| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 109 | 101 | 104 | 105 | 127 | 110 | 119 | 120 | 135 | 137 | 111 | 134 | |
Growth YoY Revenue Growth YoY% | 4.1 | -14.3 | -41.7 | -14.7 | 15.7 | 9.5 | 14.1 | 15.0 | 6.6 | 24.4 | -6.5 | 11.1 |
| 96 | 92 | 99 | 98 | 119 | 104 | 111 | 113 | 127 | 123 | 108 | 125 | |
| 14 | 9 | 5 | 7 | 8 | 6 | 8 | 7 | 8 | 14 | 3 | 9 | |
OPM OPM% | 12.4 | 9.0 | 4.6 | 6.7 | 6.1 | 5.8 | 6.5 | 6.1 | 5.7 | 9.9 | 2.6 | 6.8 |
| 5 | 2 | 2 | 3 | 4 | 5 | 4 | 5 | 4 | 1 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 16 | 9 | 4 | 7 | 10 | 9 | 9 | 10 | 9 | 12 | 5 | 10 |
| 5 | 2 | 1 | 2 | 4 | 5 | 4 | 3 | 3 | 4 | 3 | 3 | |
| 11 | 7 | 3 | 5 | 6 | 4 | 5 | 7 | 6 | 9 | 2 | 8 | |
Growth YoY PAT Growth YoY% | -15.7 | -62.0 | -91.8 | -37.6 | -51.9 | -47.0 | 79.6 | 33.0 | 17.4 | 139.1 | -64.0 | 13.7 |
NPM NPM% | 10.5 | 6.7 | 2.6 | 4.8 | 4.3 | 3.3 | 4.2 | 5.6 | 4.8 | 6.2 | 1.6 | 5.7 |
| 2.0 | 1.2 | 0.5 | 0.9 | 0.9 | 0.6 | 0.8 | 1.2 | 1.1 | 1.5 | 0.3 | 1.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 109 | 101 | 104 | 105 | 127 | 110 | 119 | 120 | 135 | 137 | 111 | 134 | |
Growth YoY Revenue Growth YoY% | 4.1 | -14.3 | -41.7 | -14.7 | 15.7 | 9.5 | 14.1 | 15.0 | 6.6 | 24.4 | -6.5 | 11.1 |
| 96 | 92 | 99 | 98 | 119 | 104 | 111 | 113 | 127 | 123 | 108 | 125 | |
| 14 | 9 | 5 | 7 | 8 | 6 | 8 | 7 | 8 | 14 | 3 | 9 | |
OPM OPM% | 12.4 | 9.0 | 4.6 | 6.7 | 6.1 | 5.8 | 6.5 | 6.1 | 5.7 | 9.9 | 2.6 | 6.8 |
| 5 | 2 | 2 | 3 | 4 | 5 | 4 | 5 | 4 | 1 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 16 | 9 | 4 | 7 | 10 | 9 | 9 | 10 | 9 | 12 | 5 | 10 |
| 5 | 2 | 1 | 2 | 4 | 5 | 4 | 3 | 3 | 4 | 3 | 3 | |
| 11 | 7 | 3 | 5 | 6 | 4 | 5 | 7 | 6 | 9 | 2 | 8 | |
Growth YoY PAT Growth YoY% | -15.7 | -62.0 | -91.8 | -37.6 | -51.9 | -47.0 | 79.6 | 33.0 | 17.4 | 139.1 | -64.0 | 13.7 |
NPM NPM% | 10.5 | 6.7 | 2.6 | 4.8 | 4.3 | 3.3 | 4.2 | 5.6 | 4.8 | 6.2 | 1.6 | 5.7 |
| 2.0 | 1.2 | 0.5 | 0.9 | 0.9 | 0.6 | 0.8 | 1.2 | 1.1 | 1.5 | 0.3 | 1.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 163 | 212 | 229 | 209 | 217 | 118 | 226 | 457 | 437 | 460 | 503 | 517 |
Growth Revenue Growth% | -4.2 | 29.9 | 8.0 | -9.0 | 4.0 | -45.5 | 91.5 | 102.1 | -4.4 | 5.3 | 9.4 | 8.6 |
| 143 | 183 | 202 | 179 | 191 | 103 | 185 | 381 | 395 | 431 | 472 | 483 | |
| 20 | 29 | 27 | 29 | 26 | 15 | 41 | 76 | 41 | 29 | 32 | 33 | |
OPM OPM% | 12.3 | 13.8 | 11.9 | 13.9 | 12.0 | 13.0 | 18.2 | 16.6 | 9.5 | 6.3 | 6.3 | 6.5 |
| 4 | 4 | 21 | 4 | 5 | 8 | 11 | 13 | 9 | 15 | 14 | 13 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 2 | 0 | 0 | 1 | 1 | 2 | 2 |
Depreciation DepreciationCr | 10 | 11 | 11 | 11 | 13 | 12 | 8 | 7 | 8 | 9 | 8 | 8 |
PBT PBTCr | 13 | 23 | 37 | 22 | 17 | 9 | 43 | 82 | 40 | 35 | 35 | 36 |
| 3 | 4 | 4 | 4 | 4 | -3 | -6 | 15 | 11 | 16 | 12 | 12 | |
PAT PATCr | 10 | 19 | 33 | 18 | 14 | 12 | 49 | 68 | 29 | 19 | 24 | 24 |
Growth PAT Growth% | -35.0 | 89.4 | 70.3 | -44.6 | -25.9 | -9.2 | 303.3 | 36.9 | -57.1 | -34.3 | 23.3 | 17.8 |
NPM NPM% | 6.2 | 9.1 | 14.3 | 8.7 | 6.2 | 10.4 | 21.9 | 14.8 | 6.7 | 4.2 | 4.7 | 4.7 |
| 1.8 | 3.5 | 5.9 | 3.3 | 2.4 | 2.2 | 8.6 | 11.7 | 5.0 | 3.3 | 4.1 | 4.2 |
| 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 | 163 | 212 | 229 | 209 | 217 | 118 | 226 | 457 | 437 | 460 | 503 | 517 |
Growth Revenue Growth% | -4.2 | 29.9 | 8.0 | -9.0 | 4.0 | -45.5 | 91.5 | 102.1 | -4.4 | 5.3 | 9.4 | 8.6 |
| 143 | 183 | 202 | 179 | 191 | 103 | 185 | 381 | 395 | 431 | 472 | 483 | |
| 20 | 29 | 27 | 29 | 26 | 15 | 41 | 76 | 41 | 29 | 32 | 33 | |
OPM OPM% | 12.3 | 13.8 | 11.9 | 13.9 | 12.0 | 13.0 | 18.2 | 16.6 | 9.5 | 6.3 | 6.3 | 6.5 |
| 4 | 4 | 21 | 4 | 5 | 8 | 11 | 13 | 9 | 15 | 14 | 13 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 2 | 0 | 0 | 1 | 1 | 2 | 2 |
Depreciation DepreciationCr | 10 | 11 | 11 | 11 | 13 | 12 | 8 | 7 | 8 | 9 | 8 | 8 |
PBT PBTCr | 13 | 23 | 37 | 22 | 17 | 9 | 43 | 82 | 40 | 35 | 35 | 36 |
| 3 | 4 | 4 | 4 | 4 | -3 | -6 | 15 | 11 | 16 | 12 | 12 | |
PAT PATCr | 10 | 19 | 33 | 18 | 14 | 12 | 49 | 68 | 29 | 19 | 24 | 24 |
Growth PAT Growth% | -35.0 | 89.4 | 70.3 | -44.6 | -25.9 | -9.2 | 303.3 | 36.9 | -57.1 | -34.3 | 23.3 | 17.8 |
NPM NPM% | 6.2 | 9.1 | 14.3 | 8.7 | 6.2 | 10.4 | 21.9 | 14.8 | 6.7 | 4.2 | 4.7 | 4.7 |
| 1.8 | 3.5 | 5.9 | 3.3 | 2.4 | 2.2 | 8.6 | 11.7 | 5.0 | 3.3 | 4.1 | 4.2 |
| 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 | 40 | 40 | 40 | 40 | 40 | 41 | 41 | 41 | 58 | 58 | 58 |
Reserves ReservesCr | 189 | 202 | 239 | 239 | 219 | 125 | 168 | 215 | 202 | 302 | 299 |
| 29 | 37 | 42 | 49 | 78 | 55 | 98 | 217 | 139 | 131 | 163 | |
| 2 | 2 | 2 | 2 | 4 | 3 | 2 | 8 | 10 | 8 | 16 | |
| 260 | 286 | 324 | 330 | 341 | 224 | 311 | 481 | 409 | 390 | 428 | |
| 79 | 105 | 136 | 139 | 145 | 138 | 213 | 330 | 307 | 313 | 275 | |
| 181 | 181 | 188 | 191 | 196 | 86 | 98 | 151 | 101 | 77 | 152 | |
| 260 | 286 | 324 | 330 | 341 | 224 | 311 | 481 | 409 | 390 | 428 |
| 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 | 40 | 40 | 40 | 40 | 40 | 41 | 41 | 41 | 58 | 58 | 58 |
Reserves ReservesCr | 189 | 202 | 239 | 239 | 219 | 125 | 168 | 215 | 202 | 302 | 299 |
| 29 | 37 | 42 | 49 | 78 | 55 | 98 | 217 | 139 | 131 | 163 | |
| 2 | 2 | 2 | 2 | 4 | 3 | 2 | 8 | 10 | 8 | 16 | |
| 260 | 286 | 324 | 330 | 341 | 224 | 311 | 481 | 409 | 390 | 428 | |
| 79 | 105 | 136 | 139 | 145 | 138 | 213 | 330 | 307 | 313 | 275 | |
| 181 | 181 | 188 | 191 | 196 | 86 | 98 | 151 | 101 | 77 | 152 | |
| 260 | 286 | 324 | 330 | 341 | 224 | 311 | 481 | 409 | 390 | 428 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 14 | 29 | 12 | 14 | -10 | 41 | 45 | 99 | -8 | 20 | 24 | |
| -14 | -24 | 2 | 0 | 22 | -6 | -1 | -54 | -24 | 16 | 8 | |
| 0 | 0 | -14 | -17 | -18 | -24 | -6 | -21 | -28 | -29 | -30 | |
Net Cash Flow Net Cash FlowCr | 1 | 5 | 0 | -3 | -6 | 11 | 38 | 24 | -60 | 8 | 2 |
Free Cash Flow Free Cash FlowCr | 5 | 15 | 21 | 4 | -15 | 37 | 39 | 92 | -22 | 13 | 21 |
CFO To PAT CFO To PAT% | 141.5 | 149.2 | 37.6 | 76.3 | -72.2 | 333.0 | 91.0 | 145.8 | -29.0 | 105.3 | 100.5 |
CFO To EBITDA CFO To EBITDA% | 71.8 | 98.5 | 45.5 | 47.8 | -37.4 | 266.1 | 109.2 | 130.3 | -20.3 | 69.3 | 75.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 14 | 29 | 12 | 14 | -10 | 41 | 45 | 99 | -8 | 20 | 24 | |
| -14 | -24 | 2 | 0 | 22 | -6 | -1 | -54 | -24 | 16 | 8 | |
| 0 | 0 | -14 | -17 | -18 | -24 | -6 | -21 | -28 | -29 | -30 | |
Net Cash Flow Net Cash FlowCr | 1 | 5 | 0 | -3 | -6 | 11 | 38 | 24 | -60 | 8 | 2 |
Free Cash Flow Free Cash FlowCr | 5 | 15 | 21 | 4 | -15 | 37 | 39 | 92 | -22 | 13 | 21 |
CFO To PAT CFO To PAT% | 141.5 | 149.2 | 37.6 | 76.3 | -72.2 | 333.0 | 91.0 | 145.8 | -29.0 | 105.3 | 100.5 |
CFO To EBITDA CFO To EBITDA% | 71.8 | 98.5 | 45.5 | 47.8 | -37.4 | 266.1 | 109.2 | 130.3 | -20.3 | 69.3 | 75.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 230 | 918 | 1,030 | 704 | 337 | 759 | 1,406 | 1,412 | 1,345 | 679 | 407 | 536 |
Price To Earnings Price To Earnings | 24.6 | 47.5 | 31.3 | 38.6 | 24.9 | 62.0 | 28.4 | 20.9 | 46.3 | 35.6 | 17.3 | 21.9 |
Price To Sales Price To Sales | 1.4 | 4.3 | 4.5 | 3.4 | 1.6 | 6.4 | 6.2 | 3.1 | 3.1 | 1.5 | 0.8 | 1.0 |
Price To Book Price To Book | 1.0 | 3.8 | 3.7 | 2.5 | 1.3 | 4.6 | 6.7 | 5.5 | 5.2 | 1.9 | 1.1 | 1.5 |
EV To EBITDA EV To EBITDA | 9.8 | 30.4 | 36.2 | 22.8 | 13.5 | 48.1 | 32.5 | 17.5 | 32.1 | 22.5 | 12.2 | 15.8 |
GPM GPM% | 61.1 | 97.4 | 97.3 | 97.2 | 97.2 | 95.8 | 97.5 | 98.7 | 52.1 | 33.2 | 33.4 | 33.4 |
OPM OPM% | 12.3 | 13.8 | 11.9 | 13.9 | 12.0 | 13.0 | 18.2 | 16.6 | 9.5 | 6.3 | 6.3 | 6.5 |
NPM NPM% | 6.2 | 9.1 | 14.3 | 8.7 | 6.2 | 10.4 | 21.9 | 14.8 | 6.7 | 4.2 | 4.7 | 4.7 |
ROCE ROCE% | 5.8 | 9.5 | 13.1 | 8.1 | 6.4 | 6.2 | 20.8 | 31.3 | 15.6 | 9.8 | 10.1 | 10.1 |
ROE ROE% | 4.5 | 8.0 | 11.8 | 6.5 | 5.2 | 7.4 | 23.6 | 26.4 | 11.2 | 5.3 | 6.6 | 6.6 |
ROA ROA% | 3.9 | 6.8 | 10.2 | 5.5 | 4.0 | 5.5 | 15.9 | 14.1 | 7.1 | 4.9 | 5.5 | 5.5 |
| 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 | 230 | 918 | 1,030 | 704 | 337 | 759 | 1,406 | 1,412 | 1,345 | 679 | 407 | 536 |
Price To Earnings Price To Earnings | 24.6 | 47.5 | 31.3 | 38.6 | 24.9 | 62.0 | 28.4 | 20.9 | 46.3 | 35.6 | 17.3 | 21.9 |
Price To Sales Price To Sales | 1.4 | 4.3 | 4.5 | 3.4 | 1.6 | 6.4 | 6.2 | 3.1 | 3.1 | 1.5 | 0.8 | 1.0 |
Price To Book Price To Book | 1.0 | 3.8 | 3.7 | 2.5 | 1.3 | 4.6 | 6.7 | 5.5 | 5.2 | 1.9 | 1.1 | 1.5 |
EV To EBITDA EV To EBITDA | 9.8 | 30.4 | 36.2 | 22.8 | 13.5 | 48.1 | 32.5 | 17.5 | 32.1 | 22.5 | 12.2 | 15.8 |
GPM GPM% | 61.1 | 97.4 | 97.3 | 97.2 | 97.2 | 95.8 | 97.5 | 98.7 | 52.1 | 33.2 | 33.4 | 33.4 |
OPM OPM% | 12.3 | 13.8 | 11.9 | 13.9 | 12.0 | 13.0 | 18.2 | 16.6 | 9.5 | 6.3 | 6.3 | 6.5 |
NPM NPM% | 6.2 | 9.1 | 14.3 | 8.7 | 6.2 | 10.4 | 21.9 | 14.8 | 6.7 | 4.2 | 4.7 | 4.7 |
ROCE ROCE% | 5.8 | 9.5 | 13.1 | 8.1 | 6.4 | 6.2 | 20.8 | 31.3 | 15.6 | 9.8 | 10.1 | 10.1 |
ROE ROE% | 4.5 | 8.0 | 11.8 | 6.5 | 5.2 | 7.4 | 23.6 | 26.4 | 11.2 | 5.3 | 6.6 | 6.6 |
ROA ROA% | 3.9 | 6.8 | 10.2 | 5.5 | 4.0 | 5.5 | 15.9 | 14.1 | 7.1 | 4.9 | 5.5 | 5.5 |
Documents — Aptech Ltd