| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 170 | 171 | 177 | 179 | 203 | 221 | 204 | 219 | 234 | 247 | 268 | 260 | |
Growth YoY Revenue Growth YoY% | 1.9 | -1.8 | 6.3 | 6.0 | 19.3 | 28.9 | 15.6 | 22.3 | 15.1 | 12.2 | 31.0 | 18.9 |
| 150 | 150 | 152 | 160 | 184 | 196 | 214 | 200 | 212 | 221 | 278 | 238 | |
| 21 | 21 | 24 | 19 | 19 | 25 | -9 | 19 | 21 | 26 | -10 | 23 | |
OPM OPM% | 12.1 | 12.1 | 13.8 | 10.7 | 9.5 | 11.4 | -4.5 | 8.6 | 9.1 | 10.6 | -3.8 | 8.7 |
| 0 | 1 | 0 | 1 | 4 | 2 | 38 | 3 | 7 | 3 | 6 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 1 | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 3 |
Depreciation DepreciationCr | 4 | 4 | 4 | 5 | 5 | 5 | 15 | 5 | 5 | 5 | 5 | 5 |
PBT PBTCr | 16 | 16 | 19 | 14 | 16 | 20 | 11 | 14 | 21 | 21 | -13 | 17 |
| 4 | 4 | 5 | 4 | 4 | 2 | 18 | 0 | 5 | 8 | -9 | 4 | |
| 11 | 12 | 14 | 10 | 12 | 18 | -7 | 14 | 15 | 14 | -3 | 12 | |
Growth YoY PAT Growth YoY% | -35.5 | -39.4 | 137.8 | 21.3 | 1.2 | 51.5 | -152.9 | 38.7 | 32.9 | -21.5 | 54.6 | -14.2 |
NPM NPM% | 6.7 | 6.8 | 8.0 | 5.8 | 5.7 | 8.0 | -3.6 | 6.6 | 6.6 | 5.6 | -1.3 | 4.8 |
| 2.1 | 2.1 | 2.5 | 1.9 | 1.8 | 3.0 | -1.4 | 2.3 | 2.6 | 2.2 | -0.6 | 2.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 170 | 171 | 177 | 179 | 203 | 221 | 204 | 219 | 234 | 247 | 268 | 260 | |
Growth YoY Revenue Growth YoY% | 1.9 | -1.8 | 6.3 | 6.0 | 19.3 | 28.9 | 15.6 | 22.3 | 15.1 | 12.2 | 31.0 | 18.9 |
| 150 | 150 | 152 | 160 | 184 | 196 | 214 | 200 | 212 | 221 | 278 | 238 | |
| 21 | 21 | 24 | 19 | 19 | 25 | -9 | 19 | 21 | 26 | -10 | 23 | |
OPM OPM% | 12.1 | 12.1 | 13.8 | 10.7 | 9.5 | 11.4 | -4.5 | 8.6 | 9.1 | 10.6 | -3.8 | 8.7 |
| 0 | 1 | 0 | 1 | 4 | 2 | 38 | 3 | 7 | 3 | 6 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 1 | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 3 |
Depreciation DepreciationCr | 4 | 4 | 4 | 5 | 5 | 5 | 15 | 5 | 5 | 5 | 5 | 5 |
PBT PBTCr | 16 | 16 | 19 | 14 | 16 | 20 | 11 | 14 | 21 | 21 | -13 | 17 |
| 4 | 4 | 5 | 4 | 4 | 2 | 18 | 0 | 5 | 8 | -9 | 4 | |
| 11 | 12 | 14 | 10 | 12 | 18 | -7 | 14 | 15 | 14 | -3 | 12 | |
Growth YoY PAT Growth YoY% | -35.5 | -39.4 | 137.8 | 21.3 | 1.2 | 51.5 | -152.9 | 38.7 | 32.9 | -21.5 | 54.6 | -14.2 |
NPM NPM% | 6.7 | 6.8 | 8.0 | 5.8 | 5.7 | 8.0 | -3.6 | 6.6 | 6.6 | 5.6 | -1.3 | 4.8 |
| 2.1 | 2.1 | 2.5 | 1.9 | 1.8 | 3.0 | -1.4 | 2.3 | 2.6 | 2.2 | -0.6 | 2.2 |
| 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 | 237 | 215 | 225 | 240 | 330 | 358 | 485 | 660 | 687 | 807 | 968 | 1,009 |
Growth Revenue Growth% | 1.4 | -9.2 | 4.5 | 6.6 | 37.7 | 8.5 | 35.4 | 36.2 | 4.1 | 17.5 | 19.9 | 19.2 |
| 196 | 175 | 178 | 201 | 282 | 313 | 415 | 572 | 604 | 753 | 912 | 949 | |
| 41 | 41 | 47 | 39 | 48 | 45 | 70 | 88 | 83 | 54 | 56 | 60 | |
OPM OPM% | 17.4 | 18.9 | 20.8 | 16.1 | 14.4 | 12.5 | 14.4 | 13.4 | 12.1 | 6.7 | 5.8 | 6.0 |
| 6 | 2 | 1 | 8 | 6 | 4 | 26 | 6 | 1 | 44 | 19 | 19 | |
Interest Expense Interest ExpenseCr | 19 | 16 | 5 | 10 | 7 | 4 | 3 | 4 | 5 | 8 | 12 | 13 |
Depreciation DepreciationCr | 22 | 21 | 23 | 22 | 22 | 22 | 20 | 17 | 16 | 30 | 20 | 20 |
PBT PBTCr | 6 | 5 | 19 | 15 | 24 | 23 | 74 | 73 | 63 | 61 | 44 | 46 |
| 2 | 6 | 9 | 2 | 5 | 4 | 13 | 19 | 17 | 29 | 8 | 8 | |
PAT PATCr | 4 | 0 | 10 | 12 | 19 | 19 | 61 | 54 | 46 | 32 | 36 | 38 |
Growth PAT Growth% | 1,443.9 | -107.2 | 3,433.3 | 23.7 | 55.4 | 0.0 | 217.4 | -11.9 | -14.7 | -29.9 | 10.6 | 5.6 |
NPM NPM% | 1.8 | -0.1 | 4.5 | 5.2 | 5.8 | 5.4 | 12.6 | 8.1 | 6.7 | 4.0 | 3.7 | 3.8 |
| 1.2 | -0.1 | 2.0 | 2.5 | 3.8 | 3.8 | 11.7 | 1.3 | 8.3 | 5.0 | 6.3 | 6.4 |
| 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 | 237 | 215 | 225 | 240 | 330 | 358 | 485 | 660 | 687 | 807 | 968 | 1,009 |
Growth Revenue Growth% | 1.4 | -9.2 | 4.5 | 6.6 | 37.7 | 8.5 | 35.4 | 36.2 | 4.1 | 17.5 | 19.9 | 19.2 |
| 196 | 175 | 178 | 201 | 282 | 313 | 415 | 572 | 604 | 753 | 912 | 949 | |
| 41 | 41 | 47 | 39 | 48 | 45 | 70 | 88 | 83 | 54 | 56 | 60 | |
OPM OPM% | 17.4 | 18.9 | 20.8 | 16.1 | 14.4 | 12.5 | 14.4 | 13.4 | 12.1 | 6.7 | 5.8 | 6.0 |
| 6 | 2 | 1 | 8 | 6 | 4 | 26 | 6 | 1 | 44 | 19 | 19 | |
Interest Expense Interest ExpenseCr | 19 | 16 | 5 | 10 | 7 | 4 | 3 | 4 | 5 | 8 | 12 | 13 |
Depreciation DepreciationCr | 22 | 21 | 23 | 22 | 22 | 22 | 20 | 17 | 16 | 30 | 20 | 20 |
PBT PBTCr | 6 | 5 | 19 | 15 | 24 | 23 | 74 | 73 | 63 | 61 | 44 | 46 |
| 2 | 6 | 9 | 2 | 5 | 4 | 13 | 19 | 17 | 29 | 8 | 8 | |
PAT PATCr | 4 | 0 | 10 | 12 | 19 | 19 | 61 | 54 | 46 | 32 | 36 | 38 |
Growth PAT Growth% | 1,443.9 | -107.2 | 3,433.3 | 23.7 | 55.4 | 0.0 | 217.4 | -11.9 | -14.7 | -29.9 | 10.6 | 5.6 |
NPM NPM% | 1.8 | -0.1 | 4.5 | 5.2 | 5.8 | 5.4 | 12.6 | 8.1 | 6.7 | 4.0 | 3.7 | 3.8 |
| 1.2 | -0.1 | 2.0 | 2.5 | 3.8 | 3.8 | 11.7 | 1.3 | 8.3 | 5.0 | 6.3 | 6.4 |
| 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 | 25 | 25 | 25 | 25 | 25 | 25 | 27 | 27 | 28 | 28 | 28 |
Reserves ReservesCr | 410 | 410 | 391 | 405 | 431 | 444 | 504 | 509 | 551 | 574 | 585 |
| 159 | 309 | 159 | 149 | 122 | 126 | 105 | 109 | 125 | 210 | 311 | |
| 31 | 28 | 29 | 39 | 32 | 30 | 32 | 15 | 34 | 69 | 76 | |
| 638 | 786 | 620 | 633 | 623 | 641 | 693 | 695 | 778 | 925 | 1,058 | |
| 254 | 395 | 266 | 323 | 326 | 346 | 393 | 384 | 448 | 635 | 783 | |
| 384 | 391 | 354 | 310 | 297 | 295 | 300 | 311 | 330 | 290 | 275 | |
| 638 | 786 | 620 | 633 | 623 | 641 | 693 | 695 | 778 | 925 | 1,058 |
| 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 | 25 | 25 | 25 | 25 | 25 | 25 | 27 | 27 | 28 | 28 | 28 |
Reserves ReservesCr | 410 | 410 | 391 | 405 | 431 | 444 | 504 | 509 | 551 | 574 | 585 |
| 159 | 309 | 159 | 149 | 122 | 126 | 105 | 109 | 125 | 210 | 311 | |
| 31 | 28 | 29 | 39 | 32 | 30 | 32 | 15 | 34 | 69 | 76 | |
| 638 | 786 | 620 | 633 | 623 | 641 | 693 | 695 | 778 | 925 | 1,058 | |
| 254 | 395 | 266 | 323 | 326 | 346 | 393 | 384 | 448 | 635 | 783 | |
| 384 | 391 | 354 | 310 | 297 | 295 | 300 | 311 | 330 | 290 | 275 | |
| 638 | 786 | 620 | 633 | 623 | 641 | 693 | 695 | 778 | 925 | 1,058 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 23 | 26 | 32 | 19 | 31 | 49 | 15 | 47 | 68 | 92 | -79 | |
| 8 | 2 | 4 | 5 | -11 | -12 | -6 | -12 | -3 | -12 | 5 | |
| -35 | -31 | -24 | -32 | -20 | -3 | -8 | -11 | -10 | -18 | 19 | |
Net Cash Flow Net Cash FlowCr | -4 | -3 | 13 | -8 | 0 | 34 | 1 | 24 | 54 | 61 | -54 |
Free Cash Flow Free Cash FlowCr | 26 | 26 | 32 | 19 | 15 | 33 | 11 | 36 | 64 | 90 | -88 |
CFO To PAT CFO To PAT% | 540.0 | -8,830.0 | 323.2 | 154.7 | 159.2 | 257.1 | 24.0 | 87.5 | 147.5 | 287.4 | -221.1 |
CFO To EBITDA CFO To EBITDA% | 54.7 | 65.1 | 69.0 | 49.7 | 64.2 | 110.6 | 20.9 | 53.3 | 81.1 | 170.6 | -140.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 23 | 26 | 32 | 19 | 31 | 49 | 15 | 47 | 68 | 92 | -79 | |
| 8 | 2 | 4 | 5 | -11 | -12 | -6 | -12 | -3 | -12 | 5 | |
| -35 | -31 | -24 | -32 | -20 | -3 | -8 | -11 | -10 | -18 | 19 | |
Net Cash Flow Net Cash FlowCr | -4 | -3 | 13 | -8 | 0 | 34 | 1 | 24 | 54 | 61 | -54 |
Free Cash Flow Free Cash FlowCr | 26 | 26 | 32 | 19 | 15 | 33 | 11 | 36 | 64 | 90 | -88 |
CFO To PAT CFO To PAT% | 540.0 | -8,830.0 | 323.2 | 154.7 | 159.2 | 257.1 | 24.0 | 87.5 | 147.5 | 287.4 | -221.1 |
CFO To EBITDA CFO To EBITDA% | 54.7 | 65.1 | 69.0 | 49.7 | 64.2 | 110.6 | 20.9 | 53.3 | 81.1 | 170.6 | -140.3 |
| 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 | 202 | 146 | 100 | 69 | 64 | 220 | 620 | 418 | 769 | 1,064 | 493 | 553 |
Price To Earnings Price To Earnings | 48.4 | 10.0 | 5.6 | 3.3 | 11.5 | 10.2 | 60.4 | 18.6 | 38.3 | 17.1 | 15.3 | |
Price To Sales Price To Sales | 0.8 | 0.7 | 0.4 | 0.3 | 0.2 | 0.6 | 1.3 | 0.6 | 1.1 | 1.3 | 0.5 | 0.6 |
Price To Book Price To Book | 0.5 | 0.3 | 0.2 | 0.2 | 0.1 | 0.5 | 1.2 | 0.8 | 1.3 | 1.8 | 0.8 | 0.9 |
EV To EBITDA EV To EBITDA | 6.8 | 5.0 | 2.8 | 2.9 | 1.9 | 4.8 | 8.6 | 4.2 | 8.5 | 17.5 | 8.6 | 8.9 |
GPM GPM% | 41.5 | 45.9 | 49.0 | 42.3 | 39.0 | 40.2 | 42.5 | 38.2 | 40.0 | 40.6 | 38.3 | 38.3 |
OPM OPM% | 17.4 | 18.9 | 20.8 | 16.1 | 14.4 | 12.5 | 14.4 | 13.4 | 12.1 | 6.7 | 5.8 | 6.0 |
NPM NPM% | 1.8 | -0.1 | 4.5 | 5.2 | 5.8 | 5.4 | 12.6 | 8.1 | 6.7 | 4.0 | 3.7 | 3.8 |
ROCE ROCE% | 4.7 | 4.2 | 5.2 | 5.0 | 6.1 | 5.2 | 13.3 | 13.5 | 10.4 | 9.9 | 7.4 | 7.4 |
ROE ROE% | 1.0 | -0.1 | 2.4 | 2.9 | 4.2 | 4.1 | 11.5 | 10.0 | 7.9 | 5.3 | 5.8 | 5.8 |
ROA ROA% | 0.7 | 0.0 | 1.6 | 1.9 | 3.1 | 3.0 | 8.8 | 7.7 | 5.9 | 3.5 | 3.4 | 3.4 |
| 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 | 202 | 146 | 100 | 69 | 64 | 220 | 620 | 418 | 769 | 1,064 | 493 | 553 |
Price To Earnings Price To Earnings | 48.4 | 10.0 | 5.6 | 3.3 | 11.5 | 10.2 | 60.4 | 18.6 | 38.3 | 17.1 | 15.3 | |
Price To Sales Price To Sales | 0.8 | 0.7 | 0.4 | 0.3 | 0.2 | 0.6 | 1.3 | 0.6 | 1.1 | 1.3 | 0.5 | 0.6 |
Price To Book Price To Book | 0.5 | 0.3 | 0.2 | 0.2 | 0.1 | 0.5 | 1.2 | 0.8 | 1.3 | 1.8 | 0.8 | 0.9 |
EV To EBITDA EV To EBITDA | 6.8 | 5.0 | 2.8 | 2.9 | 1.9 | 4.8 | 8.6 | 4.2 | 8.5 | 17.5 | 8.6 | 8.9 |
GPM GPM% | 41.5 | 45.9 | 49.0 | 42.3 | 39.0 | 40.2 | 42.5 | 38.2 | 40.0 | 40.6 | 38.3 | 38.3 |
OPM OPM% | 17.4 | 18.9 | 20.8 | 16.1 | 14.4 | 12.5 | 14.4 | 13.4 | 12.1 | 6.7 | 5.8 | 6.0 |
NPM NPM% | 1.8 | -0.1 | 4.5 | 5.2 | 5.8 | 5.4 | 12.6 | 8.1 | 6.7 | 4.0 | 3.7 | 3.8 |
ROCE ROCE% | 4.7 | 4.2 | 5.2 | 5.0 | 6.1 | 5.2 | 13.3 | 13.5 | 10.4 | 9.9 | 7.4 | 7.4 |
ROE ROE% | 1.0 | -0.1 | 2.4 | 2.9 | 4.2 | 4.1 | 11.5 | 10.0 | 7.9 | 5.3 | 5.8 | 5.8 |
ROA ROA% | 0.7 | 0.0 | 1.6 | 1.9 | 3.1 | 3.0 | 8.8 | 7.7 | 5.9 | 3.5 | 3.4 | 3.4 |
Documents — Allied Digital Services Ltd
Concall Transcript Summaries — Allied Digital Services Ltd