| Quarter | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|
| 159 | 152 | 180 | 179 | 184 | 191 | 257 | |
Growth YoY Revenue Growth YoY% | 15.8 | 25.8 | 42.7 | ||||
| 136 | 125 | 162 | 161 | 159 | 160 | 216 | |
| 23 | 28 | 18 | 19 | 25 | 31 | 40 | |
OPM OPM% | 14.4 | 18.1 | 9.9 | 10.4 | 13.6 | 16.4 | 15.7 |
| 2 | 3 | 1 | 2 | 4 | 32 | -28 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 1 | 2 | 1 | 1 | 1 |
Depreciation DepreciationCr | 13 | 17 | 17 | 19 | 19 | 20 | 20 |
PBT PBTCr | 10 | 12 | 1 | 0 | 8 | 42 | -9 |
| -1 | -1 | 0 | 0 | 0 | -1 | 1 | |
| 10 | 10 | 1 | 0 | 8 | 43 | -10 | |
Growth YoY PAT Growth YoY% | -22.1 | 340.6 | -1,373.3 | ||||
NPM NPM% | 6.5 | 6.5 | 0.4 | 0.2 | 4.3 | 22.7 | -3.7 |
| 1.4 | 1.3 | 0.1 | 0.0 | 1.1 | 5.5 | -1.2 |
| Quarter | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|
| 159 | 152 | 180 | 179 | 184 | 191 | 257 | |
Growth YoY Revenue Growth YoY% | 15.8 | 25.8 | 42.7 | ||||
| 136 | 125 | 162 | 161 | 159 | 160 | 216 | |
| 23 | 28 | 18 | 19 | 25 | 31 | 40 | |
OPM OPM% | 14.4 | 18.1 | 9.9 | 10.4 | 13.6 | 16.4 | 15.7 |
| 2 | 3 | 1 | 2 | 4 | 32 | -28 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 1 | 2 | 1 | 1 | 1 |
Depreciation DepreciationCr | 13 | 17 | 17 | 19 | 19 | 20 | 20 |
PBT PBTCr | 10 | 12 | 1 | 0 | 8 | 42 | -9 |
| -1 | -1 | 0 | 0 | 0 | -1 | 1 | |
| 10 | 10 | 1 | 0 | 8 | 43 | -10 | |
Growth YoY PAT Growth YoY% | -22.1 | 340.6 | -1,373.3 | ||||
NPM NPM% | 6.5 | 6.5 | 0.4 | 0.2 | 4.3 | 22.7 | -3.7 |
| 1.4 | 1.3 | 0.1 | 0.0 | 1.1 | 5.5 | -1.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 171 | 223 | 323 | 525 | 598 | 735 | 811 |
Growth Revenue Growth% | 30.5 | 44.7 | 62.7 | 13.9 | 22.8 | ||
| 184 | 274 | 387 | 537 | 533 | 642 | 696 | |
| -13 | -51 | -64 | -12 | 65 | 93 | 115 | |
OPM OPM% | -7.4 | -22.9 | -19.9 | -2.3 | 10.9 | 12.6 | 14.2 |
| 10 | -15 | 22 | 10 | 14 | 39 | 10 | |
Interest Expense Interest ExpenseCr | 2 | 9 | 11 | 18 | 8 | 5 | 5 |
Depreciation DepreciationCr | 18 | 29 | 40 | 56 | 60 | 75 | 78 |
PBT PBTCr | -23 | -103 | -93 | -75 | 11 | 51 | 42 |
| 0 | -2 | -5 | -7 | -3 | -1 | 0 | |
PAT PATCr | -23 | -101 | -88 | -68 | 14 | 52 | 42 |
Growth PAT Growth% | -341.7 | 13.0 | 22.1 | 120.7 | 270.1 | ||
NPM NPM% | -13.4 | -45.2 | -27.2 | -13.0 | 2.4 | 7.1 | 5.2 |
| -4.8 | -20.6 | -17.5 | -10.6 | 1.8 | 6.9 | 5.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 171 | 223 | 323 | 525 | 598 | 735 | 811 |
Growth Revenue Growth% | 30.5 | 44.7 | 62.7 | 13.9 | 22.8 | ||
| 184 | 274 | 387 | 537 | 533 | 642 | 696 | |
| -13 | -51 | -64 | -12 | 65 | 93 | 115 | |
OPM OPM% | -7.4 | -22.9 | -19.9 | -2.3 | 10.9 | 12.6 | 14.2 |
| 10 | -15 | 22 | 10 | 14 | 39 | 10 | |
Interest Expense Interest ExpenseCr | 2 | 9 | 11 | 18 | 8 | 5 | 5 |
Depreciation DepreciationCr | 18 | 29 | 40 | 56 | 60 | 75 | 78 |
PBT PBTCr | -23 | -103 | -93 | -75 | 11 | 51 | 42 |
| 0 | -2 | -5 | -7 | -3 | -1 | 0 | |
PAT PATCr | -23 | -101 | -88 | -68 | 14 | 52 | 42 |
Growth PAT Growth% | -341.7 | 13.0 | 22.1 | 120.7 | 270.1 | ||
NPM NPM% | -13.4 | -45.2 | -27.2 | -13.0 | 2.4 | 7.1 | 5.2 |
| -4.8 | -20.6 | -17.5 | -10.6 | 1.8 | 6.9 | 5.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 10 | 11 | 15 | 15 | 16 |
Reserves ReservesCr | 10 | 106 | 156 | 524 | 554 | 1,008 |
| 110 | 191 | 224 | 309 | 251 | 257 | |
| 18 | 40 | 55 | 23 | 20 | 19 | |
| 140 | 347 | 446 | 871 | 839 | 1,300 | |
| 99 | 108 | 150 | 465 | 418 | 721 | |
| 41 | 239 | 296 | 406 | 420 | 579 | |
| 140 | 347 | 446 | 871 | 839 | 1,300 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 10 | 11 | 15 | 15 | 16 |
Reserves ReservesCr | 10 | 106 | 156 | 524 | 554 | 1,008 |
| 110 | 191 | 224 | 309 | 251 | 257 | |
| 18 | 40 | 55 | 23 | 20 | 19 | |
| 140 | 347 | 446 | 871 | 839 | 1,300 | |
| 99 | 108 | 150 | 465 | 418 | 721 | |
| 41 | 239 | 296 | 406 | 420 | 579 | |
| 140 | 347 | 446 | 871 | 839 | 1,300 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 1 | 7 | -20 | 97 | -46 | 150 | |
| -14 | -114 | -94 | -185 | 64 | -614 | |
| 28 | 96 | 137 | 218 | 4 | 271 | |
Net Cash Flow Net Cash FlowCr | 15 | -10 | 23 | 134 | 21 | -194 |
Free Cash Flow Free Cash FlowCr | 1 | -10 | -48 | 97 | -94 | 111 |
CFO To PAT CFO To PAT% | -5.2 | -7.1 | 22.9 | -142.1 | -326.4 | 286.1 |
CFO To EBITDA CFO To EBITDA% | -9.4 | -14.0 | 31.2 | -821.0 | -71.1 | 161.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 1 | 7 | -20 | 97 | -46 | 150 | |
| -14 | -114 | -94 | -185 | 64 | -614 | |
| 28 | 96 | 137 | 218 | 4 | 271 | |
Net Cash Flow Net Cash FlowCr | 15 | -10 | 23 | 134 | 21 | -194 |
Free Cash Flow Free Cash FlowCr | 1 | -10 | -48 | 97 | -94 | 111 |
CFO To PAT CFO To PAT% | -5.2 | -7.1 | 22.9 | -142.1 | -326.4 | 286.1 |
CFO To EBITDA CFO To EBITDA% | -9.4 | -14.0 | 31.2 | -821.0 | -71.1 | 161.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3,796 | 4,361 | |||||
Price To Earnings Price To Earnings | 72.4 | 102.2 | |||||
Price To Sales Price To Sales | 5.2 | 5.4 | |||||
Price To Book Price To Book | 3.7 | 4.3 | |||||
EV To EBITDA EV To EBITDA | 37.6 | 32.6 | |||||
GPM GPM% | 100.0 | 82.3 | 85.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | -7.4 | -22.9 | -19.9 | -2.3 | 10.9 | 12.6 | 14.2 |
NPM NPM% | -13.4 | -45.2 | -27.2 | -13.0 | 2.4 | 7.1 | 5.2 |
ROCE ROCE% | -62.3 | -47.5 | -25.8 | -9.3 | 2.7 | 5.3 | 5.3 |
ROE ROE% | -181.1 | -86.8 | -52.7 | -12.7 | 2.5 | 5.1 | 5.1 |
ROA ROA% | -16.3 | -29.0 | -19.7 | -7.8 | 1.7 | 4.0 | 4.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3,796 | 4,361 | |||||
Price To Earnings Price To Earnings | 72.4 | 102.2 | |||||
Price To Sales Price To Sales | 5.2 | 5.4 | |||||
Price To Book Price To Book | 3.7 | 4.3 | |||||
EV To EBITDA EV To EBITDA | 37.6 | 32.6 | |||||
GPM GPM% | 100.0 | 82.3 | 85.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | -7.4 | -22.9 | -19.9 | -2.3 | 10.9 | 12.6 | 14.2 |
NPM NPM% | -13.4 | -45.2 | -27.2 | -13.0 | 2.4 | 7.1 | 5.2 |
ROCE ROCE% | -62.3 | -47.5 | -25.8 | -9.3 | 2.7 | 5.3 | 5.3 |
ROE ROE% | -181.1 | -86.8 | -52.7 | -12.7 | 2.5 | 5.1 | 5.1 |
ROA ROA% | -16.3 | -29.0 | -19.7 | -7.8 | 1.7 | 4.0 | 4.0 |
Documents — Capillary Technologies India Ltd
Concall Transcript Summaries — Capillary Technologies India Ltd