| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 360 | 402 | 368 | 379 | 428 | 455 | 487 | 491 | 500 | 448 | 511 | 543 | |
Growth YoY Revenue Growth YoY% | -40.8 | -32.0 | -30.4 | -8.7 | 18.8 | 13.1 | 32.3 | 29.5 | 16.8 | -1.5 | 5.0 | 10.6 |
| 333 | 358 | 354 | 337 | 360 | 399 | 428 | 396 | 407 | 371 | 426 | 443 | |
| 27 | 44 | 14 | 42 | 68 | 56 | 59 | 95 | 93 | 77 | 85 | 100 | |
OPM OPM% | 7.5 | 10.9 | 3.8 | 11.1 | 16.0 | 12.3 | 12.0 | 19.3 | 18.6 | 17.3 | 16.6 | 18.4 |
| 24 | 4 | 25 | 3 | 2 | 4 | 5 | 5 | 3 | 6 | 2 | 4 | |
Interest Expense Interest ExpenseCr | 5 | 6 | 7 | 6 | 5 | 6 | 9 | 7 | 6 | 4 | 7 | 6 |
Depreciation DepreciationCr | 21 | 21 | 22 | 21 | 21 | 21 | 25 | 40 | 40 | 42 | 42 | 36 |
PBT PBTCr | 25 | 21 | 10 | 19 | 45 | 32 | 30 | 52 | 50 | 38 | 38 | 62 |
| 7 | 6 | 3 | 5 | 12 | 8 | 8 | 14 | 13 | 10 | 10 | 17 | |
| 19 | 15 | 7 | 14 | 33 | 24 | 22 | 39 | 37 | 28 | 28 | 45 | |
Growth YoY PAT Growth YoY% | -80.3 | -82.6 | -77.3 | -30.6 | 76.9 | 56.5 | 202.7 | 182.6 | 12.6 | 18.0 | 29.0 | 17.2 |
NPM NPM% | 5.2 | 3.8 | 1.9 | 3.6 | 7.7 | 5.2 | 4.5 | 7.9 | 7.4 | 6.3 | 5.5 | 8.4 |
| 1.7 | 1.4 | 0.7 | 1.3 | 3.1 | 2.2 | 2.0 | 3.6 | 3.5 | 2.6 | 2.6 | 4.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 360 | 402 | 368 | 379 | 428 | 455 | 487 | 491 | 500 | 448 | 511 | 543 | |
Growth YoY Revenue Growth YoY% | -40.8 | -32.0 | -30.4 | -8.7 | 18.8 | 13.1 | 32.3 | 29.5 | 16.8 | -1.5 | 5.0 | 10.6 |
| 333 | 358 | 354 | 337 | 360 | 399 | 428 | 396 | 407 | 371 | 426 | 443 | |
| 27 | 44 | 14 | 42 | 68 | 56 | 59 | 95 | 93 | 77 | 85 | 100 | |
OPM OPM% | 7.5 | 10.9 | 3.8 | 11.1 | 16.0 | 12.3 | 12.0 | 19.3 | 18.6 | 17.3 | 16.6 | 18.4 |
| 24 | 4 | 25 | 3 | 2 | 4 | 5 | 5 | 3 | 6 | 2 | 4 | |
Interest Expense Interest ExpenseCr | 5 | 6 | 7 | 6 | 5 | 6 | 9 | 7 | 6 | 4 | 7 | 6 |
Depreciation DepreciationCr | 21 | 21 | 22 | 21 | 21 | 21 | 25 | 40 | 40 | 42 | 42 | 36 |
PBT PBTCr | 25 | 21 | 10 | 19 | 45 | 32 | 30 | 52 | 50 | 38 | 38 | 62 |
| 7 | 6 | 3 | 5 | 12 | 8 | 8 | 14 | 13 | 10 | 10 | 17 | |
| 19 | 15 | 7 | 14 | 33 | 24 | 22 | 39 | 37 | 28 | 28 | 45 | |
Growth YoY PAT Growth YoY% | -80.3 | -82.6 | -77.3 | -30.6 | 76.9 | 56.5 | 202.7 | 182.6 | 12.6 | 18.0 | 29.0 | 17.2 |
NPM NPM% | 5.2 | 3.8 | 1.9 | 3.6 | 7.7 | 5.2 | 4.5 | 7.9 | 7.4 | 6.3 | 5.5 | 8.4 |
| 1.7 | 1.4 | 0.7 | 1.3 | 3.1 | 2.2 | 2.0 | 3.6 | 3.5 | 2.6 | 2.6 | 4.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 816 | 908 | 1,048 | 1,205 | 1,040 | 1,009 | 1,525 | 2,326 | 1,546 | 1,749 | 1,950 | 2,002 |
Growth Revenue Growth% | 5.1 | 11.2 | 15.4 | 15.0 | -13.6 | -3.0 | 51.2 | 52.5 | -33.5 | 13.1 | 11.5 | 7.6 |
| 710 | 777 | 853 | 972 | 888 | 867 | 1,224 | 1,789 | 1,413 | 1,524 | 1,601 | 1,647 | |
| 107 | 130 | 195 | 233 | 152 | 142 | 301 | 537 | 133 | 225 | 350 | 355 | |
OPM OPM% | 13.1 | 14.4 | 18.6 | 19.3 | 14.6 | 14.0 | 19.7 | 23.1 | 8.6 | 12.9 | 17.9 | 17.7 |
| 5 | 9 | 7 | -6 | 8 | 10 | 7 | 7 | 58 | 14 | 17 | 15 | |
Interest Expense Interest ExpenseCr | 38 | 53 | 52 | 63 | 39 | 39 | 30 | 28 | 24 | 26 | 24 | 22 |
Depreciation DepreciationCr | 35 | 47 | 77 | 58 | 56 | 63 | 69 | 74 | 84 | 88 | 164 | 160 |
PBT PBTCr | 39 | 40 | 73 | 105 | 65 | 49 | 209 | 442 | 84 | 126 | 178 | 188 |
| 8 | 18 | 23 | 27 | 17 | 19 | 75 | 80 | 23 | 33 | 46 | 50 | |
PAT PATCr | 30 | 22 | 50 | 78 | 48 | 30 | 135 | 362 | 61 | 92 | 132 | 139 |
Growth PAT Growth% | 8.0 | -27.4 | 129.4 | 55.6 | -38.6 | -38.1 | 352.7 | 169.1 | -83.2 | 51.4 | 43.0 | 18.3 |
NPM NPM% | 3.7 | 2.4 | 4.8 | 6.5 | 4.6 | 3.0 | 8.8 | 15.6 | 4.0 | 5.3 | 6.8 | 6.9 |
| 3.1 | 2.0 | 3.3 | 7.4 | 4.9 | 2.7 | 12.5 | 33.8 | 5.7 | 8.6 | 12.3 | 12.9 |
| 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 | 816 | 908 | 1,048 | 1,205 | 1,040 | 1,009 | 1,525 | 2,326 | 1,546 | 1,749 | 1,950 | 2,002 |
Growth Revenue Growth% | 5.1 | 11.2 | 15.4 | 15.0 | -13.6 | -3.0 | 51.2 | 52.5 | -33.5 | 13.1 | 11.5 | 7.6 |
| 710 | 777 | 853 | 972 | 888 | 867 | 1,224 | 1,789 | 1,413 | 1,524 | 1,601 | 1,647 | |
| 107 | 130 | 195 | 233 | 152 | 142 | 301 | 537 | 133 | 225 | 350 | 355 | |
OPM OPM% | 13.1 | 14.4 | 18.6 | 19.3 | 14.6 | 14.0 | 19.7 | 23.1 | 8.6 | 12.9 | 17.9 | 17.7 |
| 5 | 9 | 7 | -6 | 8 | 10 | 7 | 7 | 58 | 14 | 17 | 15 | |
Interest Expense Interest ExpenseCr | 38 | 53 | 52 | 63 | 39 | 39 | 30 | 28 | 24 | 26 | 24 | 22 |
Depreciation DepreciationCr | 35 | 47 | 77 | 58 | 56 | 63 | 69 | 74 | 84 | 88 | 164 | 160 |
PBT PBTCr | 39 | 40 | 73 | 105 | 65 | 49 | 209 | 442 | 84 | 126 | 178 | 188 |
| 8 | 18 | 23 | 27 | 17 | 19 | 75 | 80 | 23 | 33 | 46 | 50 | |
PAT PATCr | 30 | 22 | 50 | 78 | 48 | 30 | 135 | 362 | 61 | 92 | 132 | 139 |
Growth PAT Growth% | 8.0 | -27.4 | 129.4 | 55.6 | -38.6 | -38.1 | 352.7 | 169.1 | -83.2 | 51.4 | 43.0 | 18.3 |
NPM NPM% | 3.7 | 2.4 | 4.8 | 6.5 | 4.6 | 3.0 | 8.8 | 15.6 | 4.0 | 5.3 | 6.8 | 6.9 |
| 3.1 | 2.0 | 3.3 | 7.4 | 4.9 | 2.7 | 12.5 | 33.8 | 5.7 | 8.6 | 12.3 | 12.9 |
| 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 | 83 | 87 | 92 | 97 | 102 | 107 | 107 | 107 | 107 | 107 | 107 |
Reserves ReservesCr | 227 | 258 | 290 | 373 | 430 | 503 | 636 | 939 | 989 | 1,071 | 1,190 |
| 404 | 494 | 485 | 340 | 381 | 422 | 461 | 381 | 437 | 516 | 521 | |
| 230 | 237 | 223 | 277 | 358 | 420 | 393 | 255 | 259 | 273 | 305 | |
| 972 | 1,078 | 1,091 | 1,095 | 1,275 | 1,453 | 1,598 | 1,683 | 1,792 | 1,968 | 2,124 | |
| 268 | 314 | 332 | 342 | 387 | 434 | 526 | 549 | 483 | 589 | 570 | |
| 703 | 764 | 759 | 754 | 888 | 1,019 | 1,072 | 1,134 | 1,309 | 1,378 | 1,554 | |
| 972 | 1,078 | 1,091 | 1,095 | 1,275 | 1,453 | 1,598 | 1,683 | 1,792 | 1,968 | 2,124 |
| 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 | 83 | 87 | 92 | 97 | 102 | 107 | 107 | 107 | 107 | 107 | 107 |
Reserves ReservesCr | 227 | 258 | 290 | 373 | 430 | 503 | 636 | 939 | 989 | 1,071 | 1,190 |
| 404 | 494 | 485 | 340 | 381 | 422 | 461 | 381 | 437 | 516 | 521 | |
| 230 | 237 | 223 | 277 | 358 | 420 | 393 | 255 | 259 | 273 | 305 | |
| 972 | 1,078 | 1,091 | 1,095 | 1,275 | 1,453 | 1,598 | 1,683 | 1,792 | 1,968 | 2,124 | |
| 268 | 314 | 332 | 342 | 387 | 434 | 526 | 549 | 483 | 589 | 570 | |
| 703 | 764 | 759 | 754 | 888 | 1,019 | 1,072 | 1,134 | 1,309 | 1,378 | 1,554 | |
| 972 | 1,078 | 1,091 | 1,095 | 1,275 | 1,453 | 1,598 | 1,683 | 1,792 | 1,968 | 2,124 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 50 | 142 | 153 | 202 | 122 | 132 | 168 | 429 | 164 | 197 | 338 | |
| -132 | -109 | -75 | -55 | -188 | -163 | -147 | -169 | -223 | -170 | -312 | |
| 91 | -33 | -76 | -145 | 65 | 58 | -38 | -255 | 49 | -5 | -46 | |
Net Cash Flow Net Cash FlowCr | 9 | 0 | 2 | 2 | 0 | 26 | -18 | 5 | -9 | 22 | -20 |
Free Cash Flow Free Cash FlowCr | -82 | 52 | 72 | 113 | -35 | 6 | 42 | 260 | -79 | 53 | 9 |
CFO To PAT CFO To PAT% | 165.5 | 647.1 | 303.2 | 258.4 | 254.2 | 442.8 | 124.8 | 118.5 | 269.1 | 213.4 | 255.9 |
CFO To EBITDA CFO To EBITDA% | 46.8 | 108.9 | 78.3 | 86.9 | 80.3 | 93.0 | 55.8 | 80.0 | 123.6 | 87.6 | 96.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 50 | 142 | 153 | 202 | 122 | 132 | 168 | 429 | 164 | 197 | 338 | |
| -132 | -109 | -75 | -55 | -188 | -163 | -147 | -169 | -223 | -170 | -312 | |
| 91 | -33 | -76 | -145 | 65 | 58 | -38 | -255 | 49 | -5 | -46 | |
Net Cash Flow Net Cash FlowCr | 9 | 0 | 2 | 2 | 0 | 26 | -18 | 5 | -9 | 22 | -20 |
Free Cash Flow Free Cash FlowCr | -82 | 52 | 72 | 113 | -35 | 6 | 42 | 260 | -79 | 53 | 9 |
CFO To PAT CFO To PAT% | 165.5 | 647.1 | 303.2 | 258.4 | 254.2 | 442.8 | 124.8 | 118.5 | 269.1 | 213.4 | 255.9 |
CFO To EBITDA CFO To EBITDA% | 46.8 | 108.9 | 78.3 | 86.9 | 80.3 | 93.0 | 55.8 | 80.0 | 123.6 | 87.6 | 96.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 133 | 195 | 478 | 404 | 121 | 260 | 840 | 1,046 | 869 | 1,016 | 848 | 1,161 |
Price To Earnings Price To Earnings | 5.4 | 11.7 | 16.2 | 5.9 | 2.6 | 9.0 | 6.3 | 2.9 | 14.3 | 11.0 | 6.4 | 8.4 |
Price To Sales Price To Sales | 0.2 | 0.2 | 0.5 | 0.3 | 0.1 | 0.3 | 0.6 | 0.5 | 0.6 | 0.6 | 0.4 | 0.6 |
Price To Book Price To Book | 0.4 | 0.6 | 1.3 | 0.9 | 0.2 | 0.4 | 1.1 | 1.0 | 0.8 | 0.9 | 0.7 | 0.9 |
EV To EBITDA EV To EBITDA | 4.5 | 4.2 | 4.1 | 2.8 | 2.9 | 4.4 | 4.1 | 2.3 | 8.6 | 5.7 | 3.3 | 4.0 |
GPM GPM% | 22.2 | 23.8 | 29.1 | 30.7 | 26.5 | 25.8 | 29.6 | 32.8 | 22.0 | 27.5 | 33.4 | 33.4 |
OPM OPM% | 13.1 | 14.4 | 18.6 | 19.3 | 14.6 | 14.0 | 19.7 | 23.1 | 8.6 | 12.9 | 17.9 | 17.7 |
NPM NPM% | 3.7 | 2.4 | 4.8 | 6.5 | 4.6 | 3.0 | 8.8 | 15.6 | 4.0 | 5.3 | 6.8 | 6.9 |
ROCE ROCE% | 11.1 | 12.2 | 16.7 | 22.6 | 11.3 | 8.2 | 19.9 | 36.7 | 7.6 | 9.8 | 12.2 | 12.2 |
ROE ROE% | 9.8 | 6.4 | 13.2 | 16.7 | 9.0 | 4.9 | 18.1 | 34.6 | 5.6 | 7.8 | 10.2 | 10.2 |
ROA ROA% | 3.1 | 2.0 | 4.6 | 7.1 | 3.8 | 2.0 | 8.4 | 21.5 | 3.4 | 4.7 | 6.2 | 6.2 |
| 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 | 133 | 195 | 478 | 404 | 121 | 260 | 840 | 1,046 | 869 | 1,016 | 848 | 1,161 |
Price To Earnings Price To Earnings | 5.4 | 11.7 | 16.2 | 5.9 | 2.6 | 9.0 | 6.3 | 2.9 | 14.3 | 11.0 | 6.4 | 8.4 |
Price To Sales Price To Sales | 0.2 | 0.2 | 0.5 | 0.3 | 0.1 | 0.3 | 0.6 | 0.5 | 0.6 | 0.6 | 0.4 | 0.6 |
Price To Book Price To Book | 0.4 | 0.6 | 1.3 | 0.9 | 0.2 | 0.4 | 1.1 | 1.0 | 0.8 | 0.9 | 0.7 | 0.9 |
EV To EBITDA EV To EBITDA | 4.5 | 4.2 | 4.1 | 2.8 | 2.9 | 4.4 | 4.1 | 2.3 | 8.6 | 5.7 | 3.3 | 4.0 |
GPM GPM% | 22.2 | 23.8 | 29.1 | 30.7 | 26.5 | 25.8 | 29.6 | 32.8 | 22.0 | 27.5 | 33.4 | 33.4 |
OPM OPM% | 13.1 | 14.4 | 18.6 | 19.3 | 14.6 | 14.0 | 19.7 | 23.1 | 8.6 | 12.9 | 17.9 | 17.7 |
NPM NPM% | 3.7 | 2.4 | 4.8 | 6.5 | 4.6 | 3.0 | 8.8 | 15.6 | 4.0 | 5.3 | 6.8 | 6.9 |
ROCE ROCE% | 11.1 | 12.2 | 16.7 | 22.6 | 11.3 | 8.2 | 19.9 | 36.7 | 7.6 | 9.8 | 12.2 | 12.2 |
ROE ROE% | 9.8 | 6.4 | 13.2 | 16.7 | 9.0 | 4.9 | 18.1 | 34.6 | 5.6 | 7.8 | 10.2 | 10.2 |
ROA ROA% | 3.1 | 2.0 | 4.6 | 7.1 | 3.8 | 2.0 | 8.4 | 21.5 | 3.4 | 4.7 | 6.2 | 6.2 |
Documents — TGV Sraac Ltd