| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 8 | |
Growth YoY Revenue Growth YoY% | -12.3 | -14.5 | -4.3 | -14.3 | -19.1 | -7.7 | -7.9 | 2.5 | 23.7 | 12.7 | 20.8 | 22.0 |
| 4 | 4 | 3 | 3 | 2 | 3 | 3 | 3 | 4 | 3 | 4 | 4 | |
| 3 | 3 | 4 | 4 | 4 | 3 | 3 | 3 | 4 | 4 | 3 | 4 | |
OPM OPM% | 49.0 | 45.9 | 57.3 | 59.1 | 60.7 | 54.0 | 54.8 | 55.0 | 50.3 | 54.4 | 44.4 | 45.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | -1 | 1 | 1 | 1 | |
| 1 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 2 | 0 | 0 | 1 | |
Growth YoY PAT Growth YoY% | -30.3 | -38.7 | 200.0 | 39.2 | 7.5 | 94.7 | -125.0 | 5.6 | 256.1 | -71.6 | -100.0 | 34.7 |
NPM NPM% | 7.4 | 5.8 | 14.4 | 11.6 | 9.9 | 12.3 | -3.9 | 12.0 | 28.4 | 3.1 | -6.5 | 13.2 |
| 0.3 | 0.2 | 0.5 | 0.4 | 0.3 | 0.4 | -0.2 | 0.4 | 1.2 | 0.1 | -0.3 | 0.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 8 | |
Growth YoY Revenue Growth YoY% | -12.3 | -14.5 | -4.3 | -14.3 | -19.1 | -7.7 | -7.9 | 2.5 | 23.7 | 12.7 | 20.8 | 22.0 |
| 4 | 4 | 3 | 3 | 2 | 3 | 3 | 3 | 4 | 3 | 4 | 4 | |
| 3 | 3 | 4 | 4 | 4 | 3 | 3 | 3 | 4 | 4 | 3 | 4 | |
OPM OPM% | 49.0 | 45.9 | 57.3 | 59.1 | 60.7 | 54.0 | 54.8 | 55.0 | 50.3 | 54.4 | 44.4 | 45.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | -1 | 1 | 1 | 1 | |
| 1 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 2 | 0 | 0 | 1 | |
Growth YoY PAT Growth YoY% | -30.3 | -38.7 | 200.0 | 39.2 | 7.5 | 94.7 | -125.0 | 5.6 | 256.1 | -71.6 | -100.0 | 34.7 |
NPM NPM% | 7.4 | 5.8 | 14.4 | 11.6 | 9.9 | 12.3 | -3.9 | 12.0 | 28.4 | 3.1 | -6.5 | 13.2 |
| 0.3 | 0.2 | 0.5 | 0.4 | 0.3 | 0.4 | -0.2 | 0.4 | 1.2 | 0.1 | -0.3 | 0.6 |
| 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 | 37 | 41 | 39 | 43 | 43 | 24 | 27 | 32 | 27 | 24 | 28 | 29 |
Growth Revenue Growth% | -4.6 | 9.4 | -4.0 | 8.3 | 1.1 | -43.7 | 11.5 | 20.0 | -15.2 | -12.4 | 14.8 | 19.8 |
| 28 | 29 | 25 | 28 | 29 | 9 | 13 | 20 | 14 | 11 | 14 | 15 | |
| 9 | 12 | 15 | 14 | 14 | 16 | 14 | 13 | 14 | 14 | 14 | 14 | |
OPM OPM% | 24.3 | 28.7 | 37.3 | 33.2 | 33.2 | 64.7 | 50.6 | 39.1 | 49.9 | 56.3 | 50.8 | 48.5 |
| 1 | 2 | 0 | 3 | 3 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 8 | 11 | 10 | 10 | 10 | 11 | 9 | 7 | 7 | 7 | 5 | 5 |
Depreciation DepreciationCr | 1 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | 2 | -1 | 1 | 3 | 4 | 2 | 1 | 3 | 3 | 4 | 5 | 6 |
| 1 | 0 | -1 | 0 | 1 | 2 | -1 | 1 | 1 | 2 | 3 | 3 | |
PAT PATCr | 1 | -1 | 2 | 3 | 3 | 1 | 2 | 2 | 2 | 2 | 3 | 3 |
Growth PAT Growth% | 14.3 | -202.3 | 320.9 | 70.0 | 1.0 | -73.7 | 136.8 | 12.3 | 10.7 | -34.0 | 58.9 | 52.2 |
NPM NPM% | 2.1 | -2.0 | 4.6 | 7.2 | 7.2 | 3.4 | 7.1 | 6.7 | 8.7 | 6.5 | 9.1 | 9.6 |
| 0.5 | -0.5 | 1.1 | 1.8 | 1.8 | 0.5 | 1.0 | 1.3 | 1.4 | 0.9 | 1.4 | 1.6 |
| 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 | 37 | 41 | 39 | 43 | 43 | 24 | 27 | 32 | 27 | 24 | 28 | 29 |
Growth Revenue Growth% | -4.6 | 9.4 | -4.0 | 8.3 | 1.1 | -43.7 | 11.5 | 20.0 | -15.2 | -12.4 | 14.8 | 19.8 |
| 28 | 29 | 25 | 28 | 29 | 9 | 13 | 20 | 14 | 11 | 14 | 15 | |
| 9 | 12 | 15 | 14 | 14 | 16 | 14 | 13 | 14 | 14 | 14 | 14 | |
OPM OPM% | 24.3 | 28.7 | 37.3 | 33.2 | 33.2 | 64.7 | 50.6 | 39.1 | 49.9 | 56.3 | 50.8 | 48.5 |
| 1 | 2 | 0 | 3 | 3 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 8 | 11 | 10 | 10 | 10 | 11 | 9 | 7 | 7 | 7 | 5 | 5 |
Depreciation DepreciationCr | 1 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | 2 | -1 | 1 | 3 | 4 | 2 | 1 | 3 | 3 | 4 | 5 | 6 |
| 1 | 0 | -1 | 0 | 1 | 2 | -1 | 1 | 1 | 2 | 3 | 3 | |
PAT PATCr | 1 | -1 | 2 | 3 | 3 | 1 | 2 | 2 | 2 | 2 | 3 | 3 |
Growth PAT Growth% | 14.3 | -202.3 | 320.9 | 70.0 | 1.0 | -73.7 | 136.8 | 12.3 | 10.7 | -34.0 | 58.9 | 52.2 |
NPM NPM% | 2.1 | -2.0 | 4.6 | 7.2 | 7.2 | 3.4 | 7.1 | 6.7 | 8.7 | 6.5 | 9.1 | 9.6 |
| 0.5 | -0.5 | 1.1 | 1.8 | 1.8 | 0.5 | 1.0 | 1.3 | 1.4 | 0.9 | 1.4 | 1.6 |
| 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 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
Reserves ReservesCr | 48 | 299 | 301 | 314 | 321 | 321 | 322 | 327 | 330 | 333 | 338 |
| 26 | 56 | 50 | 33 | 29 | 31 | 36 | 40 | 28 | 33 | 39 | |
| 99 | 99 | 94 | 91 | 84 | 107 | 97 | 85 | 73 | 59 | 45 | |
| 198 | 471 | 462 | 454 | 452 | 476 | 472 | 469 | 447 | 442 | 439 | |
| 89 | 115 | 123 | 111 | 108 | 57 | 70 | 73 | 51 | 48 | 46 | |
| 109 | 356 | 339 | 343 | 344 | 419 | 402 | 396 | 396 | 395 | 392 | |
| 198 | 471 | 462 | 454 | 452 | 476 | 472 | 469 | 447 | 442 | 439 |
| 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 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
Reserves ReservesCr | 48 | 299 | 301 | 314 | 321 | 321 | 322 | 327 | 330 | 333 | 338 |
| 26 | 56 | 50 | 33 | 29 | 31 | 36 | 40 | 28 | 33 | 39 | |
| 99 | 99 | 94 | 91 | 84 | 107 | 97 | 85 | 73 | 59 | 45 | |
| 198 | 471 | 462 | 454 | 452 | 476 | 472 | 469 | 447 | 442 | 439 | |
| 89 | 115 | 123 | 111 | 108 | 57 | 70 | 73 | 51 | 48 | 46 | |
| 109 | 356 | 339 | 343 | 344 | 419 | 402 | 396 | 396 | 395 | 392 | |
| 198 | 471 | 462 | 454 | 452 | 476 | 472 | 469 | 447 | 442 | 439 |
| 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 | 18 | 26 | 21 | 19 | 17 | 4 | 18 | 22 | 19 | 19 | |
| 16 | 0 | 0 | -46 | -1 | 48 | 0 | 0 | 0 | 0 | 0 | |
| -34 | -17 | 20 | -21 | -18 | -66 | -6 | -17 | -23 | -20 | -19 | |
Net Cash Flow Net Cash FlowCr | -11 | 1 | 46 | -46 | 0 | 0 | -2 | 2 | -1 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 7 | 18 | 26 | 21 | 19 | 16 | 4 | 18 | 22 | 19 | 19 |
CFO To PAT CFO To PAT% | 926.6 | -2,190.1 | 1,433.0 | 684.2 | 617.4 | 2,099.6 | 218.9 | 850.4 | 911.4 | 1,236.8 | 777.3 |
CFO To EBITDA CFO To EBITDA% | 80.9 | 151.7 | 175.7 | 147.9 | 133.5 | 108.7 | 30.8 | 145.0 | 158.7 | 143.8 | 138.7 |
| 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 | 18 | 26 | 21 | 19 | 17 | 4 | 18 | 22 | 19 | 19 | |
| 16 | 0 | 0 | -46 | -1 | 48 | 0 | 0 | 0 | 0 | 0 | |
| -34 | -17 | 20 | -21 | -18 | -66 | -6 | -17 | -23 | -20 | -19 | |
Net Cash Flow Net Cash FlowCr | -11 | 1 | 46 | -46 | 0 | 0 | -2 | 2 | -1 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 7 | 18 | 26 | 21 | 19 | 16 | 4 | 18 | 22 | 19 | 19 |
CFO To PAT CFO To PAT% | 926.6 | -2,190.1 | 1,433.0 | 684.2 | 617.4 | 2,099.6 | 218.9 | 850.4 | 911.4 | 1,236.8 | 777.3 |
CFO To EBITDA CFO To EBITDA% | 80.9 | 151.7 | 175.7 | 147.9 | 133.5 | 108.7 | 30.8 | 145.0 | 158.7 | 143.8 | 138.7 |
| 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 | 17 | 15 | 26 | 26 | 13 | 21 | 45 | 35 | 53 | 62 | 47 | 47 |
Price To Earnings Price To Earnings | 21.3 | 14.7 | 8.6 | 4.3 | 25.8 | 23.5 | 16.3 | 22.4 | 39.4 | 18.6 | 17.7 | |
Price To Sales Price To Sales | 0.5 | 0.4 | 0.7 | 0.6 | 0.3 | 0.9 | 1.7 | 1.1 | 1.9 | 2.6 | 1.7 | 1.6 |
Price To Book Price To Book | 0.3 | 0.3 | 0.5 | 0.4 | 0.2 | 0.3 | 0.6 | 0.4 | 0.6 | 0.2 | 0.1 | 0.1 |
EV To EBITDA EV To EBITDA | 11.8 | 8.4 | 4.2 | 3.9 | 2.3 | 7.0 | 9.3 | 8.2 | 8.1 | 8.0 | 6.6 | 6.6 |
GPM GPM% | 33.2 | 36.1 | 48.6 | 47.4 | 43.4 | 78.8 | 63.0 | 52.6 | 69.7 | 77.1 | ||
OPM OPM% | 24.3 | 28.7 | 37.3 | 33.2 | 33.2 | 64.7 | 50.6 | 39.1 | 49.9 | 56.3 | 50.8 | 48.5 |
NPM NPM% | 2.1 | -2.0 | 4.6 | 7.2 | 7.2 | 3.4 | 7.1 | 6.7 | 8.7 | 6.5 | 9.1 | 9.6 |
ROCE ROCE% | 5.8 | 2.4 | 2.9 | 3.3 | 3.4 | 3.0 | 2.3 | 2.3 | 2.5 | 2.6 | 2.6 | 2.6 |
ROE ROE% | 1.2 | -0.3 | 0.6 | 0.9 | 0.9 | 0.2 | 0.6 | 0.6 | 0.7 | 0.5 | 0.7 | 0.7 |
ROA ROA% | 0.4 | -0.2 | 0.4 | 0.7 | 0.7 | 0.2 | 0.4 | 0.5 | 0.5 | 0.4 | 0.6 | 0.6 |
| 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 | 17 | 15 | 26 | 26 | 13 | 21 | 45 | 35 | 53 | 62 | 47 | 47 |
Price To Earnings Price To Earnings | 21.3 | 14.7 | 8.6 | 4.3 | 25.8 | 23.5 | 16.3 | 22.4 | 39.4 | 18.6 | 17.7 | |
Price To Sales Price To Sales | 0.5 | 0.4 | 0.7 | 0.6 | 0.3 | 0.9 | 1.7 | 1.1 | 1.9 | 2.6 | 1.7 | 1.6 |
Price To Book Price To Book | 0.3 | 0.3 | 0.5 | 0.4 | 0.2 | 0.3 | 0.6 | 0.4 | 0.6 | 0.2 | 0.1 | 0.1 |
EV To EBITDA EV To EBITDA | 11.8 | 8.4 | 4.2 | 3.9 | 2.3 | 7.0 | 9.3 | 8.2 | 8.1 | 8.0 | 6.6 | 6.6 |
GPM GPM% | 33.2 | 36.1 | 48.6 | 47.4 | 43.4 | 78.8 | 63.0 | 52.6 | 69.7 | 77.1 | ||
OPM OPM% | 24.3 | 28.7 | 37.3 | 33.2 | 33.2 | 64.7 | 50.6 | 39.1 | 49.9 | 56.3 | 50.8 | 48.5 |
NPM NPM% | 2.1 | -2.0 | 4.6 | 7.2 | 7.2 | 3.4 | 7.1 | 6.7 | 8.7 | 6.5 | 9.1 | 9.6 |
ROCE ROCE% | 5.8 | 2.4 | 2.9 | 3.3 | 3.4 | 3.0 | 2.3 | 2.3 | 2.5 | 2.6 | 2.6 | 2.6 |
ROE ROE% | 1.2 | -0.3 | 0.6 | 0.9 | 0.9 | 0.2 | 0.6 | 0.6 | 0.7 | 0.5 | 0.7 | 0.7 |
ROA ROA% | 0.4 | -0.2 | 0.4 | 0.7 | 0.7 | 0.2 | 0.4 | 0.5 | 0.5 | 0.4 | 0.6 | 0.6 |
Documents — Phoenix International Ltd