| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 200 | 175 | 212 | 231 | 240 | 215 | 227 | 247 | 231 | 215 | 261 | 245 | |
Growth YoY Revenue Growth YoY% | 6.3 | 13.0 | 22.5 | 21.0 | 20.3 | 22.7 | 7.1 | 7.2 | -3.9 | 0.1 | 14.8 | -1.0 |
| 170 | 153 | 186 | 201 | 209 | 188 | 198 | 215 | 199 | 187 | 229 | 212 | |
| 30 | 22 | 27 | 30 | 31 | 26 | 29 | 32 | 32 | 28 | 32 | 32 | |
OPM OPM% | 15.0 | 12.7 | 12.5 | 13.0 | 12.9 | 12.2 | 12.8 | 12.8 | 13.8 | 12.9 | 12.2 | 13.2 |
| 0 | 0 | 1 | 2 | 1 | 1 | 0 | 1 | 2 | 1 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 5 | 4 | 4 | 5 | 5 | 5 | 4 | 4 | 4 | 4 |
Depreciation DepreciationCr | 3 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
PBT PBTCr | 22 | 15 | 19 | 24 | 23 | 17 | 19 | 23 | 23 | 20 | 24 | 24 |
| 6 | 4 | 6 | 6 | 6 | 4 | 4 | 6 | 6 | 5 | 7 | 6 | |
| 16 | 12 | 14 | 18 | 16 | 13 | 15 | 17 | 17 | 15 | 18 | 18 | |
Growth YoY PAT Growth YoY% | 34.2 | 56.0 | 46.7 | 19.9 | 2.5 | 12.3 | 11.3 | -5.8 | 5.5 | 15.1 | 15.7 | 5.2 |
NPM NPM% | 8.0 | 6.6 | 6.4 | 7.8 | 6.8 | 6.0 | 6.7 | 6.8 | 7.5 | 6.9 | 6.7 | 7.3 |
| 4.5 | 3.3 | 3.9 | 5.1 | 4.7 | 3.6 | 4.3 | 4.8 | 4.9 | 4.2 | 5.0 | 5.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 200 | 175 | 212 | 231 | 240 | 215 | 227 | 247 | 231 | 215 | 261 | 245 | |
Growth YoY Revenue Growth YoY% | 6.3 | 13.0 | 22.5 | 21.0 | 20.3 | 22.7 | 7.1 | 7.2 | -3.9 | 0.1 | 14.8 | -1.0 |
| 170 | 153 | 186 | 201 | 209 | 188 | 198 | 215 | 199 | 187 | 229 | 212 | |
| 30 | 22 | 27 | 30 | 31 | 26 | 29 | 32 | 32 | 28 | 32 | 32 | |
OPM OPM% | 15.0 | 12.7 | 12.5 | 13.0 | 12.9 | 12.2 | 12.8 | 12.8 | 13.8 | 12.9 | 12.2 | 13.2 |
| 0 | 0 | 1 | 2 | 1 | 1 | 0 | 1 | 2 | 1 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 5 | 4 | 4 | 5 | 5 | 5 | 4 | 4 | 4 | 4 |
Depreciation DepreciationCr | 3 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
PBT PBTCr | 22 | 15 | 19 | 24 | 23 | 17 | 19 | 23 | 23 | 20 | 24 | 24 |
| 6 | 4 | 6 | 6 | 6 | 4 | 4 | 6 | 6 | 5 | 7 | 6 | |
| 16 | 12 | 14 | 18 | 16 | 13 | 15 | 17 | 17 | 15 | 18 | 18 | |
Growth YoY PAT Growth YoY% | 34.2 | 56.0 | 46.7 | 19.9 | 2.5 | 12.3 | 11.3 | -5.8 | 5.5 | 15.1 | 15.7 | 5.2 |
NPM NPM% | 8.0 | 6.6 | 6.4 | 7.8 | 6.8 | 6.0 | 6.7 | 6.8 | 7.5 | 6.9 | 6.7 | 7.3 |
| 4.5 | 3.3 | 3.9 | 5.1 | 4.7 | 3.6 | 4.3 | 4.8 | 4.9 | 4.2 | 5.0 | 5.0 |
| 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 | 360 | 394 | 427 | 480 | 529 | 484 | 613 | 702 | 777 | 913 | 954 | 951 |
Growth Revenue Growth% | 0.4 | 9.6 | 8.4 | 12.3 | 10.3 | -8.7 | 26.8 | 14.4 | 10.8 | 17.4 | 4.5 | 2.4 |
| 313 | 339 | 367 | 411 | 463 | 425 | 534 | 616 | 672 | 795 | 831 | 828 | |
| 46 | 55 | 60 | 69 | 66 | 58 | 79 | 86 | 105 | 117 | 123 | 124 | |
OPM OPM% | 12.8 | 14.1 | 14.0 | 14.4 | 12.5 | 12.1 | 12.9 | 12.2 | 13.5 | 12.9 | 12.9 | 13.0 |
| 4 | 2 | 1 | 2 | 3 | 3 | 2 | 3 | 3 | 2 | 5 | 6 | |
Interest Expense Interest ExpenseCr | 25 | 24 | 22 | 22 | 22 | 25 | 20 | 18 | 17 | 18 | 17 | 16 |
Depreciation DepreciationCr | 10 | 10 | 10 | 10 | 13 | 14 | 14 | 14 | 14 | 18 | 21 | 21 |
PBT PBTCr | 15 | 23 | 28 | 38 | 35 | 22 | 48 | 57 | 77 | 83 | 91 | 92 |
| 3 | 7 | 9 | 13 | 10 | -1 | 13 | 15 | 21 | 20 | 24 | 24 | |
PAT PATCr | 11 | 16 | 19 | 25 | 24 | 23 | 35 | 42 | 56 | 62 | 67 | 68 |
Growth PAT Growth% | 544.3 | 44.0 | 18.9 | 32.3 | -3.5 | -4.8 | 50.9 | 20.8 | 33.8 | 11.3 | 6.7 | 9.9 |
NPM NPM% | 3.1 | 4.0 | 4.4 | 5.2 | 4.6 | 4.8 | 5.7 | 6.0 | 7.2 | 6.8 | 7.0 | 7.1 |
| 3.1 | 4.5 | 5.3 | 7.1 | 6.8 | 6.5 | 9.8 | 11.8 | 15.9 | 17.7 | 18.9 | 19.2 |
| 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 | 360 | 394 | 427 | 480 | 529 | 484 | 613 | 702 | 777 | 913 | 954 | 951 |
Growth Revenue Growth% | 0.4 | 9.6 | 8.4 | 12.3 | 10.3 | -8.7 | 26.8 | 14.4 | 10.8 | 17.4 | 4.5 | 2.4 |
| 313 | 339 | 367 | 411 | 463 | 425 | 534 | 616 | 672 | 795 | 831 | 828 | |
| 46 | 55 | 60 | 69 | 66 | 58 | 79 | 86 | 105 | 117 | 123 | 124 | |
OPM OPM% | 12.8 | 14.1 | 14.0 | 14.4 | 12.5 | 12.1 | 12.9 | 12.2 | 13.5 | 12.9 | 12.9 | 13.0 |
| 4 | 2 | 1 | 2 | 3 | 3 | 2 | 3 | 3 | 2 | 5 | 6 | |
Interest Expense Interest ExpenseCr | 25 | 24 | 22 | 22 | 22 | 25 | 20 | 18 | 17 | 18 | 17 | 16 |
Depreciation DepreciationCr | 10 | 10 | 10 | 10 | 13 | 14 | 14 | 14 | 14 | 18 | 21 | 21 |
PBT PBTCr | 15 | 23 | 28 | 38 | 35 | 22 | 48 | 57 | 77 | 83 | 91 | 92 |
| 3 | 7 | 9 | 13 | 10 | -1 | 13 | 15 | 21 | 20 | 24 | 24 | |
PAT PATCr | 11 | 16 | 19 | 25 | 24 | 23 | 35 | 42 | 56 | 62 | 67 | 68 |
Growth PAT Growth% | 544.3 | 44.0 | 18.9 | 32.3 | -3.5 | -4.8 | 50.9 | 20.8 | 33.8 | 11.3 | 6.7 | 9.9 |
NPM NPM% | 3.1 | 4.0 | 4.4 | 5.2 | 4.6 | 4.8 | 5.7 | 6.0 | 7.2 | 6.8 | 7.0 | 7.1 |
| 3.1 | 4.5 | 5.3 | 7.1 | 6.8 | 6.5 | 9.8 | 11.8 | 15.9 | 17.7 | 18.9 | 19.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
Reserves ReservesCr | 70 | 107 | 126 | 150 | 170 | 197 | 234 | 276 | 335 | 412 | 466 |
| 158 | 152 | 149 | 161 | 182 | 187 | 205 | 180 | 190 | 219 | 217 | |
| 88 | 85 | 82 | 75 | 74 | 50 | 57 | 50 | 46 | 61 | 52 | |
| 334 | 363 | 376 | 404 | 445 | 452 | 515 | 524 | 590 | 715 | 756 | |
| 162 | 158 | 165 | 186 | 216 | 229 | 274 | 274 | 332 | 373 | 417 | |
| 172 | 205 | 210 | 218 | 228 | 223 | 242 | 250 | 258 | 341 | 339 | |
| 334 | 363 | 376 | 404 | 445 | 452 | 515 | 524 | 590 | 715 | 756 |
| 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 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
Reserves ReservesCr | 70 | 107 | 126 | 150 | 170 | 197 | 234 | 276 | 335 | 412 | 466 |
| 158 | 152 | 149 | 161 | 182 | 187 | 205 | 180 | 190 | 219 | 217 | |
| 88 | 85 | 82 | 75 | 74 | 50 | 57 | 50 | 46 | 61 | 52 | |
| 334 | 363 | 376 | 404 | 445 | 452 | 515 | 524 | 590 | 715 | 756 | |
| 162 | 158 | 165 | 186 | 216 | 229 | 274 | 274 | 332 | 373 | 417 | |
| 172 | 205 | 210 | 218 | 228 | 223 | 242 | 250 | 258 | 341 | 339 | |
| 334 | 363 | 376 | 404 | 445 | 452 | 515 | 524 | 590 | 715 | 756 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 | 44 | 61 | 53 | 45 | 52 | 35 | 63 | 54 | 32 | 104 | |
| -6 | -9 | -18 | -19 | -16 | -9 | -23 | -18 | -23 | -59 | -31 | |
| -26 | -34 | -44 | -33 | -30 | -45 | -4 | -38 | -3 | 10 | -30 | |
Net Cash Flow Net Cash FlowCr | -6 | 2 | -1 | 2 | -1 | -2 | 9 | 8 | 28 | -17 | 42 |
Free Cash Flow Free Cash FlowCr | 20 | 33 | 41 | 35 | 29 | 42 | 12 | 52 | 35 | -44 | 78 |
CFO To PAT CFO To PAT% | 229.9 | 279.3 | 320.0 | 213.0 | 185.0 | 226.2 | 101.7 | 150.6 | 96.9 | 50.9 | 155.4 |
CFO To EBITDA CFO To EBITDA% | 55.1 | 80.3 | 101.2 | 77.4 | 67.8 | 89.0 | 44.5 | 73.7 | 51.8 | 27.1 | 84.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 | 44 | 61 | 53 | 45 | 52 | 35 | 63 | 54 | 32 | 104 | |
| -6 | -9 | -18 | -19 | -16 | -9 | -23 | -18 | -23 | -59 | -31 | |
| -26 | -34 | -44 | -33 | -30 | -45 | -4 | -38 | -3 | 10 | -30 | |
Net Cash Flow Net Cash FlowCr | -6 | 2 | -1 | 2 | -1 | -2 | 9 | 8 | 28 | -17 | 42 |
Free Cash Flow Free Cash FlowCr | 20 | 33 | 41 | 35 | 29 | 42 | 12 | 52 | 35 | -44 | 78 |
CFO To PAT CFO To PAT% | 229.9 | 279.3 | 320.0 | 213.0 | 185.0 | 226.2 | 101.7 | 150.6 | 96.9 | 50.9 | 155.4 |
CFO To EBITDA CFO To EBITDA% | 55.1 | 80.3 | 101.2 | 77.4 | 67.8 | 89.0 | 44.5 | 73.7 | 51.8 | 27.1 | 84.2 |
| 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 | 98 | 124 | 172 | 135 | 91 | 124 | 261 | 262 | 507 | 676 | 472 | 762 |
Price To Earnings Price To Earnings | 8.9 | 7.8 | 9.2 | 5.4 | 3.8 | 5.4 | 7.5 | 6.3 | 9.0 | 10.8 | 7.1 | 11.3 |
Price To Sales Price To Sales | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 | 0.3 | 0.4 | 0.4 | 0.7 | 0.7 | 0.5 | 0.8 |
Price To Book Price To Book | 1.1 | 1.0 | 1.2 | 0.8 | 0.5 | 0.6 | 1.0 | 0.9 | 1.4 | 1.6 | 1.0 | 1.6 |
EV To EBITDA EV To EBITDA | 5.1 | 4.5 | 4.7 | 3.4 | 2.8 | 3.5 | 4.6 | 4.0 | 5.4 | 6.8 | 4.4 | 6.8 |
GPM GPM% | 39.9 | 40.5 | 40.7 | 40.9 | 38.0 | 36.7 | 38.6 | 38.4 | 37.8 | 38.1 | 39.0 | 39.0 |
OPM OPM% | 12.8 | 14.1 | 14.0 | 14.4 | 12.5 | 12.1 | 12.9 | 12.2 | 13.5 | 12.9 | 12.9 | 13.0 |
NPM NPM% | 3.1 | 4.0 | 4.4 | 5.2 | 4.6 | 4.8 | 5.7 | 6.0 | 7.2 | 6.8 | 7.0 | 7.1 |
ROCE ROCE% | 16.8 | 17.9 | 19.2 | 21.8 | 19.2 | 15.6 | 18.1 | 18.7 | 19.8 | 17.0 | 16.9 | 16.9 |
ROE ROE% | 12.7 | 12.8 | 13.2 | 14.9 | 12.9 | 10.7 | 13.8 | 14.3 | 15.9 | 14.6 | 13.8 | 13.8 |
ROA ROA% | 3.3 | 4.4 | 5.0 | 6.2 | 5.4 | 5.1 | 6.7 | 8.0 | 9.5 | 8.8 | 8.8 | 8.8 |
| 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 | 98 | 124 | 172 | 135 | 91 | 124 | 261 | 262 | 507 | 676 | 472 | 762 |
Price To Earnings Price To Earnings | 8.9 | 7.8 | 9.2 | 5.4 | 3.8 | 5.4 | 7.5 | 6.3 | 9.0 | 10.8 | 7.1 | 11.3 |
Price To Sales Price To Sales | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 | 0.3 | 0.4 | 0.4 | 0.7 | 0.7 | 0.5 | 0.8 |
Price To Book Price To Book | 1.1 | 1.0 | 1.2 | 0.8 | 0.5 | 0.6 | 1.0 | 0.9 | 1.4 | 1.6 | 1.0 | 1.6 |
EV To EBITDA EV To EBITDA | 5.1 | 4.5 | 4.7 | 3.4 | 2.8 | 3.5 | 4.6 | 4.0 | 5.4 | 6.8 | 4.4 | 6.8 |
GPM GPM% | 39.9 | 40.5 | 40.7 | 40.9 | 38.0 | 36.7 | 38.6 | 38.4 | 37.8 | 38.1 | 39.0 | 39.0 |
OPM OPM% | 12.8 | 14.1 | 14.0 | 14.4 | 12.5 | 12.1 | 12.9 | 12.2 | 13.5 | 12.9 | 12.9 | 13.0 |
NPM NPM% | 3.1 | 4.0 | 4.4 | 5.2 | 4.6 | 4.8 | 5.7 | 6.0 | 7.2 | 6.8 | 7.0 | 7.1 |
ROCE ROCE% | 16.8 | 17.9 | 19.2 | 21.8 | 19.2 | 15.6 | 18.1 | 18.7 | 19.8 | 17.0 | 16.9 | 16.9 |
ROE ROE% | 12.7 | 12.8 | 13.2 | 14.9 | 12.9 | 10.7 | 13.8 | 14.3 | 15.9 | 14.6 | 13.8 | 13.8 |
ROA ROA% | 3.3 | 4.4 | 5.0 | 6.2 | 5.4 | 5.1 | 6.7 | 8.0 | 9.5 | 8.8 | 8.8 | 8.8 |
Documents — 20 Microns Ltd
Concall Transcript Summaries — 20 Microns Ltd