| Quarter | Jun 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 7 | 19 | 13 | 15 | 12 | 34 | 24 | 31 | 26 | 50 | 34 | |
Growth YoY Revenue Growth YoY% | 44.7 | -24.6 | 126.1 | 52.2 | 66.8 | 77.8 | 79.5 | 102.8 | 117.3 | 46.9 | 42.8 | |
| 7 | 6 | 17 | 11 | 11 | 8 | 25 | 18 | 24 | 21 | 39 | 25 | |
| 2 | 1 | 2 | 2 | 4 | 4 | 9 | 5 | 7 | 5 | 11 | 9 | |
OPM OPM% | 20.4 | 20.0 | 12.3 | 18.9 | 26.2 | 34.5 | 25.1 | 21.9 | 21.9 | 19.8 | 22.0 | 25.2 |
| 0 | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 5 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 0 | 1 | 3 | 1 | 1 | 2 | 1 | 2 |
PBT PBTCr | 2 | 1 | 3 | 3 | 4 | 3 | 6 | 4 | 7 | 6 | 11 | 7 |
| 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 2 | 1 | 4 | 2 | |
| 1 | 1 | 2 | 2 | 3 | 3 | 6 | 3 | 5 | 5 | 7 | 5 | |
Growth YoY PAT Growth YoY% | 100.0 | -48.0 | -18.2 | 14.3 | 143.8 | 279.0 | 73.8 | 81.1 | 81.6 | 10.8 | 82.4 | |
NPM NPM% | 16.2 | 14.8 | 8.5 | 12.2 | 18.2 | 21.6 | 18.1 | 11.8 | 16.2 | 18.1 | 13.6 | 15.0 |
| 1.2 | 0.9 | 1.4 | 2.0 | 2.7 | 2.4 | 6.2 | 2.7 | 4.3 | 3.7 | 5.8 | 4.3 |
| Quarter | Jun 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 7 | 19 | 13 | 15 | 12 | 34 | 24 | 31 | 26 | 50 | 34 | |
Growth YoY Revenue Growth YoY% | 44.7 | -24.6 | 126.1 | 52.2 | 66.8 | 77.8 | 79.5 | 102.8 | 117.3 | 46.9 | 42.8 | |
| 7 | 6 | 17 | 11 | 11 | 8 | 25 | 18 | 24 | 21 | 39 | 25 | |
| 2 | 1 | 2 | 2 | 4 | 4 | 9 | 5 | 7 | 5 | 11 | 9 | |
OPM OPM% | 20.4 | 20.0 | 12.3 | 18.9 | 26.2 | 34.5 | 25.1 | 21.9 | 21.9 | 19.8 | 22.0 | 25.2 |
| 0 | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 5 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 0 | 1 | 3 | 1 | 1 | 2 | 1 | 2 |
PBT PBTCr | 2 | 1 | 3 | 3 | 4 | 3 | 6 | 4 | 7 | 6 | 11 | 7 |
| 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 2 | 1 | 4 | 2 | |
| 1 | 1 | 2 | 2 | 3 | 3 | 6 | 3 | 5 | 5 | 7 | 5 | |
Growth YoY PAT Growth YoY% | 100.0 | -48.0 | -18.2 | 14.3 | 143.8 | 279.0 | 73.8 | 81.1 | 81.6 | 10.8 | 82.4 | |
NPM NPM% | 16.2 | 14.8 | 8.5 | 12.2 | 18.2 | 21.6 | 18.1 | 11.8 | 16.2 | 18.1 | 13.6 | 15.0 |
| 1.2 | 0.9 | 1.4 | 2.0 | 2.7 | 2.4 | 6.2 | 2.7 | 4.3 | 3.7 | 5.8 | 4.3 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 22 | 32 | 45 | 87 | 129 | 141 |
Growth Revenue Growth% | 45.6 | 40.8 | 94.9 | 48.4 | 65.8 | |
| 19 | 25 | 36 | 72 | 101 | 109 | |
| 3 | 6 | 8 | 15 | 28 | 31 | |
OPM OPM% | 12.4 | 19.7 | 18.4 | 17.1 | 21.8 | 22.3 |
| 1 | 1 | 2 | 8 | 9 | 8 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 4 | 4 | 4 |
Depreciation DepreciationCr | 0 | 0 | 1 | 5 | 6 | 6 |
PBT PBTCr | 3 | 7 | 9 | 14 | 27 | 30 |
| -1 | 1 | 3 | 3 | 8 | 8 | |
PAT PATCr | 4 | 6 | 6 | 10 | 19 | 22 |
Growth PAT Growth% | 52.5 | -1.3 | 76.7 | 84.1 | 51.2 | |
NPM NPM% | 18.1 | 19.0 | 13.3 | 12.1 | 15.0 | 15.4 |
| 6.9 | 6.2 | 5.5 | 10.2 | 16.3 | 18.0 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 22 | 32 | 45 | 87 | 129 | 141 |
Growth Revenue Growth% | 45.6 | 40.8 | 94.9 | 48.4 | 65.8 | |
| 19 | 25 | 36 | 72 | 101 | 109 | |
| 3 | 6 | 8 | 15 | 28 | 31 | |
OPM OPM% | 12.4 | 19.7 | 18.4 | 17.1 | 21.8 | 22.3 |
| 1 | 1 | 2 | 8 | 9 | 8 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 4 | 4 | 4 |
Depreciation DepreciationCr | 0 | 0 | 1 | 5 | 6 | 6 |
PBT PBTCr | 3 | 7 | 9 | 14 | 27 | 30 |
| -1 | 1 | 3 | 3 | 8 | 8 | |
PAT PATCr | 4 | 6 | 6 | 10 | 19 | 22 |
Growth PAT Growth% | 52.5 | -1.3 | 76.7 | 84.1 | 51.2 | |
NPM NPM% | 18.1 | 19.0 | 13.3 | 12.1 | 15.0 | 15.4 |
| 6.9 | 6.2 | 5.5 | 10.2 | 16.3 | 18.0 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | -3 | 34 | 40 | 53 | 88 |
| 8 | 12 | 20 | 54 | 88 | |
| 1 | 4 | 13 | 33 | 41 | |
| 14 | 63 | 87 | 156 | 237 | |
| 11 | 49 | 52 | 90 | 140 | |
| 3 | 13 | 35 | 66 | 97 | |
| 14 | 63 | 87 | 156 | 237 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | -3 | 34 | 40 | 53 | 88 |
| 8 | 12 | 20 | 54 | 88 | |
| 1 | 4 | 13 | 33 | 41 | |
| 14 | 63 | 87 | 156 | 237 | |
| 11 | 49 | 52 | 90 | 140 | |
| 3 | 13 | 35 | 66 | 97 | |
| 14 | 63 | 87 | 156 | 237 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 0 | -19 | 2 | -10 | 5 | |
| 0 | -10 | -20 | -14 | -37 | |
| 1 | 42 | 11 | 20 | 34 | |
Net Cash Flow Net Cash FlowCr | 0 | 14 | -7 | -4 | 2 |
Free Cash Flow Free Cash FlowCr | -1 | -26 | -16 | -21 | |
CFO To PAT CFO To PAT% | -5.4 | -315.7 | 37.5 | -97.6 | 24.3 |
CFO To EBITDA CFO To EBITDA% | -7.9 | -304.0 | 27.2 | -68.9 | 16.7 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 0 | -19 | 2 | -10 | 5 | |
| 0 | -10 | -20 | -14 | -37 | |
| 1 | 42 | 11 | 20 | 34 | |
Net Cash Flow Net Cash FlowCr | 0 | 14 | -7 | -4 | 2 |
Free Cash Flow Free Cash FlowCr | -1 | -26 | -16 | -21 | |
CFO To PAT CFO To PAT% | -5.4 | -315.7 | 37.5 | -97.6 | 24.3 |
CFO To EBITDA CFO To EBITDA% | -7.9 | -304.0 | 27.2 | -68.9 | 16.7 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 183 | 188 | 296 | 320 | 481 | |
Price To Earnings Price To Earnings | 30.4 | 29.7 | 25.1 | 16.8 | 22.3 | |
Price To Sales Price To Sales | 5.8 | 4.2 | 3.4 | 2.5 | 3.4 | |
Price To Book Price To Book | 4.0 | 3.6 | 4.6 | 3.2 | 4.8 | |
EV To EBITDA EV To EBITDA | 28.3 | 24.4 | 23.4 | 13.8 | 17.6 | |
GPM GPM% | 22.5 | 28.7 | 28.1 | 39.9 | ||
OPM OPM% | 12.4 | 19.7 | 18.4 | 17.1 | 21.8 | 22.3 |
NPM NPM% | 18.1 | 19.0 | 13.3 | 12.1 | 15.0 | 15.4 |
ROCE ROCE% | 43.0 | 13.2 | 13.2 | 14.8 | 18.1 | 18.1 |
ROE ROE% | 82.7 | 13.2 | 11.4 | 16.3 | 19.2 | 19.2 |
ROA ROA% | 28.5 | 9.6 | 6.8 | 6.7 | 8.2 | 8.2 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 183 | 188 | 296 | 320 | 481 | |
Price To Earnings Price To Earnings | 30.4 | 29.7 | 25.1 | 16.8 | 22.3 | |
Price To Sales Price To Sales | 5.8 | 4.2 | 3.4 | 2.5 | 3.4 | |
Price To Book Price To Book | 4.0 | 3.6 | 4.6 | 3.2 | 4.8 | |
EV To EBITDA EV To EBITDA | 28.3 | 24.4 | 23.4 | 13.8 | 17.6 | |
GPM GPM% | 22.5 | 28.7 | 28.1 | 39.9 | ||
OPM OPM% | 12.4 | 19.7 | 18.4 | 17.1 | 21.8 | 22.3 |
NPM NPM% | 18.1 | 19.0 | 13.3 | 12.1 | 15.0 | 15.4 |
ROCE ROCE% | 43.0 | 13.2 | 13.2 | 14.8 | 18.1 | 18.1 |
ROE ROE% | 82.7 | 13.2 | 11.4 | 16.3 | 19.2 | 19.2 |
ROA ROA% | 28.5 | 9.6 | 6.8 | 6.7 | 8.2 | 8.2 |
Documents — Trident Lifeline Ltd