| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 183 | 182 | 184 | 238 | 242 | 237 | 222 | 274 | 297 | 290 | 288 | 322 | |
Growth YoY Revenue Growth YoY% | 34.2 | 32.2 | 28.9 | 35.8 | 32.8 | 29.9 | 20.4 | 15.3 | 22.6 | 22.2 | 29.7 | 17.5 |
| 105 | 103 | 111 | 139 | 138 | 130 | 131 | 146 | 160 | 158 | 203 | 213 | |
| 77 | 80 | 73 | 98 | 104 | 107 | 91 | 128 | 137 | 131 | 85 | 109 | |
OPM OPM% | 42.4 | 43.8 | 39.7 | 41.3 | 42.9 | 45.2 | 40.9 | 46.6 | 46.2 | 45.4 | 29.5 | 33.8 |
| 6 | 5 | 13 | 8 | 7 | 7 | 19 | 10 | 10 | 16 | 68 | 110 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 1 | 3 | 4 | 4 | 4 | 5 | 4 | 3 | 4 |
Depreciation DepreciationCr | 5 | 5 | 5 | 6 | 6 | 7 | 7 | 8 | 8 | 9 | 10 | 9 |
PBT PBTCr | 78 | 78 | 79 | 99 | 102 | 104 | 99 | 126 | 134 | 135 | 140 | 206 |
| 20 | 20 | 22 | 26 | 26 | 27 | 26 | 32 | 34 | 35 | 37 | 43 | |
| 58 | 58 | 57 | 73 | 76 | 77 | 74 | 94 | 100 | 100 | 103 | 163 | |
Growth YoY PAT Growth YoY% | 34.3 | 34.3 | 33.1 | 38.0 | 32.3 | 33.2 | 29.7 | 27.9 | 30.9 | 29.6 | 40.3 | 73.6 |
NPM NPM% | 31.6 | 31.8 | 30.9 | 30.9 | 31.5 | 32.6 | 33.2 | 34.3 | 33.6 | 34.6 | 35.9 | 50.6 |
| 3.5 | 3.5 | 3.4 | 4.4 | 4.6 | 4.7 | 4.4 | 5.7 | 6.0 | 6.0 | 6.2 | 9.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 183 | 182 | 184 | 238 | 242 | 237 | 222 | 274 | 297 | 290 | 288 | 322 | |
Growth YoY Revenue Growth YoY% | 34.2 | 32.2 | 28.9 | 35.8 | 32.8 | 29.9 | 20.4 | 15.3 | 22.6 | 22.2 | 29.7 | 17.5 |
| 105 | 103 | 111 | 139 | 138 | 130 | 131 | 146 | 160 | 158 | 203 | 213 | |
| 77 | 80 | 73 | 98 | 104 | 107 | 91 | 128 | 137 | 131 | 85 | 109 | |
OPM OPM% | 42.4 | 43.8 | 39.7 | 41.3 | 42.9 | 45.2 | 40.9 | 46.6 | 46.2 | 45.4 | 29.5 | 33.8 |
| 6 | 5 | 13 | 8 | 7 | 7 | 19 | 10 | 10 | 16 | 68 | 110 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 1 | 3 | 4 | 4 | 4 | 5 | 4 | 3 | 4 |
Depreciation DepreciationCr | 5 | 5 | 5 | 6 | 6 | 7 | 7 | 8 | 8 | 9 | 10 | 9 |
PBT PBTCr | 78 | 78 | 79 | 99 | 102 | 104 | 99 | 126 | 134 | 135 | 140 | 206 |
| 20 | 20 | 22 | 26 | 26 | 27 | 26 | 32 | 34 | 35 | 37 | 43 | |
| 58 | 58 | 57 | 73 | 76 | 77 | 74 | 94 | 100 | 100 | 103 | 163 | |
Growth YoY PAT Growth YoY% | 34.3 | 34.3 | 33.1 | 38.0 | 32.3 | 33.2 | 29.7 | 27.9 | 30.9 | 29.6 | 40.3 | 73.6 |
NPM NPM% | 31.6 | 31.8 | 30.9 | 30.9 | 31.5 | 32.6 | 33.2 | 34.3 | 33.6 | 34.6 | 35.9 | 50.6 |
| 3.5 | 3.5 | 3.4 | 4.4 | 4.6 | 4.7 | 4.4 | 5.7 | 6.0 | 6.0 | 6.2 | 9.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 277 | 332 | 265 | 417 | 549 | 724 | 939 | 1,149 | 1,197 |
Growth Revenue Growth% | 20.0 | -20.0 | 57.4 | 31.4 | 32.0 | 29.6 | 22.3 | 22.7 | |
| 179 | 225 | 196 | 240 | 310 | 421 | 539 | 667 | 734 | |
| 98 | 107 | 70 | 177 | 239 | 304 | 400 | 481 | 462 | |
OPM OPM% | 35.4 | 32.2 | 26.2 | 42.5 | 43.5 | 41.9 | 42.6 | 41.9 | 38.6 |
| 8 | 5 | 14 | 8 | 10 | 28 | 42 | 104 | 204 | |
Interest Expense Interest ExpenseCr | 6 | 3 | 3 | 2 | 4 | 6 | 12 | 16 | 15 |
Depreciation DepreciationCr | 16 | 21 | 18 | 16 | 17 | 19 | 25 | 34 | 36 |
PBT PBTCr | 83 | 87 | 63 | 167 | 228 | 306 | 405 | 536 | 616 |
| 25 | 25 | 18 | 41 | 60 | 80 | 104 | 139 | 149 | |
PAT PATCr | 58 | 62 | 45 | 127 | 169 | 226 | 301 | 397 | 467 |
Growth PAT Growth% | 5.4 | -27.6 | 183.6 | 33.2 | 33.9 | 33.2 | 32.0 | 45.2 | |
NPM NPM% | 21.1 | 18.6 | 16.8 | 30.3 | 30.7 | 31.2 | 32.0 | 34.6 | 39.0 |
| 22.0 | 22.7 | 10.9 | 7.6 | 10.1 | 13.5 | 18.1 | 23.9 | 28.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 277 | 332 | 265 | 417 | 549 | 724 | 939 | 1,149 | 1,197 |
Growth Revenue Growth% | 20.0 | -20.0 | 57.4 | 31.4 | 32.0 | 29.6 | 22.3 | 22.7 | |
| 179 | 225 | 196 | 240 | 310 | 421 | 539 | 667 | 734 | |
| 98 | 107 | 70 | 177 | 239 | 304 | 400 | 481 | 462 | |
OPM OPM% | 35.4 | 32.2 | 26.2 | 42.5 | 43.5 | 41.9 | 42.6 | 41.9 | 38.6 |
| 8 | 5 | 14 | 8 | 10 | 28 | 42 | 104 | 204 | |
Interest Expense Interest ExpenseCr | 6 | 3 | 3 | 2 | 4 | 6 | 12 | 16 | 15 |
Depreciation DepreciationCr | 16 | 21 | 18 | 16 | 17 | 19 | 25 | 34 | 36 |
PBT PBTCr | 83 | 87 | 63 | 167 | 228 | 306 | 405 | 536 | 616 |
| 25 | 25 | 18 | 41 | 60 | 80 | 104 | 139 | 149 | |
PAT PATCr | 58 | 62 | 45 | 127 | 169 | 226 | 301 | 397 | 467 |
Growth PAT Growth% | 5.4 | -27.6 | 183.6 | 33.2 | 33.9 | 33.2 | 32.0 | 45.2 | |
NPM NPM% | 21.1 | 18.6 | 16.8 | 30.3 | 30.7 | 31.2 | 32.0 | 34.6 | 39.0 |
| 22.0 | 22.7 | 10.9 | 7.6 | 10.1 | 13.5 | 18.1 | 23.9 | 28.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 13 | 14 | 14 | 21 | 21 | 21 | 42 | 42 |
Reserves ReservesCr | 110 | 172 | 228 | 323 | 447 | 628 | 632 | 957 |
| 70 | 160 | 54 | 98 | 117 | 177 | 196 | 226 | |
| 24 | 52 | 33 | 27 | 27 | 41 | 78 | 91 | |
| 231 | 409 | 340 | 480 | 624 | 880 | 961 | 1,329 | |
| 112 | 151 | 94 | 201 | 347 | 610 | 524 | 866 | |
| 118 | 258 | 246 | 279 | 277 | 270 | 437 | 463 | |
| 231 | 409 | 340 | 480 | 624 | 880 | 961 | 1,329 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 13 | 14 | 14 | 21 | 21 | 21 | 42 | 42 |
Reserves ReservesCr | 110 | 172 | 228 | 323 | 447 | 628 | 632 | 957 |
| 70 | 160 | 54 | 98 | 117 | 177 | 196 | 226 | |
| 24 | 52 | 33 | 27 | 27 | 41 | 78 | 91 | |
| 231 | 409 | 340 | 480 | 624 | 880 | 961 | 1,329 | |
| 112 | 151 | 94 | 201 | 347 | 610 | 524 | 866 | |
| 118 | 258 | 246 | 279 | 277 | 270 | 437 | 463 | |
| 231 | 409 | 340 | 480 | 624 | 880 | 961 | 1,329 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 67 | 140 | -18 | 145 | 84 | 278 | 239 | 281 | |
| -42 | -152 | 74 | -77 | -42 | -237 | 46 | 64 | |
| -14 | 28 | -19 | -47 | -64 | -72 | -279 | -142 | |
Net Cash Flow Net Cash FlowCr | 11 | 17 | 37 | 22 | -22 | -32 | 6 | 202 |
Free Cash Flow Free Cash FlowCr | 63 | 91 | -16 | 130 | 72 | 273 | 203 | 268 |
CFO To PAT CFO To PAT% | 114.8 | 227.7 | -40.1 | 114.7 | 49.8 | 122.9 | 79.5 | 70.7 |
CFO To EBITDA CFO To EBITDA% | 68.5 | 131.5 | -25.7 | 81.9 | 35.1 | 91.4 | 59.8 | 58.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 67 | 140 | -18 | 145 | 84 | 278 | 239 | 281 | |
| -42 | -152 | 74 | -77 | -42 | -237 | 46 | 64 | |
| -14 | 28 | -19 | -47 | -64 | -72 | -279 | -142 | |
Net Cash Flow Net Cash FlowCr | 11 | 17 | 37 | 22 | -22 | -32 | 6 | 202 |
Free Cash Flow Free Cash FlowCr | 63 | 91 | -16 | 130 | 72 | 273 | 203 | 268 |
CFO To PAT CFO To PAT% | 114.8 | 227.7 | -40.1 | 114.7 | 49.8 | 122.9 | 79.5 | 70.7 |
CFO To EBITDA CFO To EBITDA% | 68.5 | 131.5 | -25.7 | 81.9 | 35.1 | 91.4 | 59.8 | 58.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,522 | 3,366 | 15,441 | 15,880 | 25,204 | 35,998 | |||
Price To Earnings Price To Earnings | 19.9 | 20.0 | 68.6 | 53.0 | 63.7 | 77.2 | |||
Price To Sales Price To Sales | 6.0 | 6.0 | 20.5 | 16.2 | 20.1 | 30.1 | |||
Price To Book Price To Book | 7.3 | 7.2 | 23.8 | 23.6 | 25.3 | 36.1 | |||
EV To EBITDA EV To EBITDA | 13.9 | 13.9 | 50.8 | 39.6 | 51.9 | 77.9 | |||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 35.4 | 32.2 | 26.2 | 42.5 | 43.5 | 41.9 | 42.6 | 41.9 | 38.6 |
NPM NPM% | 21.1 | 18.6 | 16.8 | 30.3 | 30.7 | 31.2 | 32.0 | 34.6 | 39.0 |
ROCE ROCE% | 71.6 | 39.7 | 23.9 | 46.0 | 47.9 | 47.5 | 59.8 | 54.3 | 54.3 |
ROE ROE% | 47.1 | 33.2 | 18.5 | 36.8 | 36.0 | 34.8 | 44.6 | 39.8 | 39.8 |
ROA ROA% | 25.3 | 15.1 | 13.1 | 26.4 | 27.0 | 25.7 | 31.3 | 29.9 | 29.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,522 | 3,366 | 15,441 | 15,880 | 25,204 | 35,998 | |||
Price To Earnings Price To Earnings | 19.9 | 20.0 | 68.6 | 53.0 | 63.7 | 77.2 | |||
Price To Sales Price To Sales | 6.0 | 6.0 | 20.5 | 16.2 | 20.1 | 30.1 | |||
Price To Book Price To Book | 7.3 | 7.2 | 23.8 | 23.6 | 25.3 | 36.1 | |||
EV To EBITDA EV To EBITDA | 13.9 | 13.9 | 50.8 | 39.6 | 51.9 | 77.9 | |||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 35.4 | 32.2 | 26.2 | 42.5 | 43.5 | 41.9 | 42.6 | 41.9 | 38.6 |
NPM NPM% | 21.1 | 18.6 | 16.8 | 30.3 | 30.7 | 31.2 | 32.0 | 34.6 | 39.0 |
ROCE ROCE% | 71.6 | 39.7 | 23.9 | 46.0 | 47.9 | 47.5 | 59.8 | 54.3 | 54.3 |
ROE ROE% | 47.1 | 33.2 | 18.5 | 36.8 | 36.0 | 34.8 | 44.6 | 39.8 | 39.8 |
ROA ROA% | 25.3 | 15.1 | 13.1 | 26.4 | 27.0 | 25.7 | 31.3 | 29.9 | 29.9 |
Documents — Anand Rathi Wealth Ltd
Concall Transcript Summaries — Anand Rathi Wealth Ltd