| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 207 | 214 | 241 | 257 | 322 | 278 | 224 | 259 | 319 | 304 | 263 | 293 | |
Growth YoY Revenue Growth YoY% | 39.2 | 51.9 | 93.0 | 72.0 | 55.5 | 29.7 | -6.8 | 0.6 | -1.1 | 9.4 | 17.1 | 13.1 |
| 78 | 83 | 93 | 103 | 122 | 117 | 115 | 128 | 141 | 143 | 146 | 155 | |
| 129 | 131 | 148 | 154 | 200 | 161 | 109 | 131 | 178 | 161 | 117 | 138 | |
OPM OPM% | 62.4 | 61.3 | 61.4 | 60.0 | 62.0 | 57.8 | 48.7 | 50.4 | 55.7 | 52.9 | 44.4 | 47.1 |
| 22 | 20 | 29 | 30 | 37 | 21 | 32 | 36 | 21 | 28 | 4 | 48 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 6 | 7 | 8 | 10 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 |
PBT PBTCr | 145 | 145 | 168 | 175 | 225 | 168 | 127 | 151 | 183 | 172 | 103 | 167 |
| 36 | 38 | 39 | 40 | 63 | 39 | 27 | 49 | 43 | 39 | 23 | 49 | |
| 109 | 107 | 129 | 134 | 162 | 130 | 100 | 102 | 140 | 133 | 80 | 118 | |
Growth YoY PAT Growth YoY% | 35.4 | 43.8 | 105.0 | 82.1 | 48.6 | 20.8 | -22.4 | -23.7 | -13.6 | 2.4 | -20.5 | 14.9 |
NPM NPM% | 52.6 | 50.1 | 53.8 | 52.1 | 50.3 | 46.7 | 44.7 | 39.6 | 43.9 | 43.7 | 30.4 | 40.2 |
| 5.2 | 5.1 | 6.2 | 6.4 | 7.8 | 6.2 | 4.8 | 4.9 | 6.7 | 6.4 | 3.8 | 5.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 207 | 214 | 241 | 257 | 322 | 278 | 224 | 259 | 319 | 304 | 263 | 293 | |
Growth YoY Revenue Growth YoY% | 39.2 | 51.9 | 93.0 | 72.0 | 55.5 | 29.7 | -6.8 | 0.6 | -1.1 | 9.4 | 17.1 | 13.1 |
| 78 | 83 | 93 | 103 | 122 | 117 | 115 | 128 | 141 | 143 | 146 | 155 | |
| 129 | 131 | 148 | 154 | 200 | 161 | 109 | 131 | 178 | 161 | 117 | 138 | |
OPM OPM% | 62.4 | 61.3 | 61.4 | 60.0 | 62.0 | 57.8 | 48.7 | 50.4 | 55.7 | 52.9 | 44.4 | 47.1 |
| 22 | 20 | 29 | 30 | 37 | 21 | 32 | 36 | 21 | 28 | 4 | 48 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 6 | 7 | 8 | 10 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 |
PBT PBTCr | 145 | 145 | 168 | 175 | 225 | 168 | 127 | 151 | 183 | 172 | 103 | 167 |
| 36 | 38 | 39 | 40 | 63 | 39 | 27 | 49 | 43 | 39 | 23 | 49 | |
| 109 | 107 | 129 | 134 | 162 | 130 | 100 | 102 | 140 | 133 | 80 | 118 | |
Growth YoY PAT Growth YoY% | 35.4 | 43.8 | 105.0 | 82.1 | 48.6 | 20.8 | -22.4 | -23.7 | -13.6 | 2.4 | -20.5 | 14.9 |
NPM NPM% | 52.6 | 50.1 | 53.8 | 52.1 | 50.3 | 46.7 | 44.7 | 39.6 | 43.9 | 43.7 | 30.4 | 40.2 |
| 5.2 | 5.1 | 6.2 | 6.4 | 7.8 | 6.2 | 4.8 | 4.9 | 6.7 | 6.4 | 3.8 | 5.6 |
| 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 | 123 | 146 | 188 | 196 | 225 | 344 | 551 | 555 | 812 | 1,082 | 1,145 | 1,179 |
Growth Revenue Growth% | 16.5 | 18.8 | 28.6 | 4.6 | 14.7 | 52.7 | 60.4 | 0.7 | 46.3 | 33.2 | 5.8 | 8.8 |
| 59 | 67 | 77 | 87 | 136 | 132 | 184 | 232 | 323 | 458 | 559 | 586 | |
| 64 | 79 | 110 | 109 | 89 | 212 | 367 | 323 | 489 | 624 | 586 | 593 | |
OPM OPM% | 52.0 | 54.4 | 58.8 | 55.5 | 39.6 | 61.6 | 66.5 | 58.3 | 60.3 | 57.7 | 51.2 | 50.3 |
| 72 | 41 | 38 | 49 | 59 | 57 | 53 | 61 | 94 | 120 | 89 | 102 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 4 | 4 | 7 | 10 | 12 | 9 | 11 | 19 | 27 | 49 | 66 | 70 |
PBT PBTCr | 131 | 117 | 141 | 148 | 136 | 260 | 409 | 365 | 556 | 695 | 609 | 624 |
| 40 | 30 | 38 | 33 | 30 | 58 | 97 | 89 | 136 | 169 | 154 | 154 | |
PAT PATCr | 91 | 87 | 104 | 115 | 107 | 201 | 312 | 276 | 420 | 526 | 455 | 470 |
Growth PAT Growth% | 109.9 | -5.0 | 19.7 | 10.8 | -7.1 | 88.6 | 54.9 | -11.5 | 52.0 | 25.4 | -13.5 | -4.9 |
NPM NPM% | 74.2 | 59.3 | 55.2 | 58.5 | 47.4 | 58.6 | 56.6 | 49.7 | 51.6 | 48.6 | 39.8 | 39.9 |
| 8.7 | 8.2 | 4.9 | 5.4 | 5.1 | 9.6 | 14.9 | 13.2 | 20.1 | 25.2 | 21.8 | 22.6 |
| 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 | 123 | 146 | 188 | 196 | 225 | 344 | 551 | 555 | 812 | 1,082 | 1,145 | 1,179 |
Growth Revenue Growth% | 16.5 | 18.8 | 28.6 | 4.6 | 14.7 | 52.7 | 60.4 | 0.7 | 46.3 | 33.2 | 5.8 | 8.8 |
| 59 | 67 | 77 | 87 | 136 | 132 | 184 | 232 | 323 | 458 | 559 | 586 | |
| 64 | 79 | 110 | 109 | 89 | 212 | 367 | 323 | 489 | 624 | 586 | 593 | |
OPM OPM% | 52.0 | 54.4 | 58.8 | 55.5 | 39.6 | 61.6 | 66.5 | 58.3 | 60.3 | 57.7 | 51.2 | 50.3 |
| 72 | 41 | 38 | 49 | 59 | 57 | 53 | 61 | 94 | 120 | 89 | 102 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 4 | 4 | 7 | 10 | 12 | 9 | 11 | 19 | 27 | 49 | 66 | 70 |
PBT PBTCr | 131 | 117 | 141 | 148 | 136 | 260 | 409 | 365 | 556 | 695 | 609 | 624 |
| 40 | 30 | 38 | 33 | 30 | 58 | 97 | 89 | 136 | 169 | 154 | 154 | |
PAT PATCr | 91 | 87 | 104 | 115 | 107 | 201 | 312 | 276 | 420 | 526 | 455 | 470 |
Growth PAT Growth% | 109.9 | -5.0 | 19.7 | 10.8 | -7.1 | 88.6 | 54.9 | -11.5 | 52.0 | 25.4 | -13.5 | -4.9 |
NPM NPM% | 74.2 | 59.3 | 55.2 | 58.5 | 47.4 | 58.6 | 56.6 | 49.7 | 51.6 | 48.6 | 39.8 | 39.9 |
| 8.7 | 8.2 | 4.9 | 5.4 | 5.1 | 9.6 | 14.9 | 13.2 | 20.1 | 25.2 | 21.8 | 22.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 209 | 209 |
Reserves ReservesCr | 375 | 429 | 494 | 564 | 619 | 773 | 988 | 1,109 | 1,359 | 1,551 | 1,751 |
| 56 | 57 | 75 | 73 | 92 | 158 | 175 | 184 | 240 | 317 | 371 | |
| 3 | 1 | 2 | 1 | 6 | 6 | 14 | 16 | 34 | 42 | 46 | |
| 553 | 607 | 692 | 784 | 863 | 1,084 | 1,326 | 1,457 | 1,782 | 2,162 | 2,419 | |
| 309 | 304 | 228 | 209 | 484 | 694 | 907 | 656 | 799 | 1,102 | 1,082 | |
| 244 | 303 | 464 | 575 | 380 | 390 | 418 | 801 | 983 | 1,060 | 1,337 | |
| 553 | 607 | 692 | 784 | 863 | 1,084 | 1,326 | 1,457 | 1,782 | 2,162 | 2,419 |
| 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 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 209 | 209 |
Reserves ReservesCr | 375 | 429 | 494 | 564 | 619 | 773 | 988 | 1,109 | 1,359 | 1,551 | 1,751 |
| 56 | 57 | 75 | 73 | 92 | 158 | 175 | 184 | 240 | 317 | 371 | |
| 3 | 1 | 2 | 1 | 6 | 6 | 14 | 16 | 34 | 42 | 46 | |
| 553 | 607 | 692 | 784 | 863 | 1,084 | 1,326 | 1,457 | 1,782 | 2,162 | 2,419 | |
| 309 | 304 | 228 | 209 | 484 | 694 | 907 | 656 | 799 | 1,102 | 1,082 | |
| 244 | 303 | 464 | 575 | 380 | 390 | 418 | 801 | 983 | 1,060 | 1,337 | |
| 553 | 607 | 692 | 784 | 863 | 1,084 | 1,326 | 1,457 | 1,782 | 2,162 | 2,419 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 28 | 43 | 79 | 86 | 82 | 193 | 283 | 249 | 386 | 543 | 467 | |
| 0 | 18 | -67 | -67 | -33 | -107 | -146 | -126 | -249 | -299 | -185 | |
| -28 | -31 | -38 | -20 | -51 | -47 | -94 | -158 | -169 | -231 | -262 | |
Net Cash Flow Net Cash FlowCr | 1 | 29 | -26 | -1 | -1 | 38 | 44 | -35 | -32 | 14 | 19 |
Free Cash Flow Free Cash FlowCr | 27 | 37 | 3 | 74 | 77 | 183 | 270 | 55 | 332 | 419 | 367 |
CFO To PAT CFO To PAT% | 31.2 | 49.4 | 76.5 | 74.6 | 77.0 | 95.7 | 90.9 | 90.2 | 92.0 | 103.3 | 102.5 |
CFO To EBITDA CFO To EBITDA% | 44.5 | 53.8 | 71.8 | 78.7 | 92.3 | 90.9 | 77.3 | 77.0 | 78.9 | 87.0 | 79.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 28 | 43 | 79 | 86 | 82 | 193 | 283 | 249 | 386 | 543 | 467 | |
| 0 | 18 | -67 | -67 | -33 | -107 | -146 | -126 | -249 | -299 | -185 | |
| -28 | -31 | -38 | -20 | -51 | -47 | -94 | -158 | -169 | -231 | -262 | |
Net Cash Flow Net Cash FlowCr | 1 | 29 | -26 | -1 | -1 | 38 | 44 | -35 | -32 | 14 | 19 |
Free Cash Flow Free Cash FlowCr | 27 | 37 | 3 | 74 | 77 | 183 | 270 | 55 | 332 | 419 | 367 |
CFO To PAT CFO To PAT% | 31.2 | 49.4 | 76.5 | 74.6 | 77.0 | 95.7 | 90.9 | 90.2 | 92.0 | 103.3 | 102.5 |
CFO To EBITDA CFO To EBITDA% | 44.5 | 53.8 | 71.8 | 78.7 | 92.3 | 90.9 | 77.3 | 77.0 | 78.9 | 87.0 | 79.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,954 | 2,535 | 2,240 | 6,856 | 15,470 | 9,496 | 17,890 | 25,499 | 23,395 | 28,288 | ||
Price To Earnings Price To Earnings | 28.6 | 22.3 | 21.1 | 34.2 | 49.7 | 34.4 | 42.7 | 48.4 | 51.3 | 60.0 | ||
Price To Sales Price To Sales | 15.7 | 12.9 | 9.9 | 19.9 | 28.1 | 17.1 | 22.0 | 23.6 | 20.4 | 24.0 | ||
Price To Book Price To Book | 4.9 | 3.8 | 3.1 | 7.8 | 14.2 | 7.8 | 12.2 | 14.5 | 11.9 | 14.4 | ||
EV To EBITDA EV To EBITDA | 26.4 | 22.8 | 24.6 | 31.4 | 41.6 | 29.2 | 36.5 | 40.6 | 39.8 | 47.8 | ||
GPM GPM% | 91.9 | 92.9 | 94.5 | 92.6 | 93.0 | 94.1 | 95.1 | 93.1 | 92.2 | 87.3 | 83.5 | 83.5 |
OPM OPM% | 52.0 | 54.4 | 58.8 | 55.5 | 39.6 | 61.6 | 66.5 | 58.3 | 60.3 | 57.7 | 51.2 | 50.3 |
NPM NPM% | 74.2 | 59.3 | 55.2 | 58.5 | 47.4 | 58.6 | 56.6 | 49.7 | 51.6 | 48.6 | 39.8 | 39.9 |
ROCE ROCE% | 27.4 | 21.9 | 23.6 | 22.2 | 18.9 | 29.6 | 37.4 | 30.0 | 38.0 | 39.4 | 31.1 | 31.1 |
ROE ROE% | 19.0 | 16.2 | 17.3 | 17.2 | 14.7 | 22.9 | 28.5 | 22.7 | 28.7 | 29.9 | 23.2 | 23.2 |
ROA ROA% | 16.5 | 14.3 | 15.0 | 14.7 | 12.4 | 18.6 | 23.5 | 18.9 | 23.6 | 24.3 | 18.8 | 18.8 |
| 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 | 2,954 | 2,535 | 2,240 | 6,856 | 15,470 | 9,496 | 17,890 | 25,499 | 23,395 | 28,288 | ||
Price To Earnings Price To Earnings | 28.6 | 22.3 | 21.1 | 34.2 | 49.7 | 34.4 | 42.7 | 48.4 | 51.3 | 60.0 | ||
Price To Sales Price To Sales | 15.7 | 12.9 | 9.9 | 19.9 | 28.1 | 17.1 | 22.0 | 23.6 | 20.4 | 24.0 | ||
Price To Book Price To Book | 4.9 | 3.8 | 3.1 | 7.8 | 14.2 | 7.8 | 12.2 | 14.5 | 11.9 | 14.4 | ||
EV To EBITDA EV To EBITDA | 26.4 | 22.8 | 24.6 | 31.4 | 41.6 | 29.2 | 36.5 | 40.6 | 39.8 | 47.8 | ||
GPM GPM% | 91.9 | 92.9 | 94.5 | 92.6 | 93.0 | 94.1 | 95.1 | 93.1 | 92.2 | 87.3 | 83.5 | 83.5 |
OPM OPM% | 52.0 | 54.4 | 58.8 | 55.5 | 39.6 | 61.6 | 66.5 | 58.3 | 60.3 | 57.7 | 51.2 | 50.3 |
NPM NPM% | 74.2 | 59.3 | 55.2 | 58.5 | 47.4 | 58.6 | 56.6 | 49.7 | 51.6 | 48.6 | 39.8 | 39.9 |
ROCE ROCE% | 27.4 | 21.9 | 23.6 | 22.2 | 18.9 | 29.6 | 37.4 | 30.0 | 38.0 | 39.4 | 31.1 | 31.1 |
ROE ROE% | 19.0 | 16.2 | 17.3 | 17.2 | 14.7 | 22.9 | 28.5 | 22.7 | 28.7 | 29.9 | 23.2 | 23.2 |
ROA ROA% | 16.5 | 14.3 | 15.0 | 14.7 | 12.4 | 18.6 | 23.5 | 18.9 | 23.6 | 24.3 | 18.8 | 18.8 |
Documents — Central Depository Services (India) Ltd
Concall Transcript Summaries — Central Depository Services (India) Ltd