| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 236 | 204 | 222 | 197 | 220 | 202 | 222 | 211 | 251 | 229 | 308 | 251 | |
Growth YoY Revenue Growth YoY% | 32.7 | 15.9 | -4.3 | -10.8 | -6.8 | -0.8 | 0.0 | 7.3 | 14.0 | 13.1 | 38.4 | 19.0 |
| 199 | 207 | 200 | 181 | 188 | 187 | 204 | 194 | 221 | 197 | 270 | 239 | |
| 36 | -3 | 22 | 15 | 32 | 16 | 18 | 16 | 29 | 32 | 38 | 12 | |
OPM OPM% | 15.5 | -1.5 | 9.9 | 7.7 | 14.4 | 7.8 | 8.1 | 7.8 | 11.7 | 13.9 | 12.3 | 5.0 |
| 13 | 29 | 13 | 19 | 14 | 19 | 17 | 29 | 15 | 10 | 15 | 15 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 2 | 2 | 2 | 2 | 3 |
Depreciation DepreciationCr | 5 | 6 | 11 | 7 | 7 | 6 | 8 | 11 | 10 | 11 | 14 | 18 |
PBT PBTCr | 43 | 19 | 24 | 27 | 38 | 29 | 25 | 32 | 32 | 29 | 36 | 8 |
| 11 | 4 | 4 | 6 | 10 | 6 | 5 | 9 | 8 | 7 | 6 | 2 | |
| 33 | 15 | 19 | 21 | 28 | 23 | 20 | 24 | 24 | 23 | 30 | 6 | |
Growth YoY PAT Growth YoY% | 27.6 | -46.5 | -39.0 | -34.5 | -14.5 | 50.6 | 5.8 | 13.1 | -14.9 | -1.9 | 48.9 | -75.4 |
NPM NPM% | 13.9 | 7.5 | 8.7 | 10.7 | 12.8 | 11.3 | 9.2 | 11.3 | 9.5 | 9.8 | 9.9 | 2.3 |
| 8.1 | 3.8 | 4.8 | 5.2 | 6.9 | 5.7 | 5.0 | 5.9 | 5.9 | 5.5 | 7.5 | 1.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 236 | 204 | 222 | 197 | 220 | 202 | 222 | 211 | 251 | 229 | 308 | 251 | |
Growth YoY Revenue Growth YoY% | 32.7 | 15.9 | -4.3 | -10.8 | -6.8 | -0.8 | 0.0 | 7.3 | 14.0 | 13.1 | 38.4 | 19.0 |
| 199 | 207 | 200 | 181 | 188 | 187 | 204 | 194 | 221 | 197 | 270 | 239 | |
| 36 | -3 | 22 | 15 | 32 | 16 | 18 | 16 | 29 | 32 | 38 | 12 | |
OPM OPM% | 15.5 | -1.5 | 9.9 | 7.7 | 14.4 | 7.8 | 8.1 | 7.8 | 11.7 | 13.9 | 12.3 | 5.0 |
| 13 | 29 | 13 | 19 | 14 | 19 | 17 | 29 | 15 | 10 | 15 | 15 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 2 | 2 | 2 | 2 | 3 |
Depreciation DepreciationCr | 5 | 6 | 11 | 7 | 7 | 6 | 8 | 11 | 10 | 11 | 14 | 18 |
PBT PBTCr | 43 | 19 | 24 | 27 | 38 | 29 | 25 | 32 | 32 | 29 | 36 | 8 |
| 11 | 4 | 4 | 6 | 10 | 6 | 5 | 9 | 8 | 7 | 6 | 2 | |
| 33 | 15 | 19 | 21 | 28 | 23 | 20 | 24 | 24 | 23 | 30 | 6 | |
Growth YoY PAT Growth YoY% | 27.6 | -46.5 | -39.0 | -34.5 | -14.5 | 50.6 | 5.8 | 13.1 | -14.9 | -1.9 | 48.9 | -75.4 |
NPM NPM% | 13.9 | 7.5 | 8.7 | 10.7 | 12.8 | 11.3 | 9.2 | 11.3 | 9.5 | 9.8 | 9.9 | 2.3 |
| 8.1 | 3.8 | 4.8 | 5.2 | 6.9 | 5.7 | 5.0 | 5.9 | 5.9 | 5.5 | 7.5 | 1.4 |
| Financial Year | Mar 2013 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 122 | 755 | 716 | 603 | 691 | 742 | 882 | 841 | 998 | 1,038 |
Growth Revenue Growth% | -5.2 | -15.8 | 14.6 | 7.4 | 18.8 | -4.7 | 18.7 | 21.4 | ||
| 89 | 578 | 568 | 518 | 567 | 624 | 793 | 760 | 882 | 926 | |
| 33 | 177 | 148 | 85 | 124 | 118 | 89 | 80 | 116 | 112 | |
OPM OPM% | 27.3 | 23.4 | 20.6 | 14.1 | 17.9 | 15.9 | 10.1 | 9.6 | 11.6 | 10.8 |
| 29 | 33 | 38 | 49 | 79 | 42 | 68 | 68 | 68 | 55 | |
Interest Expense Interest ExpenseCr | 0 | 2 | 2 | 1 | 0 | 1 | 2 | 2 | 7 | 8 |
Depreciation DepreciationCr | 23 | 28 | 27 | 17 | 17 | 18 | 27 | 28 | 47 | 53 |
PBT PBTCr | 24 | 181 | 157 | 116 | 186 | 140 | 128 | 118 | 130 | 106 |
| 0 | 57 | 36 | 23 | 42 | 33 | 31 | 26 | 30 | 23 | |
PAT PATCr | 24 | 124 | 121 | 92 | 144 | 107 | 97 | 92 | 101 | 83 |
Growth PAT Growth% | -1.9 | -23.8 | 55.9 | -25.6 | -9.1 | -5.0 | 8.8 | -13.3 | ||
NPM NPM% | 19.6 | 16.4 | 16.9 | 15.3 | 20.8 | 14.4 | 11.0 | 11.0 | 10.1 | 8.0 |
| 30.9 | 30.3 | 23.1 | 35.8 | 26.5 | 24.1 | 22.8 | 24.8 | 20.4 |
| Financial Year | Mar 2013 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 122 | 755 | 716 | 603 | 691 | 742 | 882 | 841 | 998 | 1,038 |
Growth Revenue Growth% | -5.2 | -15.8 | 14.6 | 7.4 | 18.8 | -4.7 | 18.7 | 21.4 | ||
| 89 | 578 | 568 | 518 | 567 | 624 | 793 | 760 | 882 | 926 | |
| 33 | 177 | 148 | 85 | 124 | 118 | 89 | 80 | 116 | 112 | |
OPM OPM% | 27.3 | 23.4 | 20.6 | 14.1 | 17.9 | 15.9 | 10.1 | 9.6 | 11.6 | 10.8 |
| 29 | 33 | 38 | 49 | 79 | 42 | 68 | 68 | 68 | 55 | |
Interest Expense Interest ExpenseCr | 0 | 2 | 2 | 1 | 0 | 1 | 2 | 2 | 7 | 8 |
Depreciation DepreciationCr | 23 | 28 | 27 | 17 | 17 | 18 | 27 | 28 | 47 | 53 |
PBT PBTCr | 24 | 181 | 157 | 116 | 186 | 140 | 128 | 118 | 130 | 106 |
| 0 | 57 | 36 | 23 | 42 | 33 | 31 | 26 | 30 | 23 | |
PAT PATCr | 24 | 124 | 121 | 92 | 144 | 107 | 97 | 92 | 101 | 83 |
Growth PAT Growth% | -1.9 | -23.8 | 55.9 | -25.6 | -9.1 | -5.0 | 8.8 | -13.3 | ||
NPM NPM% | 19.6 | 16.4 | 16.9 | 15.3 | 20.8 | 14.4 | 11.0 | 11.0 | 10.1 | 8.0 |
| 30.9 | 30.3 | 23.1 | 35.8 | 26.5 | 24.1 | 22.8 | 24.8 | 20.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 40 | 40 | 40 | 40 | 40 | 40 | 41 | 41 |
Reserves ReservesCr | 626 | 714 | 628 | 748 | 817 | 886 | 958 | 1,037 |
| 177 | 168 | 178 | 176 | 228 | 224 | 226 | 305 | |
| 27 | 18 | 16 | 24 | 19 | 35 | 82 | 91 | |
| 870 | 940 | 863 | 988 | 1,104 | 1,185 | 1,307 | 1,474 | |
| 330 | 434 | 471 | 542 | 408 | 437 | 471 | 610 | |
| 539 | 506 | 392 | 447 | 697 | 748 | 836 | 864 | |
| 870 | 940 | 863 | 988 | 1,104 | 1,185 | 1,307 | 1,474 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 40 | 40 | 40 | 40 | 40 | 40 | 41 | 41 |
Reserves ReservesCr | 626 | 714 | 628 | 748 | 817 | 886 | 958 | 1,037 |
| 177 | 168 | 178 | 176 | 228 | 224 | 226 | 305 | |
| 27 | 18 | 16 | 24 | 19 | 35 | 82 | 91 | |
| 870 | 940 | 863 | 988 | 1,104 | 1,185 | 1,307 | 1,474 | |
| 330 | 434 | 471 | 542 | 408 | 437 | 471 | 610 | |
| 539 | 506 | 392 | 447 | 697 | 748 | 836 | 864 | |
| 870 | 940 | 863 | 988 | 1,104 | 1,185 | 1,307 | 1,474 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 136 | 54 | 100 | 11 | -8 | 58 | 193 | 78 | |
| -104 | -13 | 116 | -139 | 12 | 19 | -159 | -14 | |
| -39 | -39 | -183 | -1 | -1 | -47 | -42 | -54 | |
Net Cash Flow Net Cash FlowCr | -7 | 2 | 32 | -129 | 2 | 29 | -8 | 10 |
Free Cash Flow Free Cash FlowCr | 109 | 42 | 91 | 9 | -10 | 49 | 180 | 37 |
CFO To PAT CFO To PAT% | 110.0 | 44.5 | 108.6 | 7.6 | -7.4 | 59.1 | 208.4 | 78.0 |
CFO To EBITDA CFO To EBITDA% | 76.8 | 36.5 | 118.2 | 8.8 | -6.7 | 64.3 | 239.7 | 67.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 136 | 54 | 100 | 11 | -8 | 58 | 193 | 78 | |
| -104 | -13 | 116 | -139 | 12 | 19 | -159 | -14 | |
| -39 | -39 | -183 | -1 | -1 | -47 | -42 | -54 | |
Net Cash Flow Net Cash FlowCr | -7 | 2 | 32 | -129 | 2 | 29 | -8 | 10 |
Free Cash Flow Free Cash FlowCr | 109 | 42 | 91 | 9 | -10 | 49 | 180 | 37 |
CFO To PAT CFO To PAT% | 110.0 | 44.5 | 108.6 | 7.6 | -7.4 | 59.1 | 208.4 | 78.0 |
CFO To EBITDA CFO To EBITDA% | 76.8 | 36.5 | 118.2 | 8.8 | -6.7 | 64.3 | 239.7 | 67.9 |
| Financial Year | Mar 2013 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,069 | 5,442 | 1,814 | 2,557 | ||||||
Price To Earnings Price To Earnings | 41.8 | 58.9 | 18.0 | 30.8 | ||||||
Price To Sales Price To Sales | 4.6 | 6.5 | 1.8 | 2.5 | ||||||
Price To Book Price To Book | 4.4 | 5.5 | 1.7 | 2.4 | ||||||
EV To EBITDA EV To EBITDA | 44.0 | 66.8 | 14.8 | 17.0 | ||||||
GPM GPM% | 92.7 | 38.0 | 38.5 | 41.1 | 43.3 | 55.9 | 58.8 | 64.3 | 64.3 | |
OPM OPM% | 27.3 | 23.4 | 20.6 | 14.1 | 17.9 | 15.9 | 10.1 | 9.6 | 11.6 | 10.8 |
NPM NPM% | 19.6 | 16.4 | 16.9 | 15.3 | 20.8 | 14.4 | 11.0 | 11.0 | 10.1 | 8.0 |
ROCE ROCE% | 26.6 | 20.7 | 17.3 | 23.3 | 16.3 | 13.7 | 11.3 | 11.8 | 11.8 | |
ROE ROE% | 18.6 | 16.1 | 13.8 | 18.3 | 12.5 | 10.5 | 9.3 | 9.3 | 9.3 | |
ROA ROA% | 14.2 | 12.9 | 10.7 | 14.6 | 9.7 | 8.2 | 7.1 | 6.8 | 6.8 | |
| Financial Year | Mar 2013 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,069 | 5,442 | 1,814 | 2,557 | ||||||
Price To Earnings Price To Earnings | 41.8 | 58.9 | 18.0 | 30.8 | ||||||
Price To Sales Price To Sales | 4.6 | 6.5 | 1.8 | 2.5 | ||||||
Price To Book Price To Book | 4.4 | 5.5 | 1.7 | 2.4 | ||||||
EV To EBITDA EV To EBITDA | 44.0 | 66.8 | 14.8 | 17.0 | ||||||
GPM GPM% | 92.7 | 38.0 | 38.5 | 41.1 | 43.3 | 55.9 | 58.8 | 64.3 | 64.3 | |
OPM OPM% | 27.3 | 23.4 | 20.6 | 14.1 | 17.9 | 15.9 | 10.1 | 9.6 | 11.6 | 10.8 |
NPM NPM% | 19.6 | 16.4 | 16.9 | 15.3 | 20.8 | 14.4 | 11.0 | 11.0 | 10.1 | 8.0 |
ROCE ROCE% | 26.6 | 20.7 | 17.3 | 23.3 | 16.3 | 13.7 | 11.3 | 11.8 | 11.8 | |
ROE ROE% | 18.6 | 16.1 | 13.8 | 18.3 | 12.5 | 10.5 | 9.3 | 9.3 | 9.3 | |
ROA ROA% | 14.2 | 12.9 | 10.7 | 14.6 | 9.7 | 8.2 | 7.1 | 6.8 | 6.8 | |
Documents — Protean eGov Technologies Ltd
Concall Transcript Summaries — Protean eGov Technologies Ltd