| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,574 | 1,655 | 1,480 | 1,423 | 1,497 | 1,502 | 1,545 | 1,387 | 1,585 | 1,660 | 1,691 | 1,719 | |
Growth YoY Revenue Growth YoY% | 0.8 | -1.0 | -12.0 | -9.4 | -4.9 | -9.3 | 4.3 | -2.6 | 5.8 | 10.5 | 9.5 | 23.9 |
| 1,476 | 1,540 | 1,355 | 1,305 | 1,365 | 1,358 | 1,402 | 1,270 | 1,441 | 1,508 | 1,527 | 1,559 | |
| 99 | 115 | 125 | 119 | 133 | 143 | 143 | 116 | 143 | 151 | 164 | 160 | |
OPM OPM% | 6.3 | 7.0 | 8.5 | 8.3 | 8.9 | 9.5 | 9.3 | 8.4 | 9.1 | 9.1 | 9.7 | 9.3 |
| -5 | 1 | -8 | -18 | -17 | -22 | -10 | -11 | -14 | -25 | -12 | -15 | |
Interest Expense Interest ExpenseCr | 32 | 36 | 41 | 34 | 32 | 31 | 47 | 34 | 39 | 40 | 45 | 48 |
Depreciation DepreciationCr | 29 | 28 | 29 | 26 | 28 | 31 | 28 | 27 | 29 | 30 | 31 | 36 |
PBT PBTCr | 33 | 52 | 47 | 40 | 55 | 59 | 58 | 45 | 61 | 57 | 76 | 61 |
| 1 | 11 | 6 | 3 | 3 | 3 | -3 | -2 | 5 | 7 | 11 | 5 | |
| 32 | 41 | 41 | 37 | 51 | 56 | 60 | 47 | 56 | 50 | 65 | 56 | |
Growth YoY PAT Growth YoY% | 241.4 | 424.6 | 77.1 | 54.9 | 60.0 | 37.2 | 47.9 | 27.9 | 8.8 | -11.4 | 7.1 | 17.9 |
NPM NPM% | 2.0 | 2.5 | 2.8 | 2.6 | 3.4 | 3.7 | 3.9 | 3.4 | 3.5 | 3.0 | 3.8 | 3.3 |
| 1.9 | 2.4 | 3.0 | 2.2 | 3.0 | 3.3 | 3.6 | 2.8 | 3.3 | 2.9 | 4.6 | 3.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,574 | 1,655 | 1,480 | 1,423 | 1,497 | 1,502 | 1,545 | 1,387 | 1,585 | 1,660 | 1,691 | 1,719 | |
Growth YoY Revenue Growth YoY% | 0.8 | -1.0 | -12.0 | -9.4 | -4.9 | -9.3 | 4.3 | -2.6 | 5.8 | 10.5 | 9.5 | 23.9 |
| 1,476 | 1,540 | 1,355 | 1,305 | 1,365 | 1,358 | 1,402 | 1,270 | 1,441 | 1,508 | 1,527 | 1,559 | |
| 99 | 115 | 125 | 119 | 133 | 143 | 143 | 116 | 143 | 151 | 164 | 160 | |
OPM OPM% | 6.3 | 7.0 | 8.5 | 8.3 | 8.9 | 9.5 | 9.3 | 8.4 | 9.1 | 9.1 | 9.7 | 9.3 |
| -5 | 1 | -8 | -18 | -17 | -22 | -10 | -11 | -14 | -25 | -12 | -15 | |
Interest Expense Interest ExpenseCr | 32 | 36 | 41 | 34 | 32 | 31 | 47 | 34 | 39 | 40 | 45 | 48 |
Depreciation DepreciationCr | 29 | 28 | 29 | 26 | 28 | 31 | 28 | 27 | 29 | 30 | 31 | 36 |
PBT PBTCr | 33 | 52 | 47 | 40 | 55 | 59 | 58 | 45 | 61 | 57 | 76 | 61 |
| 1 | 11 | 6 | 3 | 3 | 3 | -3 | -2 | 5 | 7 | 11 | 5 | |
| 32 | 41 | 41 | 37 | 51 | 56 | 60 | 47 | 56 | 50 | 65 | 56 | |
Growth YoY PAT Growth YoY% | 241.4 | 424.6 | 77.1 | 54.9 | 60.0 | 37.2 | 47.9 | 27.9 | 8.8 | -11.4 | 7.1 | 17.9 |
NPM NPM% | 2.0 | 2.5 | 2.8 | 2.6 | 3.4 | 3.7 | 3.9 | 3.4 | 3.5 | 3.0 | 3.8 | 3.3 |
| 1.9 | 2.4 | 3.0 | 2.2 | 3.0 | 3.3 | 3.6 | 2.8 | 3.3 | 2.9 | 4.6 | 3.1 |
| 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 | 881 | 780 | 733 | 1,853 | 4,994 | 4,674 | 5,370 | 6,288 | 6,282 | 5,967 | 6,322 | 6,654 |
Growth Revenue Growth% | -1.1 | -11.5 | -5.9 | 152.6 | 169.5 | -6.4 | 14.9 | 17.1 | -0.1 | -5.0 | 6.0 | 12.2 |
| 876 | 746 | 700 | 1,806 | 4,666 | 4,310 | 5,112 | 6,014 | 5,855 | 5,429 | 5,765 | 6,035 | |
| 6 | 34 | 33 | 47 | 328 | 364 | 258 | 273 | 426 | 537 | 557 | 619 | |
OPM OPM% | 0.6 | 4.3 | 4.5 | 2.5 | 6.6 | 7.8 | 4.8 | 4.3 | 6.8 | 9.0 | 8.8 | 9.3 |
| 7 | 12 | 19 | -67 | -178 | -75 | 0 | -25 | -14 | -68 | -44 | -66 | |
Interest Expense Interest ExpenseCr | 27 | 25 | 25 | 45 | 132 | 98 | 74 | 111 | 141 | 145 | 158 | 172 |
Depreciation DepreciationCr | 9 | 7 | 8 | 15 | 92 | 96 | 99 | 107 | 114 | 113 | 116 | 125 |
PBT PBTCr | -22 | 14 | 19 | -79 | -73 | 96 | 86 | 29 | 156 | 212 | 239 | 255 |
| 12 | 2 | 4 | -1 | 7 | 18 | 13 | 6 | 19 | 7 | 22 | 29 | |
PAT PATCr | -35 | 12 | 15 | -79 | -80 | 78 | 73 | 24 | 138 | 205 | 218 | 226 |
Growth PAT Growth% | -334.2 | 134.9 | 23.5 | -627.6 | -1.5 | 197.7 | -6.9 | -67.4 | 480.9 | 48.8 | 6.2 | 5.1 |
NPM NPM% | -3.9 | 1.6 | 2.0 | -4.3 | -1.6 | 1.7 | 1.4 | 0.4 | 2.2 | 3.4 | 3.4 | 3.4 |
| -2.4 | 0.6 | 1.1 | -0.4 | -5.4 | 5.2 | 0.9 | 1.4 | 10.6 | 12.2 | 16.5 | 13.9 |
| 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 | 881 | 780 | 733 | 1,853 | 4,994 | 4,674 | 5,370 | 6,288 | 6,282 | 5,967 | 6,322 | 6,654 |
Growth Revenue Growth% | -1.1 | -11.5 | -5.9 | 152.6 | 169.5 | -6.4 | 14.9 | 17.1 | -0.1 | -5.0 | 6.0 | 12.2 |
| 876 | 746 | 700 | 1,806 | 4,666 | 4,310 | 5,112 | 6,014 | 5,855 | 5,429 | 5,765 | 6,035 | |
| 6 | 34 | 33 | 47 | 328 | 364 | 258 | 273 | 426 | 537 | 557 | 619 | |
OPM OPM% | 0.6 | 4.3 | 4.5 | 2.5 | 6.6 | 7.8 | 4.8 | 4.3 | 6.8 | 9.0 | 8.8 | 9.3 |
| 7 | 12 | 19 | -67 | -178 | -75 | 0 | -25 | -14 | -68 | -44 | -66 | |
Interest Expense Interest ExpenseCr | 27 | 25 | 25 | 45 | 132 | 98 | 74 | 111 | 141 | 145 | 158 | 172 |
Depreciation DepreciationCr | 9 | 7 | 8 | 15 | 92 | 96 | 99 | 107 | 114 | 113 | 116 | 125 |
PBT PBTCr | -22 | 14 | 19 | -79 | -73 | 96 | 86 | 29 | 156 | 212 | 239 | 255 |
| 12 | 2 | 4 | -1 | 7 | 18 | 13 | 6 | 19 | 7 | 22 | 29 | |
PAT PATCr | -35 | 12 | 15 | -79 | -80 | 78 | 73 | 24 | 138 | 205 | 218 | 226 |
Growth PAT Growth% | -334.2 | 134.9 | 23.5 | -627.6 | -1.5 | 197.7 | -6.9 | -67.4 | 480.9 | 48.8 | 6.2 | 5.1 |
NPM NPM% | -3.9 | 1.6 | 2.0 | -4.3 | -1.6 | 1.7 | 1.4 | 0.4 | 2.2 | 3.4 | 3.4 | 3.4 |
| -2.4 | 0.6 | 1.1 | -0.4 | -5.4 | 5.2 | 0.9 | 1.4 | 10.6 | 12.2 | 16.5 | 13.9 |
| 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 | 28 | 28 | 28 | 30 | 30 | 33 | 33 | 34 | 34 | 34 | 36 |
Reserves ReservesCr | 25 | 35 | 47 | -11 | -206 | 162 | 215 | 262 | 447 | 642 | 1,251 |
| 531 | 493 | 444 | 1,658 | 1,983 | 1,694 | 1,915 | 2,044 | 1,576 | 1,362 | 1,769 | |
| 23 | 18 | 47 | 755 | 499 | 403 | 477 | 663 | 743 | 952 | 1,238 | |
| 623 | 590 | 580 | 2,432 | 2,306 | 2,303 | 2,652 | 3,002 | 2,800 | 3,072 | 4,294 | |
| 420 | 383 | 396 | 1,897 | 1,547 | 1,554 | 1,807 | 2,026 | 1,837 | 2,130 | 3,236 | |
| 203 | 207 | 184 | 535 | 759 | 749 | 845 | 976 | 964 | 942 | 1,058 | |
| 623 | 590 | 580 | 2,432 | 2,306 | 2,303 | 2,652 | 3,002 | 2,800 | 3,072 | 4,294 |
| 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 | 28 | 28 | 28 | 30 | 30 | 33 | 33 | 34 | 34 | 34 | 36 |
Reserves ReservesCr | 25 | 35 | 47 | -11 | -206 | 162 | 215 | 262 | 447 | 642 | 1,251 |
| 531 | 493 | 444 | 1,658 | 1,983 | 1,694 | 1,915 | 2,044 | 1,576 | 1,362 | 1,769 | |
| 23 | 18 | 47 | 755 | 499 | 403 | 477 | 663 | 743 | 952 | 1,238 | |
| 623 | 590 | 580 | 2,432 | 2,306 | 2,303 | 2,652 | 3,002 | 2,800 | 3,072 | 4,294 | |
| 420 | 383 | 396 | 1,897 | 1,547 | 1,554 | 1,807 | 2,026 | 1,837 | 2,130 | 3,236 | |
| 203 | 207 | 184 | 535 | 759 | 749 | 845 | 976 | 964 | 942 | 1,058 | |
| 623 | 590 | 580 | 2,432 | 2,306 | 2,303 | 2,652 | 3,002 | 2,800 | 3,072 | 4,294 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 | 4 | 52 | -72 | 1,137 | 303 | 60 | 13 | 129 | -88 | 84 | |
| -19 | -3 | -5 | -357 | -328 | -32 | -37 | 19 | 1 | -47 | -57 | |
| -10 | -11 | -54 | 629 | -645 | -277 | -43 | -58 | -155 | 192 | 197 | |
Net Cash Flow Net Cash FlowCr | 0 | -10 | -7 | 201 | 164 | -7 | -19 | -26 | -25 | 58 | 224 |
Free Cash Flow Free Cash FlowCr | 20 | -8 | 41 | -365 | 1,081 | 285 | 10 | 32 | 134 | -129 | 12 |
CFO To PAT CFO To PAT% | -84.5 | 31.7 | 348.6 | 91.3 | -1,422.2 | 388.3 | 82.8 | 55.0 | 94.0 | -42.8 | 38.6 |
CFO To EBITDA CFO To EBITDA% | 514.6 | 11.4 | 156.3 | -154.7 | 346.3 | 83.2 | 23.4 | 4.8 | 30.4 | -16.3 | 15.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 | 4 | 52 | -72 | 1,137 | 303 | 60 | 13 | 129 | -88 | 84 | |
| -19 | -3 | -5 | -357 | -328 | -32 | -37 | 19 | 1 | -47 | -57 | |
| -10 | -11 | -54 | 629 | -645 | -277 | -43 | -58 | -155 | 192 | 197 | |
Net Cash Flow Net Cash FlowCr | 0 | -10 | -7 | 201 | 164 | -7 | -19 | -26 | -25 | 58 | 224 |
Free Cash Flow Free Cash FlowCr | 20 | -8 | 41 | -365 | 1,081 | 285 | 10 | 32 | 134 | -129 | 12 |
CFO To PAT CFO To PAT% | -84.5 | 31.7 | 348.6 | 91.3 | -1,422.2 | 388.3 | 82.8 | 55.0 | 94.0 | -42.8 | 38.6 |
CFO To EBITDA CFO To EBITDA% | 514.6 | 11.4 | 156.3 | -154.7 | 346.3 | 83.2 | 23.4 | 4.8 | 30.4 | -16.3 | 15.1 |
| 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 | 189 | 261 | 283 | 333 | 698 | 4,171 | 2,484 | 1,558 | 3,789 | 6,089 | 7,930 | 14,232 |
Price To Earnings Price To Earnings | 25.3 | 19.0 | 53.4 | 170.9 | 65.8 | 27.5 | 29.7 | 36.5 | 57.4 | |||
Price To Sales Price To Sales | 0.2 | 0.3 | 0.4 | 0.2 | 0.1 | 0.9 | 0.5 | 0.3 | 0.6 | 1.0 | 1.3 | 2.1 |
Price To Book Price To Book | 3.5 | 3.7 | 3.7 | 17.8 | -4.0 | 21.5 | 50.1 | 5.3 | 7.9 | 9.0 | 6.2 | 11.1 |
EV To EBITDA EV To EBITDA | 55.3 | 12.4 | 12.3 | 18.7 | 2.2 | 11.2 | 10.3 | 7.2 | 10.0 | 12.7 | 15.3 | 24.0 |
GPM GPM% | 33.6 | 36.9 | 38.5 | 45.9 | 51.4 | 53.8 | 52.9 | 53.1 | 53.0 | 53.8 | 51.7 | 51.7 |
OPM OPM% | 0.6 | 4.3 | 4.5 | 2.5 | 6.6 | 7.8 | 4.8 | 4.3 | 6.8 | 9.0 | 8.8 | 9.3 |
NPM NPM% | -3.9 | 1.6 | 2.0 | -4.3 | -1.6 | 1.7 | 1.4 | 0.4 | 2.2 | 3.4 | 3.4 | 3.4 |
ROCE ROCE% | 2.0 | 16.6 | 20.6 | -4.3 | 27.4 | 37.1 | 21.9 | 15.2 | 24.9 | 22.1 | 16.3 | 16.3 |
ROE ROE% | -64.5 | 19.1 | 19.7 | -421.9 | 45.4 | 40.2 | 29.3 | 8.0 | 28.6 | 30.3 | 16.9 | 16.9 |
ROA ROA% | -5.5 | 2.0 | 2.6 | -3.2 | -3.5 | 3.4 | 2.7 | 0.8 | 4.9 | 6.7 | 5.1 | 5.1 |
| 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 | 189 | 261 | 283 | 333 | 698 | 4,171 | 2,484 | 1,558 | 3,789 | 6,089 | 7,930 | 14,232 |
Price To Earnings Price To Earnings | 25.3 | 19.0 | 53.4 | 170.9 | 65.8 | 27.5 | 29.7 | 36.5 | 57.4 | |||
Price To Sales Price To Sales | 0.2 | 0.3 | 0.4 | 0.2 | 0.1 | 0.9 | 0.5 | 0.3 | 0.6 | 1.0 | 1.3 | 2.1 |
Price To Book Price To Book | 3.5 | 3.7 | 3.7 | 17.8 | -4.0 | 21.5 | 50.1 | 5.3 | 7.9 | 9.0 | 6.2 | 11.1 |
EV To EBITDA EV To EBITDA | 55.3 | 12.4 | 12.3 | 18.7 | 2.2 | 11.2 | 10.3 | 7.2 | 10.0 | 12.7 | 15.3 | 24.0 |
GPM GPM% | 33.6 | 36.9 | 38.5 | 45.9 | 51.4 | 53.8 | 52.9 | 53.1 | 53.0 | 53.8 | 51.7 | 51.7 |
OPM OPM% | 0.6 | 4.3 | 4.5 | 2.5 | 6.6 | 7.8 | 4.8 | 4.3 | 6.8 | 9.0 | 8.8 | 9.3 |
NPM NPM% | -3.9 | 1.6 | 2.0 | -4.3 | -1.6 | 1.7 | 1.4 | 0.4 | 2.2 | 3.4 | 3.4 | 3.4 |
ROCE ROCE% | 2.0 | 16.6 | 20.6 | -4.3 | 27.4 | 37.1 | 21.9 | 15.2 | 24.9 | 22.1 | 16.3 | 16.3 |
ROE ROE% | -64.5 | 19.1 | 19.7 | -421.9 | 45.4 | 40.2 | 29.3 | 8.0 | 28.6 | 30.3 | 16.9 | 16.9 |
ROA ROA% | -5.5 | 2.0 | 2.6 | -3.2 | -3.5 | 3.4 | 2.7 | 0.8 | 4.9 | 6.7 | 5.1 | 5.1 |
Documents — Black Box Ltd
Concall Transcript Summaries — Black Box Ltd