| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 190 | 231 | 354 | 155 | 230 | 259 | 408 | 200 | 215 | 260 | 488 | 177 | |
Growth YoY Revenue Growth YoY% | 8.8 | 4.9 | 37.0 | 16.0 | 20.8 | 11.9 | 15.2 | 28.7 | -6.5 | 0.7 | 19.7 | -11.6 |
| 148 | 165 | 273 | 131 | 180 | 182 | 288 | 159 | 167 | 178 | 326 | 144 | |
| 42 | 66 | 81 | 24 | 49 | 76 | 120 | 41 | 48 | 83 | 162 | 33 | |
OPM OPM% | 21.9 | 28.6 | 22.8 | 15.5 | 21.4 | 29.5 | 29.3 | 20.5 | 22.3 | 31.7 | 33.3 | 18.7 |
| 9 | 6 | 6 | 4 | 3 | 10 | 10 | 4 | 8 | 8 | 6 | 5 | |
Interest Expense Interest ExpenseCr | 6 | 8 | 9 | 10 | 13 | 15 | 19 | 15 | 13 | 13 | 14 | 11 |
Depreciation DepreciationCr | 6 | 7 | 6 | 8 | 6 | 10 | 11 | 9 | 10 | 11 | 13 | 12 |
PBT PBTCr | 38 | 58 | 71 | 9 | 34 | 62 | 99 | 21 | 32 | 66 | 141 | 16 |
| 8 | 14 | 17 | 2 | 8 | 14 | 26 | 5 | 8 | 19 | 35 | 3 | |
| 30 | 43 | 54 | 7 | 25 | 47 | 73 | 16 | 24 | 47 | 106 | 12 | |
Growth YoY PAT Growth YoY% | 46.3 | 56.7 | 302.4 | 206.8 | -15.4 | 9.3 | 35.1 | 126.0 | -5.9 | -1.3 | 44.2 | -24.1 |
NPM NPM% | 15.8 | 18.8 | 15.4 | 4.6 | 11.1 | 18.4 | 18.0 | 8.2 | 11.1 | 18.0 | 21.7 | 7.0 |
| 3.2 | 4.6 | 5.7 | 0.8 | 2.7 | 5.0 | 7.7 | 1.7 | 2.5 | 4.9 | 11.2 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 190 | 231 | 354 | 155 | 230 | 259 | 408 | 200 | 215 | 260 | 488 | 177 | |
Growth YoY Revenue Growth YoY% | 8.8 | 4.9 | 37.0 | 16.0 | 20.8 | 11.9 | 15.2 | 28.7 | -6.5 | 0.7 | 19.7 | -11.6 |
| 148 | 165 | 273 | 131 | 180 | 182 | 288 | 159 | 167 | 178 | 326 | 144 | |
| 42 | 66 | 81 | 24 | 49 | 76 | 120 | 41 | 48 | 83 | 162 | 33 | |
OPM OPM% | 21.9 | 28.6 | 22.8 | 15.5 | 21.4 | 29.5 | 29.3 | 20.5 | 22.3 | 31.7 | 33.3 | 18.7 |
| 9 | 6 | 6 | 4 | 3 | 10 | 10 | 4 | 8 | 8 | 6 | 5 | |
Interest Expense Interest ExpenseCr | 6 | 8 | 9 | 10 | 13 | 15 | 19 | 15 | 13 | 13 | 14 | 11 |
Depreciation DepreciationCr | 6 | 7 | 6 | 8 | 6 | 10 | 11 | 9 | 10 | 11 | 13 | 12 |
PBT PBTCr | 38 | 58 | 71 | 9 | 34 | 62 | 99 | 21 | 32 | 66 | 141 | 16 |
| 8 | 14 | 17 | 2 | 8 | 14 | 26 | 5 | 8 | 19 | 35 | 3 | |
| 30 | 43 | 54 | 7 | 25 | 47 | 73 | 16 | 24 | 47 | 106 | 12 | |
Growth YoY PAT Growth YoY% | 46.3 | 56.7 | 302.4 | 206.8 | -15.4 | 9.3 | 35.1 | 126.0 | -5.9 | -1.3 | 44.2 | -24.1 |
NPM NPM% | 15.8 | 18.8 | 15.4 | 4.6 | 11.1 | 18.4 | 18.0 | 8.2 | 11.1 | 18.0 | 21.7 | 7.0 |
| 3.2 | 4.6 | 5.7 | 0.8 | 2.7 | 5.0 | 7.7 | 1.7 | 2.5 | 4.9 | 11.2 | 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 | 419 | 390 | 362 | 293 | 467 | 641 | 750 | 816 | 909 | 1,051 | 1,163 | 1,140 |
Growth Revenue Growth% | -33.9 | -6.9 | -7.1 | -19.0 | 59.2 | 37.2 | 17.1 | 8.7 | 11.4 | 15.7 | 10.6 | 4.0 |
| 323 | 290 | 251 | 265 | 385 | 562 | 661 | 668 | 717 | 782 | 829 | 814 | |
| 96 | 99 | 111 | 29 | 82 | 79 | 89 | 148 | 192 | 269 | 334 | 326 | |
OPM OPM% | 22.9 | 25.5 | 30.6 | 9.8 | 17.7 | 12.3 | 11.9 | 18.1 | 21.1 | 25.6 | 28.7 | 28.6 |
| 9 | 6 | 8 | 23 | 11 | 8 | 4 | 3 | 24 | 27 | 26 | 28 | |
Interest Expense Interest ExpenseCr | 9 | 11 | 12 | 9 | 8 | 25 | 21 | 31 | 31 | 57 | 56 | 52 |
Depreciation DepreciationCr | 24 | 24 | 27 | 29 | 26 | 24 | 22 | 24 | 25 | 35 | 44 | 46 |
PBT PBTCr | 71 | 70 | 80 | 13 | 59 | 39 | 50 | 96 | 159 | 204 | 261 | 255 |
| 15 | 12 | 19 | 4 | 15 | 10 | 12 | 26 | 38 | 50 | 68 | 66 | |
PAT PATCr | 56 | 58 | 61 | 10 | 44 | 29 | 38 | 70 | 121 | 154 | 193 | 189 |
Growth PAT Growth% | -10.2 | 2.1 | 6.1 | -84.0 | 351.1 | -34.5 | 31.3 | 84.4 | 73.4 | 26.8 | 25.7 | 16.3 |
NPM NPM% | 13.5 | 14.8 | 16.9 | 3.3 | 9.4 | 4.5 | 5.0 | 8.6 | 13.3 | 14.6 | 16.6 | 16.6 |
| 6.8 | 0.7 | 7.0 | 1.1 | 5.1 | 3.3 | 4.4 | 8.1 | 12.9 | 16.2 | 20.3 | 19.9 |
| 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 | 419 | 390 | 362 | 293 | 467 | 641 | 750 | 816 | 909 | 1,051 | 1,163 | 1,140 |
Growth Revenue Growth% | -33.9 | -6.9 | -7.1 | -19.0 | 59.2 | 37.2 | 17.1 | 8.7 | 11.4 | 15.7 | 10.6 | 4.0 |
| 323 | 290 | 251 | 265 | 385 | 562 | 661 | 668 | 717 | 782 | 829 | 814 | |
| 96 | 99 | 111 | 29 | 82 | 79 | 89 | 148 | 192 | 269 | 334 | 326 | |
OPM OPM% | 22.9 | 25.5 | 30.6 | 9.8 | 17.7 | 12.3 | 11.9 | 18.1 | 21.1 | 25.6 | 28.7 | 28.6 |
| 9 | 6 | 8 | 23 | 11 | 8 | 4 | 3 | 24 | 27 | 26 | 28 | |
Interest Expense Interest ExpenseCr | 9 | 11 | 12 | 9 | 8 | 25 | 21 | 31 | 31 | 57 | 56 | 52 |
Depreciation DepreciationCr | 24 | 24 | 27 | 29 | 26 | 24 | 22 | 24 | 25 | 35 | 44 | 46 |
PBT PBTCr | 71 | 70 | 80 | 13 | 59 | 39 | 50 | 96 | 159 | 204 | 261 | 255 |
| 15 | 12 | 19 | 4 | 15 | 10 | 12 | 26 | 38 | 50 | 68 | 66 | |
PAT PATCr | 56 | 58 | 61 | 10 | 44 | 29 | 38 | 70 | 121 | 154 | 193 | 189 |
Growth PAT Growth% | -10.2 | 2.1 | 6.1 | -84.0 | 351.1 | -34.5 | 31.3 | 84.4 | 73.4 | 26.8 | 25.7 | 16.3 |
NPM NPM% | 13.5 | 14.8 | 16.9 | 3.3 | 9.4 | 4.5 | 5.0 | 8.6 | 13.3 | 14.6 | 16.6 | 16.6 |
| 6.8 | 0.7 | 7.0 | 1.1 | 5.1 | 3.3 | 4.4 | 8.1 | 12.9 | 16.2 | 20.3 | 19.9 |
| 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 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 19 | 19 | 19 |
Reserves ReservesCr | 382 | 433 | 484 | 482 | 523 | 541 | 568 | 625 | 947 | 1,079 | 1,252 |
| 81 | 128 | 155 | 107 | 352 | 383 | 336 | 337 | 434 | 644 | 518 | |
| 71 | 71 | 20 | 10 | 4 | 4 | 47 | 78 | 74 | 108 | 155 | |
| 551 | 649 | 676 | 616 | 895 | 945 | 969 | 1,057 | 1,474 | 1,851 | 1,988 | |
| 410 | 435 | 463 | 401 | 689 | 759 | 771 | 851 | 1,235 | 1,557 | 1,621 | |
| 141 | 215 | 213 | 215 | 207 | 186 | 197 | 206 | 239 | 294 | 367 | |
| 551 | 649 | 676 | 616 | 895 | 945 | 969 | 1,057 | 1,474 | 1,851 | 1,988 |
| 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 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 19 | 19 | 19 |
Reserves ReservesCr | 382 | 433 | 484 | 482 | 523 | 541 | 568 | 625 | 947 | 1,079 | 1,252 |
| 81 | 128 | 155 | 107 | 352 | 383 | 336 | 337 | 434 | 644 | 518 | |
| 71 | 71 | 20 | 10 | 4 | 4 | 47 | 78 | 74 | 108 | 155 | |
| 551 | 649 | 676 | 616 | 895 | 945 | 969 | 1,057 | 1,474 | 1,851 | 1,988 | |
| 410 | 435 | 463 | 401 | 689 | 759 | 771 | 851 | 1,235 | 1,557 | 1,621 | |
| 141 | 215 | 213 | 215 | 207 | 186 | 197 | 206 | 239 | 294 | 367 | |
| 551 | 649 | 676 | 616 | 895 | 945 | 969 | 1,057 | 1,474 | 1,851 | 1,988 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 59 | 14 | 179 | 1 | -7 | -25 | 115 | -25 | -182 | -90 | 387 | |
| -18 | -123 | -94 | 85 | -30 | -1 | -26 | -28 | -44 | -76 | -85 | |
| 21 | 46 | -65 | -98 | 37 | 34 | -79 | 75 | 232 | 141 | -196 | |
Net Cash Flow Net Cash FlowCr | 62 | -63 | 20 | -12 | -1 | 8 | 10 | 21 | 7 | -25 | 106 |
Free Cash Flow Free Cash FlowCr | 37 | -58 | 145 | -12 | -25 | -28 | 88 | -59 | -225 | -162 | 309 |
CFO To PAT CFO To PAT% | 103.9 | 25.0 | 292.7 | 15.1 | -16.5 | -85.3 | 302.8 | -36.5 | -149.9 | -58.7 | 200.4 |
CFO To EBITDA CFO To EBITDA% | 61.1 | 14.5 | 161.3 | 5.1 | -8.8 | -31.1 | 128.5 | -17.3 | -94.8 | -33.5 | 115.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 59 | 14 | 179 | 1 | -7 | -25 | 115 | -25 | -182 | -90 | 387 | |
| -18 | -123 | -94 | 85 | -30 | -1 | -26 | -28 | -44 | -76 | -85 | |
| 21 | 46 | -65 | -98 | 37 | 34 | -79 | 75 | 232 | 141 | -196 | |
Net Cash Flow Net Cash FlowCr | 62 | -63 | 20 | -12 | -1 | 8 | 10 | 21 | 7 | -25 | 106 |
Free Cash Flow Free Cash FlowCr | 37 | -58 | 145 | -12 | -25 | -28 | 88 | -59 | -225 | -162 | 309 |
CFO To PAT CFO To PAT% | 103.9 | 25.0 | 292.7 | 15.1 | -16.5 | -85.3 | 302.8 | -36.5 | -149.9 | -58.7 | 200.4 |
CFO To EBITDA CFO To EBITDA% | 61.1 | 14.5 | 161.3 | 5.1 | -8.8 | -31.1 | 128.5 | -17.3 | -94.8 | -33.5 | 115.9 |
| 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 | 916 | 964 | 664 | 851 | 450 | 1,122 | 1,945 | 1,946 | 5,656 | 6,403 | 8,070 | 15,330 |
Price To Earnings Price To Earnings | 16.9 | 16.7 | 10.9 | 87.0 | 10.2 | 38.9 | 51.4 | 27.9 | 46.7 | 41.7 | 41.8 | 81.1 |
Price To Sales Price To Sales | 2.2 | 2.5 | 1.8 | 2.9 | 1.0 | 1.8 | 2.6 | 2.4 | 6.2 | 6.1 | 6.9 | 13.4 |
Price To Book Price To Book | 2.3 | 2.1 | 1.3 | 1.7 | 0.8 | 2.0 | 3.3 | 3.0 | 5.8 | 5.8 | 6.3 | 12.1 |
EV To EBITDA EV To EBITDA | 9.2 | 11.0 | 6.0 | 28.9 | 5.5 | 15.2 | 21.7 | 13.7 | 30.1 | 25.0 | 24.3 | 47.6 |
GPM GPM% | 46.4 | 47.4 | 55.5 | 39.9 | 39.9 | 27.6 | 26.8 | 33.5 | 36.9 | 42.1 | 47.3 | 47.3 |
OPM OPM% | 22.9 | 25.5 | 30.6 | 9.8 | 17.7 | 12.3 | 11.9 | 18.1 | 21.1 | 25.6 | 28.7 | 28.6 |
NPM NPM% | 13.5 | 14.8 | 16.9 | 3.3 | 9.4 | 4.5 | 5.0 | 8.6 | 13.3 | 14.6 | 16.6 | 16.6 |
ROCE ROCE% | 17.6 | 13.9 | 17.1 | 4.5 | 11.4 | 9.3 | 10.9 | 15.3 | 15.8 | 17.1 | 20.3 | 20.3 |
ROE ROE% | 14.1 | 12.8 | 12.2 | 1.9 | 8.2 | 5.2 | 6.5 | 10.9 | 12.5 | 14.0 | 15.2 | 15.2 |
ROA ROA% | 10.2 | 8.9 | 9.0 | 1.6 | 4.9 | 3.0 | 3.9 | 6.6 | 8.2 | 8.3 | 9.7 | 9.7 |
| 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 | 916 | 964 | 664 | 851 | 450 | 1,122 | 1,945 | 1,946 | 5,656 | 6,403 | 8,070 | 15,330 |
Price To Earnings Price To Earnings | 16.9 | 16.7 | 10.9 | 87.0 | 10.2 | 38.9 | 51.4 | 27.9 | 46.7 | 41.7 | 41.8 | 81.1 |
Price To Sales Price To Sales | 2.2 | 2.5 | 1.8 | 2.9 | 1.0 | 1.8 | 2.6 | 2.4 | 6.2 | 6.1 | 6.9 | 13.4 |
Price To Book Price To Book | 2.3 | 2.1 | 1.3 | 1.7 | 0.8 | 2.0 | 3.3 | 3.0 | 5.8 | 5.8 | 6.3 | 12.1 |
EV To EBITDA EV To EBITDA | 9.2 | 11.0 | 6.0 | 28.9 | 5.5 | 15.2 | 21.7 | 13.7 | 30.1 | 25.0 | 24.3 | 47.6 |
GPM GPM% | 46.4 | 47.4 | 55.5 | 39.9 | 39.9 | 27.6 | 26.8 | 33.5 | 36.9 | 42.1 | 47.3 | 47.3 |
OPM OPM% | 22.9 | 25.5 | 30.6 | 9.8 | 17.7 | 12.3 | 11.9 | 18.1 | 21.1 | 25.6 | 28.7 | 28.6 |
NPM NPM% | 13.5 | 14.8 | 16.9 | 3.3 | 9.4 | 4.5 | 5.0 | 8.6 | 13.3 | 14.6 | 16.6 | 16.6 |
ROCE ROCE% | 17.6 | 13.9 | 17.1 | 4.5 | 11.4 | 9.3 | 10.9 | 15.3 | 15.8 | 17.1 | 20.3 | 20.3 |
ROE ROE% | 14.1 | 12.8 | 12.2 | 1.9 | 8.2 | 5.2 | 6.5 | 10.9 | 12.5 | 14.0 | 15.2 | 15.2 |
ROA ROA% | 10.2 | 8.9 | 9.0 | 1.6 | 4.9 | 3.0 | 3.9 | 6.6 | 8.2 | 8.3 | 9.7 | 9.7 |
Documents — Astra Microwave Products Ltd
Concall Transcript Summaries — Astra Microwave Products Ltd