| Quarter | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 11 | 14 | 18 | 19 | 24 | 39 | 55 | 47 | 62 | 52 | |
Growth YoY Revenue Growth YoY% | 66.3 | 33.4 | 37.2 | 109.0 | 127.0 | 20.5 | 12.3 | 11.3 | ||
| 2 | 3 | 3 | 3 | 6 | 18 | 32 | 25 | 41 | 33 | |
| 8 | 11 | 15 | 15 | 18 | 21 | 23 | 22 | 20 | 20 | |
OPM OPM% | 78.3 | 78.3 | 82.6 | 81.9 | 74.1 | 53.7 | 41.5 | 47.5 | 32.8 | 37.4 |
| 0 | 0 | 0 | 0 | 1 | -1 | 0 | 0 | 0 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 4 | 1 | 7 | 8 | 10 | 12 | 13 | 14 | 14 | 13 |
PBT PBTCr | 8 | 11 | 14 | 15 | 19 | 20 | 23 | 23 | 20 | 21 |
| 1 | 1 | 2 | 1 | 2 | 3 | 3 | 2 | 2 | 2 | |
| 3 | 7 | 5 | 5 | 7 | 6 | 7 | 6 | 5 | 6 | |
Growth YoY PAT Growth YoY% | 67.8 | -24.7 | 31.6 | 9.9 | 1.7 | 3.1 | -37.1 | -4.5 | ||
NPM NPM% | 30.5 | 49.7 | 30.8 | 28.1 | 29.5 | 14.8 | 13.2 | 12.6 | 7.4 | 10.8 |
| 0.0 | 0.0 | 0.0 | 4.7 | 6.7 | 5.6 | 7.1 | 5.8 | 4.0 | 5.0 |
| Quarter | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 11 | 14 | 18 | 19 | 24 | 39 | 55 | 47 | 62 | 52 | |
Growth YoY Revenue Growth YoY% | 66.3 | 33.4 | 37.2 | 109.0 | 127.0 | 20.5 | 12.3 | 11.3 | ||
| 2 | 3 | 3 | 3 | 6 | 18 | 32 | 25 | 41 | 33 | |
| 8 | 11 | 15 | 15 | 18 | 21 | 23 | 22 | 20 | 20 | |
OPM OPM% | 78.3 | 78.3 | 82.6 | 81.9 | 74.1 | 53.7 | 41.5 | 47.5 | 32.8 | 37.4 |
| 0 | 0 | 0 | 0 | 1 | -1 | 0 | 0 | 0 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 4 | 1 | 7 | 8 | 10 | 12 | 13 | 14 | 14 | 13 |
PBT PBTCr | 8 | 11 | 14 | 15 | 19 | 20 | 23 | 23 | 20 | 21 |
| 1 | 1 | 2 | 1 | 2 | 3 | 3 | 2 | 2 | 2 | |
| 3 | 7 | 5 | 5 | 7 | 6 | 7 | 6 | 5 | 6 | |
Growth YoY PAT Growth YoY% | 67.8 | -24.7 | 31.6 | 9.9 | 1.7 | 3.1 | -37.1 | -4.5 | ||
NPM NPM% | 30.5 | 49.7 | 30.8 | 28.1 | 29.5 | 14.8 | 13.2 | 12.6 | 7.4 | 10.8 |
| 0.0 | 0.0 | 0.0 | 4.7 | 6.7 | 5.6 | 7.1 | 5.8 | 4.0 | 5.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 8 | 12 | 14 | 25 | 36 | 63 | 102 | 114 |
Growth Revenue Growth% | 46.1 | 12.0 | 78.9 | 47.5 | 74.3 | 61.2 | 11.8 | |
| 3 | 4 | 4 | 5 | 6 | 24 | 57 | 74 | |
| 5 | 8 | 10 | 19 | 30 | 39 | 45 | 40 | |
OPM OPM% | 64.4 | 65.0 | 69.8 | 78.5 | 82.2 | 61.5 | 44.3 | 34.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 |
Depreciation DepreciationCr | 4 | 6 | 6 | 9 | 15 | 21 | 27 | 28 |
PBT PBTCr | 1 | 2 | 4 | 10 | 14 | 17 | 18 | 14 |
| 0 | 1 | 1 | 3 | 3 | 4 | 5 | 4 | |
PAT PATCr | 1 | 2 | 3 | 7 | 11 | 13 | 13 | 10 |
Growth PAT Growth% | 192.4 | 44.8 | 176.1 | 43.0 | 20.8 | 2.3 | -22.4 | |
NPM NPM% | 7.6 | 15.2 | 19.7 | 30.3 | 29.4 | 20.4 | 12.9 | 9.0 |
| 638.9 | 1,867.8 | 2,703.9 | 74.7 | 12.1 | 12.6 | 12.6 | 9.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 8 | 12 | 14 | 25 | 36 | 63 | 102 | 114 |
Growth Revenue Growth% | 46.1 | 12.0 | 78.9 | 47.5 | 74.3 | 61.2 | 11.8 | |
| 3 | 4 | 4 | 5 | 6 | 24 | 57 | 74 | |
| 5 | 8 | 10 | 19 | 30 | 39 | 45 | 40 | |
OPM OPM% | 64.4 | 65.0 | 69.8 | 78.5 | 82.2 | 61.5 | 44.3 | 34.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 |
Depreciation DepreciationCr | 4 | 6 | 6 | 9 | 15 | 21 | 27 | 28 |
PBT PBTCr | 1 | 2 | 4 | 10 | 14 | 17 | 18 | 14 |
| 0 | 1 | 1 | 3 | 3 | 4 | 5 | 4 | |
PAT PATCr | 1 | 2 | 3 | 7 | 11 | 13 | 13 | 10 |
Growth PAT Growth% | 192.4 | 44.8 | 176.1 | 43.0 | 20.8 | 2.3 | -22.4 | |
NPM NPM% | 7.6 | 15.2 | 19.7 | 30.3 | 29.4 | 20.4 | 12.9 | 9.0 |
| 638.9 | 1,867.8 | 2,703.9 | 74.7 | 12.1 | 12.6 | 12.6 | 9.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 1 | 10 | 10 | 11 |
Reserves ReservesCr | 2 | 3 | 9 | 16 | 41 | 53 | 87 |
| 5 | 8 | 8 | 10 | 3 | 8 | 9 | |
| 4 | 4 | 6 | 14 | 3 | 6 | 6 | |
| 11 | 15 | 22 | 42 | 57 | 77 | 116 | |
| 5 | 7 | 8 | 15 | 17 | 33 | 58 | |
| 6 | 8 | 14 | 26 | 40 | 44 | 58 | |
| 11 | 15 | 22 | 42 | 57 | 77 | 116 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 1 | 10 | 10 | 11 |
Reserves ReservesCr | 2 | 3 | 9 | 16 | 41 | 53 | 87 |
| 5 | 8 | 8 | 10 | 3 | 8 | 9 | |
| 4 | 4 | 6 | 14 | 3 | 6 | 6 | |
| 11 | 15 | 22 | 42 | 57 | 77 | 116 | |
| 5 | 7 | 8 | 15 | 17 | 33 | 58 | |
| 6 | 8 | 14 | 26 | 40 | 44 | 58 | |
| 11 | 15 | 22 | 42 | 57 | 77 | 116 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 5 | 8 | 10 | 15 | 19 | 21 | 40 | 17 | |
| -5 | -7 | -9 | -21 | -29 | -25 | -40 | -40 | |
| 0 | 0 | 2 | 12 | 8 | 2 | 23 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 3 | 6 | -2 | -2 | 23 | -24 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 1 | -6 | -10 | -4 | 0 | |
CFO To PAT CFO To PAT% | 797.0 | 412.4 | 374.6 | 205.8 | 178.2 | 163.1 | 301.7 | 168.8 |
CFO To EBITDA CFO To EBITDA% | 94.1 | 96.5 | 105.5 | 79.5 | 63.7 | 54.1 | 88.2 | 43.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 5 | 8 | 10 | 15 | 19 | 21 | 40 | 17 | |
| -5 | -7 | -9 | -21 | -29 | -25 | -40 | -40 | |
| 0 | 0 | 2 | 12 | 8 | 2 | 23 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 3 | 6 | -2 | -2 | 23 | -24 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 1 | -6 | -10 | -4 | 0 | |
CFO To PAT CFO To PAT% | 797.0 | 412.4 | 374.6 | 205.8 | 178.2 | 163.1 | 301.7 | 168.8 |
CFO To EBITDA CFO To EBITDA% | 94.1 | 96.5 | 105.5 | 79.5 | 63.7 | 54.1 | 88.2 | 43.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 143 | 156 | 228 | 71 | 77 | ||||
Price To Earnings Price To Earnings | 13.4 | 12.1 | 17.3 | 6.9 | 7.5 | ||||
Price To Sales Price To Sales | 3.9 | 2.5 | 2.2 | 0.6 | 0.7 | ||||
Price To Book Price To Book | 2.8 | 2.5 | 2.3 | 0.7 | 0.7 | ||||
EV To EBITDA EV To EBITDA | 4.6 | 4.0 | 4.5 | 2.0 | |||||
GPM GPM% | 91.5 | 95.8 | 84.7 | 88.8 | 92.1 | 69.6 | 53.0 | ||
OPM OPM% | 64.4 | 65.0 | 69.8 | 78.5 | 82.2 | 61.5 | 44.3 | 34.9 | 34.9 |
NPM NPM% | 7.6 | 15.2 | 19.7 | 30.3 | 29.4 | 20.4 | 12.9 | 9.0 | 9.0 |
ROCE ROCE% | 20.7 | 34.9 | 26.9 | 30.9 | 28.0 | 25.9 | 18.4 | ||
ROE ROE% | 39.9 | 53.8 | 31.7 | 44.0 | 20.9 | 20.5 | 13.5 | ||
ROA ROA% | 6.0 | 12.6 | 12.1 | 17.9 | 18.8 | 16.8 | 11.4 | ||
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 143 | 156 | 228 | 71 | 77 | ||||
Price To Earnings Price To Earnings | 13.4 | 12.1 | 17.3 | 6.9 | 7.5 | ||||
Price To Sales Price To Sales | 3.9 | 2.5 | 2.2 | 0.6 | 0.7 | ||||
Price To Book Price To Book | 2.8 | 2.5 | 2.3 | 0.7 | 0.7 | ||||
EV To EBITDA EV To EBITDA | 4.6 | 4.0 | 4.5 | 2.0 | |||||
GPM GPM% | 91.5 | 95.8 | 84.7 | 88.8 | 92.1 | 69.6 | 53.0 | ||
OPM OPM% | 64.4 | 65.0 | 69.8 | 78.5 | 82.2 | 61.5 | 44.3 | 34.9 | 34.9 |
NPM NPM% | 7.6 | 15.2 | 19.7 | 30.3 | 29.4 | 20.4 | 12.9 | 9.0 | 9.0 |
ROCE ROCE% | 20.7 | 34.9 | 26.9 | 30.9 | 28.0 | 25.9 | 18.4 | ||
ROE ROE% | 39.9 | 53.8 | 31.7 | 44.0 | 20.9 | 20.5 | 13.5 | ||
ROA ROA% | 6.0 | 12.6 | 12.1 | 17.9 | 18.8 | 16.8 | 11.4 | ||
Documents — Silicon Rental Solutions Ltd
Concall Transcript Summaries — Silicon Rental Solutions Ltd