.6 | 33.7 | 270.3 | 144.8 | 75.6 | 89.1 | 40.8 | 39.5 | 120.6 |
CFO To EBITDA CFO To EBITDA% | 51.2 | 24.1 | 88.0 | 26.4 | 311.5 | 144.4 | 71.3 | 90.6 | 54.5 | 39.2 | 109.7 |
| 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 | 241 | 350 | 711 | 484 | 105 | 241 | 243 | 219 | 297 | 346 | 204 | 218 |
Price To Earnings Price To Earnings | 24.3 | 26.3 | 36.4 | 31.5 | 14.0 | 35.9 | 38.4 | 22.4 | 26.7 | 23.6 | 19.5 | 19.0 |
Price To Sales Price To Sales | 3.4 | 4.0 | 6.5 | 4.4 | 1.8 | 4.5 | 3.9 | 3.0 | 4.6 | 4.9 | 3.1 | 3.1 |
Price To Book Price To Book | 4.7 | 5.4 | 8.5 | 4.9 | 1.0 | 2.1 | 2.1 | 1.7 | 2.2 | 4.4 | 2.3 | 2.5 |
EV To EBITDA EV To EBITDA | 15.7 | 17.1 | 23.1 | 22.2 | 4.0 | 22.3 | 22.1 | 11.9 | 22.4 | 20.0 | 12.1 | 12.3 |
GPM GPM% | 35.2 | 34.4 | 37.4 | 29.5 | 30.2 | 28.8 | 26.7 | 28.3 | 27.5 | 34.9 | ||
OPM OPM% | 19.7 | 21.8 | 26.3 | 17.8 | 10.9 | 12.6 | 10.8 | 13.3 | 12.9 | 20.9 | 17.2 | 18.0 |
NPM NPM% | 14.1 | 15.4 | 18.0 | 14.0 | 12.6 | 12.6 | 10.2 | 13.6 | 17.2 | 20.7 | 15.7 | 16.2 |
ROCE ROCE% | 29.6 | 31.6 | 35.6 | 21.9 | 9.3 | 8.7 | 7.4 | 10.5 | 11.2 | 25.1 | 15.7 | 15.7 |
ROE ROE% | 19.4 | 20.6 | 23.3 | 15.5 | 7.0 | 5.9 | 5.4 | 7.8 | 8.3 | 18.7 | 11.7 | 11.7 |
ROA ROA% | 16.7 | 17.3 | 16.9 | 13.8 | 6.5 | 5.3 | 4.9 | 7.1 | 7.7 | 16.5 | 10.1 | 10.1 |
| 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 | 241 | 350 | 711 | 484 | 105 | 241 | 243 | 219 | 297 | 346 | 204 | 218 |
Price To Earnings Price To Earnings | 24.3 | 26.3 | 36.4 | 31.5 | 14.0 | 35.9 | 38.4 | 22.4 | 26.7 | 23.6 | 19.5 | 19.0 |
Price To Sales Price To Sales | 3.4 | 4.0 | 6.5 | 4.4 | 1.8 | 4.5 | 3.9 | 3.0 | 4.6 | 4.9 | 3.1 | 3.1 |
Price To Book Price To Book | 4.7 | 5.4 | 8.5 | 4.9 | 1.0 | 2.1 | 2.1 | 1.7 | 2.2 | 4.4 | 2.3 | 2.5 |
EV To EBITDA EV To EBITDA | 15.7 | 17.1 | 23.1 | 22.2 | 4.0 | 22.3 | 22.1 | 11.9 | 22.4 | 20.0 | 12.1 | 12.3 |
GPM GPM% | 35.2 | 34.4 | 37.4 | 29.5 | 30.2 | 28.8 | 26.7 | 28.3 | 27.5 | 34.9 | ||
OPM OPM% | 19.7 | 21.8 | 26.3 | 17.8 | 10.9 | 12.6 | 10.8 | 13.3 | 12.9 | 20.9 | 17.2 | 18.0 |
NPM NPM% | 14.1 | 15.4 | 18.0 | 14.0 | 12.6 | 12.6 | 10.2 | 13.6 | 17.2 | 20.7 | 15.7 | 16.2 |
ROCE ROCE% | 29.6 | 31.6 | 35.6 | 21.9 | 9.3 | 8.7 | 7.4 | 10.5 | 11.2 | 25.1 | 15.7 | 15.7 |
ROE ROE% | 19.4 | 20.6 | 23.3 | 15.5 | 7.0 | 5.9 | 5.4 | 7.8 | 8.3 | 18.7 | 11.7 | 11.7 |
ROA ROA% | 16.7 | 17.3 | 16.9 | 13.8 | 6.5 | 5.3 | 4.9 | 7.1 | 7.7 | 16.5 | 10.1 | 10.1 |
Documents — Multibase India Ltd