| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 34 | 35 | 37 | 37 | 37 | 40 | 41 | 43 | 39 | 37 | 46 | 43 | |
Growth YoY Revenue Growth YoY% | 7.9 | 14.9 | 20.5 | 15.2 | 10.2 | 14.2 | 12.8 | 15.5 | 3.5 | -7.7 | 10.7 | 2.0 |
| 26 | 27 | 28 | 29 | 28 | 30 | 32 | 32 | 29 | 28 | 36 | 32 | |
| 8 | 8 | 9 | 8 | 9 | 10 | 9 | 11 | 10 | 8 | 10 | 11 | |
OPM OPM% | 22.1 | 24.1 | 23.3 | 22.6 | 24.5 | 24.9 | 22.7 | 25.4 | 25.9 | 22.9 | 22.5 | 25.8 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 6 | 8 | 8 | 8 | 8 | 9 | 8 | 10 | 9 | 7 | 9 | 11 |
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | |
| 5 | 6 | 6 | 5 | 6 | 7 | 6 | 7 | 7 | 5 | 7 | 8 | |
Growth YoY PAT Growth YoY% | -9.5 | 45.1 | 177.6 | -14.2 | 29.0 | 16.5 | 6.0 | 44.0 | 9.9 | -22.9 | 12.6 | 4.8 |
NPM NPM% | 13.8 | 16.1 | 15.5 | 13.8 | 16.2 | 16.4 | 14.5 | 17.2 | 17.2 | 13.7 | 14.8 | 17.7 |
| 10.4 | 12.5 | 12.7 | 11.3 | 13.4 | 14.6 | 13.4 | 16.3 | 14.8 | 11.2 | 15.1 | 17.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 34 | 35 | 37 | 37 | 37 | 40 | 41 | 43 | 39 | 37 | 46 | 43 | |
Growth YoY Revenue Growth YoY% | 7.9 | 14.9 | 20.5 | 15.2 | 10.2 | 14.2 | 12.8 | 15.5 | 3.5 | -7.7 | 10.7 | 2.0 |
| 26 | 27 | 28 | 29 | 28 | 30 | 32 | 32 | 29 | 28 | 36 | 32 | |
| 8 | 8 | 9 | 8 | 9 | 10 | 9 | 11 | 10 | 8 | 10 | 11 | |
OPM OPM% | 22.1 | 24.1 | 23.3 | 22.6 | 24.5 | 24.9 | 22.7 | 25.4 | 25.9 | 22.9 | 22.5 | 25.8 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 6 | 8 | 8 | 8 | 8 | 9 | 8 | 10 | 9 | 7 | 9 | 11 |
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | |
| 5 | 6 | 6 | 5 | 6 | 7 | 6 | 7 | 7 | 5 | 7 | 8 | |
Growth YoY PAT Growth YoY% | -9.5 | 45.1 | 177.6 | -14.2 | 29.0 | 16.5 | 6.0 | 44.0 | 9.9 | -22.9 | 12.6 | 4.8 |
NPM NPM% | 13.8 | 16.1 | 15.5 | 13.8 | 16.2 | 16.4 | 14.5 | 17.2 | 17.2 | 13.7 | 14.8 | 17.7 |
| 10.4 | 12.5 | 12.7 | 11.3 | 13.4 | 14.6 | 13.4 | 16.3 | 14.8 | 11.2 | 15.1 | 17.1 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|
Revenue RevenueCr | 121 | 138 | 156 | 164 | 165 |
Growth Revenue Growth% | 14.2 | 13.1 | 5.4 | 2.2 | |
| 95 | 104 | 119 | 124 | 125 | |
| 26 | 33 | 37 | 40 | 40 | |
OPM OPM% | 21.3 | 24.2 | 23.7 | 24.2 | 24.3 |
| 2 | 3 | 3 | 3 | 4 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 5 | 6 | 6 | 6 | 7 |
PBT PBTCr | 22 | 30 | 33 | 36 | 36 |
| 6 | 8 | 9 | 10 | 10 | |
PAT PATCr | 16 | 22 | 24 | 26 | 26 |
Growth PAT Growth% | 37.8 | 7.5 | 8.9 | 0.8 | |
NPM NPM% | 13.3 | 16.0 | 15.2 | 15.8 | 15.9 |
| 35.6 | 49.0 | 52.7 | 57.4 | 58.2 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|
Revenue RevenueCr | 121 | 138 | 156 | 164 | 165 |
Growth Revenue Growth% | 14.2 | 13.1 | 5.4 | 2.2 | |
| 95 | 104 | 119 | 124 | 125 | |
| 26 | 33 | 37 | 40 | 40 | |
OPM OPM% | 21.3 | 24.2 | 23.7 | 24.2 | 24.3 |
| 2 | 3 | 3 | 3 | 4 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 5 | 6 | 6 | 6 | 7 |
PBT PBTCr | 22 | 30 | 33 | 36 | 36 |
| 6 | 8 | 9 | 10 | 10 | |
PAT PATCr | 16 | 22 | 24 | 26 | 26 |
Growth PAT Growth% | 37.8 | 7.5 | 8.9 | 0.8 | |
NPM NPM% | 13.3 | 16.0 | 15.2 | 15.8 | 15.9 |
| 35.6 | 49.0 | 52.7 | 57.4 | 58.2 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 5 | 5 |
Reserves ReservesCr | 183 | 203 | 221 | 246 |
| 35 | 29 | 35 | 24 | |
| 5 | 5 | 7 | 7 | |
| 225 | 239 | 268 | 283 | |
| 139 | 146 | 168 | 183 | |
| 86 | 93 | 99 | 99 | |
| 225 | 239 | 268 | 283 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 5 | 5 |
Reserves ReservesCr | 183 | 203 | 221 | 246 |
| 35 | 29 | 35 | 24 | |
| 5 | 5 | 7 | 7 | |
| 225 | 239 | 268 | 283 | |
| 139 | 146 | 168 | 183 | |
| 86 | 93 | 99 | 99 | |
| 225 | 239 | 268 | 283 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 19 | 15 | 19 | 32 | |
| -17 | -8 | -9 | -13 | |
| 0 | -8 | -4 | -12 | |
Net Cash Flow Net Cash FlowCr | 2 | 0 | 7 | 7 |
Free Cash Flow Free Cash FlowCr | 5 | 5 | 9 | 25 |
CFO To PAT CFO To PAT% | 117.3 | 69.5 | 81.8 | 122.4 |
CFO To EBITDA CFO To EBITDA% | 73.1 | 46.0 | 52.6 | 79.8 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 19 | 15 | 19 | 32 | |
| -17 | -8 | -9 | -13 | |
| 0 | -8 | -4 | -12 | |
Net Cash Flow Net Cash FlowCr | 2 | 0 | 7 | 7 |
Free Cash Flow Free Cash FlowCr | 5 | 5 | 9 | 25 |
CFO To PAT CFO To PAT% | 117.3 | 69.5 | 81.8 | 122.4 |
CFO To EBITDA CFO To EBITDA% | 73.1 | 46.0 | 52.6 | 79.8 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 276 | 897 | 415 | 342 | 909 |
Price To Earnings Price To Earnings | 17.2 | 40.6 | 17.5 | 13.2 | 34.7 |
Price To Sales Price To Sales | 2.3 | 6.5 | 2.7 | 2.1 | 5.5 |
Price To Book Price To Book | 1.5 | 4.4 | 1.8 | 1.4 | 3.6 |
EV To EBITDA EV To EBITDA | 9.5 | 25.9 | 10.2 | 7.0 | 20.3 |
GPM GPM% | 38.9 | 43.1 | 42.3 | 41.8 | 41.8 |
OPM OPM% | 21.3 | 24.2 | 23.7 | 24.2 | 24.3 |
NPM NPM% | 13.3 | 16.0 | 15.2 | 15.8 | 15.9 |
ROCE ROCE% | 11.5 | 14.4 | 14.4 | 14.4 | 14.4 |
ROE ROE% | 8.7 | 10.8 | 10.5 | 10.3 | 10.3 |
ROA ROA% | 7.1 | 9.2 | 8.9 | 9.2 | 9.2 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 276 | 897 | 415 | 342 | 909 |
Price To Earnings Price To Earnings | 17.2 | 40.6 | 17.5 | 13.2 | 34.7 |
Price To Sales Price To Sales | 2.3 | 6.5 | 2.7 | 2.1 | 5.5 |
Price To Book Price To Book | 1.5 | 4.4 | 1.8 | 1.4 | 3.6 |
EV To EBITDA EV To EBITDA | 9.5 | 25.9 | 10.2 | 7.0 | 20.3 |
GPM GPM% | 38.9 | 43.1 | 42.3 | 41.8 | 41.8 |
OPM OPM% | 21.3 | 24.2 | 23.7 | 24.2 | 24.3 |
NPM NPM% | 13.3 | 16.0 | 15.2 | 15.8 | 15.9 |
ROCE ROCE% | 11.5 | 14.4 | 14.4 | 14.4 | 14.4 |
ROE ROE% | 8.7 | 10.8 | 10.5 | 10.3 | 10.3 |
ROA ROA% | 7.1 | 9.2 | 8.9 | 9.2 | 9.2 |
Documents — Veljan Denison Ltd