| Quarter | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 636 | 669 | 830 | 977 | 740 | 920 | 1,139 | 1,422 | 1,402 | |
Growth YoY Revenue Growth YoY% | 16.4 | 37.5 | 37.3 | 45.5 | 89.5 | ||||
| 595 | 630 | 760 | 879 | 679 | 811 | 999 | 1,165 | 1,199 | |
| 41 | 39 | 69 | 98 | 61 | 109 | 140 | 257 | 204 | |
OPM OPM% | 6.4 | 5.9 | 8.3 | 10.0 | 8.2 | 11.8 | 12.3 | 18.1 | 14.5 |
| 3 | 252 | 4 | 0 | 4 | 3 | 5 | 2 | 4 | |
Interest Expense Interest ExpenseCr | 9 | 10 | 11 | 12 | 11 | 7 | 5 | 8 | 4 |
Depreciation DepreciationCr | 4 | 6 | 9 | 12 | 10 | 11 | 12 | 23 | 13 |
PBT PBTCr | 30 | 277 | 53 | 74 | 44 | 94 | 127 | 228 | 191 |
| 8 | 43 | 13 | 19 | 11 | 24 | 31 | 59 | 48 | |
| 23 | 234 | 40 | 55 | 33 | 70 | 96 | 169 | 142 | |
Growth YoY PAT Growth YoY% | 46.1 | -70.1 | 138.8 | 207.7 | 332.5 | ||||
NPM NPM% | 3.5 | 34.9 | 4.8 | 5.6 | 4.4 | 7.6 | 8.4 | 11.9 | 10.1 |
| 2.2 | -1.4 | 3.7 | 5.0 | 3.0 | 6.2 | 8.2 | 14.4 | 12.1 |
| Quarter | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 636 | 669 | 830 | 977 | 740 | 920 | 1,139 | 1,422 | 1,402 | |
Growth YoY Revenue Growth YoY% | 16.4 | 37.5 | 37.3 | 45.5 | 89.5 | ||||
| 595 | 630 | 760 | 879 | 679 | 811 | 999 | 1,165 | 1,199 | |
| 41 | 39 | 69 | 98 | 61 | 109 | 140 | 257 | 204 | |
OPM OPM% | 6.4 | 5.9 | 8.3 | 10.0 | 8.2 | 11.8 | 12.3 | 18.1 | 14.5 |
| 3 | 252 | 4 | 0 | 4 | 3 | 5 | 2 | 4 | |
Interest Expense Interest ExpenseCr | 9 | 10 | 11 | 12 | 11 | 7 | 5 | 8 | 4 |
Depreciation DepreciationCr | 4 | 6 | 9 | 12 | 10 | 11 | 12 | 23 | 13 |
PBT PBTCr | 30 | 277 | 53 | 74 | 44 | 94 | 127 | 228 | 191 |
| 8 | 43 | 13 | 19 | 11 | 24 | 31 | 59 | 48 | |
| 23 | 234 | 40 | 55 | 33 | 70 | 96 | 169 | 142 | |
Growth YoY PAT Growth YoY% | 46.1 | -70.1 | 138.8 | 207.7 | 332.5 | ||||
NPM NPM% | 3.5 | 34.9 | 4.8 | 5.6 | 4.4 | 7.6 | 8.4 | 11.9 | 10.1 |
| 2.2 | -1.4 | 3.7 | 5.0 | 3.0 | 6.2 | 8.2 | 14.4 | 12.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,238 | 1,149 | 1,646 | 2,285 | 2,782 | 3,112 | 4,221 | 4,883 |
Growth Revenue Growth% | -7.2 | 43.3 | 38.8 | 21.8 | 11.8 | 35.6 | 51.9 | |
| 1,182 | 1,093 | 1,513 | 2,124 | 2,559 | 2,865 | 3,655 | 4,174 | |
| 57 | 56 | 133 | 161 | 223 | 247 | 566 | 709 | |
OPM OPM% | 4.6 | 4.9 | 8.1 | 7.0 | 8.0 | 8.0 | 13.4 | 14.5 |
| 5 | 12 | 24 | 15 | -12 | 260 | 13 | 13 | |
Interest Expense Interest ExpenseCr | 36 | 26 | 20 | 23 | 31 | 42 | 30 | 24 |
Depreciation DepreciationCr | 5 | 6 | 8 | 9 | 16 | 31 | 56 | 59 |
PBT PBTCr | 21 | 35 | 129 | 143 | 165 | 434 | 493 | 639 |
| 3 | 10 | 32 | 35 | 49 | 83 | 125 | 162 | |
PAT PATCr | 17 | 25 | 97 | 108 | 115 | 351 | 368 | 477 |
Growth PAT Growth% | 45.6 | 283.3 | 11.7 | 6.3 | 205.1 | 4.7 | 31.9 | |
NPM NPM% | 1.4 | 2.2 | 5.9 | 4.7 | 4.1 | 11.3 | 8.7 | 9.8 |
| 69.7 | 117.3 | 387.7 | 10.6 | 11.2 | 33.0 | 32.0 | 40.9 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,238 | 1,149 | 1,646 | 2,285 | 2,782 | 3,112 | 4,221 | 4,883 |
Growth Revenue Growth% | -7.2 | 43.3 | 38.8 | 21.8 | 11.8 | 35.6 | 51.9 | |
| 1,182 | 1,093 | 1,513 | 2,124 | 2,559 | 2,865 | 3,655 | 4,174 | |
| 57 | 56 | 133 | 161 | 223 | 247 | 566 | 709 | |
OPM OPM% | 4.6 | 4.9 | 8.1 | 7.0 | 8.0 | 8.0 | 13.4 | 14.5 |
| 5 | 12 | 24 | 15 | -12 | 260 | 13 | 13 | |
Interest Expense Interest ExpenseCr | 36 | 26 | 20 | 23 | 31 | 42 | 30 | 24 |
Depreciation DepreciationCr | 5 | 6 | 8 | 9 | 16 | 31 | 56 | 59 |
PBT PBTCr | 21 | 35 | 129 | 143 | 165 | 434 | 493 | 639 |
| 3 | 10 | 32 | 35 | 49 | 83 | 125 | 162 | |
PAT PATCr | 17 | 25 | 97 | 108 | 115 | 351 | 368 | 477 |
Growth PAT Growth% | 45.6 | 283.3 | 11.7 | 6.3 | 205.1 | 4.7 | 31.9 | |
NPM NPM% | 1.4 | 2.2 | 5.9 | 4.7 | 4.1 | 11.3 | 8.7 | 9.8 |
| 69.7 | 117.3 | 387.7 | 10.6 | 11.2 | 33.0 | 32.0 | 40.9 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 2 | 2 | 11 | 12 |
Reserves ReservesCr | 162 | 189 | 284 | 310 | 422 | 1,007 | 1,865 |
| 579 | 490 | 868 | 1,337 | 1,165 | 2,093 | 1,978 | |
| 31 | 21 | 60 | 60 | 55 | 64 | 136 | |
| 775 | 703 | 1,214 | 1,709 | 1,644 | 3,175 | 3,991 | |
| 697 | 618 | 1,105 | 1,578 | 1,533 | 2,356 | 3,032 | |
| 78 | 85 | 110 | 131 | 111 | 819 | 959 | |
| 775 | 703 | 1,214 | 1,709 | 1,644 | 3,175 | 3,991 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 2 | 2 | 11 | 12 |
Reserves ReservesCr | 162 | 189 | 284 | 310 | 422 | 1,007 | 1,865 |
| 579 | 490 | 868 | 1,337 | 1,165 | 2,093 | 1,978 | |
| 31 | 21 | 60 | 60 | 55 | 64 | 136 | |
| 775 | 703 | 1,214 | 1,709 | 1,644 | 3,175 | 3,991 | |
| 697 | 618 | 1,105 | 1,578 | 1,533 | 2,356 | 3,032 | |
| 78 | 85 | 110 | 131 | 111 | 819 | 959 | |
| 775 | 703 | 1,214 | 1,709 | 1,644 | 3,175 | 3,991 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 80 | 262 | 44 | 56 | -180 | 27 | 13 | |
| -24 | 3 | -89 | -122 | 116 | -1 | -141 | |
| -100 | -144 | 20 | 109 | -44 | -19 | 156 | |
Net Cash Flow Net Cash FlowCr | -44 | 122 | -25 | 43 | -108 | 7 | 29 |
Free Cash Flow Free Cash FlowCr | 78 | 259 | 37 | 49 | -187 | 1 | -120 |
CFO To PAT CFO To PAT% | 459.8 | 1,036.8 | 44.9 | 51.5 | -156.6 | 7.7 | 3.7 |
CFO To EBITDA CFO To EBITDA% | 141.3 | 467.8 | 32.8 | 34.7 | -80.9 | 11.0 | 2.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 80 | 262 | 44 | 56 | -180 | 27 | 13 | |
| -24 | 3 | -89 | -122 | 116 | -1 | -141 | |
| -100 | -144 | 20 | 109 | -44 | -19 | 156 | |
Net Cash Flow Net Cash FlowCr | -44 | 122 | -25 | 43 | -108 | 7 | 29 |
Free Cash Flow Free Cash FlowCr | 78 | 259 | 37 | 49 | -187 | 1 | -120 |
CFO To PAT CFO To PAT% | 459.8 | 1,036.8 | 44.9 | 51.5 | -156.6 | 7.7 | 3.7 |
CFO To EBITDA CFO To EBITDA% | 141.3 | 467.8 | 32.8 | 34.7 | -80.9 | 11.0 | 2.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 21,176 | 45,332 | ||||||
Price To Earnings Price To Earnings | 57.5 | 93.8 | ||||||
Price To Sales Price To Sales | 5.0 | 9.3 | ||||||
Price To Book Price To Book | 11.3 | 24.1 | ||||||
EV To EBITDA EV To EBITDA | 37.5 | 58.2 | ||||||
GPM GPM% | 25.2 | 15.8 | 17.6 | 16.8 | 18.3 | 21.2 | 28.4 | 28.4 |
OPM OPM% | 4.6 | 4.9 | 8.1 | 7.0 | 8.0 | 8.0 | 13.4 | 14.5 |
NPM NPM% | 1.4 | 2.2 | 5.9 | 4.7 | 4.1 | 11.3 | 8.7 | 9.8 |
ROCE ROCE% | 13.4 | 18.3 | 31.4 | 22.5 | 22.7 | 31.2 | 24.5 | 24.5 |
ROE ROE% | 10.6 | 13.2 | 33.8 | 34.8 | 27.1 | 34.5 | 19.6 | 19.6 |
ROA ROA% | 2.2 | 3.6 | 8.0 | 6.3 | 7.0 | 11.1 | 9.2 | 9.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 21,176 | 45,332 | ||||||
Price To Earnings Price To Earnings | 57.5 | 93.8 | ||||||
Price To Sales Price To Sales | 5.0 | 9.3 | ||||||
Price To Book Price To Book | 11.3 | 24.1 | ||||||
EV To EBITDA EV To EBITDA | 37.5 | 58.2 | ||||||
GPM GPM% | 25.2 | 15.8 | 17.6 | 16.8 | 18.3 | 21.2 | 28.4 | 28.4 |
OPM OPM% | 4.6 | 4.9 | 8.1 | 7.0 | 8.0 | 8.0 | 13.4 | 14.5 |
NPM NPM% | 1.4 | 2.2 | 5.9 | 4.7 | 4.1 | 11.3 | 8.7 | 9.8 |
ROCE ROCE% | 13.4 | 18.3 | 31.4 | 22.5 | 22.7 | 31.2 | 24.5 | 24.5 |
ROE ROE% | 10.6 | 13.2 | 33.8 | 34.8 | 27.1 | 34.5 | 19.6 | 19.6 |
ROA ROA% | 2.2 | 3.6 | 8.0 | 6.3 | 7.0 | 11.1 | 9.2 | 9.2 |
Documents — Aditya Infotech Ltd
Concall Transcript Summaries — Aditya Infotech Ltd