| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 102 | 115 | 105 | 106 | 118 | 122 | 142 | 135 | 132 | 153 | 159 | 187 | |
Growth YoY Revenue Growth YoY% | 18.7 | 28.4 | 8.7 | -0.2 | 15.7 | 6.0 | 35.6 | 27.3 | 11.1 | 25.6 | 11.9 | 38.5 |
| 95 | 107 | 97 | 99 | 110 | 114 | 134 | 126 | 123 | 141 | 148 | 174 | |
| 8 | 7 | 8 | 7 | 9 | 7 | 8 | 8 | 9 | 11 | 12 | 12 | |
OPM OPM% | 7.6 | 6.4 | 7.9 | 6.6 | 7.3 | 6.1 | 5.7 | 6.3 | 6.8 | 7.4 | 7.2 | 6.5 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 2 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 |
Depreciation DepreciationCr | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | 1 | 1 | 2 | 2 | 3 | 2 | 1 | 2 | 3 | 5 | 5 | 6 |
| 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -4 | |
| 1 | 1 | 1 | 2 | 2 | 1 | 0 | 2 | 2 | 3 | 4 | 10 | |
Growth YoY PAT Growth YoY% | 128.8 | 114.5 | 136.9 | 175.9 | 216.1 | 55.1 | -46.7 | -3.8 | -1.0 | 146.7 | 634.7 | 535.7 |
NPM NPM% | 0.6 | 0.6 | 0.9 | 1.5 | 1.6 | 0.9 | 0.3 | 1.1 | 1.5 | 1.7 | 2.3 | 5.3 |
| 1.5 | 1.7 | 2.2 | 3.4 | 4.1 | 2.3 | 1.0 | 3.2 | 4.0 | 5.2 | 7.0 | 19.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 102 | 115 | 105 | 106 | 118 | 122 | 142 | 135 | 132 | 153 | 159 | 187 | |
Growth YoY Revenue Growth YoY% | 18.7 | 28.4 | 8.7 | -0.2 | 15.7 | 6.0 | 35.6 | 27.3 | 11.1 | 25.6 | 11.9 | 38.5 |
| 95 | 107 | 97 | 99 | 110 | 114 | 134 | 126 | 123 | 141 | 148 | 174 | |
| 8 | 7 | 8 | 7 | 9 | 7 | 8 | 8 | 9 | 11 | 12 | 12 | |
OPM OPM% | 7.6 | 6.4 | 7.9 | 6.6 | 7.3 | 6.1 | 5.7 | 6.3 | 6.8 | 7.4 | 7.2 | 6.5 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 2 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 |
Depreciation DepreciationCr | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | 1 | 1 | 2 | 2 | 3 | 2 | 1 | 2 | 3 | 5 | 5 | 6 |
| 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -4 | |
| 1 | 1 | 1 | 2 | 2 | 1 | 0 | 2 | 2 | 3 | 4 | 10 | |
Growth YoY PAT Growth YoY% | 128.8 | 114.5 | 136.9 | 175.9 | 216.1 | 55.1 | -46.7 | -3.8 | -1.0 | 146.7 | 634.7 | 535.7 |
NPM NPM% | 0.6 | 0.6 | 0.9 | 1.5 | 1.6 | 0.9 | 0.3 | 1.1 | 1.5 | 1.7 | 2.3 | 5.3 |
| 1.5 | 1.7 | 2.2 | 3.4 | 4.1 | 2.3 | 1.0 | 3.2 | 4.0 | 5.2 | 7.0 | 19.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 214 | 230 | 322 | 362 | 428 | 488 | 578 | 630 |
Growth Revenue Growth% | 7.5 | 40.0 | 12.6 | 18.2 | 14.0 | 18.4 | 21.9 | |
| 191 | 207 | 304 | 348 | 398 | 457 | 538 | 586 | |
| 23 | 23 | 18 | 14 | 31 | 31 | 40 | 44 | |
OPM OPM% | 10.5 | 10.1 | 5.7 | 3.9 | 7.2 | 6.4 | 7.0 | 7.0 |
| 1 | 2 | 1 | 1 | 1 | 1 | -1 | 0 | |
Interest Expense Interest ExpenseCr | 5 | 4 | 8 | 12 | 13 | 13 | 13 | 13 |
Depreciation DepreciationCr | 11 | 11 | 13 | 13 | 13 | 12 | 12 | 12 |
PBT PBTCr | 7 | 10 | -2 | -10 | 5 | 8 | 14 | 19 |
| 2 | 2 | 1 | -1 | 2 | 3 | 4 | 0 | |
PAT PATCr | 5 | 8 | -3 | -9 | 3 | 5 | 10 | 18 |
Growth PAT Growth% | 43.2 | -137.7 | -194.6 | 132.5 | 82.0 | 89.8 | 255.1 | |
NPM NPM% | 2.5 | 3.4 | -0.9 | -2.4 | 0.7 | 1.1 | 1.7 | 2.9 |
| 13.7 | 18.9 | -7.1 | -20.8 | 6.7 | 10.8 | 19.6 | 35.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 214 | 230 | 322 | 362 | 428 | 488 | 578 | 630 |
Growth Revenue Growth% | 7.5 | 40.0 | 12.6 | 18.2 | 14.0 | 18.4 | 21.9 | |
| 191 | 207 | 304 | 348 | 398 | 457 | 538 | 586 | |
| 23 | 23 | 18 | 14 | 31 | 31 | 40 | 44 | |
OPM OPM% | 10.5 | 10.1 | 5.7 | 3.9 | 7.2 | 6.4 | 7.0 | 7.0 |
| 1 | 2 | 1 | 1 | 1 | 1 | -1 | 0 | |
Interest Expense Interest ExpenseCr | 5 | 4 | 8 | 12 | 13 | 13 | 13 | 13 |
Depreciation DepreciationCr | 11 | 11 | 13 | 13 | 13 | 12 | 12 | 12 |
PBT PBTCr | 7 | 10 | -2 | -10 | 5 | 8 | 14 | 19 |
| 2 | 2 | 1 | -1 | 2 | 3 | 4 | 0 | |
PAT PATCr | 5 | 8 | -3 | -9 | 3 | 5 | 10 | 18 |
Growth PAT Growth% | 43.2 | -137.7 | -194.6 | 132.5 | 82.0 | 89.8 | 255.1 | |
NPM NPM% | 2.5 | 3.4 | -0.9 | -2.4 | 0.7 | 1.1 | 1.7 | 2.9 |
| 13.7 | 18.9 | -7.1 | -20.8 | 6.7 | 10.8 | 19.6 | 35.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reserves ReservesCr | 76 | 84 | 80 | 70 | 97 | 105 | 127 |
| 75 | 110 | 133 | 139 | 140 | 163 | 181 | |
| 6 | 20 | 19 | 32 | 21 | 16 | 16 | |
| 159 | 215 | 233 | 242 | 264 | 289 | 325 | |
| 89 | 115 | 128 | 135 | 167 | 185 | 217 | |
| 70 | 100 | 105 | 107 | 97 | 104 | 108 | |
| 159 | 215 | 233 | 242 | 264 | 289 | 325 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reserves ReservesCr | 76 | 84 | 80 | 70 | 97 | 105 | 127 |
| 75 | 110 | 133 | 139 | 140 | 163 | 181 | |
| 6 | 20 | 19 | 32 | 21 | 16 | 16 | |
| 159 | 215 | 233 | 242 | 264 | 289 | 325 | |
| 89 | 115 | 128 | 135 | 167 | 185 | 217 | |
| 70 | 100 | 105 | 107 | 97 | 104 | 108 | |
| 159 | 215 | 233 | 242 | 264 | 289 | 325 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 22 | 6 | -9 | 16 | 25 | -14 | 18 | |
| -12 | -38 | -16 | -15 | 1 | -17 | -13 | |
| 0 | 34 | 15 | -4 | 4 | 1 | -5 | |
Net Cash Flow Net Cash FlowCr | 10 | 2 | -11 | -2 | 30 | -30 | 1 |
Free Cash Flow Free Cash FlowCr | 10 | -32 | -22 | 3 | 21 | -29 | 4 |
CFO To PAT CFO To PAT% | 412.6 | 74.3 | 310.1 | -188.7 | 878.2 | -271.4 | 186.7 |
CFO To EBITDA CFO To EBITDA% | 99.7 | 25.0 | -49.5 | 114.4 | 80.5 | -44.6 | 45.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 22 | 6 | -9 | 16 | 25 | -14 | 18 | |
| -12 | -38 | -16 | -15 | 1 | -17 | -13 | |
| 0 | 34 | 15 | -4 | 4 | 1 | -5 | |
Net Cash Flow Net Cash FlowCr | 10 | 2 | -11 | -2 | 30 | -30 | 1 |
Free Cash Flow Free Cash FlowCr | 10 | -32 | -22 | 3 | 21 | -29 | 4 |
CFO To PAT CFO To PAT% | 412.6 | 74.3 | 310.1 | -188.7 | 878.2 | -271.4 | 186.7 |
CFO To EBITDA CFO To EBITDA% | 99.7 | 25.0 | -49.5 | 114.4 | 80.5 | -44.6 | 45.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 43 | 99 | 119 | 150 | 332 | 356 | 432 | 553 |
Price To Earnings Price To Earnings | 7.8 | 12.7 | 118.1 | 69.6 | 11.1 | 30.6 | ||
Price To Sales Price To Sales | 0.2 | 0.4 | 0.4 | 0.4 | 0.8 | 0.7 | 0.7 | 0.9 |
Price To Book Price To Book | 0.6 | 1.2 | 1.5 | 2.1 | 3.4 | 3.4 | 0.8 | 4.2 |
EV To EBITDA EV To EBITDA | 4.0 | 7.9 | 12.9 | 19.6 | 13.7 | 15.6 | 13.9 | 15.6 |
GPM GPM% | 28.0 | 21.5 | 15.7 | 14.3 | 16.1 | 14.7 | 15.1 | 15.1 |
OPM OPM% | 10.5 | 10.1 | 5.7 | 3.9 | 7.2 | 6.4 | 7.0 | 7.0 |
NPM NPM% | 2.5 | 3.4 | -0.9 | -2.4 | 0.7 | 1.1 | 1.7 | 2.9 |
ROCE ROCE% | 9.0 | 7.6 | 2.9 | 1.1 | 8.3 | 8.5 | 10.4 | 10.4 |
ROE ROE% | 7.0 | 9.1 | -3.6 | -12.1 | 2.9 | 4.8 | 7.6 | 7.6 |
ROA ROA% | 3.4 | 3.6 | -1.3 | -3.6 | 1.1 | 1.8 | 3.0 | 3.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 43 | 99 | 119 | 150 | 332 | 356 | 432 | 553 |
Price To Earnings Price To Earnings | 7.8 | 12.7 | 118.1 | 69.6 | 11.1 | 30.6 | ||
Price To Sales Price To Sales | 0.2 | 0.4 | 0.4 | 0.4 | 0.8 | 0.7 | 0.7 | 0.9 |
Price To Book Price To Book | 0.6 | 1.2 | 1.5 | 2.1 | 3.4 | 3.4 | 0.8 | 4.2 |
EV To EBITDA EV To EBITDA | 4.0 | 7.9 | 12.9 | 19.6 | 13.7 | 15.6 | 13.9 | 15.6 |
GPM GPM% | 28.0 | 21.5 | 15.7 | 14.3 | 16.1 | 14.7 | 15.1 | 15.1 |
OPM OPM% | 10.5 | 10.1 | 5.7 | 3.9 | 7.2 | 6.4 | 7.0 | 7.0 |
NPM NPM% | 2.5 | 3.4 | -0.9 | -2.4 | 0.7 | 1.1 | 1.7 | 2.9 |
ROCE ROCE% | 9.0 | 7.6 | 2.9 | 1.1 | 8.3 | 8.5 | 10.4 | 10.4 |
ROE ROE% | 7.0 | 9.1 | -3.6 | -12.1 | 2.9 | 4.8 | 7.6 | 7.6 |
ROA ROA% | 3.4 | 3.6 | -1.3 | -3.6 | 1.1 | 1.8 | 3.0 | 3.0 |
Documents — Triton Valves Ltd
Concall Transcript Summaries — Triton Valves Ltd