| Quarter | Jun 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| 25 | 52 | 61 | 59 | 64 | 63 | 115 | 78 | |
Growth YoY Revenue Growth YoY% | 133.1 | 19.9 | 89.8 | 32.0 | ||||
| 22 | 44 | 53 | 51 | 54 | 53 | 100 | 66 | |
| 4 | 8 | 8 | 9 | 10 | 9 | 15 | 12 | |
OPM OPM% | 15.2 | 15.1 | 13.2 | 15.0 | 15.7 | 14.8 | 13.4 | 15.3 |
| 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 2 | 2 | 1 | 2 | 2 | 1 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 5 | 6 | 7 | 8 | 8 | 8 | 14 | 10 |
| 1 | 1 | 2 | 2 | 2 | 2 | 4 | 3 | |
| 4 | 6 | 5 | 6 | 6 | 6 | 11 | 8 | |
Growth YoY PAT Growth YoY% | 64.0 | 9.5 | 113.3 | 29.5 | ||||
NPM NPM% | 13.8 | 10.7 | 8.3 | 9.8 | 9.5 | 9.8 | 9.4 | 9.6 |
| 3.6 | 3.1 | 3.1 | 3.6 | 3.5 | 3.2 | 5.4 | 3.4 |
| Quarter | Jun 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| 25 | 52 | 61 | 59 | 64 | 63 | 115 | 78 | |
Growth YoY Revenue Growth YoY% | 133.1 | 19.9 | 89.8 | 32.0 | ||||
| 22 | 44 | 53 | 51 | 54 | 53 | 100 | 66 | |
| 4 | 8 | 8 | 9 | 10 | 9 | 15 | 12 | |
OPM OPM% | 15.2 | 15.1 | 13.2 | 15.0 | 15.7 | 14.8 | 13.4 | 15.3 |
| 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 2 | 2 | 1 | 2 | 2 | 1 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 5 | 6 | 7 | 8 | 8 | 8 | 14 | 10 |
| 1 | 1 | 2 | 2 | 2 | 2 | 4 | 3 | |
| 4 | 6 | 5 | 6 | 6 | 6 | 11 | 8 | |
Growth YoY PAT Growth YoY% | 64.0 | 9.5 | 113.3 | 29.5 | ||||
NPM NPM% | 13.8 | 10.7 | 8.3 | 9.8 | 9.5 | 9.8 | 9.4 | 9.6 |
| 3.6 | 3.1 | 3.1 | 3.6 | 3.5 | 3.2 | 5.4 | 3.4 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 23 | 36 | 65 | 176 | 301 | 320 |
Growth Revenue Growth% | 57.2 | 82.0 | 170.6 | 70.7 | ||
| 20 | 33 | 56 | 150 | 257 | 273 | |
| 3 | 3 | 9 | 26 | 44 | 47 | |
OPM OPM% | 13.2 | 7.9 | 14.1 | 14.6 | 14.5 | 14.6 |
| 1 | 1 | 5 | 2 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 4 | 7 | 8 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 3 | 14 | 23 | 39 | 41 |
| 1 | 1 | 3 | 6 | 10 | 11 | |
PAT PATCr | 2 | 2 | 10 | 17 | 29 | 30 |
Growth PAT Growth% | 4.3 | 356.9 | 60.0 | 71.0 | ||
NPM NPM% | 9.7 | 6.4 | 16.1 | 9.5 | 9.5 | 9.5 |
| 1.7 | 1.6 | 6.5 | 10.3 | 14.3 | 15.5 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 23 | 36 | 65 | 176 | 301 | 320 |
Growth Revenue Growth% | 57.2 | 82.0 | 170.6 | 70.7 | ||
| 20 | 33 | 56 | 150 | 257 | 273 | |
| 3 | 3 | 9 | 26 | 44 | 47 | |
OPM OPM% | 13.2 | 7.9 | 14.1 | 14.6 | 14.5 | 14.6 |
| 1 | 1 | 5 | 2 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 4 | 7 | 8 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 3 | 14 | 23 | 39 | 41 |
| 1 | 1 | 3 | 6 | 10 | 11 | |
PAT PATCr | 2 | 2 | 10 | 17 | 29 | 30 |
Growth PAT Growth% | 4.3 | 356.9 | 60.0 | 71.0 | ||
NPM NPM% | 9.7 | 6.4 | 16.1 | 9.5 | 9.5 | 9.5 |
| 1.7 | 1.6 | 6.5 | 10.3 | 14.3 | 15.5 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 3 | 10 | 16 | 23 |
Reserves ReservesCr | 6 | 8 | 12 | 22 | 116 |
| 16 | 13 | 26 | 93 | 128 | |
| 0 | 0 | 1 | 2 | 5 | |
| 22 | 25 | 48 | 134 | 272 | |
| 10 | 12 | 28 | 104 | 218 | |
| 12 | 13 | 20 | 30 | 54 | |
| 22 | 25 | 48 | 134 | 272 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 3 | 10 | 16 | 23 |
Reserves ReservesCr | 6 | 8 | 12 | 22 | 116 |
| 16 | 13 | 26 | 93 | 128 | |
| 0 | 0 | 1 | 2 | 5 | |
| 22 | 25 | 48 | 134 | 272 | |
| 10 | 12 | 28 | 104 | 218 | |
| 12 | 13 | 20 | 30 | 54 | |
| 22 | 25 | 48 | 134 | 272 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -4 | -10 | -4 | -44 | -37 | |
| 3 | 0 | -4 | -9 | -21 | |
| 0 | 11 | 9 | 52 | 58 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 1 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | -4 | -10 | -5 | -45 | |
CFO To PAT CFO To PAT% | -174.5 | -454.1 | -40.8 | -264.9 | -130.3 |
CFO To EBITDA CFO To EBITDA% | -127.8 | -369.7 | -46.6 | -172.5 | -85.8 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| -4 | -10 | -4 | -44 | -37 | |
| 3 | 0 | -4 | -9 | -21 | |
| 0 | 11 | 9 | 52 | 58 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 1 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | -4 | -10 | -5 | -45 | |
CFO To PAT CFO To PAT% | -174.5 | -454.1 | -40.8 | -264.9 | -130.3 |
CFO To EBITDA CFO To EBITDA% | -127.8 | -369.7 | -46.6 | -172.5 | -85.8 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 250 | 630 | ||||
Price To Earnings Price To Earnings | 8.7 | 17.5 | ||||
Price To Sales Price To Sales | 0.8 | 2.0 | ||||
Price To Book Price To Book | 1.8 | 4.5 | ||||
EV To EBITDA EV To EBITDA | 7.3 | 14.3 | ||||
GPM GPM% | 47.6 | 43.1 | 41.3 | 29.9 | ||
OPM OPM% | 13.2 | 7.9 | 14.1 | 14.6 | 14.5 | 14.6 |
NPM NPM% | 9.7 | 6.4 | 16.1 | 9.5 | 9.5 | 9.5 |
ROCE ROCE% | 57.0 | 17.2 | 35.7 | 23.9 | 22.2 | 22.2 |
ROE ROE% | 36.1 | 20.2 | 48.0 | 43.4 | 20.6 | 20.6 |
ROA ROA% | 9.8 | 9.3 | 21.7 | 12.6 | 10.6 | 10.6 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 250 | 630 | ||||
Price To Earnings Price To Earnings | 8.7 | 17.5 | ||||
Price To Sales Price To Sales | 0.8 | 2.0 | ||||
Price To Book Price To Book | 1.8 | 4.5 | ||||
EV To EBITDA EV To EBITDA | 7.3 | 14.3 | ||||
GPM GPM% | 47.6 | 43.1 | 41.3 | 29.9 | ||
OPM OPM% | 13.2 | 7.9 | 14.1 | 14.6 | 14.5 | 14.6 |
NPM NPM% | 9.7 | 6.4 | 16.1 | 9.5 | 9.5 | 9.5 |
ROCE ROCE% | 57.0 | 17.2 | 35.7 | 23.9 | 22.2 | 22.2 |
ROE ROE% | 36.1 | 20.2 | 48.0 | 43.4 | 20.6 | 20.6 |
ROA ROA% | 9.8 | 9.3 | 21.7 | 12.6 | 10.6 | 10.6 |
Documents — Sugs Lloyd Ltd
Concall Transcript Summaries — Sugs Lloyd Ltd