| Quarter | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 34 | 31 | 40 | 31 | 34 | 36 | 40 | 33 | 42 | 43 | 49 | |
Growth YoY Revenue Growth YoY% | 1.5 | 18.5 | 0.3 | 5.5 | 22.5 | 19.8 | 23.4 | ||||
| 30 | 27 | 36 | 28 | 30 | 35 | 36 | 31 | 38 | 40 | 46 | |
| 4 | 4 | 4 | 3 | 4 | 1 | 3 | 2 | 4 | 3 | 4 | |
OPM OPM% | 12.0 | 12.8 | 10.5 | 10.2 | 12.3 | 4.0 | 8.7 | 5.8 | 9.8 | 7.4 | 7.5 |
| 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | -1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 4 | 4 | 5 | 4 | 4 | 1 | 4 | 2 | 4 | 1 | 5 |
| 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | |
| 3 | 3 | 3 | 3 | 3 | 1 | 3 | 1 | 3 | 1 | 3 | |
Growth YoY PAT Growth YoY% | 5.4 | -76.4 | -13.1 | -45.1 | 3.1 | 48.4 | 11.7 | ||||
NPM NPM% | 8.3 | 8.9 | 8.4 | 8.6 | 8.6 | 1.8 | 7.3 | 4.5 | 7.2 | 2.2 | 6.6 |
| 10.6 | 10.2 | 12.7 | 10.1 | 11.1 | 2.4 | 11.0 | 5.5 | 11.4 | 3.6 | 12.3 |
| Quarter | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 34 | 31 | 40 | 31 | 34 | 36 | 40 | 33 | 42 | 43 | 49 | |
Growth YoY Revenue Growth YoY% | 1.5 | 18.5 | 0.3 | 5.5 | 22.5 | 19.8 | 23.4 | ||||
| 30 | 27 | 36 | 28 | 30 | 35 | 36 | 31 | 38 | 40 | 46 | |
| 4 | 4 | 4 | 3 | 4 | 1 | 3 | 2 | 4 | 3 | 4 | |
OPM OPM% | 12.0 | 12.8 | 10.5 | 10.2 | 12.3 | 4.0 | 8.7 | 5.8 | 9.8 | 7.4 | 7.5 |
| 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | -1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 4 | 4 | 5 | 4 | 4 | 1 | 4 | 2 | 4 | 1 | 5 |
| 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | |
| 3 | 3 | 3 | 3 | 3 | 1 | 3 | 1 | 3 | 1 | 3 | |
Growth YoY PAT Growth YoY% | 5.4 | -76.4 | -13.1 | -45.1 | 3.1 | 48.4 | 11.7 | ||||
NPM NPM% | 8.3 | 8.9 | 8.4 | 8.6 | 8.6 | 1.8 | 7.3 | 4.5 | 7.2 | 2.2 | 6.6 |
| 10.6 | 10.2 | 12.7 | 10.1 | 11.1 | 2.4 | 11.0 | 5.5 | 11.4 | 3.6 | 12.3 |
| Financial Year | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|
Revenue RevenueCr | 134 | 141 | 158 | 167 |
Growth Revenue Growth% | 5.2 | 12.4 | 18.3 | |
| 118 | 128 | 145 | 154 | |
| 15 | 13 | 13 | 13 | |
OPM OPM% | 11.5 | 9.3 | 8.0 | 7.7 |
| 1 | 2 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 |
PBT PBTCr | 14 | 13 | 11 | 12 |
| 4 | 3 | 3 | 3 | |
PAT PATCr | 10 | 10 | 8 | 9 |
Growth PAT Growth% | -8.0 | -13.3 | -5.0 | |
NPM NPM% | 7.8 | 6.8 | 5.3 | 5.2 |
| 39.0 | 36.4 | 31.5 | 32.8 |
| Financial Year | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|
Revenue RevenueCr | 134 | 141 | 158 | 167 |
Growth Revenue Growth% | 5.2 | 12.4 | 18.3 | |
| 118 | 128 | 145 | 154 | |
| 15 | 13 | 13 | 13 | |
OPM OPM% | 11.5 | 9.3 | 8.0 | 7.7 |
| 1 | 2 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 |
PBT PBTCr | 14 | 13 | 11 | 12 |
| 4 | 3 | 3 | 3 | |
PAT PATCr | 10 | 10 | 8 | 9 |
Growth PAT Growth% | -8.0 | -13.3 | -5.0 | |
NPM NPM% | 7.8 | 6.8 | 5.3 | 5.2 |
| 39.0 | 36.4 | 31.5 | 32.8 |
| Financial Year | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 |
Reserves ReservesCr | 38 | 46 | 53 |
| 7 | 9 | 7 | |
| 1 | 1 | 1 | |
| 48 | 58 | 64 | |
| 19 | 29 | 39 | |
| 29 | 29 | 24 | |
| 48 | 58 | 64 |
| Financial Year | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 |
Reserves ReservesCr | 38 | 46 | 53 |
| 7 | 9 | 7 | |
| 1 | 1 | 1 | |
| 48 | 58 | 64 | |
| 19 | 29 | 39 | |
| 29 | 29 | 24 | |
| 48 | 58 | 64 |
| Financial Year | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 10 | 8 | 15 | |
| -5 | -6 | -9 | |
| -5 | -1 | -2 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 4 |
Free Cash Flow Free Cash FlowCr | 6 | 14 | |
CFO To PAT CFO To PAT% | 99.0 | 78.6 | 176.8 |
CFO To EBITDA CFO To EBITDA% | 67.4 | 58.0 | 116.3 |
| Financial Year | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 10 | 8 | 15 | |
| -5 | -6 | -9 | |
| -5 | -1 | -2 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 4 |
Free Cash Flow Free Cash FlowCr | 6 | 14 | |
CFO To PAT CFO To PAT% | 99.0 | 78.6 | 176.8 |
CFO To EBITDA CFO To EBITDA% | 67.4 | 58.0 | 116.3 |
| Financial Year | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|
Market Cap Market CapitalizationCr | 104 | 141 | 78 | 133 |
Price To Earnings Price To Earnings | 9.9 | 14.6 | 9.4 | 15.3 |
Price To Sales Price To Sales | 0.8 | 1.0 | 0.5 | 0.8 |
Price To Book Price To Book | 2.6 | 2.9 | 1.4 | 2.4 |
EV To EBITDA EV To EBITDA | 6.8 | 10.9 | 5.9 | 9.8 |
GPM GPM% | 27.0 | 25.8 | 25.8 | |
OPM OPM% | 11.5 | 9.3 | 8.0 | 7.7 |
NPM NPM% | 7.8 | 6.8 | 5.3 | 5.2 |
ROCE ROCE% | 34.3 | 26.1 | 20.0 | 20.0 |
ROE ROE% | 25.9 | 19.8 | 14.8 | 14.8 |
ROA ROA% | 21.6 | 16.6 | 13.1 | 13.1 |
| Financial Year | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|
Market Cap Market CapitalizationCr | 104 | 141 | 78 | 133 |
Price To Earnings Price To Earnings | 9.9 | 14.6 | 9.4 | 15.3 |
Price To Sales Price To Sales | 0.8 | 1.0 | 0.5 | 0.8 |
Price To Book Price To Book | 2.6 | 2.9 | 1.4 | 2.4 |
EV To EBITDA EV To EBITDA | 6.8 | 10.9 | 5.9 | 9.8 |
GPM GPM% | 27.0 | 25.8 | 25.8 | |
OPM OPM% | 11.5 | 9.3 | 8.0 | 7.7 |
NPM NPM% | 7.8 | 6.8 | 5.3 | 5.2 |
ROCE ROCE% | 34.3 | 26.1 | 20.0 | 20.0 |
ROE ROE% | 25.9 | 19.8 | 14.8 | 14.8 |
ROA ROA% | 21.6 | 16.6 | 13.1 | 13.1 |
Documents — Pee Cee Cosma Sope Ltd