| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 40 | 41 | 60 | 40 | 38 | 33 | 57 | 41 | 39 | 52 | 66 | 46 | |
Growth YoY Revenue Growth YoY% | 0.6 | -12.9 | 12.8 | -8.0 | -5.9 | -19.8 | -4.8 | 3.5 | 2.5 | 57.9 | 15.1 | 11.2 |
| 32 | 32 | 49 | 37 | 30 | 26 | 47 | 36 | 34 | 47 | 57 | 37 | |
| 8 | 9 | 11 | 2 | 8 | 7 | 10 | 6 | 5 | 5 | 9 | 8 | |
OPM OPM% | 19.6 | 20.8 | 18.7 | 6.1 | 21.7 | 20.4 | 18.2 | 13.6 | 13.0 | 9.1 | 13.9 | 18.2 |
| 0 | 0 | -2 | 6 | 0 | 0 | 1 | 0 | 0 | 7 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 4 | 3 | 4 | 3 | 4 | 2 | 2 | 5 | 2 | 4 |
Depreciation DepreciationCr | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 3 | 5 | 5 | 5 | 4 |
PBT PBTCr | 1 | 2 | 2 | 1 | 1 | 0 | 3 | 1 | -3 | 1 | 2 | 0 |
| 0 | 1 | 3 | 0 | 1 | 0 | 6 | 0 | 0 | 0 | -1 | 0 | |
| 0 | 1 | -1 | 1 | 0 | 1 | -3 | 1 | -3 | 2 | 4 | 0 | |
Growth YoY PAT Growth YoY% | 131.5 | -76.2 | 65.0 | 141.7 | -31.7 | -32.7 | -281.7 | -25.3 | -1,128.6 | 119.4 | 232.1 | -86.2 |
NPM NPM% | 1.0 | 2.6 | -1.2 | 2.2 | 0.7 | 2.2 | -4.7 | 1.6 | -7.4 | 3.0 | 5.4 | 0.2 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | -0.1 | 0.0 | 0.1 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 40 | 41 | 60 | 40 | 38 | 33 | 57 | 41 | 39 | 52 | 66 | 46 | |
Growth YoY Revenue Growth YoY% | 0.6 | -12.9 | 12.8 | -8.0 | -5.9 | -19.8 | -4.8 | 3.5 | 2.5 | 57.9 | 15.1 | 11.2 |
| 32 | 32 | 49 | 37 | 30 | 26 | 47 | 36 | 34 | 47 | 57 | 37 | |
| 8 | 9 | 11 | 2 | 8 | 7 | 10 | 6 | 5 | 5 | 9 | 8 | |
OPM OPM% | 19.6 | 20.8 | 18.7 | 6.1 | 21.7 | 20.4 | 18.2 | 13.6 | 13.0 | 9.1 | 13.9 | 18.2 |
| 0 | 0 | -2 | 6 | 0 | 0 | 1 | 0 | 0 | 7 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 4 | 3 | 4 | 3 | 4 | 2 | 2 | 5 | 2 | 4 |
Depreciation DepreciationCr | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 3 | 5 | 5 | 5 | 4 |
PBT PBTCr | 1 | 2 | 2 | 1 | 1 | 0 | 3 | 1 | -3 | 1 | 2 | 0 |
| 0 | 1 | 3 | 0 | 1 | 0 | 6 | 0 | 0 | 0 | -1 | 0 | |
| 0 | 1 | -1 | 1 | 0 | 1 | -3 | 1 | -3 | 2 | 4 | 0 | |
Growth YoY PAT Growth YoY% | 131.5 | -76.2 | 65.0 | 141.7 | -31.7 | -32.7 | -281.7 | -25.3 | -1,128.6 | 119.4 | 232.1 | -86.2 |
NPM NPM% | 1.0 | 2.6 | -1.2 | 2.2 | 0.7 | 2.2 | -4.7 | 1.6 | -7.4 | 3.0 | 5.4 | 0.2 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | -0.1 | 0.0 | 0.1 | 0.0 |
| 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 | 106 | 83 | 142 | 157 | 79 | 92 | 101 | 181 | 185 | 168 | 198 | 202 |
Growth Revenue Growth% | 57.2 | -21.4 | 70.6 | 10.2 | -49.7 | 16.6 | 10.0 | 79.4 | 1.7 | -9.1 | 17.9 | 19.6 |
| 86 | 66 | 111 | 117 | 65 | 74 | 87 | 149 | 150 | 140 | 173 | 175 | |
| 20 | 17 | 31 | 40 | 14 | 18 | 14 | 32 | 34 | 28 | 25 | 27 | |
OPM OPM% | 18.5 | 20.8 | 21.7 | 25.5 | 17.7 | 20.0 | 14.3 | 17.8 | 18.7 | 16.5 | 12.4 | 13.5 |
| -9 | 2 | -6 | -2 | 2 | 0 | 1 | 0 | -1 | 7 | 6 | 6 | |
Interest Expense Interest ExpenseCr | 14 | 13 | 14 | 16 | 15 | 17 | 13 | 17 | 15 | 14 | 12 | 14 |
Depreciation DepreciationCr | 4 | 5 | 6 | 8 | 10 | 11 | 13 | 12 | 13 | 15 | 18 | 19 |
PBT PBTCr | -7 | 1 | 4 | 14 | -9 | -9 | -11 | 3 | 5 | 5 | 1 | 1 |
| -3 | 1 | 2 | 8 | -5 | -1 | -3 | 5 | 4 | 6 | -1 | -1 | |
PAT PATCr | -4 | 0 | 2 | 6 | -4 | -8 | -8 | -2 | 1 | -1 | 3 | 2 |
Growth PAT Growth% | -47.7 | 101.8 | 2,988.6 | 180.7 | -157.9 | -120.8 | 3.4 | 74.6 | 157.8 | -173.5 | 450.8 | 323.6 |
NPM NPM% | -3.8 | 0.1 | 1.6 | 4.0 | -4.6 | -8.7 | -7.6 | -1.1 | 0.6 | -0.5 | 1.5 | 1.2 |
| -0.2 | 0.0 | 0.1 | 0.3 | -0.2 | -0.4 | -0.4 | -0.1 | 0.1 | 0.0 | 0.1 | 0.1 |
| 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 | 106 | 83 | 142 | 157 | 79 | 92 | 101 | 181 | 185 | 168 | 198 | 202 |
Growth Revenue Growth% | 57.2 | -21.4 | 70.6 | 10.2 | -49.7 | 16.6 | 10.0 | 79.4 | 1.7 | -9.1 | 17.9 | 19.6 |
| 86 | 66 | 111 | 117 | 65 | 74 | 87 | 149 | 150 | 140 | 173 | 175 | |
| 20 | 17 | 31 | 40 | 14 | 18 | 14 | 32 | 34 | 28 | 25 | 27 | |
OPM OPM% | 18.5 | 20.8 | 21.7 | 25.5 | 17.7 | 20.0 | 14.3 | 17.8 | 18.7 | 16.5 | 12.4 | 13.5 |
| -9 | 2 | -6 | -2 | 2 | 0 | 1 | 0 | -1 | 7 | 6 | 6 | |
Interest Expense Interest ExpenseCr | 14 | 13 | 14 | 16 | 15 | 17 | 13 | 17 | 15 | 14 | 12 | 14 |
Depreciation DepreciationCr | 4 | 5 | 6 | 8 | 10 | 11 | 13 | 12 | 13 | 15 | 18 | 19 |
PBT PBTCr | -7 | 1 | 4 | 14 | -9 | -9 | -11 | 3 | 5 | 5 | 1 | 1 |
| -3 | 1 | 2 | 8 | -5 | -1 | -3 | 5 | 4 | 6 | -1 | -1 | |
PAT PATCr | -4 | 0 | 2 | 6 | -4 | -8 | -8 | -2 | 1 | -1 | 3 | 2 |
Growth PAT Growth% | -47.7 | 101.8 | 2,988.6 | 180.7 | -157.9 | -120.8 | 3.4 | 74.6 | 157.8 | -173.5 | 450.8 | 323.6 |
NPM NPM% | -3.8 | 0.1 | 1.6 | 4.0 | -4.6 | -8.7 | -7.6 | -1.1 | 0.6 | -0.5 | 1.5 | 1.2 |
| -0.2 | 0.0 | 0.1 | 0.3 | -0.2 | -0.4 | -0.4 | -0.1 | 0.1 | 0.0 | 0.1 | 0.1 |
| 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 | 18 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 29 | 36 | 36 |
Reserves ReservesCr | 7 | 15 | 17 | 39 | 36 | 28 | 20 | 17 | 84 | 121 | 130 |
| 107 | 111 | 73 | 99 | 95 | 135 | 140 | 129 | 112 | 141 | 125 | |
| 32 | 37 | 86 | 62 | 75 | 53 | 58 | 74 | 50 | 78 | 77 | |
| 163 | 184 | 205 | 219 | 225 | 236 | 237 | 239 | 288 | 377 | 368 | |
| 87 | 93 | 98 | 102 | 100 | 106 | 104 | 115 | 149 | 187 | 176 | |
| 76 | 91 | 107 | 117 | 125 | 130 | 133 | 124 | 139 | 190 | 192 | |
| 163 | 184 | 205 | 219 | 225 | 236 | 237 | 239 | 288 | 377 | 368 |
| 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 | 18 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 29 | 36 | 36 |
Reserves ReservesCr | 7 | 15 | 17 | 39 | 36 | 28 | 20 | 17 | 84 | 121 | 130 |
| 107 | 111 | 73 | 99 | 95 | 135 | 140 | 129 | 112 | 141 | 125 | |
| 32 | 37 | 86 | 62 | 75 | 53 | 58 | 74 | 50 | 78 | 77 | |
| 163 | 184 | 205 | 219 | 225 | 236 | 237 | 239 | 288 | 377 | 368 | |
| 87 | 93 | 98 | 102 | 100 | 106 | 104 | 115 | 149 | 187 | 176 | |
| 76 | 91 | 107 | 117 | 125 | 130 | 133 | 124 | 139 | 190 | 192 | |
| 163 | 184 | 205 | 219 | 225 | 236 | 237 | 239 | 288 | 377 | 368 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 20 | 23 | 20 | 37 | 26 | 29 | 7 | 20 | 11 | 28 | 31 | |
| -17 | -20 | -23 | -23 | -15 | -13 | -12 | -8 | -32 | -64 | -15 | |
| -4 | -2 | 4 | -14 | -12 | -16 | 5 | -13 | 22 | 34 | -12 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 0 | 0 | -1 | 1 | -1 | -1 | 1 | -1 | 4 |
Free Cash Flow Free Cash FlowCr | 4 | 3 | -4 | 14 | 11 | 16 | -6 | 12 | -21 | -36 | |
CFO To PAT CFO To PAT% | -511.8 | 32,504.9 | 881.9 | 588.8 | -713.3 | -369.0 | -88.2 | -1,026.4 | 991.9 | -3,422.8 | 1,074.0 |
CFO To EBITDA CFO To EBITDA% | 103.6 | 134.9 | 63.5 | 92.0 | 185.3 | 160.5 | 47.1 | 62.4 | 32.6 | 102.7 | 127.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 20 | 23 | 20 | 37 | 26 | 29 | 7 | 20 | 11 | 28 | 31 | |
| -17 | -20 | -23 | -23 | -15 | -13 | -12 | -8 | -32 | -64 | -15 | |
| -4 | -2 | 4 | -14 | -12 | -16 | 5 | -13 | 22 | 34 | -12 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 0 | 0 | -1 | 1 | -1 | -1 | 1 | -1 | 4 |
Free Cash Flow Free Cash FlowCr | 4 | 3 | -4 | 14 | 11 | 16 | -6 | 12 | -21 | -36 | |
CFO To PAT CFO To PAT% | -511.8 | 32,504.9 | 881.9 | 588.8 | -713.3 | -369.0 | -88.2 | -1,026.4 | 991.9 | -3,422.8 | 1,074.0 |
CFO To EBITDA CFO To EBITDA% | 103.6 | 134.9 | 63.5 | 92.0 | 185.3 | 160.5 | 47.1 | 62.4 | 32.6 | 102.7 | 127.7 |
| 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 | 177 | 244 | 139 | 80 | 38 | 48 | 73 | 154 | 406 | 421 | 106 | 123 |
Price To Earnings Price To Earnings | 3,272.5 | 62.2 | 12.9 | 350.0 | 36.2 | 56.3 | ||||||
Price To Sales Price To Sales | 1.7 | 2.9 | 1.0 | 0.5 | 0.5 | 0.5 | 0.7 | 0.8 | 2.2 | 2.5 | 0.5 | 0.6 |
Price To Book Price To Book | 7.1 | 7.2 | 3.9 | 1.4 | 0.7 | 1.0 | 1.9 | 4.3 | 3.6 | 2.7 | 0.6 | 0.7 |
EV To EBITDA EV To EBITDA | 12.8 | 18.5 | 8.0 | 4.4 | 10.2 | 7.2 | 11.7 | 8.1 | 14.1 | 19.3 | 8.6 | 8.2 |
GPM GPM% | 35.9 | 46.1 | 36.7 | 41.5 | 42.2 | 38.1 | 33.8 | 36.8 | 37.5 | 37.7 | ||
OPM OPM% | 18.5 | 20.8 | 21.7 | 25.5 | 17.7 | 20.0 | 14.3 | 17.8 | 18.7 | 16.5 | 12.4 | 13.5 |
NPM NPM% | -3.8 | 0.1 | 1.6 | 4.0 | -4.6 | -8.7 | -7.6 | -1.1 | 0.6 | -0.5 | 1.5 | 1.2 |
ROCE ROCE% | 7.2 | 12.8 | 12.4 | 19.6 | 4.0 | 6.0 | 1.9 | 14.0 | 10.1 | 7.2 | 4.8 | 4.8 |
ROE ROE% | -16.0 | 0.2 | 6.2 | 10.7 | -6.5 | -16.8 | -19.9 | -5.4 | 1.0 | -0.5 | 1.8 | 1.8 |
ROA ROA% | -2.4 | 0.0 | 1.1 | 2.9 | -1.6 | -3.4 | -3.3 | -0.8 | 0.4 | -0.2 | 0.8 | 0.8 |
| 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 | 177 | 244 | 139 | 80 | 38 | 48 | 73 | 154 | 406 | 421 | 106 | 123 |
Price To Earnings Price To Earnings | 3,272.5 | 62.2 | 12.9 | 350.0 | 36.2 | 56.3 | ||||||
Price To Sales Price To Sales | 1.7 | 2.9 | 1.0 | 0.5 | 0.5 | 0.5 | 0.7 | 0.8 | 2.2 | 2.5 | 0.5 | 0.6 |
Price To Book Price To Book | 7.1 | 7.2 | 3.9 | 1.4 | 0.7 | 1.0 | 1.9 | 4.3 | 3.6 | 2.7 | 0.6 | 0.7 |
EV To EBITDA EV To EBITDA | 12.8 | 18.5 | 8.0 | 4.4 | 10.2 | 7.2 | 11.7 | 8.1 | 14.1 | 19.3 | 8.6 | 8.2 |
GPM GPM% | 35.9 | 46.1 | 36.7 | 41.5 | 42.2 | 38.1 | 33.8 | 36.8 | 37.5 | 37.7 | ||
OPM OPM% | 18.5 | 20.8 | 21.7 | 25.5 | 17.7 | 20.0 | 14.3 | 17.8 | 18.7 | 16.5 | 12.4 | 13.5 |
NPM NPM% | -3.8 | 0.1 | 1.6 | 4.0 | -4.6 | -8.7 | -7.6 | -1.1 | 0.6 | -0.5 | 1.5 | 1.2 |
ROCE ROCE% | 7.2 | 12.8 | 12.4 | 19.6 | 4.0 | 6.0 | 1.9 | 14.0 | 10.1 | 7.2 | 4.8 | 4.8 |
ROE ROE% | -16.0 | 0.2 | 6.2 | 10.7 | -6.5 | -16.8 | -19.9 | -5.4 | 1.0 | -0.5 | 1.8 | 1.8 |
ROA ROA% | -2.4 | 0.0 | 1.1 | 2.9 | -1.6 | -3.4 | -3.3 | -0.8 | 0.4 | -0.2 | 0.8 | 0.8 |
Documents — OK Play India Ltd
Concall Transcript Summaries — OK Play India Ltd