| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 408 | 438 | 448 | 493 | 495 | 513 | 693 | 711 | 737 | 736 | 815 | 891 | |
Growth YoY Revenue Growth YoY% | 14.3 | 0.0 | -0.2 | 28.5 | 21.4 | 17.1 | 54.7 | 44.2 | 48.8 | 43.6 | 17.6 | 25.3 |
| 321 | 349 | 357 | 360 | 331 | 355 | 519 | 506 | 524 | 538 | 611 | 638 | |
| 87 | 89 | 90 | 133 | 164 | 158 | 174 | 204 | 213 | 198 | 204 | 252 | |
OPM OPM% | 21.3 | 20.2 | 20.2 | 27.0 | 33.1 | 30.8 | 25.1 | 28.7 | 28.9 | 26.9 | 25.0 | 28.3 |
| 9 | 9 | 15 | 18 | 23 | 15 | 25 | 25 | 19 | 21 | 30 | 23 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 2 | 6 | 11 | 9 | 6 | 6 | 5 | 6 | 8 |
Depreciation DepreciationCr | 7 | 6 | 11 | 14 | 18 | 22 | 23 | 23 | 23 | 23 | 25 | 32 |
PBT PBTCr | 87 | 91 | 93 | 135 | 164 | 140 | 167 | 200 | 203 | 191 | 204 | 236 |
| 5 | 4 | 8 | 14 | 18 | 12 | 21 | 19 | 17 | 20 | 17 | 34 | |
| 82 | 87 | 85 | 121 | 146 | 128 | 145 | 181 | 186 | 170 | 187 | 202 | |
Growth YoY PAT Growth YoY% | 60.8 | 90.1 | 11.4 | 70.1 | 77.7 | 46.7 | 70.0 | 49.8 | 27.4 | 33.1 | 28.7 | 11.4 |
NPM NPM% | 20.1 | 19.9 | 19.1 | 24.5 | 29.4 | 24.9 | 21.0 | 25.5 | 25.2 | 23.1 | 22.9 | 22.6 |
| 1.9 | 2.0 | 2.0 | 2.8 | 3.4 | 2.9 | 3.3 | 4.2 | 4.3 | 4.0 | 4.3 | 4.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 408 | 438 | 448 | 493 | 495 | 513 | 693 | 711 | 737 | 736 | 815 | 891 | |
Growth YoY Revenue Growth YoY% | 14.3 | 0.0 | -0.2 | 28.5 | 21.4 | 17.1 | 54.7 | 44.2 | 48.8 | 43.6 | 17.6 | 25.3 |
| 321 | 349 | 357 | 360 | 331 | 355 | 519 | 506 | 524 | 538 | 611 | 638 | |
| 87 | 89 | 90 | 133 | 164 | 158 | 174 | 204 | 213 | 198 | 204 | 252 | |
OPM OPM% | 21.3 | 20.2 | 20.2 | 27.0 | 33.1 | 30.8 | 25.1 | 28.7 | 28.9 | 26.9 | 25.0 | 28.3 |
| 9 | 9 | 15 | 18 | 23 | 15 | 25 | 25 | 19 | 21 | 30 | 23 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 2 | 6 | 11 | 9 | 6 | 6 | 5 | 6 | 8 |
Depreciation DepreciationCr | 7 | 6 | 11 | 14 | 18 | 22 | 23 | 23 | 23 | 23 | 25 | 32 |
PBT PBTCr | 87 | 91 | 93 | 135 | 164 | 140 | 167 | 200 | 203 | 191 | 204 | 236 |
| 5 | 4 | 8 | 14 | 18 | 12 | 21 | 19 | 17 | 20 | 17 | 34 | |
| 82 | 87 | 85 | 121 | 146 | 128 | 145 | 181 | 186 | 170 | 187 | 202 | |
Growth YoY PAT Growth YoY% | 60.8 | 90.1 | 11.4 | 70.1 | 77.7 | 46.7 | 70.0 | 49.8 | 27.4 | 33.1 | 28.7 | 11.4 |
NPM NPM% | 20.1 | 19.9 | 19.1 | 24.5 | 29.4 | 24.9 | 21.0 | 25.5 | 25.2 | 23.1 | 22.9 | 22.6 |
| 1.9 | 2.0 | 2.0 | 2.8 | 3.4 | 2.9 | 3.3 | 4.2 | 4.3 | 4.0 | 4.3 | 4.6 |
| 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 | 505 | 635 | 789 | 804 | 786 | 478 | 850 | 1,516 | 1,677 | 2,193 | 2,998 | 3,178 |
Growth Revenue Growth% | 12.2 | 25.7 | 24.3 | 1.9 | -2.2 | -39.1 | 77.7 | 78.4 | 10.6 | 30.8 | 36.7 | 31.8 |
| 468 | 553 | 630 | 695 | 703 | 439 | 743 | 1,295 | 1,331 | 1,564 | 2,179 | 2,311 | |
| 37 | 82 | 159 | 108 | 83 | 40 | 107 | 221 | 346 | 629 | 819 | 867 | |
OPM OPM% | 7.3 | 13.0 | 20.1 | 13.5 | 10.6 | 8.3 | 12.6 | 14.6 | 20.6 | 28.7 | 27.3 | 27.3 |
| 1 | 3 | 4 | 43 | -15 | 19 | 15 | 19 | 40 | 81 | 95 | 93 | |
Interest Expense Interest ExpenseCr | 0 | 6 | 12 | 10 | 2 | 1 | 1 | 1 | 3 | 28 | 23 | 25 |
Depreciation DepreciationCr | 6 | 26 | 40 | 19 | 12 | 9 | 7 | 18 | 31 | 77 | 94 | 103 |
PBT PBTCr | 31 | 53 | 111 | 122 | 55 | 48 | 114 | 220 | 352 | 606 | 797 | 833 |
| 0 | 3 | 14 | 17 | 2 | -2 | 3 | 16 | 26 | 66 | 73 | 88 | |
PAT PATCr | 31 | 50 | 97 | 105 | 52 | 50 | 111 | 204 | 326 | 540 | 724 | 744 |
Growth PAT Growth% | 31.1 | 62.1 | 92.6 | 8.9 | -50.2 | -3.9 | 120.9 | 83.7 | 59.4 | 65.7 | 34.1 | 24.1 |
NPM NPM% | 6.1 | 7.9 | 12.2 | 13.1 | 6.7 | 10.5 | 13.1 | 13.5 | 19.4 | 24.6 | 24.1 | 23.4 |
| 30.1 | 1.2 | 2.4 | 2.6 | 1.3 | 1.2 | 2.7 | 4.9 | 7.6 | 12.3 | 16.7 | 17.1 |
| 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 | 505 | 635 | 789 | 804 | 786 | 478 | 850 | 1,516 | 1,677 | 2,193 | 2,998 | 3,178 |
Growth Revenue Growth% | 12.2 | 25.7 | 24.3 | 1.9 | -2.2 | -39.1 | 77.7 | 78.4 | 10.6 | 30.8 | 36.7 | 31.8 |
| 468 | 553 | 630 | 695 | 703 | 439 | 743 | 1,295 | 1,331 | 1,564 | 2,179 | 2,311 | |
| 37 | 82 | 159 | 108 | 83 | 40 | 107 | 221 | 346 | 629 | 819 | 867 | |
OPM OPM% | 7.3 | 13.0 | 20.1 | 13.5 | 10.6 | 8.3 | 12.6 | 14.6 | 20.6 | 28.7 | 27.3 | 27.3 |
| 1 | 3 | 4 | 43 | -15 | 19 | 15 | 19 | 40 | 81 | 95 | 93 | |
Interest Expense Interest ExpenseCr | 0 | 6 | 12 | 10 | 2 | 1 | 1 | 1 | 3 | 28 | 23 | 25 |
Depreciation DepreciationCr | 6 | 26 | 40 | 19 | 12 | 9 | 7 | 18 | 31 | 77 | 94 | 103 |
PBT PBTCr | 31 | 53 | 111 | 122 | 55 | 48 | 114 | 220 | 352 | 606 | 797 | 833 |
| 0 | 3 | 14 | 17 | 2 | -2 | 3 | 16 | 26 | 66 | 73 | 88 | |
PAT PATCr | 31 | 50 | 97 | 105 | 52 | 50 | 111 | 204 | 326 | 540 | 724 | 744 |
Growth PAT Growth% | 31.1 | 62.1 | 92.6 | 8.9 | -50.2 | -3.9 | 120.9 | 83.7 | 59.4 | 65.7 | 34.1 | 24.1 |
NPM NPM% | 6.1 | 7.9 | 12.2 | 13.1 | 6.7 | 10.5 | 13.1 | 13.5 | 19.4 | 24.6 | 24.1 | 23.4 |
| 30.1 | 1.2 | 2.4 | 2.6 | 1.3 | 1.2 | 2.7 | 4.9 | 7.6 | 12.3 | 16.7 | 17.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 41 | 41 | 41 | 41 |
Reserves ReservesCr | 109 | 155 | 250 | 362 | 418 | 450 | 560 | 762 | 1,166 | 1,690 | 2,422 |
| 13 | 81 | 169 | 102 | 38 | 35 | 54 | 100 | 145 | 495 | 626 | |
| 5 | 50 | 41 | 3 | 3 | 3 | 9 | 8 | 30 | 323 | 361 | |
| 137 | 297 | 470 | 477 | 469 | 498 | 633 | 945 | 1,616 | 2,837 | 3,770 | |
| 111 | 186 | 387 | 394 | 387 | 413 | 395 | 569 | 1,114 | 1,142 | 1,826 | |
| 26 | 111 | 83 | 84 | 82 | 85 | 238 | 376 | 502 | 1,695 | 1,944 | |
| 137 | 297 | 470 | 477 | 469 | 498 | 633 | 945 | 1,616 | 2,837 | 3,770 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 41 | 41 | 41 | 41 |
Reserves ReservesCr | 109 | 155 | 250 | 362 | 418 | 450 | 560 | 762 | 1,166 | 1,690 | 2,422 |
| 13 | 81 | 169 | 102 | 38 | 35 | 54 | 100 | 145 | 495 | 626 | |
| 5 | 50 | 41 | 3 | 3 | 3 | 9 | 8 | 30 | 323 | 361 | |
| 137 | 297 | 470 | 477 | 469 | 498 | 633 | 945 | 1,616 | 2,837 | 3,770 | |
| 111 | 186 | 387 | 394 | 387 | 413 | 395 | 569 | 1,114 | 1,142 | 1,826 | |
| 26 | 111 | 83 | 84 | 82 | 85 | 238 | 376 | 502 | 1,695 | 1,944 | |
| 137 | 297 | 470 | 477 | 469 | 498 | 633 | 945 | 1,616 | 2,837 | 3,770 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 36 | 48 | 56 | 136 | 116 | 45 | 185 | 261 | 350 | 829 | 903 | |
| -7 | -115 | -27 | -68 | -107 | -22 | -172 | -238 | -260 | -1,119 | -446 | |
| -2 | 84 | -2 | -87 | -54 | -9 | -12 | 7 | 257 | 158 | -246 | |
Net Cash Flow Net Cash FlowCr | 27 | 17 | 27 | -20 | -45 | 13 | 2 | 30 | 347 | -131 | 211 |
Free Cash Flow Free Cash FlowCr | 31 | -33 | 50 | 171 | 116 | 40 | 118 | 227 | 286 | 668 | 766 |
CFO To PAT CFO To PAT% | 114.9 | 95.5 | 57.7 | 129.1 | 221.2 | 89.4 | 166.7 | 127.5 | 107.4 | 153.6 | 124.8 |
CFO To EBITDA CFO To EBITDA% | 96.7 | 58.2 | 35.1 | 125.3 | 138.9 | 113.4 | 173.3 | 117.9 | 101.2 | 131.7 | 110.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 36 | 48 | 56 | 136 | 116 | 45 | 185 | 261 | 350 | 829 | 903 | |
| -7 | -115 | -27 | -68 | -107 | -22 | -172 | -238 | -260 | -1,119 | -446 | |
| -2 | 84 | -2 | -87 | -54 | -9 | -12 | 7 | 257 | 158 | -246 | |
Net Cash Flow Net Cash FlowCr | 27 | 17 | 27 | -20 | -45 | 13 | 2 | 30 | 347 | -131 | 211 |
Free Cash Flow Free Cash FlowCr | 31 | -33 | 50 | 171 | 116 | 40 | 118 | 227 | 286 | 668 | 766 |
CFO To PAT CFO To PAT% | 114.9 | 95.5 | 57.7 | 129.1 | 221.2 | 89.4 | 166.7 | 127.5 | 107.4 | 153.6 | 124.8 |
CFO To EBITDA CFO To EBITDA% | 96.7 | 58.2 | 35.1 | 125.3 | 138.9 | 113.4 | 173.3 | 117.9 | 101.2 | 131.7 | 110.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,740 | 1,185 | 1,172 | 299 | 946 | 2,391 | 6,801 | 12,935 | 16,346 | 9,703 | 9,429 | |
Price To Earnings Price To Earnings | 34.7 | 12.3 | 11.1 | 5.7 | 18.8 | 21.5 | 33.9 | 41.3 | 32.2 | 14.1 | 13.3 | |
Price To Sales Price To Sales | 2.7 | 1.5 | 1.5 | 0.4 | 2.0 | 2.8 | 4.5 | 7.7 | 7.5 | 3.2 | 3.0 | |
Price To Book Price To Book | 10.5 | 4.5 | 3.1 | 0.7 | 2.1 | 4.2 | 8.5 | 10.7 | 9.4 | 3.9 | 3.8 | |
EV To EBITDA EV To EBITDA | 21.3 | 7.3 | 9.4 | 0.7 | 16.9 | 19.4 | 28.6 | 34.7 | 25.4 | 10.9 | 9.9 | |
GPM GPM% | 18.3 | 26.3 | 37.4 | 33.1 | 30.1 | 29.6 | 32.5 | 32.2 | 42.5 | 55.0 | 53.9 | 53.9 |
OPM OPM% | 7.3 | 13.0 | 20.1 | 13.5 | 10.6 | 8.3 | 12.6 | 14.6 | 20.6 | 28.7 | 27.3 | 27.3 |
NPM NPM% | 6.1 | 7.9 | 12.2 | 13.1 | 6.7 | 10.5 | 13.1 | 13.5 | 19.4 | 24.6 | 24.1 | 23.4 |
ROCE ROCE% | 25.8 | 23.6 | 34.9 | 32.9 | 13.2 | 10.6 | 19.7 | 27.3 | 28.6 | 29.9 | 28.4 | 28.4 |
ROE ROE% | 26.0 | 30.3 | 37.0 | 28.3 | 12.2 | 10.9 | 19.5 | 25.4 | 27.0 | 31.2 | 29.4 | 29.4 |
ROA ROA% | 22.5 | 16.9 | 20.6 | 22.0 | 11.2 | 10.1 | 17.6 | 21.6 | 20.1 | 19.0 | 19.2 | 19.2 |
| 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 | 1,740 | 1,185 | 1,172 | 299 | 946 | 2,391 | 6,801 | 12,935 | 16,346 | 9,703 | 9,429 | |
Price To Earnings Price To Earnings | 34.7 | 12.3 | 11.1 | 5.7 | 18.8 | 21.5 | 33.9 | 41.3 | 32.2 | 14.1 | 13.3 | |
Price To Sales Price To Sales | 2.7 | 1.5 | 1.5 | 0.4 | 2.0 | 2.8 | 4.5 | 7.7 | 7.5 | 3.2 | 3.0 | |
Price To Book Price To Book | 10.5 | 4.5 | 3.1 | 0.7 | 2.1 | 4.2 | 8.5 | 10.7 | 9.4 | 3.9 | 3.8 | |
EV To EBITDA EV To EBITDA | 21.3 | 7.3 | 9.4 | 0.7 | 16.9 | 19.4 | 28.6 | 34.7 | 25.4 | 10.9 | 9.9 | |
GPM GPM% | 18.3 | 26.3 | 37.4 | 33.1 | 30.1 | 29.6 | 32.5 | 32.2 | 42.5 | 55.0 | 53.9 | 53.9 |
OPM OPM% | 7.3 | 13.0 | 20.1 | 13.5 | 10.6 | 8.3 | 12.6 | 14.6 | 20.6 | 28.7 | 27.3 | 27.3 |
NPM NPM% | 6.1 | 7.9 | 12.2 | 13.1 | 6.7 | 10.5 | 13.1 | 13.5 | 19.4 | 24.6 | 24.1 | 23.4 |
ROCE ROCE% | 25.8 | 23.6 | 34.9 | 32.9 | 13.2 | 10.6 | 19.7 | 27.3 | 28.6 | 29.9 | 28.4 | 28.4 |
ROE ROE% | 26.0 | 30.3 | 37.0 | 28.3 | 12.2 | 10.9 | 19.5 | 25.4 | 27.0 | 31.2 | 29.4 | 29.4 |
ROA ROA% | 22.5 | 16.9 | 20.6 | 22.0 | 11.2 | 10.1 | 17.6 | 21.6 | 20.1 | 19.0 | 19.2 | 19.2 |
Documents — BLS International Services Ltd
Concall Transcript Summaries — BLS International Services Ltd