| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 700.0 | |||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | |
OPM OPM% | -400.0 | -75.0 | ||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 1 | 0 | |
Growth YoY PAT Growth YoY% | 133.3 | 150.0 | -103.8 | 100.0 | -600.0 | -400.0 | 33.3 | 80.0 | 366.7 | 2,950.0 | 91.4 | |
NPM NPM% | -200.0 | 712.5 | ||||||||||
| 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | -0.8 | 0.0 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 700.0 | |||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | |
OPM OPM% | -400.0 | -75.0 | ||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 1 | 0 | |
Growth YoY PAT Growth YoY% | 133.3 | 150.0 | -103.8 | 100.0 | -600.0 | -400.0 | 33.3 | 80.0 | 366.7 | 2,950.0 | 91.4 | |
NPM NPM% | -200.0 | 712.5 | ||||||||||
| 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | -0.8 | 0.0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | -100.0 | 1,440.0 | 700.0 | |||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | |
OPM OPM% | -16.1 | -3,874.0 | -869.6 | -237.5 | ||||||||
| 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -1 | -1 | |
PAT PATCr | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 |
Growth PAT Growth% | 23.2 | 1,671.7 | -123.1 | 70.5 | 0.7 | -24.4 | 801.9 | -103.1 | -365.8 | 156.3 | 186.8 | |
NPM NPM% | -27.8 | -2,096.0 | 76.6 | 737.5 | ||||||||
| -0.1 | 0.0 | 0.2 | -0.4 | -0.1 | -0.1 | -0.1 | 1.0 | 0.0 | -0.1 | 0.0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | -100.0 | 1,440.0 | 700.0 | |||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | |
OPM OPM% | -16.1 | -3,874.0 | -869.6 | -237.5 | ||||||||
| 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -1 | -1 | |
PAT PATCr | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 |
Growth PAT Growth% | 23.2 | 1,671.7 | -123.1 | 70.5 | 0.7 | -24.4 | 801.9 | -103.1 | -365.8 | 156.3 | 186.8 | |
NPM NPM% | -27.8 | -2,096.0 | 76.6 | 737.5 | ||||||||
| -0.1 | 0.0 | 0.2 | -0.4 | -0.1 | -0.1 | -0.1 | 1.0 | 0.0 | -0.1 | 0.0 | 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 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | -9 | -9 | -5 | -6 | -6 | -6 | -6 | -5 | -5 | -5 | -5 | -5 |
| 5 | 5 | 5 | 5 | 6 | 6 | 6 | 3 | 3 | 3 | 2 | 2 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 4 | 4 | 7 | 7 | 7 | 7 | 7 | 5 | 5 | 5 | 4 | 4 | |
| 3 | 3 | 7 | 6 | 7 | 7 | 7 | 5 | 4 | 5 | 4 | 4 | |
| 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 4 | 4 | 7 | 7 | 7 | 7 | 7 | 5 | 5 | 5 | 4 | 4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | -9 | -9 | -5 | -6 | -6 | -6 | -6 | -5 | -5 | -5 | -5 | -5 |
| 5 | 5 | 5 | 5 | 6 | 6 | 6 | 3 | 3 | 3 | 2 | 2 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 4 | 4 | 7 | 7 | 7 | 7 | 7 | 5 | 5 | 5 | 4 | 4 | |
| 3 | 3 | 7 | 6 | 7 | 7 | 7 | 5 | 4 | 5 | 4 | 4 | |
| 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 4 | 4 | 7 | 7 | 7 | 7 | 7 | 5 | 5 | 5 | 4 | 4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
CFO To PAT CFO To PAT% | -12.3 | -87.9 | -38.7 | -71.7 | 6.8 | 1,427.6 | 361.3 | -1,339.0 |
CFO To EBITDA CFO To EBITDA% | -10.7 | -151.9 | -63.1 | -103.5 | -35.8 | 81.6 | 195.5 | 118.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
CFO To PAT CFO To PAT% | -12.3 | -87.9 | -38.7 | -71.7 | 6.8 | 1,427.6 | 361.3 | -1,339.0 |
CFO To EBITDA CFO To EBITDA% | -10.7 | -151.9 | -63.1 | -103.5 | -35.8 | 81.6 | 195.5 | 118.0 |
| 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 | 5 | 3 | 1 | 15 | 32 | |||||||
Price To Earnings Price To Earnings | 1.1 | 259.8 | 651.3 | |||||||||
Price To Sales Price To Sales | 184.1 | 403.9 | ||||||||||
Price To Book Price To Book | -3.2 | -1.6 | 0.7 | 7.7 | 17.3 | |||||||
EV To EBITDA EV To EBITDA | -27.6 | -19.2 | -3.3 | -21.7 | -153.7 | |||||||
GPM GPM% | 4.1 | 100.0 | 3.3 | 3.3 | ||||||||
OPM OPM% | -16.1 | -3,874.0 | -869.6 | -237.5 | ||||||||
NPM NPM% | -27.8 | -2,096.0 | 76.6 | 737.5 | ||||||||
ROCE ROCE% | -1.4 | -1.1 | 93.9 | -13.9 | -1.8 | -2.0 | -3.6 | 1.3 | 1.5 | -2.5 | -20.9 | 5.9 |
ROE ROE% | 6.3 | 4.6 | 67.4 | -18.5 | -5.8 | -6.1 | -8.2 | 36.4 | -1.1 | -5.7 | 3.1 | 31.7 |
ROA ROA% | -2.8 | -2.1 | 16.9 | -4.1 | -1.2 | -1.2 | -1.4 | 14.0 | -0.5 | -2.3 | 1.5 | 15.6 |
| 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 | 5 | 3 | 1 | 15 | 32 | |||||||
Price To Earnings Price To Earnings | 1.1 | 259.8 | 651.3 | |||||||||
Price To Sales Price To Sales | 184.1 | 403.9 | ||||||||||
Price To Book Price To Book | -3.2 | -1.6 | 0.7 | 7.7 | 17.3 | |||||||
EV To EBITDA EV To EBITDA | -27.6 | -19.2 | -3.3 | -21.7 | -153.7 | |||||||
GPM GPM% | 4.1 | 100.0 | 3.3 | 3.3 | ||||||||
OPM OPM% | -16.1 | -3,874.0 | -869.6 | -237.5 | ||||||||
NPM NPM% | -27.8 | -2,096.0 | 76.6 | 737.5 | ||||||||
ROCE ROCE% | -1.4 | -1.1 | 93.9 | -13.9 | -1.8 | -2.0 | -3.6 | 1.3 | 1.5 | -2.5 | -20.9 | 5.9 |
ROE ROE% | 6.3 | 4.6 | 67.4 | -18.5 | -5.8 | -6.1 | -8.2 | 36.4 | -1.1 | -5.7 | 3.1 | 31.7 |
ROA ROA% | -2.8 | -2.1 | 16.9 | -4.1 | -1.2 | -1.2 | -1.4 | 14.0 | -0.5 | -2.3 | 1.5 | 15.6 |
Documents — Samtel (India) Ltd