| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 | 30 | 30 | 33 | 36 | 36 | 35 | 34 | 33 | 36 | 35 | 37 | |
Growth YoY Revenue Growth YoY% | 51.2 | 34.8 | 27.9 | 22.6 | 24.5 | 19.8 | 14.9 | 2.8 | -7.1 | -0.8 | -0.5 | 9.1 |
| 24 | 25 | 25 | 27 | 29 | 28 | 26 | 28 | 27 | 29 | 31 | 33 | |
| 5 | 6 | 6 | 7 | 7 | 8 | 9 | 7 | 7 | 7 | 4 | 5 | |
OPM OPM% | 16.3 | 18.4 | 19.0 | 19.7 | 19.5 | 22.0 | 26.3 | 19.2 | 20.1 | 19.9 | 12.2 | 12.5 |
| 2 | 2 | 2 | 2 | 2 | 2 | 4 | 2 | 4 | 2 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 6 | 7 | 7 | 8 | 9 | 10 | 13 | 8 | 10 | 8 | 7 | 7 |
| 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 2 | 1 | 2 | |
| 5 | 5 | 6 | 6 | 7 | 7 | 10 | 6 | 7 | 6 | 6 | 5 | |
Growth YoY PAT Growth YoY% | 40.4 | 57.8 | 78.7 | 52.4 | 39.4 | 34.6 | 82.3 | 2.4 | 10.3 | -14.2 | -42.1 | -19.9 |
NPM NPM% | 16.6 | 17.8 | 18.2 | 18.6 | 18.6 | 20.0 | 28.9 | 18.6 | 22.1 | 17.3 | 16.8 | 13.6 |
| 2.4 | 2.6 | 2.7 | 3.1 | 3.3 | 3.6 | 5.0 | 3.1 | 3.6 | 3.1 | 2.9 | 2.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 | 30 | 30 | 33 | 36 | 36 | 35 | 34 | 33 | 36 | 35 | 37 | |
Growth YoY Revenue Growth YoY% | 51.2 | 34.8 | 27.9 | 22.6 | 24.5 | 19.8 | 14.9 | 2.8 | -7.1 | -0.8 | -0.5 | 9.1 |
| 24 | 25 | 25 | 27 | 29 | 28 | 26 | 28 | 27 | 29 | 31 | 33 | |
| 5 | 6 | 6 | 7 | 7 | 8 | 9 | 7 | 7 | 7 | 4 | 5 | |
OPM OPM% | 16.3 | 18.4 | 19.0 | 19.7 | 19.5 | 22.0 | 26.3 | 19.2 | 20.1 | 19.9 | 12.2 | 12.5 |
| 2 | 2 | 2 | 2 | 2 | 2 | 4 | 2 | 4 | 2 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 6 | 7 | 7 | 8 | 9 | 10 | 13 | 8 | 10 | 8 | 7 | 7 |
| 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 2 | 1 | 2 | |
| 5 | 5 | 6 | 6 | 7 | 7 | 10 | 6 | 7 | 6 | 6 | 5 | |
Growth YoY PAT Growth YoY% | 40.4 | 57.8 | 78.7 | 52.4 | 39.4 | 34.6 | 82.3 | 2.4 | 10.3 | -14.2 | -42.1 | -19.9 |
NPM NPM% | 16.6 | 17.8 | 18.2 | 18.6 | 18.6 | 20.0 | 28.9 | 18.6 | 22.1 | 17.3 | 16.8 | 13.6 |
| 2.4 | 2.6 | 2.7 | 3.1 | 3.3 | 3.6 | 5.0 | 3.1 | 3.6 | 3.1 | 2.9 | 2.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 54 | 61 | 70 | 88 | 116 | 140 | 138 | 141 |
Growth Revenue Growth% | 14.0 | 14.4 | 25.2 | 32.7 | 20.3 | -1.5 | 0.1 | |
| 52 | 51 | 59 | 76 | 96 | 109 | 113 | 118 | |
| 1 | 10 | 11 | 12 | 20 | 31 | 25 | 23 | |
OPM OPM% | 2.7 | 16.9 | 15.4 | 13.8 | 17.1 | 21.9 | 17.8 | 16.1 |
| 2 | 2 | 1 | 4 | 7 | 10 | 10 | 10 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 3 | 12 | 11 | 15 | 26 | 40 | 34 | 32 |
| 1 | 2 | 3 | 4 | 6 | 10 | 8 | 7 | |
PAT PATCr | 2 | 10 | 8 | 12 | 20 | 30 | 26 | 24 |
Growth PAT Growth% | 444.0 | -15.5 | 40.9 | 70.4 | 52.9 | -14.7 | -19.3 | |
NPM NPM% | 3.3 | 15.9 | 11.7 | 13.2 | 17.0 | 21.6 | 18.7 | 17.4 |
| 1.6 | 5.9 | 6.9 | 7.2 | 9.8 | 14.9 | 12.7 | 12.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 54 | 61 | 70 | 88 | 116 | 140 | 138 | 141 |
Growth Revenue Growth% | 14.0 | 14.4 | 25.2 | 32.7 | 20.3 | -1.5 | 0.1 | |
| 52 | 51 | 59 | 76 | 96 | 109 | 113 | 118 | |
| 1 | 10 | 11 | 12 | 20 | 31 | 25 | 23 | |
OPM OPM% | 2.7 | 16.9 | 15.4 | 13.8 | 17.1 | 21.9 | 17.8 | 16.1 |
| 2 | 2 | 1 | 4 | 7 | 10 | 10 | 10 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 3 | 12 | 11 | 15 | 26 | 40 | 34 | 32 |
| 1 | 2 | 3 | 4 | 6 | 10 | 8 | 7 | |
PAT PATCr | 2 | 10 | 8 | 12 | 20 | 30 | 26 | 24 |
Growth PAT Growth% | 444.0 | -15.5 | 40.9 | 70.4 | 52.9 | -14.7 | -19.3 | |
NPM NPM% | 3.3 | 15.9 | 11.7 | 13.2 | 17.0 | 21.6 | 18.7 | 17.4 |
| 1.6 | 5.9 | 6.9 | 7.2 | 9.8 | 14.9 | 12.7 | 12.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 15 | 20 | 20 | 20 | 20 |
Reserves ReservesCr | 30 | 38 | 29 | 80 | 99 | 124 | 149 |
| 11 | 13 | 16 | 20 | 30 | 24 | 35 | |
| 0 | 3 | 2 | 3 | 3 | 4 | 5 | |
| 42 | 56 | 64 | 124 | 152 | 173 | 210 | |
| 33 | 47 | 56 | 112 | 141 | 163 | 187 | |
| 9 | 9 | 8 | 12 | 11 | 10 | 23 | |
| 42 | 56 | 64 | 124 | 152 | 173 | 210 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 15 | 20 | 20 | 20 | 20 |
Reserves ReservesCr | 30 | 38 | 29 | 80 | 99 | 124 | 149 |
| 11 | 13 | 16 | 20 | 30 | 24 | 35 | |
| 0 | 3 | 2 | 3 | 3 | 4 | 5 | |
| 42 | 56 | 64 | 124 | 152 | 173 | 210 | |
| 33 | 47 | 56 | 112 | 141 | 163 | 187 | |
| 9 | 9 | 8 | 12 | 11 | 10 | 23 | |
| 42 | 56 | 64 | 124 | 152 | 173 | 210 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -3 | 12 | 9 | 14 | 16 | 22 | 17 | |
| 0 | -8 | -3 | -58 | -13 | -6 | -12 | |
| -1 | 0 | -4 | 44 | -2 | -6 | -3 | |
Net Cash Flow Net Cash FlowCr | -4 | 4 | 1 | 0 | 1 | 10 | 2 |
Free Cash Flow Free Cash FlowCr | -3 | 12 | 9 | 14 | 16 | 22 | 17 |
CFO To PAT CFO To PAT% | -191.4 | 122.5 | 103.6 | 119.4 | 81.7 | 72.0 | 66.5 |
CFO To EBITDA CFO To EBITDA% | -239.9 | 115.3 | 78.8 | 113.8 | 81.1 | 70.8 | 69.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -3 | 12 | 9 | 14 | 16 | 22 | 17 | |
| 0 | -8 | -3 | -58 | -13 | -6 | -12 | |
| -1 | 0 | -4 | 44 | -2 | -6 | -3 | |
Net Cash Flow Net Cash FlowCr | -4 | 4 | 1 | 0 | 1 | 10 | 2 |
Free Cash Flow Free Cash FlowCr | -3 | 12 | 9 | 14 | 16 | 22 | 17 |
CFO To PAT CFO To PAT% | -191.4 | 122.5 | 103.6 | 119.4 | 81.7 | 72.0 | 66.5 |
CFO To EBITDA CFO To EBITDA% | -239.9 | 115.3 | 78.8 | 113.8 | 81.1 | 70.8 | 69.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 176 | 508 | 670 | 240 | 257 | |||
Price To Earnings Price To Earnings | 15.2 | 25.8 | 22.2 | 9.3 | 10.5 | |||
Price To Sales Price To Sales | 2.0 | 4.4 | 4.8 | 1.7 | 1.8 | |||
Price To Book Price To Book | 1.8 | 4.3 | 4.6 | 1.4 | 1.5 | |||
EV To EBITDA EV To EBITDA | 6.7 | 19.7 | 17.3 | 3.7 | 4.3 | |||
GPM GPM% | 57.3 | 63.0 | 56.4 | 56.4 | 55.6 | 57.9 | 57.1 | 57.1 |
OPM OPM% | 2.7 | 16.9 | 15.4 | 13.8 | 17.1 | 21.9 | 17.8 | 16.1 |
NPM NPM% | 3.3 | 15.9 | 11.7 | 13.2 | 17.0 | 21.6 | 18.7 | 17.4 |
ROCE ROCE% | 8.4 | 30.5 | 25.7 | 15.2 | 22.0 | 27.5 | 19.8 | 19.8 |
ROE ROE% | 5.8 | 24.9 | 18.5 | 11.5 | 16.6 | 20.9 | 15.2 | 15.2 |
ROA ROA% | 4.3 | 17.4 | 12.9 | 9.4 | 13.0 | 17.5 | 12.3 | 12.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 176 | 508 | 670 | 240 | 257 | |||
Price To Earnings Price To Earnings | 15.2 | 25.8 | 22.2 | 9.3 | 10.5 | |||
Price To Sales Price To Sales | 2.0 | 4.4 | 4.8 | 1.7 | 1.8 | |||
Price To Book Price To Book | 1.8 | 4.3 | 4.6 | 1.4 | 1.5 | |||
EV To EBITDA EV To EBITDA | 6.7 | 19.7 | 17.3 | 3.7 | 4.3 | |||
GPM GPM% | 57.3 | 63.0 | 56.4 | 56.4 | 55.6 | 57.9 | 57.1 | 57.1 |
OPM OPM% | 2.7 | 16.9 | 15.4 | 13.8 | 17.1 | 21.9 | 17.8 | 16.1 |
NPM NPM% | 3.3 | 15.9 | 11.7 | 13.2 | 17.0 | 21.6 | 18.7 | 17.4 |
ROCE ROCE% | 8.4 | 30.5 | 25.7 | 15.2 | 22.0 | 27.5 | 19.8 | 19.8 |
ROE ROE% | 5.8 | 24.9 | 18.5 | 11.5 | 16.6 | 20.9 | 15.2 | 15.2 |
ROA ROA% | 4.3 | 17.4 | 12.9 | 9.4 | 13.0 | 17.5 | 12.3 | 12.3 |
Documents — All E Technologies Ltd
Concall Transcript Summaries — All E Technologies Ltd