| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 664 | 625 | 641 | 690 | 759 | 701 | 746 | 800 | 919 | 899 | 1,021 | 1,166 | |
Growth YoY Revenue Growth YoY% | -14.7 | -14.4 | -10.3 | 4.9 | 14.4 | 12.1 | 16.3 | 16.0 | 21.1 | 28.3 | 36.9 | 45.7 |
| 602 | 582 | 597 | 622 | 672 | 638 | 676 | 708 | 816 | 831 | 900 | 1,030 | |
| 61 | 42 | 44 | 68 | 87 | 63 | 70 | 92 | 103 | 68 | 121 | 136 | |
OPM OPM% | 9.3 | 6.8 | 6.9 | 9.8 | 11.5 | 9.0 | 9.4 | 11.5 | 11.2 | 7.6 | 11.8 | 11.7 |
| 11 | 14 | 23 | 17 | 20 | 23 | 15 | 24 | 25 | 35 | 10 | 11 | |
Interest Expense Interest ExpenseCr | 22 | 23 | 26 | 23 | 25 | 25 | 27 | 32 | 37 | 37 | 36 | 38 |
Depreciation DepreciationCr | 22 | 23 | 24 | 24 | 24 | 25 | 26 | 30 | 34 | 35 | 37 | 38 |
PBT PBTCr | 29 | 10 | 18 | 37 | 57 | 36 | 33 | 54 | 57 | 31 | 58 | 71 |
| 7 | -1 | 2 | 6 | 11 | 7 | 5 | 12 | 11 | 2 | 21 | 17 | |
| 22 | 11 | 15 | 31 | 46 | 30 | 27 | 43 | 47 | 30 | 37 | 54 | |
Growth YoY PAT Growth YoY% | -70.6 | -75.1 | -51.7 | 122.7 | 112.3 | 160.2 | 76.2 | 38.5 | 2.0 | -0.2 | 36.2 | 25.4 |
NPM NPM% | 3.3 | 1.8 | 2.4 | 4.5 | 6.0 | 4.2 | 3.6 | 5.4 | 5.1 | 3.3 | 3.6 | 4.6 |
| 8.3 | 4.4 | 5.9 | 11.9 | 17.6 | 11.4 | 10.5 | 16.6 | 18.1 | 11.4 | 14.2 | 20.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 664 | 625 | 641 | 690 | 759 | 701 | 746 | 800 | 919 | 899 | 1,021 | 1,166 | |
Growth YoY Revenue Growth YoY% | -14.7 | -14.4 | -10.3 | 4.9 | 14.4 | 12.1 | 16.3 | 16.0 | 21.1 | 28.3 | 36.9 | 45.7 |
| 602 | 582 | 597 | 622 | 672 | 638 | 676 | 708 | 816 | 831 | 900 | 1,030 | |
| 61 | 42 | 44 | 68 | 87 | 63 | 70 | 92 | 103 | 68 | 121 | 136 | |
OPM OPM% | 9.3 | 6.8 | 6.9 | 9.8 | 11.5 | 9.0 | 9.4 | 11.5 | 11.2 | 7.6 | 11.8 | 11.7 |
| 11 | 14 | 23 | 17 | 20 | 23 | 15 | 24 | 25 | 35 | 10 | 11 | |
Interest Expense Interest ExpenseCr | 22 | 23 | 26 | 23 | 25 | 25 | 27 | 32 | 37 | 37 | 36 | 38 |
Depreciation DepreciationCr | 22 | 23 | 24 | 24 | 24 | 25 | 26 | 30 | 34 | 35 | 37 | 38 |
PBT PBTCr | 29 | 10 | 18 | 37 | 57 | 36 | 33 | 54 | 57 | 31 | 58 | 71 |
| 7 | -1 | 2 | 6 | 11 | 7 | 5 | 12 | 11 | 2 | 21 | 17 | |
| 22 | 11 | 15 | 31 | 46 | 30 | 27 | 43 | 47 | 30 | 37 | 54 | |
Growth YoY PAT Growth YoY% | -70.6 | -75.1 | -51.7 | 122.7 | 112.3 | 160.2 | 76.2 | 38.5 | 2.0 | -0.2 | 36.2 | 25.4 |
NPM NPM% | 3.3 | 1.8 | 2.4 | 4.5 | 6.0 | 4.2 | 3.6 | 5.4 | 5.1 | 3.3 | 3.6 | 4.6 |
| 8.3 | 4.4 | 5.9 | 11.9 | 17.6 | 11.4 | 10.5 | 16.6 | 18.1 | 11.4 | 14.2 | 20.7 |
| 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 | 1,621 | 1,587 | 1,847 | 2,157 | 2,204 | 2,285 | 3,038 | 3,065 | 2,587 | 2,895 | 3,639 | 4,004 |
Growth Revenue Growth% | -1.6 | -2.1 | 16.4 | 16.8 | 2.2 | 3.7 | 33.0 | 0.9 | -15.6 | 11.9 | 25.7 | 33.2 |
| 1,429 | 1,433 | 1,713 | 1,995 | 1,943 | 1,893 | 2,467 | 2,683 | 2,404 | 2,607 | 3,255 | 3,577 | |
| 191 | 154 | 133 | 161 | 261 | 392 | 571 | 382 | 183 | 288 | 384 | 428 | |
OPM OPM% | 11.8 | 9.7 | 7.2 | 7.5 | 11.8 | 17.1 | 18.8 | 12.5 | 7.1 | 9.9 | 10.5 | 10.7 |
| -1 | 15 | 35 | 20 | 19 | 38 | 48 | 52 | 68 | 74 | 95 | 82 | |
Interest Expense Interest ExpenseCr | 30 | 36 | 52 | 56 | 53 | 42 | 40 | 55 | 89 | 100 | 141 | 148 |
Depreciation DepreciationCr | 36 | 42 | 51 | 54 | 65 | 59 | 63 | 75 | 89 | 100 | 137 | 145 |
PBT PBTCr | 124 | 91 | 64 | 72 | 163 | 329 | 517 | 304 | 72 | 163 | 201 | 217 |
| 28 | 5 | 0 | 11 | 49 | 92 | 120 | 60 | 10 | 30 | 45 | 50 | |
PAT PATCr | 96 | 86 | 64 | 61 | 113 | 237 | 397 | 244 | 62 | 133 | 156 | 167 |
Growth PAT Growth% | 247.9 | -10.9 | -24.9 | -5.2 | 85.6 | 108.8 | 67.4 | -38.5 | -74.5 | 114.5 | 16.9 | 14.8 |
NPM NPM% | 5.9 | 5.4 | 3.5 | 2.8 | 5.2 | 10.4 | 13.1 | 8.0 | 2.4 | 4.6 | 4.3 | 4.2 |
| 33.0 | 29.8 | 22.4 | 21.3 | 39.5 | 84.7 | 98.5 | 90.9 | 24.0 | 51.5 | 60.3 | 64.4 |
| 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 | 1,621 | 1,587 | 1,847 | 2,157 | 2,204 | 2,285 | 3,038 | 3,065 | 2,587 | 2,895 | 3,639 | 4,004 |
Growth Revenue Growth% | -1.6 | -2.1 | 16.4 | 16.8 | 2.2 | 3.7 | 33.0 | 0.9 | -15.6 | 11.9 | 25.7 | 33.2 |
| 1,429 | 1,433 | 1,713 | 1,995 | 1,943 | 1,893 | 2,467 | 2,683 | 2,404 | 2,607 | 3,255 | 3,577 | |
| 191 | 154 | 133 | 161 | 261 | 392 | 571 | 382 | 183 | 288 | 384 | 428 | |
OPM OPM% | 11.8 | 9.7 | 7.2 | 7.5 | 11.8 | 17.1 | 18.8 | 12.5 | 7.1 | 9.9 | 10.5 | 10.7 |
| -1 | 15 | 35 | 20 | 19 | 38 | 48 | 52 | 68 | 74 | 95 | 82 | |
Interest Expense Interest ExpenseCr | 30 | 36 | 52 | 56 | 53 | 42 | 40 | 55 | 89 | 100 | 141 | 148 |
Depreciation DepreciationCr | 36 | 42 | 51 | 54 | 65 | 59 | 63 | 75 | 89 | 100 | 137 | 145 |
PBT PBTCr | 124 | 91 | 64 | 72 | 163 | 329 | 517 | 304 | 72 | 163 | 201 | 217 |
| 28 | 5 | 0 | 11 | 49 | 92 | 120 | 60 | 10 | 30 | 45 | 50 | |
PAT PATCr | 96 | 86 | 64 | 61 | 113 | 237 | 397 | 244 | 62 | 133 | 156 | 167 |
Growth PAT Growth% | 247.9 | -10.9 | -24.9 | -5.2 | 85.6 | 108.8 | 67.4 | -38.5 | -74.5 | 114.5 | 16.9 | 14.8 |
NPM NPM% | 5.9 | 5.4 | 3.5 | 2.8 | 5.2 | 10.4 | 13.1 | 8.0 | 2.4 | 4.6 | 4.3 | 4.2 |
| 33.0 | 29.8 | 22.4 | 21.3 | 39.5 | 84.7 | 98.5 | 90.9 | 24.0 | 51.5 | 60.3 | 64.4 |
| 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 | 19 | 19 | 19 | 19 | 19 | 18 | 18 | 26 | 26 | 26 | 26 |
Reserves ReservesCr | 437 | 554 | 600 | 669 | 721 | 836 | 1,173 | 1,272 | 1,321 | 1,440 | 1,590 |
| 384 | 501 | 635 | 657 | 690 | 766 | 859 | 1,003 | 1,163 | 1,247 | 1,543 | |
| 324 | 472 | 511 | 536 | 479 | 505 | 710 | 827 | 1,017 | 1,412 | 1,535 | |
| 1,164 | 1,545 | 1,766 | 1,873 | 1,910 | 2,125 | 2,760 | 3,128 | 3,528 | 4,125 | 4,695 | |
| 368 | 513 | 660 | 742 | 787 | 994 | 1,373 | 1,329 | 1,382 | 1,558 | 1,892 | |
| 795 | 1,033 | 1,105 | 1,131 | 1,123 | 1,131 | 1,387 | 1,799 | 2,146 | 2,567 | 2,803 | |
| 1,164 | 1,545 | 1,766 | 1,873 | 1,910 | 2,125 | 2,760 | 3,128 | 3,528 | 4,125 | 4,695 |
| 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 | 19 | 19 | 19 | 19 | 19 | 18 | 18 | 26 | 26 | 26 | 26 |
Reserves ReservesCr | 437 | 554 | 600 | 669 | 721 | 836 | 1,173 | 1,272 | 1,321 | 1,440 | 1,590 |
| 384 | 501 | 635 | 657 | 690 | 766 | 859 | 1,003 | 1,163 | 1,247 | 1,543 | |
| 324 | 472 | 511 | 536 | 479 | 505 | 710 | 827 | 1,017 | 1,412 | 1,535 | |
| 1,164 | 1,545 | 1,766 | 1,873 | 1,910 | 2,125 | 2,760 | 3,128 | 3,528 | 4,125 | 4,695 | |
| 368 | 513 | 660 | 742 | 787 | 994 | 1,373 | 1,329 | 1,382 | 1,558 | 1,892 | |
| 795 | 1,033 | 1,105 | 1,131 | 1,123 | 1,131 | 1,387 | 1,799 | 2,146 | 2,567 | 2,803 | |
| 1,164 | 1,545 | 1,766 | 1,873 | 1,910 | 2,125 | 2,760 | 3,128 | 3,528 | 4,125 | 4,695 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 223 | 50 | 82 | 143 | 240 | 335 | 481 | 465 | 245 | 166 | 397 | |
| -80 | -223 | -123 | -90 | -106 | -105 | -447 | -325 | -235 | -420 | -361 | |
| -138 | 165 | 62 | -35 | -165 | -193 | -52 | -153 | -19 | 247 | -3 | |
Net Cash Flow Net Cash FlowCr | 6 | -7 | 21 | 17 | -31 | 37 | -18 | -13 | -8 | -6 | 33 |
Free Cash Flow Free Cash FlowCr | 138 | -172 | 12 | 87 | 190 | 262 | 199 | 85 | -49 | -325 | -8 |
CFO To PAT CFO To PAT% | 231.7 | 58.8 | 127.8 | 233.8 | 211.9 | 141.6 | 121.3 | 190.7 | 394.3 | 124.7 | 254.3 |
CFO To EBITDA CFO To EBITDA% | 116.6 | 32.8 | 61.9 | 88.6 | 92.1 | 85.6 | 84.2 | 121.7 | 133.8 | 57.8 | 103.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 223 | 50 | 82 | 143 | 240 | 335 | 481 | 465 | 245 | 166 | 397 | |
| -80 | -223 | -123 | -90 | -106 | -105 | -447 | -325 | -235 | -420 | -361 | |
| -138 | 165 | 62 | -35 | -165 | -193 | -52 | -153 | -19 | 247 | -3 | |
Net Cash Flow Net Cash FlowCr | 6 | -7 | 21 | 17 | -31 | 37 | -18 | -13 | -8 | -6 | 33 |
Free Cash Flow Free Cash FlowCr | 138 | -172 | 12 | 87 | 190 | 262 | 199 | 85 | -49 | -325 | -8 |
CFO To PAT CFO To PAT% | 231.7 | 58.8 | 127.8 | 233.8 | 211.9 | 141.6 | 121.3 | 190.7 | 394.3 | 124.7 | 254.3 |
CFO To EBITDA CFO To EBITDA% | 116.6 | 32.8 | 61.9 | 88.6 | 92.1 | 85.6 | 84.2 | 121.7 | 133.8 | 57.8 | 103.4 |
| 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 | 566 | 725 | 480 | 377 | 405 | 1,127 | 3,148 | 1,544 | 1,311 | 1,619 | 1,567 | 2,262 |
Price To Earnings Price To Earnings | 6.1 | 8.5 | 7.5 | 6.2 | 3.6 | 4.8 | 7.9 | 6.3 | 21.1 | 12.1 | 10.1 | 13.4 |
Price To Sales Price To Sales | 0.3 | 0.5 | 0.3 | 0.2 | 0.2 | 0.5 | 1.0 | 0.5 | 0.5 | 0.6 | 0.4 | 0.6 |
Price To Book Price To Book | 1.2 | 1.3 | 0.8 | 0.6 | 0.6 | 1.3 | 2.6 | 1.2 | 1.0 | 1.1 | 1.0 | 1.4 |
EV To EBITDA EV To EBITDA | 4.6 | 8.2 | 8.4 | 6.2 | 3.9 | 4.6 | 6.8 | 6.3 | 12.7 | 10.5 | 8.3 | 9.1 |
GPM GPM% | 25.9 | 25.6 | 17.3 | 16.8 | 22.9 | 28.4 | 28.9 | 22.8 | 20.0 | 22.9 | 23.6 | 23.6 |
OPM OPM% | 11.8 | 9.7 | 7.2 | 7.5 | 11.8 | 17.1 | 18.8 | 12.5 | 7.1 | 9.9 | 10.5 | 10.7 |
NPM NPM% | 5.9 | 5.4 | 3.5 | 2.8 | 5.2 | 10.4 | 13.1 | 8.0 | 2.4 | 4.6 | 4.3 | 4.2 |
ROCE ROCE% | 19.3 | 11.2 | 8.9 | 9.2 | 15.4 | 22.9 | 27.7 | 16.1 | 6.8 | 9.0 | 10.4 | 10.4 |
ROE ROE% | 21.1 | 15.0 | 10.4 | 8.9 | 15.3 | 27.7 | 33.3 | 18.8 | 4.6 | 9.1 | 9.7 | 9.7 |
ROA ROA% | 8.3 | 5.5 | 3.6 | 3.3 | 5.9 | 11.2 | 14.4 | 7.8 | 1.8 | 3.2 | 3.3 | 3.3 |
| 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 | 566 | 725 | 480 | 377 | 405 | 1,127 | 3,148 | 1,544 | 1,311 | 1,619 | 1,567 | 2,262 |
Price To Earnings Price To Earnings | 6.1 | 8.5 | 7.5 | 6.2 | 3.6 | 4.8 | 7.9 | 6.3 | 21.1 | 12.1 | 10.1 | 13.4 |
Price To Sales Price To Sales | 0.3 | 0.5 | 0.3 | 0.2 | 0.2 | 0.5 | 1.0 | 0.5 | 0.5 | 0.6 | 0.4 | 0.6 |
Price To Book Price To Book | 1.2 | 1.3 | 0.8 | 0.6 | 0.6 | 1.3 | 2.6 | 1.2 | 1.0 | 1.1 | 1.0 | 1.4 |
EV To EBITDA EV To EBITDA | 4.6 | 8.2 | 8.4 | 6.2 | 3.9 | 4.6 | 6.8 | 6.3 | 12.7 | 10.5 | 8.3 | 9.1 |
GPM GPM% | 25.9 | 25.6 | 17.3 | 16.8 | 22.9 | 28.4 | 28.9 | 22.8 | 20.0 | 22.9 | 23.6 | 23.6 |
OPM OPM% | 11.8 | 9.7 | 7.2 | 7.5 | 11.8 | 17.1 | 18.8 | 12.5 | 7.1 | 9.9 | 10.5 | 10.7 |
NPM NPM% | 5.9 | 5.4 | 3.5 | 2.8 | 5.2 | 10.4 | 13.1 | 8.0 | 2.4 | 4.6 | 4.3 | 4.2 |
ROCE ROCE% | 19.3 | 11.2 | 8.9 | 9.2 | 15.4 | 22.9 | 27.7 | 16.1 | 6.8 | 9.0 | 10.4 | 10.4 |
ROE ROE% | 21.1 | 15.0 | 10.4 | 8.9 | 15.3 | 27.7 | 33.3 | 18.8 | 4.6 | 9.1 | 9.7 | 9.7 |
ROA ROA% | 8.3 | 5.5 | 3.6 | 3.3 | 5.9 | 11.2 | 14.4 | 7.8 | 1.8 | 3.2 | 3.3 | 3.3 |
Documents — Cosmo First Ltd
Concall Transcript Summaries — Cosmo First Ltd