| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 | 23 | 8 | 7 | 9 | 8 | 10 | 9 | 8 | 9 | 8 | 8 | |
Growth YoY Revenue Growth YoY% | 169.5 | 144.2 | -65.4 | -23.9 | -70.9 | -64.3 | 13.7 | 19.0 | -1.2 | 10.5 | -17.5 | -8.1 |
| 24 | 20 | 7 | 6 | 7 | 7 | 8 | 7 | 7 | 8 | 10 | 7 | |
| 6 | 3 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | -2 | 1 | |
OPM OPM% | 19.4 | 11.0 | 11.6 | 13.1 | 21.4 | 18.7 | 15.9 | 26.0 | 18.1 | 13.3 | -30.5 | 14.5 |
| 1 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 2 | 1 | 7 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 2 |
PBT PBTCr | 5 | 1 | 0 | 0 | 1 | 0 | 1 | 2 | 1 | 0 | 1 | 2 |
| 1 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | |
| 4 | 1 | 0 | -1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | |
Growth YoY PAT Growth YoY% | 159.4 | 105.8 | -93.2 | -202.7 | -71.4 | -69.2 | 372.2 | 276.3 | -34.9 | -172.7 | 28.2 | 2.2 |
NPM NPM% | 12.6 | 4.7 | 2.1 | -10.3 | 12.4 | 4.1 | 8.8 | 15.3 | 8.2 | -2.7 | 13.8 | 17.0 |
| 0.4 | 0.1 | 0.0 | -0.1 | 0.1 | 0.0 | 0.1 | 0.2 | 0.1 | 0.0 | 0.1 | 0.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 | 23 | 8 | 7 | 9 | 8 | 10 | 9 | 8 | 9 | 8 | 8 | |
Growth YoY Revenue Growth YoY% | 169.5 | 144.2 | -65.4 | -23.9 | -70.9 | -64.3 | 13.7 | 19.0 | -1.2 | 10.5 | -17.5 | -8.1 |
| 24 | 20 | 7 | 6 | 7 | 7 | 8 | 7 | 7 | 8 | 10 | 7 | |
| 6 | 3 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | -2 | 1 | |
OPM OPM% | 19.4 | 11.0 | 11.6 | 13.1 | 21.4 | 18.7 | 15.9 | 26.0 | 18.1 | 13.3 | -30.5 | 14.5 |
| 1 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 2 | 1 | 7 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 2 |
PBT PBTCr | 5 | 1 | 0 | 0 | 1 | 0 | 1 | 2 | 1 | 0 | 1 | 2 |
| 1 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | |
| 4 | 1 | 0 | -1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | |
Growth YoY PAT Growth YoY% | 159.4 | 105.8 | -93.2 | -202.7 | -71.4 | -69.2 | 372.2 | 276.3 | -34.9 | -172.7 | 28.2 | 2.2 |
NPM NPM% | 12.6 | 4.7 | 2.1 | -10.3 | 12.4 | 4.1 | 8.8 | 15.3 | 8.2 | -2.7 | 13.8 | 17.0 |
| 0.4 | 0.1 | 0.0 | -0.1 | 0.1 | 0.0 | 0.1 | 0.2 | 0.1 | 0.0 | 0.1 | 0.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 59 | 57 | 52 | 68 | 15 | 17 | 30 | 55 | 70 | 34 | 34 | 33 |
Growth Revenue Growth% | 5.8 | -4.4 | -8.8 | 31.6 | -77.7 | 13.8 | 71.7 | 84.2 | 28.7 | -52.1 | 1.4 | -4.7 |
| 32 | 39 | 36 | 56 | 16 | 21 | 30 | 43 | 59 | 28 | 32 | 32 | |
| 28 | 17 | 16 | 12 | -1 | -3 | -1 | 11 | 12 | 6 | 3 | 1 | |
OPM OPM% | 46.9 | 30.6 | 30.8 | 17.8 | -4.1 | -18.9 | -1.8 | 20.8 | 16.8 | 17.4 | 7.5 | 4.4 |
| 2 | 3 | 5 | 4 | 4 | 8 | 22 | 4 | 4 | 6 | 11 | 12 | |
Interest Expense Interest ExpenseCr | 3 | 2 | 1 | 2 | 1 | 1 | 0 | 0 | 2 | 4 | 3 | 3 |
Depreciation DepreciationCr | 15 | 15 | 12 | 9 | 2 | 2 | 3 | 7 | 6 | 6 | 6 | 6 |
PBT PBTCr | 11 | 3 | 7 | 5 | 1 | 3 | 18 | 8 | 7 | 2 | 4 | 4 |
| 3 | 1 | 2 | 1 | 1 | 1 | 5 | 3 | 2 | 1 | 1 | 1 | |
PAT PATCr | 8 | 3 | 5 | 4 | 0 | 2 | 13 | 5 | 6 | 1 | 3 | 3 |
Growth PAT Growth% | 44.4 | -66.4 | 107.7 | -26.2 | -98.1 | 2,081.3 | 682.7 | -59.0 | 7.2 | -73.5 | 94.4 | -18.7 |
NPM NPM% | 13.0 | 4.6 | 10.4 | 5.8 | 0.5 | 9.4 | 42.9 | 9.6 | 8.0 | 4.4 | 8.4 | 8.7 |
| 1.0 | 0.3 | 0.6 | 0.5 | 0.1 | 0.3 | 1.6 | 0.6 | 0.7 | 0.2 | 0.4 | 0.4 |
| 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 | 59 | 57 | 52 | 68 | 15 | 17 | 30 | 55 | 70 | 34 | 34 | 33 |
Growth Revenue Growth% | 5.8 | -4.4 | -8.8 | 31.6 | -77.7 | 13.8 | 71.7 | 84.2 | 28.7 | -52.1 | 1.4 | -4.7 |
| 32 | 39 | 36 | 56 | 16 | 21 | 30 | 43 | 59 | 28 | 32 | 32 | |
| 28 | 17 | 16 | 12 | -1 | -3 | -1 | 11 | 12 | 6 | 3 | 1 | |
OPM OPM% | 46.9 | 30.6 | 30.8 | 17.8 | -4.1 | -18.9 | -1.8 | 20.8 | 16.8 | 17.4 | 7.5 | 4.4 |
| 2 | 3 | 5 | 4 | 4 | 8 | 22 | 4 | 4 | 6 | 11 | 12 | |
Interest Expense Interest ExpenseCr | 3 | 2 | 1 | 2 | 1 | 1 | 0 | 0 | 2 | 4 | 3 | 3 |
Depreciation DepreciationCr | 15 | 15 | 12 | 9 | 2 | 2 | 3 | 7 | 6 | 6 | 6 | 6 |
PBT PBTCr | 11 | 3 | 7 | 5 | 1 | 3 | 18 | 8 | 7 | 2 | 4 | 4 |
| 3 | 1 | 2 | 1 | 1 | 1 | 5 | 3 | 2 | 1 | 1 | 1 | |
PAT PATCr | 8 | 3 | 5 | 4 | 0 | 2 | 13 | 5 | 6 | 1 | 3 | 3 |
Growth PAT Growth% | 44.4 | -66.4 | 107.7 | -26.2 | -98.1 | 2,081.3 | 682.7 | -59.0 | 7.2 | -73.5 | 94.4 | -18.7 |
NPM NPM% | 13.0 | 4.6 | 10.4 | 5.8 | 0.5 | 9.4 | 42.9 | 9.6 | 8.0 | 4.4 | 8.4 | 8.7 |
| 1.0 | 0.3 | 0.6 | 0.5 | 0.1 | 0.3 | 1.6 | 0.6 | 0.7 | 0.2 | 0.4 | 0.4 |
| 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 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
Reserves ReservesCr | 110 | 106 | 110 | 112 | 112 | 111 | 122 | 124 | 126 | 125 | 126 |
| 42 | 31 | 20 | 22 | 15 | 6 | 15 | 21 | 53 | 26 | 35 | |
| 13 | 9 | 7 | 10 | 10 | 11 | 10 | 9 | 8 | 25 | 26 | |
| 184 | 165 | 157 | 164 | 156 | 147 | 165 | 172 | 203 | 191 | 203 | |
| 115 | 110 | 109 | 119 | 105 | 100 | 95 | 110 | 140 | 102 | 78 | |
| 68 | 55 | 48 | 45 | 50 | 47 | 71 | 63 | 63 | 89 | 125 | |
| 184 | 165 | 157 | 164 | 156 | 147 | 165 | 172 | 203 | 191 | 203 |
| 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 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
Reserves ReservesCr | 110 | 106 | 110 | 112 | 112 | 111 | 122 | 124 | 126 | 125 | 126 |
| 42 | 31 | 20 | 22 | 15 | 6 | 15 | 21 | 53 | 26 | 35 | |
| 13 | 9 | 7 | 10 | 10 | 11 | 10 | 9 | 8 | 25 | 26 | |
| 184 | 165 | 157 | 164 | 156 | 147 | 165 | 172 | 203 | 191 | 203 | |
| 115 | 110 | 109 | 119 | 105 | 100 | 95 | 110 | 140 | 102 | 78 | |
| 68 | 55 | 48 | 45 | 50 | 47 | 71 | 63 | 63 | 89 | 125 | |
| 184 | 165 | 157 | 164 | 156 | 147 | 165 | 172 | 203 | 191 | 203 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | -1 | 12 | 10 | -5 | 20 | 13 | 21 | -33 | 37 | 10 | |
| 3 | -5 | -2 | -14 | 3 | 4 | -28 | 5 | -26 | -20 | -20 | |
| -13 | -3 | -2 | 0 | 4 | -11 | 1 | -8 | 33 | -16 | 15 | |
Net Cash Flow Net Cash FlowCr | 6 | -9 | 8 | -4 | 2 | 13 | -13 | 18 | -27 | 1 | 5 |
Free Cash Flow Free Cash FlowCr | 14 | -1 | 10 | 9 | -9 | 13 | -11 | 17 | -38 | 31 | -12 |
CFO To PAT CFO To PAT% | 198.4 | -47.9 | 218.8 | 264.0 | -6,677.1 | 1,240.3 | 104.3 | 407.4 | -598.0 | 2,482.8 | 354.9 |
CFO To EBITDA CFO To EBITDA% | 54.9 | -7.2 | 73.8 | 86.4 | 793.5 | -617.0 | -2,462.9 | 187.1 | -283.9 | 626.1 | 396.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | -1 | 12 | 10 | -5 | 20 | 13 | 21 | -33 | 37 | 10 | |
| 3 | -5 | -2 | -14 | 3 | 4 | -28 | 5 | -26 | -20 | -20 | |
| -13 | -3 | -2 | 0 | 4 | -11 | 1 | -8 | 33 | -16 | 15 | |
Net Cash Flow Net Cash FlowCr | 6 | -9 | 8 | -4 | 2 | 13 | -13 | 18 | -27 | 1 | 5 |
Free Cash Flow Free Cash FlowCr | 14 | -1 | 10 | 9 | -9 | 13 | -11 | 17 | -38 | 31 | -12 |
CFO To PAT CFO To PAT% | 198.4 | -47.9 | 218.8 | 264.0 | -6,677.1 | 1,240.3 | 104.3 | 407.4 | -598.0 | 2,482.8 | 354.9 |
CFO To EBITDA CFO To EBITDA% | 54.9 | -7.2 | 73.8 | 86.4 | 793.5 | -617.0 | -2,462.9 | 187.1 | -283.9 | 626.1 | 396.1 |
| 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 | 77 | 94 | 87 | 67 | 29 | 70 | 175 | 147 | 186 | 138 | 97 | 107 |
Price To Earnings Price To Earnings | 10.2 | 39.7 | 19.4 | 18.8 | 74.4 | 35.5 | 13.7 | 29.4 | 35.1 | 91.8 | 34.1 | 36.4 |
Price To Sales Price To Sales | 1.3 | 1.7 | 1.7 | 1.0 | 1.9 | 4.1 | 5.9 | 2.7 | 2.6 | 4.1 | 2.8 | 3.2 |
Price To Book Price To Book | 0.6 | 0.8 | 0.7 | 0.5 | 0.2 | 0.6 | 1.3 | 1.1 | 1.3 | 1.0 | 0.7 | 0.8 |
EV To EBITDA EV To EBITDA | 2.1 | 4.0 | 3.1 | 2.1 | 6.0 | -4.2 | -249.2 | 7.3 | 14.5 | 20.0 | 41.0 | 77.7 |
GPM GPM% | 78.3 | 80.7 | 78.8 | 33.7 | 64.7 | 47.5 | 68.2 | 65.4 | 49.4 | 79.8 | 73.2 | 73.2 |
OPM OPM% | 46.9 | 30.6 | 30.8 | 17.8 | -4.1 | -18.9 | -1.8 | 20.8 | 16.8 | 17.4 | 7.5 | 4.4 |
NPM NPM% | 13.0 | 4.6 | 10.4 | 5.8 | 0.5 | 9.4 | 42.9 | 9.6 | 8.0 | 4.4 | 8.4 | 8.7 |
ROCE ROCE% | 10.3 | 4.1 | 6.5 | 5.4 | 1.2 | 2.5 | 12.7 | 5.9 | 5.3 | 3.6 | 3.8 | 3.8 |
ROE ROE% | 6.1 | 2.1 | 4.3 | 3.1 | 0.1 | 1.3 | 9.3 | 3.7 | 3.9 | 1.1 | 2.0 | 2.0 |
ROA ROA% | 4.2 | 1.6 | 3.4 | 2.4 | 0.1 | 1.1 | 7.7 | 3.0 | 2.8 | 0.8 | 1.4 | 1.4 |
| 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 | 77 | 94 | 87 | 67 | 29 | 70 | 175 | 147 | 186 | 138 | 97 | 107 |
Price To Earnings Price To Earnings | 10.2 | 39.7 | 19.4 | 18.8 | 74.4 | 35.5 | 13.7 | 29.4 | 35.1 | 91.8 | 34.1 | 36.4 |
Price To Sales Price To Sales | 1.3 | 1.7 | 1.7 | 1.0 | 1.9 | 4.1 | 5.9 | 2.7 | 2.6 | 4.1 | 2.8 | 3.2 |
Price To Book Price To Book | 0.6 | 0.8 | 0.7 | 0.5 | 0.2 | 0.6 | 1.3 | 1.1 | 1.3 | 1.0 | 0.7 | 0.8 |
EV To EBITDA EV To EBITDA | 2.1 | 4.0 | 3.1 | 2.1 | 6.0 | -4.2 | -249.2 | 7.3 | 14.5 | 20.0 | 41.0 | 77.7 |
GPM GPM% | 78.3 | 80.7 | 78.8 | 33.7 | 64.7 | 47.5 | 68.2 | 65.4 | 49.4 | 79.8 | 73.2 | 73.2 |
OPM OPM% | 46.9 | 30.6 | 30.8 | 17.8 | -4.1 | -18.9 | -1.8 | 20.8 | 16.8 | 17.4 | 7.5 | 4.4 |
NPM NPM% | 13.0 | 4.6 | 10.4 | 5.8 | 0.5 | 9.4 | 42.9 | 9.6 | 8.0 | 4.4 | 8.4 | 8.7 |
ROCE ROCE% | 10.3 | 4.1 | 6.5 | 5.4 | 1.2 | 2.5 | 12.7 | 5.9 | 5.3 | 3.6 | 3.8 | 3.8 |
ROE ROE% | 6.1 | 2.1 | 4.3 | 3.1 | 0.1 | 1.3 | 9.3 | 3.7 | 3.9 | 1.1 | 2.0 | 2.0 |
ROA ROA% | 4.2 | 1.6 | 3.4 | 2.4 | 0.1 | 1.1 | 7.7 | 3.0 | 2.8 | 0.8 | 1.4 | 1.4 |
Documents — Compucom Software Ltd