| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 154 | 192 | 241 | 209 | 234 | 252 | 331 | 262 | 282 | 299 | 355 | 349 | |
Growth YoY Revenue Growth YoY% | -11.5 | 21.1 | 35.0 | 15.1 | 52.5 | 30.8 | 37.5 | 25.6 | 20.3 | 18.8 | 7.3 | 33.2 |
| 140 | 174 | 215 | 187 | 210 | 226 | 297 | 235 | 251 | 265 | 318 | 311 | |
| 13 | 18 | 25 | 22 | 24 | 26 | 34 | 27 | 31 | 34 | 38 | 38 | |
OPM OPM% | 8.7 | 9.4 | 10.6 | 10.5 | 10.1 | 10.2 | 10.3 | 10.3 | 10.9 | 11.5 | 10.6 | 10.9 |
| 1 | 1 | 1 | 1 | 2 | 2 | 1 | 3 | 1 | 2 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 5 | 6 | 5 | 5 | 5 | 4 | 2 | 3 | 3 | 3 | 3 | 3 |
Depreciation DepreciationCr | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | 7 | 10 | 18 | 16 | 18 | 21 | 31 | 24 | 26 | 30 | 32 | 33 |
| 2 | 3 | 5 | 4 | 4 | 5 | 7 | 6 | 7 | 8 | 8 | 9 | |
| 5 | 8 | 14 | 12 | 14 | 16 | 24 | 18 | 20 | 22 | 24 | 25 | |
Growth YoY PAT Growth YoY% | -29.5 | 13.3 | 38.0 | 1.9 | 172.1 | 110.1 | 71.1 | 57.0 | 41.8 | 41.9 | 2.6 | 37.0 |
NPM NPM% | 3.3 | 3.9 | 5.7 | 5.6 | 5.9 | 6.3 | 7.1 | 7.0 | 7.0 | 7.5 | 6.8 | 7.2 |
| 1.2 | 1.7 | 3.1 | 2.6 | 2.9 | 3.3 | 4.9 | 3.8 | 4.0 | 4.6 | 5.0 | 5.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 154 | 192 | 241 | 209 | 234 | 252 | 331 | 262 | 282 | 299 | 355 | 349 | |
Growth YoY Revenue Growth YoY% | -11.5 | 21.1 | 35.0 | 15.1 | 52.5 | 30.8 | 37.5 | 25.6 | 20.3 | 18.8 | 7.3 | 33.2 |
| 140 | 174 | 215 | 187 | 210 | 226 | 297 | 235 | 251 | 265 | 318 | 311 | |
| 13 | 18 | 25 | 22 | 24 | 26 | 34 | 27 | 31 | 34 | 38 | 38 | |
OPM OPM% | 8.7 | 9.4 | 10.6 | 10.5 | 10.1 | 10.2 | 10.3 | 10.3 | 10.9 | 11.5 | 10.6 | 10.9 |
| 1 | 1 | 1 | 1 | 2 | 2 | 1 | 3 | 1 | 2 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 5 | 6 | 5 | 5 | 5 | 4 | 2 | 3 | 3 | 3 | 3 | 3 |
Depreciation DepreciationCr | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | 7 | 10 | 18 | 16 | 18 | 21 | 31 | 24 | 26 | 30 | 32 | 33 |
| 2 | 3 | 5 | 4 | 4 | 5 | 7 | 6 | 7 | 8 | 8 | 9 | |
| 5 | 8 | 14 | 12 | 14 | 16 | 24 | 18 | 20 | 22 | 24 | 25 | |
Growth YoY PAT Growth YoY% | -29.5 | 13.3 | 38.0 | 1.9 | 172.1 | 110.1 | 71.1 | 57.0 | 41.8 | 41.9 | 2.6 | 37.0 |
NPM NPM% | 3.3 | 3.9 | 5.7 | 5.6 | 5.9 | 6.3 | 7.1 | 7.0 | 7.0 | 7.5 | 6.8 | 7.2 |
| 1.2 | 1.7 | 3.1 | 2.6 | 2.9 | 3.3 | 4.9 | 3.8 | 4.0 | 4.6 | 5.0 | 5.2 |
| 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 | 268 | 300 | 357 | 527 | 429 | 343 | 564 | 669 | 768 | 1,025 | 1,198 | 1,285 |
Growth Revenue Growth% | 2.9 | 12.0 | 19.0 | 47.5 | -18.6 | -20.1 | 64.5 | 18.6 | 14.9 | 33.5 | 16.8 | 19.1 |
| 247 | 281 | 337 | 478 | 384 | 317 | 504 | 606 | 691 | 920 | 1,068 | 1,144 | |
| 21 | 19 | 20 | 48 | 45 | 26 | 60 | 63 | 77 | 105 | 130 | 141 | |
OPM OPM% | 7.7 | 6.3 | 5.5 | 9.1 | 10.5 | 7.5 | 10.6 | 9.4 | 10.1 | 10.3 | 10.8 | 10.9 |
| 1 | 5 | 3 | 6 | 3 | 8 | 3 | 3 | 3 | 7 | 7 | 5 | |
Interest Expense Interest ExpenseCr | 10 | 9 | 9 | 13 | 15 | 12 | 13 | 16 | 21 | 15 | 11 | 12 |
Depreciation DepreciationCr | 2 | 2 | 2 | 8 | 9 | 8 | 8 | 8 | 9 | 11 | 12 | 12 |
PBT PBTCr | 10 | 12 | 11 | 33 | 24 | 13 | 42 | 42 | 51 | 86 | 113 | 122 |
| 3 | 4 | 4 | 11 | 6 | 4 | 11 | 11 | 13 | 21 | 29 | 31 | |
PAT PATCr | 7 | 8 | 7 | 21 | 18 | 10 | 31 | 31 | 38 | 65 | 84 | 91 |
Growth PAT Growth% | 164.2 | 17.0 | -7.2 | 185.8 | -14.2 | -46.0 | 213.9 | 0.4 | 21.8 | 71.6 | 30.3 | 27.7 |
NPM NPM% | 2.5 | 2.7 | 2.1 | 4.0 | 4.3 | 2.9 | 5.5 | 4.6 | 4.9 | 6.3 | 7.0 | 7.1 |
| 6.8 | 5.2 | 2.1 | 4.8 | 4.1 | 2.2 | 7.0 | 7.0 | 8.6 | 13.7 | 17.4 | 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 268 | 300 | 357 | 527 | 429 | 343 | 564 | 669 | 768 | 1,025 | 1,198 | 1,285 |
Growth Revenue Growth% | 2.9 | 12.0 | 19.0 | 47.5 | -18.6 | -20.1 | 64.5 | 18.6 | 14.9 | 33.5 | 16.8 | 19.1 |
| 247 | 281 | 337 | 478 | 384 | 317 | 504 | 606 | 691 | 920 | 1,068 | 1,144 | |
| 21 | 19 | 20 | 48 | 45 | 26 | 60 | 63 | 77 | 105 | 130 | 141 | |
OPM OPM% | 7.7 | 6.3 | 5.5 | 9.1 | 10.5 | 7.5 | 10.6 | 9.4 | 10.1 | 10.3 | 10.8 | 10.9 |
| 1 | 5 | 3 | 6 | 3 | 8 | 3 | 3 | 3 | 7 | 7 | 5 | |
Interest Expense Interest ExpenseCr | 10 | 9 | 9 | 13 | 15 | 12 | 13 | 16 | 21 | 15 | 11 | 12 |
Depreciation DepreciationCr | 2 | 2 | 2 | 8 | 9 | 8 | 8 | 8 | 9 | 11 | 12 | 12 |
PBT PBTCr | 10 | 12 | 11 | 33 | 24 | 13 | 42 | 42 | 51 | 86 | 113 | 122 |
| 3 | 4 | 4 | 11 | 6 | 4 | 11 | 11 | 13 | 21 | 29 | 31 | |
PAT PATCr | 7 | 8 | 7 | 21 | 18 | 10 | 31 | 31 | 38 | 65 | 84 | 91 |
Growth PAT Growth% | 164.2 | 17.0 | -7.2 | 185.8 | -14.2 | -46.0 | 213.9 | 0.4 | 21.8 | 71.6 | 30.3 | 27.7 |
NPM NPM% | 2.5 | 2.7 | 2.1 | 4.0 | 4.3 | 2.9 | 5.5 | 4.6 | 4.9 | 6.3 | 7.0 | 7.1 |
| 6.8 | 5.2 | 2.1 | 4.8 | 4.1 | 2.2 | 7.0 | 7.0 | 8.6 | 13.7 | 17.4 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 11 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 24 | 48 |
Reserves ReservesCr | 17 | 31 | 49 | 68 | 86 | 95 | 126 | 155 | 192 | 350 | 409 |
| 104 | 98 | 112 | 148 | 143 | 147 | 176 | 213 | 277 | 208 | 216 | |
| 30 | 37 | 55 | 52 | 49 | 33 | 26 | 13 | 8 | 7 | 9 | |
| 161 | 176 | 238 | 290 | 299 | 297 | 349 | 403 | 499 | 589 | 683 | |
| 142 | 134 | 174 | 222 | 241 | 241 | 294 | 343 | 426 | 493 | 545 | |
| 19 | 42 | 64 | 68 | 58 | 56 | 56 | 61 | 72 | 96 | 138 | |
| 161 | 176 | 238 | 290 | 299 | 297 | 349 | 403 | 499 | 589 | 683 |
| 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 | 10 | 11 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 24 | 48 |
Reserves ReservesCr | 17 | 31 | 49 | 68 | 86 | 95 | 126 | 155 | 192 | 350 | 409 |
| 104 | 98 | 112 | 148 | 143 | 147 | 176 | 213 | 277 | 208 | 216 | |
| 30 | 37 | 55 | 52 | 49 | 33 | 26 | 13 | 8 | 7 | 9 | |
| 161 | 176 | 238 | 290 | 299 | 297 | 349 | 403 | 499 | 589 | 683 | |
| 142 | 134 | 174 | 222 | 241 | 241 | 294 | 343 | 426 | 493 | 545 | |
| 19 | 42 | 64 | 68 | 58 | 56 | 56 | 61 | 72 | 96 | 138 | |
| 161 | 176 | 238 | 290 | 299 | 297 | 349 | 403 | 499 | 589 | 683 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -39 | 22 | -23 | 18 | 40 | 17 | 64 | 27 | 1 | 56 | 62 | |
| -3 | -14 | -31 | -9 | -8 | -6 | -9 | -16 | -16 | -76 | -32 | |
| 33 | -6 | 52 | -9 | -32 | -11 | -55 | -12 | 15 | 19 | -30 | |
Net Cash Flow Net Cash FlowCr | -9 | 2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -42 | 11 | -54 | 8 | 33 | 10 | 58 | 14 | -20 | 32 | 4 |
CFO To PAT CFO To PAT% | -574.7 | 273.2 | -314.3 | 83.4 | 217.5 | 168.6 | 207.1 | 88.5 | 3.4 | 86.9 | 72.9 |
CFO To EBITDA CFO To EBITDA% | -190.8 | 116.6 | -119.4 | 36.8 | 88.0 | 64.8 | 106.9 | 43.7 | 1.6 | 53.5 | 47.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -39 | 22 | -23 | 18 | 40 | 17 | 64 | 27 | 1 | 56 | 62 | |
| -3 | -14 | -31 | -9 | -8 | -6 | -9 | -16 | -16 | -76 | -32 | |
| 33 | -6 | 52 | -9 | -32 | -11 | -55 | -12 | 15 | 19 | -30 | |
Net Cash Flow Net Cash FlowCr | -9 | 2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -42 | 11 | -54 | 8 | 33 | 10 | 58 | 14 | -20 | 32 | 4 |
CFO To PAT CFO To PAT% | -574.7 | 273.2 | -314.3 | 83.4 | 217.5 | 168.6 | 207.1 | 88.5 | 3.4 | 86.9 | 72.9 |
CFO To EBITDA CFO To EBITDA% | -190.8 | 116.6 | -119.4 | 36.8 | 88.0 | 64.8 | 106.9 | 43.7 | 1.6 | 53.5 | 47.5 |
| 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 | 97 | 60 | 43 | 53 | 270 | 369 | 817 | 1,367 | 1,167 | 2,311 | ||
Price To Earnings Price To Earnings | 13.1 | 2.8 | 2.3 | 5.3 | 8.7 | 11.9 | 21.6 | 21.1 | 13.8 | 25.3 | ||
Price To Sales Price To Sales | 0.3 | 0.1 | 0.1 | 0.1 | 0.5 | 0.6 | 1.1 | 1.3 | 1.0 | 1.8 | ||
Price To Book Price To Book | 1.4 | 0.7 | 0.4 | 0.5 | 1.8 | 2.1 | 3.8 | 3.7 | 2.5 | 5.0 | ||
EV To EBITDA EV To EBITDA | 10.9 | 3.8 | 3.1 | 5.8 | 5.3 | 6.7 | 11.7 | 13.2 | 9.1 | 15.7 | ||
GPM GPM% | 14.0 | 12.0 | 12.8 | 16.3 | 19.9 | 16.9 | 17.6 | 15.9 | 17.4 | 17.5 | 18.1 | 18.1 |
OPM OPM% | 7.7 | 6.3 | 5.5 | 9.1 | 10.5 | 7.5 | 10.6 | 9.4 | 10.1 | 10.3 | 10.8 | 10.9 |
NPM NPM% | 2.5 | 2.7 | 2.1 | 4.0 | 4.3 | 2.9 | 5.5 | 4.6 | 4.9 | 6.3 | 7.0 | 7.1 |
ROCE ROCE% | 16.7 | 16.7 | 10.5 | 20.6 | 17.4 | 10.8 | 24.3 | 22.3 | 21.5 | 23.3 | 24.9 | 24.9 |
ROE ROE% | 25.0 | 19.2 | 10.4 | 23.5 | 16.9 | 8.4 | 20.9 | 17.5 | 17.6 | 17.3 | 18.5 | 18.5 |
ROA ROA% | 4.2 | 4.5 | 3.1 | 7.3 | 6.1 | 3.3 | 8.8 | 7.7 | 7.6 | 11.0 | 12.4 | 12.4 |
| 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 | 97 | 60 | 43 | 53 | 270 | 369 | 817 | 1,367 | 1,167 | 2,311 | ||
Price To Earnings Price To Earnings | 13.1 | 2.8 | 2.3 | 5.3 | 8.7 | 11.9 | 21.6 | 21.1 | 13.8 | 25.3 | ||
Price To Sales Price To Sales | 0.3 | 0.1 | 0.1 | 0.1 | 0.5 | 0.6 | 1.1 | 1.3 | 1.0 | 1.8 | ||
Price To Book Price To Book | 1.4 | 0.7 | 0.4 | 0.5 | 1.8 | 2.1 | 3.8 | 3.7 | 2.5 | 5.0 | ||
EV To EBITDA EV To EBITDA | 10.9 | 3.8 | 3.1 | 5.8 | 5.3 | 6.7 | 11.7 | 13.2 | 9.1 | 15.7 | ||
GPM GPM% | 14.0 | 12.0 | 12.8 | 16.3 | 19.9 | 16.9 | 17.6 | 15.9 | 17.4 | 17.5 | 18.1 | 18.1 |
OPM OPM% | 7.7 | 6.3 | 5.5 | 9.1 | 10.5 | 7.5 | 10.6 | 9.4 | 10.1 | 10.3 | 10.8 | 10.9 |
NPM NPM% | 2.5 | 2.7 | 2.1 | 4.0 | 4.3 | 2.9 | 5.5 | 4.6 | 4.9 | 6.3 | 7.0 | 7.1 |
ROCE ROCE% | 16.7 | 16.7 | 10.5 | 20.6 | 17.4 | 10.8 | 24.3 | 22.3 | 21.5 | 23.3 | 24.9 | 24.9 |
ROE ROE% | 25.0 | 19.2 | 10.4 | 23.5 | 16.9 | 8.4 | 20.9 | 17.5 | 17.6 | 17.3 | 18.5 | 18.5 |
ROA ROA% | 4.2 | 4.5 | 3.1 | 7.3 | 6.1 | 3.3 | 8.8 | 7.7 | 7.6 | 11.0 | 12.4 | 12.4 |
Documents — Dynamic Cables Ltd
Concall Transcript Summaries — Dynamic Cables Ltd