| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 251 | 252 | 174 | 245 | 252 | 233 | 190 | 245 | 274 | 291 | 230 | 281 | |
Growth YoY Revenue Growth YoY% | 18.1 | 16.6 | -19.8 | 52.2 | 0.4 | -7.6 | 9.1 | 0.0 | 8.9 | 25.3 | 20.9 | 14.4 |
| 239 | 234 | 165 | 232 | 239 | 217 | 175 | 223 | 256 | 270 | 214 | 270 | |
| 12 | 17 | 9 | 13 | 13 | 16 | 15 | 22 | 18 | 22 | 16 | 11 | |
OPM OPM% | 4.8 | 6.8 | 5.3 | 5.3 | 5.0 | 6.7 | 7.8 | 9.1 | 6.4 | 7.4 | 7.0 | 3.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 11 | 16 | 8 | 11 | 11 | 14 | 13 | 21 | 16 | 20 | 18 | 11 |
| 3 | 4 | 2 | 3 | 3 | 4 | 4 | 6 | 5 | 6 | 5 | 3 | |
| 8 | 12 | 6 | 8 | 8 | 10 | 10 | 15 | 12 | 15 | 14 | 8 | |
Growth YoY PAT Growth YoY% | 205.2 | 142.2 | -29.0 | 60.6 | 2.3 | -14.4 | 60.2 | 84.0 | 38.6 | 47.0 | 40.9 | -45.4 |
NPM NPM% | 3.3 | 4.7 | 3.5 | 3.3 | 3.3 | 4.4 | 5.1 | 6.1 | 4.2 | 5.1 | 6.0 | 2.9 |
| 27.2 | 39.5 | 20.1 | 27.0 | 27.9 | 33.8 | 31.0 | 48.0 | 39.7 | 48.8 | 45.6 | 27.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 251 | 252 | 174 | 245 | 252 | 233 | 190 | 245 | 274 | 291 | 230 | 281 | |
Growth YoY Revenue Growth YoY% | 18.1 | 16.6 | -19.8 | 52.2 | 0.4 | -7.6 | 9.1 | 0.0 | 8.9 | 25.3 | 20.9 | 14.4 |
| 239 | 234 | 165 | 232 | 239 | 217 | 175 | 223 | 256 | 270 | 214 | 270 | |
| 12 | 17 | 9 | 13 | 13 | 16 | 15 | 22 | 18 | 22 | 16 | 11 | |
OPM OPM% | 4.8 | 6.8 | 5.3 | 5.3 | 5.0 | 6.7 | 7.8 | 9.1 | 6.4 | 7.4 | 7.0 | 3.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 11 | 16 | 8 | 11 | 11 | 14 | 13 | 21 | 16 | 20 | 18 | 11 |
| 3 | 4 | 2 | 3 | 3 | 4 | 4 | 6 | 5 | 6 | 5 | 3 | |
| 8 | 12 | 6 | 8 | 8 | 10 | 10 | 15 | 12 | 15 | 14 | 8 | |
Growth YoY PAT Growth YoY% | 205.2 | 142.2 | -29.0 | 60.6 | 2.3 | -14.4 | 60.2 | 84.0 | 38.6 | 47.0 | 40.9 | -45.4 |
NPM NPM% | 3.3 | 4.7 | 3.5 | 3.3 | 3.3 | 4.4 | 5.1 | 6.1 | 4.2 | 5.1 | 6.0 | 2.9 |
| 27.2 | 39.5 | 20.1 | 27.0 | 27.9 | 33.8 | 31.0 | 48.0 | 39.7 | 48.8 | 45.6 | 27.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 571 | 593 | 536 | 702 | 806 | 838 | 920 | 1,041 | 1,076 |
Growth Revenue Growth% | 3.8 | -9.5 | 31.0 | 14.8 | 3.9 | 9.8 | 13.2 | 17.0 | |
| 544 | 571 | 512 | 663 | 771 | 792 | 863 | 963 | 1,010 | |
| 27 | 21 | 25 | 40 | 36 | 46 | 56 | 78 | 66 | |
OPM OPM% | 4.8 | 3.6 | 4.6 | 5.6 | 4.4 | 5.5 | 6.1 | 7.5 | 6.1 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 6 | |
Interest Expense Interest ExpenseCr | 5 | 5 | 3 | 4 | 3 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 3 | 3 | 4 | 4 | 4 |
PBT PBTCr | 19 | 14 | 19 | 32 | 30 | 42 | 50 | 76 | 66 |
| 7 | 3 | 5 | 8 | 8 | 11 | 14 | 20 | 18 | |
PAT PATCr | 13 | 11 | 14 | 24 | 23 | 31 | 36 | 55 | 48 |
Growth PAT Growth% | -12.6 | 26.0 | 73.1 | -5.4 | 38.1 | 16.6 | 51.7 | 12.1 | |
NPM NPM% | 2.2 | 1.8 | 2.6 | 3.4 | 2.8 | 3.7 | 4.0 | 5.3 | 4.5 |
| 40.3 | 34.1 | 46.1 | 79.2 | 75.4 | 103.7 | 119.8 | 183.7 | 161.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 571 | 593 | 536 | 702 | 806 | 838 | 920 | 1,041 | 1,076 |
Growth Revenue Growth% | 3.8 | -9.5 | 31.0 | 14.8 | 3.9 | 9.8 | 13.2 | 17.0 | |
| 544 | 571 | 512 | 663 | 771 | 792 | 863 | 963 | 1,010 | |
| 27 | 21 | 25 | 40 | 36 | 46 | 56 | 78 | 66 | |
OPM OPM% | 4.8 | 3.6 | 4.6 | 5.6 | 4.4 | 5.5 | 6.1 | 7.5 | 6.1 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 6 | |
Interest Expense Interest ExpenseCr | 5 | 5 | 3 | 4 | 3 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 3 | 3 | 4 | 4 | 4 |
PBT PBTCr | 19 | 14 | 19 | 32 | 30 | 42 | 50 | 76 | 66 |
| 7 | 3 | 5 | 8 | 8 | 11 | 14 | 20 | 18 | |
PAT PATCr | 13 | 11 | 14 | 24 | 23 | 31 | 36 | 55 | 48 |
Growth PAT Growth% | -12.6 | 26.0 | 73.1 | -5.4 | 38.1 | 16.6 | 51.7 | 12.1 | |
NPM NPM% | 2.2 | 1.8 | 2.6 | 3.4 | 2.8 | 3.7 | 4.0 | 5.3 | 4.5 |
| 40.3 | 34.1 | 46.1 | 79.2 | 75.4 | 103.7 | 119.8 | 183.7 | 161.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 129 | 138 | 151 | 175 | 197 | 227 | 262 | 313 |
| 51 | 30 | 61 | 47 | 17 | 9 | 23 | 26 | |
| 5 | 4 | 3 | 14 | 11 | 14 | 15 | 13 | |
| 188 | 175 | 218 | 238 | 227 | 252 | 302 | 354 | |
| 155 | 144 | 178 | 189 | 176 | 186 | 225 | 246 | |
| 33 | 31 | 39 | 49 | 51 | 67 | 77 | 109 | |
| 188 | 175 | 218 | 238 | 227 | 252 | 302 | 354 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 129 | 138 | 151 | 175 | 197 | 227 | 262 | 313 |
| 51 | 30 | 61 | 47 | 17 | 9 | 23 | 26 | |
| 5 | 4 | 3 | 14 | 11 | 14 | 15 | 13 | |
| 188 | 175 | 218 | 238 | 227 | 252 | 302 | 354 | |
| 155 | 144 | 178 | 189 | 176 | 186 | 225 | 246 | |
| 33 | 31 | 39 | 49 | 51 | 67 | 77 | 109 | |
| 188 | 175 | 218 | 238 | 227 | 252 | 302 | 354 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 7 | 13 | 17 | 20 | 51 | 25 | -1 | 83 | |
| -2 | -1 | -11 | -13 | -5 | -19 | -14 | -35 | |
| -6 | -11 | -7 | -7 | -37 | -6 | 7 | -14 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 0 | 0 | 9 | 0 | -9 | 33 |
Free Cash Flow Free Cash FlowCr | 11 | 7 | 7 | 46 | 6 | -15 | 66 | |
CFO To PAT CFO To PAT% | 53.9 | 117.2 | 126.5 | 82.3 | 224.8 | 80.5 | -2.9 | 149.9 |
CFO To EBITDA CFO To EBITDA% | 24.8 | 59.8 | 70.4 | 49.5 | 141.6 | 54.4 | -1.9 | 106.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 7 | 13 | 17 | 20 | 51 | 25 | -1 | 83 | |
| -2 | -1 | -11 | -13 | -5 | -19 | -14 | -35 | |
| -6 | -11 | -7 | -7 | -37 | -6 | 7 | -14 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 0 | 0 | 9 | 0 | -9 | 33 |
Free Cash Flow Free Cash FlowCr | 11 | 7 | 7 | 46 | 6 | -15 | 66 | |
CFO To PAT CFO To PAT% | 53.9 | 117.2 | 126.5 | 82.3 | 224.8 | 80.5 | -2.9 | 149.9 |
CFO To EBITDA CFO To EBITDA% | 24.8 | 59.8 | 70.4 | 49.5 | 141.6 | 54.4 | -1.9 | 106.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 103 | 50 | 89 | 167 | 141 | 383 | 442 | 421 | 435 |
Price To Earnings Price To Earnings | 8.3 | 4.6 | 6.5 | 7.0 | 6.3 | 12.3 | 12.2 | 7.6 | 9.0 |
Price To Sales Price To Sales | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.5 | 0.5 | 0.4 | 0.4 |
Price To Book Price To Book | 0.8 | 0.4 | 0.6 | 0.9 | 0.7 | 1.7 | 1.7 | 1.3 | 1.4 |
EV To EBITDA EV To EBITDA | 4.4 | 2.8 | 3.9 | 5.5 | 4.1 | 8.4 | 8.3 | 5.2 | 6.4 |
GPM GPM% | 6.1 | 7.5 | 8.2 | 6.8 | 8.1 | 8.8 | 10.6 | 10.6 | |
OPM OPM% | 4.8 | 3.6 | 4.6 | 5.6 | 4.4 | 5.5 | 6.1 | 7.5 | 6.1 |
NPM NPM% | 2.2 | 1.8 | 2.6 | 3.4 | 2.8 | 3.7 | 4.0 | 5.3 | 4.5 |
ROCE ROCE% | 16.1 | 11.9 | 13.3 | 15.9 | 15.4 | 17.9 | 18.3 | 23.7 | 23.7 |
ROE ROE% | 9.5 | 7.8 | 8.9 | 13.4 | 11.3 | 13.6 | 13.7 | 17.4 | 17.4 |
ROA ROA% | 6.7 | 6.2 | 6.3 | 10.0 | 9.9 | 12.3 | 12.0 | 15.6 | 15.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 103 | 50 | 89 | 167 | 141 | 383 | 442 | 421 | 435 |
Price To Earnings Price To Earnings | 8.3 | 4.6 | 6.5 | 7.0 | 6.3 | 12.3 | 12.2 | 7.6 | 9.0 |
Price To Sales Price To Sales | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.5 | 0.5 | 0.4 | 0.4 |
Price To Book Price To Book | 0.8 | 0.4 | 0.6 | 0.9 | 0.7 | 1.7 | 1.7 | 1.3 | 1.4 |
EV To EBITDA EV To EBITDA | 4.4 | 2.8 | 3.9 | 5.5 | 4.1 | 8.4 | 8.3 | 5.2 | 6.4 |
GPM GPM% | 6.1 | 7.5 | 8.2 | 6.8 | 8.1 | 8.8 | 10.6 | 10.6 | |
OPM OPM% | 4.8 | 3.6 | 4.6 | 5.6 | 4.4 | 5.5 | 6.1 | 7.5 | 6.1 |
NPM NPM% | 2.2 | 1.8 | 2.6 | 3.4 | 2.8 | 3.7 | 4.0 | 5.3 | 4.5 |
ROCE ROCE% | 16.1 | 11.9 | 13.3 | 15.9 | 15.4 | 17.9 | 18.3 | 23.7 | 23.7 |
ROE ROE% | 9.5 | 7.8 | 8.9 | 13.4 | 11.3 | 13.6 | 13.7 | 17.4 | 17.4 |
ROA ROA% | 6.7 | 6.2 | 6.3 | 10.0 | 9.9 | 12.3 | 12.0 | 15.6 | 15.6 |
Documents — NILE Ltd