| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 550 | 630 | 791 | 849 | 865 | 780 | 821 | 911 | 1,098 | 1,181 | 1,115 | 1,226 | |
Growth YoY Revenue Growth YoY% | 8.9 | 21.8 | 64.1 | 48.2 | 57.3 | 23.9 | 3.7 | 7.3 | 26.9 | 51.5 | 35.9 | 34.5 |
| 237 | 255 | 505 | 272 | 324 | 336 | 360 | 346 | 401 | 456 | 452 | 454 | |
| 313 | 375 | 286 | 577 | 541 | 444 | 461 | 566 | 697 | 725 | 663 | 773 | |
OPM OPM% | 57.0 | 59.5 | 36.2 | 67.9 | 62.5 | 56.9 | 56.2 | 62.1 | 63.5 | 61.4 | 59.5 | 63.0 |
| 73 | 41 | 260 | 86 | 28 | 154 | 101 | 69 | 9 | 39 | 54 | 47 | |
Interest Expense Interest ExpenseCr | 146 | 167 | 207 | 214 | 232 | 222 | 218 | 229 | 254 | 296 | 312 | 354 |
Depreciation DepreciationCr | 14 | 14 | 17 | 16 | 17 | 17 | 20 | 32 | 39 | 41 | 43 | 42 |
PBT PBTCr | 227 | 235 | 323 | 345 | 319 | 359 | 324 | 374 | 413 | 427 | 363 | 424 |
| 41 | 43 | 80 | 101 | 74 | 82 | 75 | 89 | 98 | 100 | 74 | 93 | |
| 186 | 192 | 243 | 244 | 245 | 276 | 250 | 285 | 315 | 327 | 289 | 331 | |
Growth YoY PAT Growth YoY% | 6.6 | 12.0 | 56.1 | 32.8 | 32.0 | 43.9 | 2.9 | 16.8 | 28.5 | 18.4 | 15.7 | 16.1 |
NPM NPM% | 33.8 | 30.5 | 30.7 | 28.7 | 28.4 | 35.4 | 30.4 | 31.2 | 28.7 | 27.7 | 25.9 | 27.0 |
| 5.2 | 5.4 | 6.8 | 6.8 | 6.8 | 7.3 | 6.4 | 7.2 | 7.8 | 8.1 | 7.1 | 8.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 550 | 630 | 791 | 849 | 865 | 780 | 821 | 911 | 1,098 | 1,181 | 1,115 | 1,226 | |
Growth YoY Revenue Growth YoY% | 8.9 | 21.8 | 64.1 | 48.2 | 57.3 | 23.9 | 3.7 | 7.3 | 26.9 | 51.5 | 35.9 | 34.5 |
| 237 | 255 | 505 | 272 | 324 | 336 | 360 | 346 | 401 | 456 | 452 | 454 | |
| 313 | 375 | 286 | 577 | 541 | 444 | 461 | 566 | 697 | 725 | 663 | 773 | |
OPM OPM% | 57.0 | 59.5 | 36.2 | 67.9 | 62.5 | 56.9 | 56.2 | 62.1 | 63.5 | 61.4 | 59.5 | 63.0 |
| 73 | 41 | 260 | 86 | 28 | 154 | 101 | 69 | 9 | 39 | 54 | 47 | |
Interest Expense Interest ExpenseCr | 146 | 167 | 207 | 214 | 232 | 222 | 218 | 229 | 254 | 296 | 312 | 354 |
Depreciation DepreciationCr | 14 | 14 | 17 | 16 | 17 | 17 | 20 | 32 | 39 | 41 | 43 | 42 |
PBT PBTCr | 227 | 235 | 323 | 345 | 319 | 359 | 324 | 374 | 413 | 427 | 363 | 424 |
| 41 | 43 | 80 | 101 | 74 | 82 | 75 | 89 | 98 | 100 | 74 | 93 | |
| 186 | 192 | 243 | 244 | 245 | 276 | 250 | 285 | 315 | 327 | 289 | 331 | |
Growth YoY PAT Growth YoY% | 6.6 | 12.0 | 56.1 | 32.8 | 32.0 | 43.9 | 2.9 | 16.8 | 28.5 | 18.4 | 15.7 | 16.1 |
NPM NPM% | 33.8 | 30.5 | 30.7 | 28.7 | 28.4 | 35.4 | 30.4 | 31.2 | 28.7 | 27.7 | 25.9 | 27.0 |
| 5.2 | 5.4 | 6.8 | 6.8 | 6.8 | 7.3 | 6.4 | 7.2 | 7.8 | 8.1 | 7.1 | 8.1 |
| 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 | 565 | 1,040 | 1,659 | 1,551 | 1,503 | 1,612 | 1,851 | 1,903 | 2,506 | 3,371 | 4,362 | 4,621 |
Growth Revenue Growth% | 25.0 | 84.2 | 59.4 | -6.5 | -3.1 | 7.2 | 14.8 | 2.8 | 31.7 | 34.5 | 29.4 | 36.8 |
| 340 | 462 | 652 | 589 | 698 | 718 | 915 | 766 | 1,216 | 1,293 | 1,655 | 1,763 | |
| 225 | 578 | 1,006 | 962 | 805 | 894 | 936 | 1,137 | 1,290 | 2,078 | 2,707 | 2,858 | |
OPM OPM% | 39.8 | 55.6 | 60.7 | 62.0 | 53.5 | 55.5 | 50.6 | 59.8 | 51.5 | 61.6 | 62.1 | 61.9 |
| 26 | 42 | 56 | 28 | 24 | 47 | 227 | 159 | 418 | 314 | 116 | 149 | |
Interest Expense Interest ExpenseCr | 21 | 249 | 559 | 431 | 502 | 414 | 370 | 399 | 643 | 887 | 1,090 | 1,216 |
Depreciation DepreciationCr | 3 | 9 | 14 | 22 | 41 | 43 | 42 | 46 | 57 | 71 | 155 | 165 |
PBT PBTCr | 226 | 363 | 490 | 538 | 286 | 485 | 751 | 850 | 1,009 | 1,347 | 1,577 | 1,627 |
| 57 | 113 | 110 | 163 | 85 | 116 | 174 | 192 | 204 | 332 | 361 | 365 | |
PAT PATCr | 169 | 250 | 380 | 375 | 201 | 369 | 578 | 658 | 804 | 1,015 | 1,216 | 1,262 |
Growth PAT Growth% | 51.9 | 47.9 | 51.8 | -1.5 | -46.3 | 83.5 | 56.5 | 13.9 | 22.2 | 26.3 | 19.8 | 19.5 |
NPM NPM% | 30.0 | 24.1 | 22.9 | 24.1 | 13.4 | 22.9 | 31.2 | 34.6 | 32.1 | 30.1 | 27.9 | 27.3 |
| 28.8 | 33.9 | 48.1 | 44.6 | 5.8 | 10.6 | 16.4 | 18.5 | 22.5 | 27.1 | 30.2 | 31.1 |
| 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 | 565 | 1,040 | 1,659 | 1,551 | 1,503 | 1,612 | 1,851 | 1,903 | 2,506 | 3,371 | 4,362 | 4,621 |
Growth Revenue Growth% | 25.0 | 84.2 | 59.4 | -6.5 | -3.1 | 7.2 | 14.8 | 2.8 | 31.7 | 34.5 | 29.4 | 36.8 |
| 340 | 462 | 652 | 589 | 698 | 718 | 915 | 766 | 1,216 | 1,293 | 1,655 | 1,763 | |
| 225 | 578 | 1,006 | 962 | 805 | 894 | 936 | 1,137 | 1,290 | 2,078 | 2,707 | 2,858 | |
OPM OPM% | 39.8 | 55.6 | 60.7 | 62.0 | 53.5 | 55.5 | 50.6 | 59.8 | 51.5 | 61.6 | 62.1 | 61.9 |
| 26 | 42 | 56 | 28 | 24 | 47 | 227 | 159 | 418 | 314 | 116 | 149 | |
Interest Expense Interest ExpenseCr | 21 | 249 | 559 | 431 | 502 | 414 | 370 | 399 | 643 | 887 | 1,090 | 1,216 |
Depreciation DepreciationCr | 3 | 9 | 14 | 22 | 41 | 43 | 42 | 46 | 57 | 71 | 155 | 165 |
PBT PBTCr | 226 | 363 | 490 | 538 | 286 | 485 | 751 | 850 | 1,009 | 1,347 | 1,577 | 1,627 |
| 57 | 113 | 110 | 163 | 85 | 116 | 174 | 192 | 204 | 332 | 361 | 365 | |
PAT PATCr | 169 | 250 | 380 | 375 | 201 | 369 | 578 | 658 | 804 | 1,015 | 1,216 | 1,262 |
Growth PAT Growth% | 51.9 | 47.9 | 51.8 | -1.5 | -46.3 | 83.5 | 56.5 | 13.9 | 22.2 | 26.3 | 19.8 | 19.5 |
NPM NPM% | 30.0 | 24.1 | 22.9 | 24.1 | 13.4 | 22.9 | 31.2 | 34.6 | 32.1 | 30.1 | 27.9 | 27.3 |
| 28.8 | 33.9 | 48.1 | 44.6 | 5.8 | 10.6 | 16.4 | 18.5 | 22.5 | 27.1 | 30.2 | 31.1 |
| 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 | 15 | 16 | 16 | 17 | 17 | 18 | 18 | 36 | 36 | 39 | 41 |
Reserves ReservesCr | 1,214 | 1,509 | 1,847 | 2,893 | 2,974 | 2,810 | 3,006 | 3,086 | 3,414 | 7,026 | 9,169 |
| 180 | 4,050 | 5,285 | 1,320 | 1,201 | 1,337 | 3,661 | 3,809 | 4,274 | 4,704 | 7,203 | |
| 61 | 2,026 | 2,419 | 5,550 | 8,834 | 4,575 | 4,060 | 4,257 | 7,396 | 7,999 | 10,163 | |
| 1,470 | 7,600 | 9,567 | 9,780 | 13,026 | 8,740 | 10,744 | 11,192 | 15,119 | 19,769 | 27,201 | |
| 1,364 | 6,050 | 1,330 | 1,234 | 2,267 | 1,716 | 1,929 | 1,753 | 1,794 | 2,380 | 3,261 | |
| 105 | 1,551 | 8,237 | 8,547 | 10,759 | 7,024 | 8,815 | 9,440 | 13,324 | 17,389 | 23,940 | |
| 1,470 | 7,600 | 9,567 | 9,780 | 13,026 | 8,740 | 10,744 | 11,192 | 15,119 | 19,769 | 27,201 |
| 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 | 15 | 16 | 16 | 17 | 17 | 18 | 18 | 36 | 36 | 39 | 41 |
Reserves ReservesCr | 1,214 | 1,509 | 1,847 | 2,893 | 2,974 | 2,810 | 3,006 | 3,086 | 3,414 | 7,026 | 9,169 |
| 180 | 4,050 | 5,285 | 1,320 | 1,201 | 1,337 | 3,661 | 3,809 | 4,274 | 4,704 | 7,203 | |
| 61 | 2,026 | 2,419 | 5,550 | 8,834 | 4,575 | 4,060 | 4,257 | 7,396 | 7,999 | 10,163 | |
| 1,470 | 7,600 | 9,567 | 9,780 | 13,026 | 8,740 | 10,744 | 11,192 | 15,119 | 19,769 | 27,201 | |
| 1,364 | 6,050 | 1,330 | 1,234 | 2,267 | 1,716 | 1,929 | 1,753 | 1,794 | 2,380 | 3,261 | |
| 105 | 1,551 | 8,237 | 8,547 | 10,759 | 7,024 | 8,815 | 9,440 | 13,324 | 17,389 | 23,940 | |
| 1,470 | 7,600 | 9,567 | 9,780 | 13,026 | 8,740 | 10,744 | 11,192 | 15,119 | 19,769 | 27,201 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 340 | -3,450 | -2,772 | 1,852 | 1,628 | 463 | 929 | -1,323 | -470 | -2,462 | -2,921 | |
| -1,022 | -1,157 | 1,073 | -2,133 | -3,361 | 4,128 | -1,128 | 777 | -1,575 | -992 | -1,613 | |
| 789 | 5,350 | 1,263 | -80 | 2,290 | -4,836 | 251 | 556 | 1,978 | 3,749 | 4,357 | |
Net Cash Flow Net Cash FlowCr | 108 | 743 | -437 | -362 | 557 | -245 | 52 | 21 | -67 | 297 | -171 |
Free Cash Flow Free Cash FlowCr | 330 | -3,473 | -2,809 | 1,643 | 1,536 | 437 | 912 | -1,395 | -571 | -2,509 | -3,017 |
CFO To PAT CFO To PAT% | 200.7 | -1,377.6 | -729.1 | 494.5 | 809.3 | 125.3 | 160.8 | -201.0 | -58.5 | -242.5 | -240.2 |
CFO To EBITDA CFO To EBITDA% | 151.4 | -596.6 | -275.5 | 192.5 | 202.3 | 51.8 | 99.3 | -116.3 | -36.4 | -118.5 | -107.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 340 | -3,450 | -2,772 | 1,852 | 1,628 | 463 | 929 | -1,323 | -470 | -2,462 | -2,921 | |
| -1,022 | -1,157 | 1,073 | -2,133 | -3,361 | 4,128 | -1,128 | 777 | -1,575 | -992 | -1,613 | |
| 789 | 5,350 | 1,263 | -80 | 2,290 | -4,836 | 251 | 556 | 1,978 | 3,749 | 4,357 | |
Net Cash Flow Net Cash FlowCr | 108 | 743 | -437 | -362 | 557 | -245 | 52 | 21 | -67 | 297 | -171 |
Free Cash Flow Free Cash FlowCr | 330 | -3,473 | -2,809 | 1,643 | 1,536 | 437 | 912 | -1,395 | -571 | -2,509 | -3,017 |
CFO To PAT CFO To PAT% | 200.7 | -1,377.6 | -729.1 | 494.5 | 809.3 | 125.3 | 160.8 | -201.0 | -58.5 | -242.5 | -240.2 |
CFO To EBITDA CFO To EBITDA% | 151.4 | -596.6 | -275.5 | 192.5 | 202.3 | 51.8 | 99.3 | -116.3 | -36.4 | -118.5 | -107.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 8,606 | 10,897 | 14,826 | 15,342 | 24,221 | 37,061 | 38,496 | 43,790 | ||||
Price To Earnings Price To Earnings | 42.8 | 29.5 | 25.7 | 23.3 | 30.1 | 36.5 | 31.6 | 34.5 | ||||
Price To Sales Price To Sales | 5.7 | 6.6 | 7.2 | 7.5 | 8.3 | 10.1 | 8.6 | 9.5 | ||||
Price To Book Price To Book | 2.9 | 3.9 | 4.9 | 4.9 | 7.0 | 5.3 | 4.2 | 4.8 | ||||
EV To EBITDA EV To EBITDA | 20.2 | 16.9 | 21.0 | 18.8 | 25.6 | 22.6 | 19.4 | 20.4 | ||||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 39.8 | 55.6 | 60.7 | 62.0 | 53.5 | 55.5 | 50.6 | 59.8 | 51.5 | 61.6 | 62.1 | 61.9 |
NPM NPM% | 30.0 | 24.1 | 22.9 | 24.1 | 13.4 | 22.9 | 31.2 | 34.6 | 32.1 | 30.1 | 27.9 | 27.3 |
ROCE ROCE% | 18.0 | 8.9 | 11.9 | 10.8 | 6.7 | 11.4 | 12.7 | 12.7 | 12.8 | 12.3 | 10.8 | 10.8 |
ROE ROE% | 13.8 | 16.4 | 20.4 | 12.9 | 6.7 | 13.1 | 19.1 | 21.1 | 23.3 | 14.4 | 13.2 | 13.2 |
ROA ROA% | 11.5 | 3.3 | 4.0 | 3.8 | 1.5 | 4.2 | 5.4 | 5.9 | 5.3 | 5.1 | 4.5 | 4.5 |
| 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 | 8,606 | 10,897 | 14,826 | 15,342 | 24,221 | 37,061 | 38,496 | 43,790 | ||||
Price To Earnings Price To Earnings | 42.8 | 29.5 | 25.7 | 23.3 | 30.1 | 36.5 | 31.6 | 34.5 | ||||
Price To Sales Price To Sales | 5.7 | 6.6 | 7.2 | 7.5 | 8.3 | 10.1 | 8.6 | 9.5 | ||||
Price To Book Price To Book | 2.9 | 3.9 | 4.9 | 4.9 | 7.0 | 5.3 | 4.2 | 4.8 | ||||
EV To EBITDA EV To EBITDA | 20.2 | 16.9 | 21.0 | 18.8 | 25.6 | 22.6 | 19.4 | 20.4 | ||||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 39.8 | 55.6 | 60.7 | 62.0 | 53.5 | 55.5 | 50.6 | 59.8 | 51.5 | 61.6 | 62.1 | 61.9 |
NPM NPM% | 30.0 | 24.1 | 22.9 | 24.1 | 13.4 | 22.9 | 31.2 | 34.6 | 32.1 | 30.1 | 27.9 | 27.3 |
ROCE ROCE% | 18.0 | 8.9 | 11.9 | 10.8 | 6.7 | 11.4 | 12.7 | 12.7 | 12.8 | 12.3 | 10.8 | 10.8 |
ROE ROE% | 13.8 | 16.4 | 20.4 | 12.9 | 6.7 | 13.1 | 19.1 | 21.1 | 23.3 | 14.4 | 13.2 | 13.2 |
ROA ROA% | 11.5 | 3.3 | 4.0 | 3.8 | 1.5 | 4.2 | 5.4 | 5.9 | 5.3 | 5.1 | 4.5 | 4.5 |
Documents — 360 ONE WAM Ltd
Concall Transcript Summaries — 360 ONE WAM Ltd