| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 51 | 52 | 54 | 53 | 54 | 55 | 53 | 54 | 53 | 55 | 49 | 51 | |
Growth YoY Revenue Growth YoY% | 8.0 | 6.6 | 10.5 | 8.3 | 6.0 | 4.9 | -2.7 | 1.0 | -2.6 | 0.0 | -6.5 | -5.1 |
| 16 | 16 | 17 | 17 | 17 | 17 | 16 | 15 | 14 | 16 | 10 | 14 | |
| 36 | 36 | 37 | 36 | 38 | 38 | 37 | 39 | 39 | 39 | 40 | 37 | |
OPM OPM% | 69.6 | 69.2 | 68.5 | 68.4 | 69.5 | 68.9 | 70.2 | 71.8 | 72.8 | 70.8 | 80.7 | 72.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 29 | 29 | 30 | 29 | 31 | 30 | 30 | 31 | 32 | 32 | 31 | 29 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 5 | 6 | 6 | 5 | 6 | 6 | 6 | 6 | 5 | 5 | 7 | 6 |
| 1 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | |
| 4 | 4 | 4 | 4 | 4 | 5 | 5 | 4 | 4 | 4 | 6 | 4 | |
Growth YoY PAT Growth YoY% | 14.0 | 36.7 | 21.4 | 12.8 | -4.8 | 6.5 | 9.6 | 5.9 | 5.3 | -18.5 | 22.4 | 1.5 |
NPM NPM% | 7.3 | 8.3 | 7.7 | 7.3 | 6.6 | 8.4 | 8.7 | 7.7 | 7.1 | 6.8 | 11.4 | 8.2 |
| 0.6 | 0.7 | 0.7 | 0.6 | 0.6 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.9 | 0.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 51 | 52 | 54 | 53 | 54 | 55 | 53 | 54 | 53 | 55 | 49 | 51 | |
Growth YoY Revenue Growth YoY% | 8.0 | 6.6 | 10.5 | 8.3 | 6.0 | 4.9 | -2.7 | 1.0 | -2.6 | 0.0 | -6.5 | -5.1 |
| 16 | 16 | 17 | 17 | 17 | 17 | 16 | 15 | 14 | 16 | 10 | 14 | |
| 36 | 36 | 37 | 36 | 38 | 38 | 37 | 39 | 39 | 39 | 40 | 37 | |
OPM OPM% | 69.6 | 69.2 | 68.5 | 68.4 | 69.5 | 68.9 | 70.2 | 71.8 | 72.8 | 70.8 | 80.7 | 72.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 29 | 29 | 30 | 29 | 31 | 30 | 30 | 31 | 32 | 32 | 31 | 29 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 5 | 6 | 6 | 5 | 6 | 6 | 6 | 6 | 5 | 5 | 7 | 6 |
| 1 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | |
| 4 | 4 | 4 | 4 | 4 | 5 | 5 | 4 | 4 | 4 | 6 | 4 | |
Growth YoY PAT Growth YoY% | 14.0 | 36.7 | 21.4 | 12.8 | -4.8 | 6.5 | 9.6 | 5.9 | 5.3 | -18.5 | 22.4 | 1.5 |
NPM NPM% | 7.3 | 8.3 | 7.7 | 7.3 | 6.6 | 8.4 | 8.7 | 7.7 | 7.1 | 6.8 | 11.4 | 8.2 |
| 0.6 | 0.7 | 0.7 | 0.6 | 0.6 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.9 | 0.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 168 | 168 | 166 | 168 | 170 | 171 | 181 | 192 | 207 | 215 | 211 | 208 |
Growth Revenue Growth% | 14.5 | -0.1 | -1.1 | 1.3 | 1.3 | 0.7 | 5.8 | 5.8 | 7.8 | 4.0 | -2.0 | -3.5 |
| 42 | 43 | 47 | 50 | 50 | 50 | 56 | 60 | 64 | 66 | 55 | 54 | |
| 126 | 125 | 119 | 118 | 120 | 121 | 126 | 132 | 143 | 149 | 156 | 154 | |
OPM OPM% | 75.1 | 74.5 | 71.8 | 70.5 | 70.3 | 70.6 | 69.3 | 68.8 | 69.2 | 69.3 | 73.9 | 74.0 |
| 4 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 103 | 103 | 100 | 100 | 101 | 104 | 108 | 109 | 116 | 120 | 126 | 124 |
Depreciation DepreciationCr | 3 | 3 | 3 | 4 | 5 | 4 | 5 | 5 | 6 | 6 | 6 | 7 |
PBT PBTCr | 20 | 21 | 19 | 14 | 14 | 13 | 13 | 17 | 21 | 23 | 23 | 23 |
| 8 | 4 | 7 | 4 | 3 | 3 | 3 | 5 | 6 | 7 | 6 | 6 | |
PAT PATCr | 13 | 17 | 12 | 10 | 11 | 9 | 10 | 12 | 16 | 17 | 17 | 17 |
Growth PAT Growth% | -21.0 | 33.8 | -28.8 | -19.7 | 16.8 | -17.2 | 2.8 | 31.3 | 25.7 | 6.0 | 3.6 | 2.5 |
NPM NPM% | 7.5 | 10.0 | 7.2 | 5.7 | 6.6 | 5.4 | 5.3 | 6.5 | 7.6 | 7.8 | 8.2 | 8.3 |
| 2.3 | 3.1 | 2.1 | 1.9 | 2.2 | 1.4 | 1.5 | 2.0 | 2.4 | 2.6 | 2.7 | 2.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 168 | 168 | 166 | 168 | 170 | 171 | 181 | 192 | 207 | 215 | 211 | 208 |
Growth Revenue Growth% | 14.5 | -0.1 | -1.1 | 1.3 | 1.3 | 0.7 | 5.8 | 5.8 | 7.8 | 4.0 | -2.0 | -3.5 |
| 42 | 43 | 47 | 50 | 50 | 50 | 56 | 60 | 64 | 66 | 55 | 54 | |
| 126 | 125 | 119 | 118 | 120 | 121 | 126 | 132 | 143 | 149 | 156 | 154 | |
OPM OPM% | 75.1 | 74.5 | 71.8 | 70.5 | 70.3 | 70.6 | 69.3 | 68.8 | 69.2 | 69.3 | 73.9 | 74.0 |
| 4 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 103 | 103 | 100 | 100 | 101 | 104 | 108 | 109 | 116 | 120 | 126 | 124 |
Depreciation DepreciationCr | 3 | 3 | 3 | 4 | 5 | 4 | 5 | 5 | 6 | 6 | 6 | 7 |
PBT PBTCr | 20 | 21 | 19 | 14 | 14 | 13 | 13 | 17 | 21 | 23 | 23 | 23 |
| 8 | 4 | 7 | 4 | 3 | 3 | 3 | 5 | 6 | 7 | 6 | 6 | |
PAT PATCr | 13 | 17 | 12 | 10 | 11 | 9 | 10 | 12 | 16 | 17 | 17 | 17 |
Growth PAT Growth% | -21.0 | 33.8 | -28.8 | -19.7 | 16.8 | -17.2 | 2.8 | 31.3 | 25.7 | 6.0 | 3.6 | 2.5 |
NPM NPM% | 7.5 | 10.0 | 7.2 | 5.7 | 6.6 | 5.4 | 5.3 | 6.5 | 7.6 | 7.8 | 8.2 | 8.3 |
| 2.3 | 3.1 | 2.1 | 1.9 | 2.2 | 1.4 | 1.5 | 2.0 | 2.4 | 2.6 | 2.7 | 2.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 50 | 50 | 50 | 50 | 65 | 65 | 65 | 65 | 65 | 65 | 65 |
Reserves ReservesCr | 95 | 103 | 108 | 110 | 122 | 127 | 133 | 142 | 154 | 165 | 177 |
| 476 | 319 | 464 | 174 | 167 | 168 | 125 | 139 | 83 | 81 | 77 | |
| 448 | 596 | 460 | 766 | 866 | 881 | 947 | 954 | 1,123 | 1,057 | 1,115 | |
| 1,080 | 1,079 | 1,094 | 1,101 | 1,220 | 1,240 | 1,269 | 1,301 | 1,424 | 1,368 | 1,434 | |
| 988 | 978 | 994 | 62 | 44 | 44 | 64 | 65 | 134 | 88 | 243 | |
| 92 | 101 | 100 | 1,038 | 1,176 | 1,197 | 1,205 | 1,236 | 1,291 | 1,279 | 1,190 | |
| 1,080 | 1,079 | 1,094 | 1,101 | 1,220 | 1,240 | 1,269 | 1,301 | 1,424 | 1,368 | 1,434 |
| 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 | 50 | 50 | 50 | 50 | 65 | 65 | 65 | 65 | 65 | 65 | 65 |
Reserves ReservesCr | 95 | 103 | 108 | 110 | 122 | 127 | 133 | 142 | 154 | 165 | 177 |
| 476 | 319 | 464 | 174 | 167 | 168 | 125 | 139 | 83 | 81 | 77 | |
| 448 | 596 | 460 | 766 | 866 | 881 | 947 | 954 | 1,123 | 1,057 | 1,115 | |
| 1,080 | 1,079 | 1,094 | 1,101 | 1,220 | 1,240 | 1,269 | 1,301 | 1,424 | 1,368 | 1,434 | |
| 988 | 978 | 994 | 62 | 44 | 44 | 64 | 65 | 134 | 88 | 243 | |
| 92 | 101 | 100 | 1,038 | 1,176 | 1,197 | 1,205 | 1,236 | 1,291 | 1,279 | 1,190 | |
| 1,080 | 1,079 | 1,094 | 1,101 | 1,220 | 1,240 | 1,269 | 1,301 | 1,424 | 1,368 | 1,434 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -102 | -25 | 92 | -18 | -136 | 6 | 2 | -2 | -28 | 22 | 118 | |
| -9 | 2 | 5 | 4 | 5 | 2 | -7 | 20 | -9 | -14 | -69 | |
| 8 | 27 | -90 | 9 | 109 | -6 | 5 | -3 | 100 | -57 | 62 | |
Net Cash Flow Net Cash FlowCr | -104 | 4 | 7 | -4 | -22 | 3 | 1 | 16 | 63 | -49 | 111 |
Free Cash Flow Free Cash FlowCr | -100 | -25 | 92 | -20 | -137 | 5 | -1 | -5 | -32 | 16 | 102 |
CFO To PAT CFO To PAT% | -812.1 | -149.4 | 771.6 | -187.9 | -1,216.4 | 69.1 | 22.1 | -13.0 | -178.2 | 132.5 | 685.5 |
CFO To EBITDA CFO To EBITDA% | -80.7 | -20.0 | 77.2 | -15.2 | -113.5 | 5.3 | 1.7 | -1.2 | -19.6 | 14.8 | 76.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -102 | -25 | 92 | -18 | -136 | 6 | 2 | -2 | -28 | 22 | 118 | |
| -9 | 2 | 5 | 4 | 5 | 2 | -7 | 20 | -9 | -14 | -69 | |
| 8 | 27 | -90 | 9 | 109 | -6 | 5 | -3 | 100 | -57 | 62 | |
Net Cash Flow Net Cash FlowCr | -104 | 4 | 7 | -4 | -22 | 3 | 1 | 16 | 63 | -49 | 111 |
Free Cash Flow Free Cash FlowCr | -100 | -25 | 92 | -20 | -137 | 5 | -1 | -5 | -32 | 16 | 102 |
CFO To PAT CFO To PAT% | -812.1 | -149.4 | 771.6 | -187.9 | -1,216.4 | 69.1 | 22.1 | -13.0 | -178.2 | 132.5 | 685.5 |
CFO To EBITDA CFO To EBITDA% | -80.7 | -20.0 | 77.2 | -15.2 | -113.5 | 5.3 | 1.7 | -1.2 | -19.6 | 14.8 | 76.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 95 | 156 | 158 | 90 | 81 | 107 | 136 | 186 | 310 | 286 | 144 | 170 |
Price To Earnings Price To Earnings | 8.3 | 10.1 | 14.6 | 9.4 | 7.2 | 11.6 | 14.3 | 14.9 | 19.7 | 17.2 | 8.3 | 9.8 |
Price To Sales Price To Sales | 0.6 | 0.9 | 0.9 | 0.5 | 0.5 | 0.6 | 0.8 | 1.0 | 1.5 | 1.3 | 0.7 | 0.8 |
Price To Book Price To Book | 0.8 | 1.1 | 1.1 | 0.6 | 0.4 | 0.6 | 0.7 | 0.9 | 1.4 | 1.2 | 0.6 | 0.7 |
EV To EBITDA EV To EBITDA | 5.9 | 6.8 | 6.3 | 8.1 | 9.0 | 9.2 | 9.3 | 9.3 | 9.7 | 9.0 | 7.3 | 7.5 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 75.1 | 74.5 | 71.8 | 70.5 | 70.3 | 70.6 | 69.3 | 68.8 | 69.2 | 69.3 | 73.9 | 74.0 |
NPM NPM% | 7.5 | 10.0 | 7.2 | 5.7 | 6.6 | 5.4 | 5.3 | 6.5 | 7.6 | 7.8 | 8.2 | 8.3 |
ROCE ROCE% | 14.8 | 14.1 | 14.7 | 10.6 | 9.6 | 9.6 | 9.7 | 9.9 | 9.8 | 10.7 | 10.6 | 10.6 |
ROE ROE% | 8.6 | 10.9 | 7.5 | 6.0 | 6.0 | 4.8 | 4.8 | 6.0 | 7.2 | 7.3 | 7.2 | 7.2 |
ROA ROA% | 1.2 | 1.6 | 1.1 | 0.9 | 0.9 | 0.8 | 0.8 | 1.0 | 1.1 | 1.2 | 1.2 | 1.2 |
| 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 | 95 | 156 | 158 | 90 | 81 | 107 | 136 | 186 | 310 | 286 | 144 | 170 |
Price To Earnings Price To Earnings | 8.3 | 10.1 | 14.6 | 9.4 | 7.2 | 11.6 | 14.3 | 14.9 | 19.7 | 17.2 | 8.3 | 9.8 |
Price To Sales Price To Sales | 0.6 | 0.9 | 0.9 | 0.5 | 0.5 | 0.6 | 0.8 | 1.0 | 1.5 | 1.3 | 0.7 | 0.8 |
Price To Book Price To Book | 0.8 | 1.1 | 1.1 | 0.6 | 0.4 | 0.6 | 0.7 | 0.9 | 1.4 | 1.2 | 0.6 | 0.7 |
EV To EBITDA EV To EBITDA | 5.9 | 6.8 | 6.3 | 8.1 | 9.0 | 9.2 | 9.3 | 9.3 | 9.7 | 9.0 | 7.3 | 7.5 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 75.1 | 74.5 | 71.8 | 70.5 | 70.3 | 70.6 | 69.3 | 68.8 | 69.2 | 69.3 | 73.9 | 74.0 |
NPM NPM% | 7.5 | 10.0 | 7.2 | 5.7 | 6.6 | 5.4 | 5.3 | 6.5 | 7.6 | 7.8 | 8.2 | 8.3 |
ROCE ROCE% | 14.8 | 14.1 | 14.7 | 10.6 | 9.6 | 9.6 | 9.7 | 9.9 | 9.8 | 10.7 | 10.6 | 10.6 |
ROE ROE% | 8.6 | 10.9 | 7.5 | 6.0 | 6.0 | 4.8 | 4.8 | 6.0 | 7.2 | 7.3 | 7.2 | 7.2 |
ROA ROA% | 1.2 | 1.6 | 1.1 | 0.9 | 0.9 | 0.8 | 0.8 | 1.0 | 1.1 | 1.2 | 1.2 | 1.2 |
Documents — Sakthi Finance Ltd