| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,363 | 1,370 | 1,625 | 1,384 | 1,370 | 1,397 | 1,681 | 1,361 | 1,577 | 1,542 | 2,089 | 1,578 | |
Growth YoY Revenue Growth YoY% | 16.3 | 8.1 | 7.9 | 7.8 | 0.5 | 2.0 | 3.5 | -1.6 | 15.1 | 10.3 | 24.2 | 15.9 |
| 1,143 | 1,165 | 1,334 | 1,169 | 1,160 | 1,178 | 1,380 | 1,176 | 1,321 | 1,304 | 1,706 | 1,347 | |
| 220 | 205 | 292 | 214 | 210 | 220 | 302 | 185 | 257 | 237 | 383 | 231 | |
OPM OPM% | 16.1 | 15.0 | 17.9 | 15.5 | 15.3 | 15.7 | 18.0 | 13.6 | 16.3 | 15.4 | 18.3 | 14.7 |
| 13 | 6 | 10 | 12 | 9 | 12 | 9 | 9 | 11 | -7 | 11 | 13 | |
Interest Expense Interest ExpenseCr | 8 | 8 | 8 | 8 | 10 | 14 | 10 | 12 | 16 | 13 | 24 | 6 |
Depreciation DepreciationCr | 49 | 50 | 53 | 56 | 60 | 63 | 65 | 72 | 72 | 73 | 74 | 75 |
PBT PBTCr | 177 | 154 | 241 | 163 | 149 | 154 | 236 | 110 | 180 | 144 | 297 | 163 |
| 45 | 41 | 60 | 44 | 40 | 42 | 58 | 31 | 45 | 37 | 84 | 43 | |
| 132 | 113 | 181 | 120 | 109 | 113 | 178 | 79 | 135 | 108 | 213 | 120 | |
Growth YoY PAT Growth YoY% | 75.6 | 19.0 | -12.1 | 0.2 | -17.5 | -0.6 | -1.8 | -33.7 | 24.0 | -4.3 | 19.6 | 51.8 |
NPM NPM% | 9.7 | 8.3 | 11.2 | 8.6 | 7.9 | 8.1 | 10.6 | 5.8 | 8.6 | 7.0 | 10.2 | 7.6 |
| 4.9 | 4.2 | 6.8 | 4.5 | 4.1 | 4.3 | 6.7 | 3.0 | 5.0 | 4.0 | 7.9 | 4.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,363 | 1,370 | 1,625 | 1,384 | 1,370 | 1,397 | 1,681 | 1,361 | 1,577 | 1,542 | 2,089 | 1,578 | |
Growth YoY Revenue Growth YoY% | 16.3 | 8.1 | 7.9 | 7.8 | 0.5 | 2.0 | 3.5 | -1.6 | 15.1 | 10.3 | 24.2 | 15.9 |
| 1,143 | 1,165 | 1,334 | 1,169 | 1,160 | 1,178 | 1,380 | 1,176 | 1,321 | 1,304 | 1,706 | 1,347 | |
| 220 | 205 | 292 | 214 | 210 | 220 | 302 | 185 | 257 | 237 | 383 | 231 | |
OPM OPM% | 16.1 | 15.0 | 17.9 | 15.5 | 15.3 | 15.7 | 18.0 | 13.6 | 16.3 | 15.4 | 18.3 | 14.7 |
| 13 | 6 | 10 | 12 | 9 | 12 | 9 | 9 | 11 | -7 | 11 | 13 | |
Interest Expense Interest ExpenseCr | 8 | 8 | 8 | 8 | 10 | 14 | 10 | 12 | 16 | 13 | 24 | 6 |
Depreciation DepreciationCr | 49 | 50 | 53 | 56 | 60 | 63 | 65 | 72 | 72 | 73 | 74 | 75 |
PBT PBTCr | 177 | 154 | 241 | 163 | 149 | 154 | 236 | 110 | 180 | 144 | 297 | 163 |
| 45 | 41 | 60 | 44 | 40 | 42 | 58 | 31 | 45 | 37 | 84 | 43 | |
| 132 | 113 | 181 | 120 | 109 | 113 | 178 | 79 | 135 | 108 | 213 | 120 | |
Growth YoY PAT Growth YoY% | 75.6 | 19.0 | -12.1 | 0.2 | -17.5 | -0.6 | -1.8 | -33.7 | 24.0 | -4.3 | 19.6 | 51.8 |
NPM NPM% | 9.7 | 8.3 | 11.2 | 8.6 | 7.9 | 8.1 | 10.6 | 5.8 | 8.6 | 7.0 | 10.2 | 7.6 |
| 4.9 | 4.2 | 6.8 | 4.5 | 4.1 | 4.3 | 6.7 | 3.0 | 5.0 | 4.0 | 7.9 | 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,678 | 1,895 | 2,073 | 2,507 | 2,578 | 3,176 | 4,394 | 5,159 | 5,641 | 5,832 | 6,569 | 6,785 |
Growth Revenue Growth% | 17.3 | 12.9 | 9.4 | 21.0 | 2.8 | 23.2 | 38.3 | 17.4 | 9.4 | 3.4 | 12.6 | 16.8 |
| 1,470 | 1,631 | 1,756 | 2,122 | 2,135 | 2,532 | 3,639 | 4,349 | 4,723 | 4,887 | 5,507 | 5,677 | |
| 208 | 264 | 317 | 385 | 443 | 645 | 755 | 810 | 918 | 946 | 1,062 | 1,108 | |
OPM OPM% | 12.4 | 13.9 | 15.3 | 15.3 | 17.2 | 20.3 | 17.2 | 15.7 | 16.3 | 16.2 | 16.2 | 16.3 |
| -4 | 6 | 10 | 12 | 11 | 18 | 33 | 23 | 42 | 41 | 25 | 28 | |
Interest Expense Interest ExpenseCr | 30 | 18 | 22 | 32 | 39 | 13 | 13 | 40 | 29 | 41 | 64 | 58 |
Depreciation DepreciationCr | 42 | 50 | 57 | 81 | 108 | 117 | 127 | 178 | 198 | 243 | 292 | 295 |
PBT PBTCr | 132 | 201 | 248 | 283 | 306 | 533 | 649 | 615 | 734 | 703 | 731 | 784 |
| 30 | 56 | 72 | 86 | 57 | 125 | 158 | 156 | 188 | 184 | 196 | 208 | |
PAT PATCr | 102 | 145 | 176 | 197 | 250 | 408 | 490 | 460 | 546 | 519 | 535 | 576 |
Growth PAT Growth% | 30.4 | 41.8 | 21.5 | 12.3 | 26.5 | 63.5 | 20.1 | -6.3 | 18.7 | -4.9 | 3.0 | 20.3 |
NPM NPM% | 6.1 | 7.6 | 8.5 | 7.9 | 9.7 | 12.8 | 11.2 | 8.9 | 9.7 | 8.9 | 8.1 | 8.5 |
| 3.8 | 5.4 | 6.6 | 5.8 | 9.3 | 15.1 | 18.0 | 17.0 | 20.3 | 19.5 | 20.0 | 21.4 |
| 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 | 1,678 | 1,895 | 2,073 | 2,507 | 2,578 | 3,176 | 4,394 | 5,159 | 5,641 | 5,832 | 6,569 | 6,785 |
Growth Revenue Growth% | 17.3 | 12.9 | 9.4 | 21.0 | 2.8 | 23.2 | 38.3 | 17.4 | 9.4 | 3.4 | 12.6 | 16.8 |
| 1,470 | 1,631 | 1,756 | 2,122 | 2,135 | 2,532 | 3,639 | 4,349 | 4,723 | 4,887 | 5,507 | 5,677 | |
| 208 | 264 | 317 | 385 | 443 | 645 | 755 | 810 | 918 | 946 | 1,062 | 1,108 | |
OPM OPM% | 12.4 | 13.9 | 15.3 | 15.3 | 17.2 | 20.3 | 17.2 | 15.7 | 16.3 | 16.2 | 16.2 | 16.3 |
| -4 | 6 | 10 | 12 | 11 | 18 | 33 | 23 | 42 | 41 | 25 | 28 | |
Interest Expense Interest ExpenseCr | 30 | 18 | 22 | 32 | 39 | 13 | 13 | 40 | 29 | 41 | 64 | 58 |
Depreciation DepreciationCr | 42 | 50 | 57 | 81 | 108 | 117 | 127 | 178 | 198 | 243 | 292 | 295 |
PBT PBTCr | 132 | 201 | 248 | 283 | 306 | 533 | 649 | 615 | 734 | 703 | 731 | 784 |
| 30 | 56 | 72 | 86 | 57 | 125 | 158 | 156 | 188 | 184 | 196 | 208 | |
PAT PATCr | 102 | 145 | 176 | 197 | 250 | 408 | 490 | 460 | 546 | 519 | 535 | 576 |
Growth PAT Growth% | 30.4 | 41.8 | 21.5 | 12.3 | 26.5 | 63.5 | 20.1 | -6.3 | 18.7 | -4.9 | 3.0 | 20.3 |
NPM NPM% | 6.1 | 7.6 | 8.5 | 7.9 | 9.7 | 12.8 | 11.2 | 8.9 | 9.7 | 8.9 | 8.1 | 8.5 |
| 3.8 | 5.4 | 6.6 | 5.8 | 9.3 | 15.1 | 18.0 | 17.0 | 20.3 | 19.5 | 20.0 | 21.4 |
| 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 | 12 | 12 | 12 | 12 | 15 | 20 | 20 | 27 | 27 | 27 | 27 |
Reserves ReservesCr | 696 | 835 | 1,006 | 1,193 | 1,488 | 1,876 | 2,317 | 2,684 | 3,161 | 3,590 | 4,031 |
| 427 | 453 | 491 | 587 | 615 | 688 | 941 | 1,334 | 1,121 | 1,143 | 1,498 | |
| 155 | 150 | 152 | 220 | 155 | 68 | 82 | 81 | 108 | 220 | 256 | |
| 1,304 | 1,462 | 1,675 | 2,099 | 2,289 | 2,673 | 3,387 | 4,373 | 4,498 | 5,056 | 5,812 | |
| 614 | 676 | 743 | 871 | 963 | 1,269 | 1,745 | 2,249 | 1,986 | 2,149 | 2,639 | |
| 690 | 785 | 932 | 1,228 | 1,326 | 1,404 | 1,642 | 2,124 | 2,512 | 2,907 | 3,173 | |
| 1,304 | 1,462 | 1,675 | 2,099 | 2,289 | 2,673 | 3,387 | 4,373 | 4,498 | 5,056 | 5,812 |
| 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 | 12 | 12 | 12 | 12 | 15 | 20 | 20 | 27 | 27 | 27 | 27 |
Reserves ReservesCr | 696 | 835 | 1,006 | 1,193 | 1,488 | 1,876 | 2,317 | 2,684 | 3,161 | 3,590 | 4,031 |
| 427 | 453 | 491 | 587 | 615 | 688 | 941 | 1,334 | 1,121 | 1,143 | 1,498 | |
| 155 | 150 | 152 | 220 | 155 | 68 | 82 | 81 | 108 | 220 | 256 | |
| 1,304 | 1,462 | 1,675 | 2,099 | 2,289 | 2,673 | 3,387 | 4,373 | 4,498 | 5,056 | 5,812 | |
| 614 | 676 | 743 | 871 | 963 | 1,269 | 1,745 | 2,249 | 1,986 | 2,149 | 2,639 | |
| 690 | 785 | 932 | 1,228 | 1,326 | 1,404 | 1,642 | 2,124 | 2,512 | 2,907 | 3,173 | |
| 1,304 | 1,462 | 1,675 | 2,099 | 2,289 | 2,673 | 3,387 | 4,373 | 4,498 | 5,056 | 5,812 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 226 | 114 | 282 | 342 | 405 | 664 | 543 | 557 | 823 | 630 | 1,117 | |
| -203 | -158 | -185 | -293 | -318 | -454 | 72 | -480 | -541 | -513 | -507 | |
| 16 | 12 | -71 | -5 | -163 | -153 | -44 | -191 | -203 | -118 | -328 | |
Net Cash Flow Net Cash FlowCr | 38 | -32 | 25 | 44 | -75 | 57 | 571 | -113 | 80 | -1 | 282 |
Free Cash Flow Free Cash FlowCr | 227 | 115 | 287 | 122 | 192 | 493 | 199 | 247 | 273 | 90 | 661 |
CFO To PAT CFO To PAT% | 221.5 | 79.0 | 160.4 | 173.3 | 162.4 | 162.7 | 110.8 | 121.2 | 150.9 | 121.3 | 208.9 |
CFO To EBITDA CFO To EBITDA% | 108.8 | 43.3 | 89.0 | 88.8 | 91.5 | 103.0 | 71.9 | 68.8 | 89.7 | 66.6 | 105.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 226 | 114 | 282 | 342 | 405 | 664 | 543 | 557 | 823 | 630 | 1,117 | |
| -203 | -158 | -185 | -293 | -318 | -454 | 72 | -480 | -541 | -513 | -507 | |
| 16 | 12 | -71 | -5 | -163 | -153 | -44 | -191 | -203 | -118 | -328 | |
Net Cash Flow Net Cash FlowCr | 38 | -32 | 25 | 44 | -75 | 57 | 571 | -113 | 80 | -1 | 282 |
Free Cash Flow Free Cash FlowCr | 227 | 115 | 287 | 122 | 192 | 493 | 199 | 247 | 273 | 90 | 661 |
CFO To PAT CFO To PAT% | 221.5 | 79.0 | 160.4 | 173.3 | 162.4 | 162.7 | 110.8 | 121.2 | 150.9 | 121.3 | 208.9 |
CFO To EBITDA CFO To EBITDA% | 108.8 | 43.3 | 89.0 | 88.8 | 91.5 | 103.0 | 71.9 | 68.8 | 89.7 | 66.6 | 105.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 5,024 | 6,557 | 10,727 | 13,877 | 13,928 | 32,481 | 40,650 | 35,912 | 53,469 | 34,732 | 42,903 | 37,117 |
Price To Earnings Price To Earnings | 49.8 | 45.3 | 61.3 | 71.0 | 56.3 | 80.3 | 84.0 | 78.8 | 98.0 | 66.4 | 80.0 | 64.5 |
Price To Sales Price To Sales | 3.0 | 3.5 | 5.2 | 5.5 | 5.4 | 10.2 | 9.3 | 7.0 | 9.5 | 6.0 | 6.5 | 5.5 |
Price To Book Price To Book | 7.1 | 7.8 | 10.6 | 11.5 | 9.3 | 17.1 | 17.4 | 13.3 | 16.8 | 9.6 | 10.6 | 9.2 |
EV To EBITDA EV To EBITDA | 24.6 | 25.4 | 34.1 | 36.3 | 31.4 | 49.8 | 53.1 | 43.6 | 57.7 | 36.3 | 39.8 | 34.0 |
GPM GPM% | 24.4 | 27.1 | 28.9 | 29.9 | 33.4 | 34.3 | 29.9 | 29.6 | 34.3 | 32.5 | 32.7 | 32.7 |
OPM OPM% | 12.4 | 13.9 | 15.3 | 15.3 | 17.2 | 20.3 | 17.2 | 15.7 | 16.3 | 16.2 | 16.2 | 16.3 |
NPM NPM% | 6.1 | 7.6 | 8.5 | 7.9 | 9.7 | 12.8 | 11.2 | 8.9 | 9.7 | 8.9 | 8.1 | 8.5 |
ROCE ROCE% | 19.3 | 21.7 | 23.6 | 22.5 | 21.1 | 27.6 | 27.2 | 23.4 | 23.1 | 19.3 | 18.4 | 18.4 |
ROE ROE% | 14.4 | 17.1 | 17.3 | 16.4 | 16.6 | 21.5 | 21.0 | 16.9 | 17.1 | 14.3 | 13.2 | 13.2 |
ROA ROA% | 7.8 | 9.9 | 10.5 | 9.4 | 10.9 | 15.3 | 14.5 | 10.5 | 12.1 | 10.3 | 9.2 | 9.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 5,024 | 6,557 | 10,727 | 13,877 | 13,928 | 32,481 | 40,650 | 35,912 | 53,469 | 34,732 | 42,903 | 37,117 |
Price To Earnings Price To Earnings | 49.8 | 45.3 | 61.3 | 71.0 | 56.3 | 80.3 | 84.0 | 78.8 | 98.0 | 66.4 | 80.0 | 64.5 |
Price To Sales Price To Sales | 3.0 | 3.5 | 5.2 | 5.5 | 5.4 | 10.2 | 9.3 | 7.0 | 9.5 | 6.0 | 6.5 | 5.5 |
Price To Book Price To Book | 7.1 | 7.8 | 10.6 | 11.5 | 9.3 | 17.1 | 17.4 | 13.3 | 16.8 | 9.6 | 10.6 | 9.2 |
EV To EBITDA EV To EBITDA | 24.6 | 25.4 | 34.1 | 36.3 | 31.4 | 49.8 | 53.1 | 43.6 | 57.7 | 36.3 | 39.8 | 34.0 |
GPM GPM% | 24.4 | 27.1 | 28.9 | 29.9 | 33.4 | 34.3 | 29.9 | 29.6 | 34.3 | 32.5 | 32.7 | 32.7 |
OPM OPM% | 12.4 | 13.9 | 15.3 | 15.3 | 17.2 | 20.3 | 17.2 | 15.7 | 16.3 | 16.2 | 16.2 | 16.3 |
NPM NPM% | 6.1 | 7.6 | 8.5 | 7.9 | 9.7 | 12.8 | 11.2 | 8.9 | 9.7 | 8.9 | 8.1 | 8.5 |
ROCE ROCE% | 19.3 | 21.7 | 23.6 | 22.5 | 21.1 | 27.6 | 27.2 | 23.4 | 23.1 | 19.3 | 18.4 | 18.4 |
ROE ROE% | 14.4 | 17.1 | 17.3 | 16.4 | 16.6 | 21.5 | 21.0 | 16.9 | 17.1 | 14.3 | 13.2 | 13.2 |
ROA ROA% | 7.8 | 9.9 | 10.5 | 9.4 | 10.9 | 15.3 | 14.5 | 10.5 | 12.1 | 10.3 | 9.2 | 9.2 |
Documents — Astral Ltd
Concall Transcript Summaries — Astral Ltd