| Quarter | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 78 | 75 | 83 | 76 | 82 | 95 | |
Growth YoY Revenue Growth YoY% | 7.0 | 2.4 | -1.4 | 24.4 | ||
| 67 | 63 | 72 | 66 | 72 | 84 | |
| 11 | 12 | 11 | 11 | 10 | 11 | |
OPM OPM% | 14.5 | 16.3 | 13.7 | 14.1 | 12.4 | 11.7 |
| 0 | 0 | 1 | 1 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 3 |
PBT PBTCr | 9 | 9 | 10 | 9 | 8 | 10 |
| 2 | 3 | 2 | 2 | 1 | 2 | |
| 5 | 4 | 5 | 6 | 5 | 5 | |
Growth YoY PAT Growth YoY% | 8.5 | 38.6 | -8.2 | -24.1 | ||
NPM NPM% | 6.3 | 6.0 | 6.4 | 8.1 | 6.0 | 4.9 |
| 0.0 | 2.3 | 2.8 | 3.3 | 2.6 | 2.5 |
| Quarter | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 78 | 75 | 83 | 76 | 82 | 95 | |
Growth YoY Revenue Growth YoY% | 7.0 | 2.4 | -1.4 | 24.4 | ||
| 67 | 63 | 72 | 66 | 72 | 84 | |
| 11 | 12 | 11 | 11 | 10 | 11 | |
OPM OPM% | 14.5 | 16.3 | 13.7 | 14.1 | 12.4 | 11.7 |
| 0 | 0 | 1 | 1 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 3 |
PBT PBTCr | 9 | 9 | 10 | 9 | 8 | 10 |
| 2 | 3 | 2 | 2 | 1 | 2 | |
| 5 | 4 | 5 | 6 | 5 | 5 | |
Growth YoY PAT Growth YoY% | 8.5 | 38.6 | -8.2 | -24.1 | ||
NPM NPM% | 6.3 | 6.0 | 6.4 | 8.1 | 6.0 | 4.9 |
| 0.0 | 2.3 | 2.8 | 3.3 | 2.6 | 2.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 124 | 128 | 149 | 145 | 151 | 153 | 160 | 177 |
Growth Revenue Growth% | 3.8 | 16.4 | -2.6 | 3.9 | 0.9 | 4.7 | 10.9 | |
| 114 | 118 | 138 | 134 | 131 | 129 | 138 | 156 | |
| 9 | 10 | 12 | 12 | 20 | 23 | 22 | 21 | |
OPM OPM% | 7.6 | 7.8 | 7.8 | 8.2 | 13.6 | 15.2 | 13.7 | 11.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 3 | 3 | 3 | 5 | 5 | 4 |
Depreciation DepreciationCr | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 5 |
PBT PBTCr | 6 | 6 | 6 | 6 | 14 | 14 | 15 | 13 |
| 1 | 2 | 2 | 2 | 4 | 5 | 3 | 3 | |
PAT PATCr | 5 | 4 | 4 | 4 | 10 | 9 | 12 | 10 |
Growth PAT Growth% | -21.7 | 2.1 | -9.0 | 167.7 | -6.7 | 22.7 | -16.8 | |
NPM NPM% | 4.2 | 3.1 | 2.8 | 2.6 | 6.7 | 6.2 | 7.2 | 5.4 |
| 14.8 | 11.6 | 11.4 | 10.7 | 28.7 | 4.9 | 6.1 | 5.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 124 | 128 | 149 | 145 | 151 | 153 | 160 | 177 |
Growth Revenue Growth% | 3.8 | 16.4 | -2.6 | 3.9 | 0.9 | 4.7 | 10.9 | |
| 114 | 118 | 138 | 134 | 131 | 129 | 138 | 156 | |
| 9 | 10 | 12 | 12 | 20 | 23 | 22 | 21 | |
OPM OPM% | 7.6 | 7.8 | 7.8 | 8.2 | 13.6 | 15.2 | 13.7 | 11.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 3 | 3 | 3 | 5 | 5 | 4 |
Depreciation DepreciationCr | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 5 |
PBT PBTCr | 6 | 6 | 6 | 6 | 14 | 14 | 15 | 13 |
| 1 | 2 | 2 | 2 | 4 | 5 | 3 | 3 | |
PAT PATCr | 5 | 4 | 4 | 4 | 10 | 9 | 12 | 10 |
Growth PAT Growth% | -21.7 | 2.1 | -9.0 | 167.7 | -6.7 | 22.7 | -16.8 | |
NPM NPM% | 4.2 | 3.1 | 2.8 | 2.6 | 6.7 | 6.2 | 7.2 | 5.4 |
| 14.8 | 11.6 | 11.4 | 10.7 | 28.7 | 4.9 | 6.1 | 5.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 19 | 19 | 19 |
Reserves ReservesCr | 7 | 10 | 14 | 18 | 28 | 49 | 61 | 69 |
| 42 | 68 | 77 | 73 | 73 | 66 | 68 | 64 | |
| 15 | 24 | 25 | 31 | 27 | 22 | 17 | 13 | |
| 67 | 105 | 119 | 125 | 132 | 157 | 165 | 166 | |
| 30 | 52 | 58 | 58 | 73 | 97 | 104 | 114 | |
| 38 | 54 | 62 | 67 | 58 | 60 | 60 | 52 | |
| 67 | 105 | 119 | 125 | 132 | 157 | 165 | 166 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 19 | 19 | 19 |
Reserves ReservesCr | 7 | 10 | 14 | 18 | 28 | 49 | 61 | 69 |
| 42 | 68 | 77 | 73 | 73 | 66 | 68 | 64 | |
| 15 | 24 | 25 | 31 | 27 | 22 | 17 | 13 | |
| 67 | 105 | 119 | 125 | 132 | 157 | 165 | 166 | |
| 30 | 52 | 58 | 58 | 73 | 97 | 104 | 114 | |
| 38 | 54 | 62 | 67 | 58 | 60 | 60 | 52 | |
| 67 | 105 | 119 | 125 | 132 | 157 | 165 | 166 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 8 | 11 | 13 | 5 | 8 | -4 | 2 | 7 | |
| -10 | -18 | -11 | -8 | 0 | -6 | -4 | 3 | |
| 3 | 6 | -2 | 2 | -8 | 20 | -9 | -9 | |
Net Cash Flow Net Cash FlowCr | 1 | -2 | 0 | -1 | 0 | 10 | -12 | 2 |
Free Cash Flow Free Cash FlowCr | 4 | -4 | 9 | 2 | 2 | -10 | -9 | 9 |
CFO To PAT CFO To PAT% | 157.9 | 270.0 | 315.3 | 144.9 | 76.3 | -42.9 | 14.7 | 72.5 |
CFO To EBITDA CFO To EBITDA% | 86.4 | 109.3 | 112.3 | 45.7 | 37.4 | -17.3 | 7.7 | 32.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 8 | 11 | 13 | 5 | 8 | -4 | 2 | 7 | |
| -10 | -18 | -11 | -8 | 0 | -6 | -4 | 3 | |
| 3 | 6 | -2 | 2 | -8 | 20 | -9 | -9 | |
Net Cash Flow Net Cash FlowCr | 1 | -2 | 0 | -1 | 0 | 10 | -12 | 2 |
Free Cash Flow Free Cash FlowCr | 4 | -4 | 9 | 2 | 2 | -10 | -9 | 9 |
CFO To PAT CFO To PAT% | 157.9 | 270.0 | 315.3 | 144.9 | 76.3 | -42.9 | 14.7 | 72.5 |
CFO To EBITDA CFO To EBITDA% | 86.4 | 109.3 | 112.3 | 45.7 | 37.4 | -17.3 | 7.7 | 32.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 127 | 93 | 76 | 76 | |||||
Price To Earnings Price To Earnings | 13.5 | 8.0 | 7.9 | 7.9 | |||||
Price To Sales Price To Sales | 0.8 | 0.6 | 0.4 | 0.4 | |||||
Price To Book Price To Book | 1.9 | 1.2 | 0.9 | 0.9 | |||||
EV To EBITDA EV To EBITDA | 6.5 | 6.0 | 5.3 | 5.5 | |||||
GPM GPM% | 29.4 | 32.6 | 28.5 | 25.8 | 31.5 | 32.0 | 29.6 | 28.6 | 28.6 |
OPM OPM% | 7.6 | 7.8 | 7.8 | 8.2 | 13.6 | 15.2 | 13.7 | 11.9 | 11.9 |
NPM NPM% | 4.2 | 3.1 | 2.8 | 2.6 | 6.7 | 6.2 | 7.2 | 5.4 | 5.4 |
ROCE ROCE% | 25.3 | 18.9 | 16.4 | 16.3 | 28.5 | 18.5 | 16.0 | 13.5 | 13.5 |
ROE ROE% | 51.5 | 29.4 | 23.2 | 17.4 | 31.8 | 13.8 | 14.4 | 10.8 | 10.8 |
ROA ROA% | 7.7 | 3.8 | 3.5 | 3.0 | 7.6 | 6.0 | 7.0 | 5.8 | 5.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 127 | 93 | 76 | 76 | |||||
Price To Earnings Price To Earnings | 13.5 | 8.0 | 7.9 | 7.9 | |||||
Price To Sales Price To Sales | 0.8 | 0.6 | 0.4 | 0.4 | |||||
Price To Book Price To Book | 1.9 | 1.2 | 0.9 | 0.9 | |||||
EV To EBITDA EV To EBITDA | 6.5 | 6.0 | 5.3 | 5.5 | |||||
GPM GPM% | 29.4 | 32.6 | 28.5 | 25.8 | 31.5 | 32.0 | 29.6 | 28.6 | 28.6 |
OPM OPM% | 7.6 | 7.8 | 7.8 | 8.2 | 13.6 | 15.2 | 13.7 | 11.9 | 11.9 |
NPM NPM% | 4.2 | 3.1 | 2.8 | 2.6 | 6.7 | 6.2 | 7.2 | 5.4 | 5.4 |
ROCE ROCE% | 25.3 | 18.9 | 16.4 | 16.3 | 28.5 | 18.5 | 16.0 | 13.5 | 13.5 |
ROE ROE% | 51.5 | 29.4 | 23.2 | 17.4 | 31.8 | 13.8 | 14.4 | 10.8 | 10.8 |
ROA ROA% | 7.7 | 3.8 | 3.5 | 3.0 | 7.6 | 6.0 | 7.0 | 5.8 | 5.8 |
Documents — New Swan Multitech Ltd