| Quarter | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 255 | 353 | 347 | 456 | 312 | 440 | 487 | 652 | 412 | |
Growth YoY Revenue Growth YoY% | 22.3 | 24.8 | 40.3 | 43.0 | 32.1 | ||||
| 230 | 320 | 317 | 428 | 280 | 393 | 433 | 588 | 363 | |
| 26 | 33 | 31 | 28 | 32 | 47 | 54 | 63 | 49 | |
OPM OPM% | 10.0 | 9.3 | 8.8 | 6.1 | 10.3 | 10.6 | 11.1 | 9.7 | 12.0 |
| 2 | 3 | 1 | 3 | 3 | 0 | 1 | 1 | 4 | |
Interest Expense Interest ExpenseCr | 10 | 10 | 9 | 10 | 11 | 8 | 9 | 14 | 14 |
Depreciation DepreciationCr | 2 | 2 | 2 | 3 | 2 | 2 | 3 | 3 | 3 |
PBT PBTCr | 16 | 24 | 21 | 18 | 22 | 36 | 43 | 46 | 36 |
| 4 | 1 | 2 | 3 | 4 | 3 | 4 | 4 | 7 | |
| 12 | 23 | 19 | 15 | 19 | 33 | 39 | 42 | 29 | |
Growth YoY PAT Growth YoY% | 52.4 | 41.6 | 102.8 | 185.8 | 56.2 | ||||
NPM NPM% | 4.8 | 6.5 | 5.5 | 3.2 | 5.9 | 7.4 | 7.9 | 6.5 | 7.0 |
| 559.2 | 1,213.8 | 1.8 | 1.6 | 1.7 | 2.8 | 3.3 | 3.7 | 2.5 |
| Quarter | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 255 | 353 | 347 | 456 | 312 | 440 | 487 | 652 | 412 | |
Growth YoY Revenue Growth YoY% | 22.3 | 24.8 | 40.3 | 43.0 | 32.1 | ||||
| 230 | 320 | 317 | 428 | 280 | 393 | 433 | 588 | 363 | |
| 26 | 33 | 31 | 28 | 32 | 47 | 54 | 63 | 49 | |
OPM OPM% | 10.0 | 9.3 | 8.8 | 6.1 | 10.3 | 10.6 | 11.1 | 9.7 | 12.0 |
| 2 | 3 | 1 | 3 | 3 | 0 | 1 | 1 | 4 | |
Interest Expense Interest ExpenseCr | 10 | 10 | 9 | 10 | 11 | 8 | 9 | 14 | 14 |
Depreciation DepreciationCr | 2 | 2 | 2 | 3 | 2 | 2 | 3 | 3 | 3 |
PBT PBTCr | 16 | 24 | 21 | 18 | 22 | 36 | 43 | 46 | 36 |
| 4 | 1 | 2 | 3 | 4 | 3 | 4 | 4 | 7 | |
| 12 | 23 | 19 | 15 | 19 | 33 | 39 | 42 | 29 | |
Growth YoY PAT Growth YoY% | 52.4 | 41.6 | 102.8 | 185.8 | 56.2 | ||||
NPM NPM% | 4.8 | 6.5 | 5.5 | 3.2 | 5.9 | 7.4 | 7.9 | 6.5 | 7.0 |
| 559.2 | 1,213.8 | 1.8 | 1.6 | 1.7 | 2.8 | 3.3 | 3.7 | 2.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 245 | 344 | 519 | 661 | 1,138 | 1,411 | 1,891 | 1,991 |
Growth Revenue Growth% | 40.7 | 50.8 | 27.2 | 72.3 | 24.0 | 34.0 | 35.6 | |
| 239 | 331 | 489 | 616 | 1,059 | 1,294 | 1,695 | 1,778 | |
| 6 | 13 | 31 | 45 | 79 | 117 | 196 | 213 | |
OPM OPM% | 2.4 | 3.9 | 5.9 | 6.8 | 7.0 | 8.3 | 10.4 | 10.7 |
| 1 | 2 | 1 | 3 | 6 | 9 | 4 | 5 | |
Interest Expense Interest ExpenseCr | 5 | 6 | 8 | 12 | 24 | 38 | 42 | 46 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 4 | 9 | 10 | 12 |
PBT PBTCr | 2 | 8 | 23 | 36 | 57 | 78 | 148 | 161 |
| 0 | 1 | 3 | 3 | 5 | 9 | 16 | 19 | |
PAT PATCr | 2 | 7 | 20 | 33 | 52 | 69 | 132 | 142 |
Growth PAT Growth% | 357.8 | 171.1 | 61.9 | 59.1 | 32.0 | 91.2 | 88.9 | |
NPM NPM% | 0.7 | 2.2 | 3.9 | 5.0 | 4.6 | 4.9 | 7.0 | 7.2 |
| 429.0 | 1,970.0 | 5,217.1 | 8,446.0 | 5.4 | 7.1 | 11.6 | 12.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 245 | 344 | 519 | 661 | 1,138 | 1,411 | 1,891 | 1,991 |
Growth Revenue Growth% | 40.7 | 50.8 | 27.2 | 72.3 | 24.0 | 34.0 | 35.6 | |
| 239 | 331 | 489 | 616 | 1,059 | 1,294 | 1,695 | 1,778 | |
| 6 | 13 | 31 | 45 | 79 | 117 | 196 | 213 | |
OPM OPM% | 2.4 | 3.9 | 5.9 | 6.8 | 7.0 | 8.3 | 10.4 | 10.7 |
| 1 | 2 | 1 | 3 | 6 | 9 | 4 | 5 | |
Interest Expense Interest ExpenseCr | 5 | 6 | 8 | 12 | 24 | 38 | 42 | 46 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 4 | 9 | 10 | 12 |
PBT PBTCr | 2 | 8 | 23 | 36 | 57 | 78 | 148 | 161 |
| 0 | 1 | 3 | 3 | 5 | 9 | 16 | 19 | |
PAT PATCr | 2 | 7 | 20 | 33 | 52 | 69 | 132 | 142 |
Growth PAT Growth% | 357.8 | 171.1 | 61.9 | 59.1 | 32.0 | 91.2 | 88.9 | |
NPM NPM% | 0.7 | 2.2 | 3.9 | 5.0 | 4.6 | 4.9 | 7.0 | 7.2 |
| 429.0 | 1,970.0 | 5,217.1 | 8,446.0 | 5.4 | 7.1 | 11.6 | 12.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 0 | 19 | 23 |
Reserves ReservesCr | 43 | 51 | 79 | 111 | 163 | 207 | 735 |
| 94 | 120 | 95 | 152 | 406 | 414 | 464 | |
| 0 | 0 | 16 | 13 | 16 | 78 | 31 | |
| 137 | 170 | 190 | 277 | 586 | 719 | 1,254 | |
| 128 | 162 | 182 | 266 | 537 | 642 | 1,162 | |
| 9 | 8 | 8 | 10 | 49 | 78 | 92 | |
| 137 | 170 | 190 | 277 | 586 | 719 | 1,254 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 0 | 19 | 23 |
Reserves ReservesCr | 43 | 51 | 79 | 111 | 163 | 207 | 735 |
| 94 | 120 | 95 | 152 | 406 | 414 | 464 | |
| 0 | 0 | 16 | 13 | 16 | 78 | 31 | |
| 137 | 170 | 190 | 277 | 586 | 719 | 1,254 | |
| 128 | 162 | 182 | 266 | 537 | 642 | 1,162 | |
| 9 | 8 | 8 | 10 | 49 | 78 | 92 | |
| 137 | 170 | 190 | 277 | 586 | 719 | 1,254 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -35 | -12 | -17 | 1 | 97 | -114 | -215 | |
| -6 | 0 | 0 | 0 | -28 | -4 | -46 | |
| 49 | 23 | 18 | 40 | -29 | 77 | 351 | |
Net Cash Flow Net Cash FlowCr | 8 | 11 | 1 | 42 | 40 | -40 | 90 |
Free Cash Flow Free Cash FlowCr | -42 | -13 | -18 | 1 | 73 | -124 | -238 |
CFO To PAT CFO To PAT% | -2,120.2 | -165.8 | -84.8 | 4.5 | 186.3 | -164.9 | -163.1 |
CFO To EBITDA CFO To EBITDA% | -603.4 | -92.7 | -56.3 | 3.3 | 123.0 | -97.4 | -109.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -35 | -12 | -17 | 1 | 97 | -114 | -215 | |
| -6 | 0 | 0 | 0 | -28 | -4 | -46 | |
| 49 | 23 | 18 | 40 | -29 | 77 | 351 | |
Net Cash Flow Net Cash FlowCr | 8 | 11 | 1 | 42 | 40 | -40 | 90 |
Free Cash Flow Free Cash FlowCr | -42 | -13 | -18 | 1 | 73 | -124 | -238 |
CFO To PAT CFO To PAT% | -2,120.2 | -165.8 | -84.8 | 4.5 | 186.3 | -164.9 | -163.1 |
CFO To EBITDA CFO To EBITDA% | -603.4 | -92.7 | -56.3 | 3.3 | 123.0 | -97.4 | -109.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,015 | 8,154 | ||||||
Price To Earnings Price To Earnings | 30.4 | 57.9 | ||||||
Price To Sales Price To Sales | 2.1 | 4.1 | ||||||
Price To Book Price To Book | 5.3 | 10.8 | ||||||
EV To EBITDA EV To EBITDA | 22.1 | 38.5 | ||||||
GPM GPM% | 8.2 | 10.2 | 10.9 | 12.1 | 12.3 | 17.9 | 20.1 | 20.1 |
OPM OPM% | 2.4 | 3.9 | 5.9 | 6.8 | 7.0 | 8.3 | 10.4 | 10.7 |
NPM NPM% | 0.7 | 2.2 | 3.9 | 5.0 | 4.6 | 4.9 | 7.0 | 7.2 |
ROCE ROCE% | 7.0 | 10.6 | 17.3 | 18.2 | 16.6 | 17.5 | 16.0 | 16.0 |
ROE ROE% | 3.8 | 14.8 | 25.9 | 29.5 | 32.1 | 30.5 | 17.4 | 17.4 |
ROA ROA% | 1.2 | 4.4 | 10.7 | 11.9 | 8.9 | 9.6 | 10.5 | 10.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,015 | 8,154 | ||||||
Price To Earnings Price To Earnings | 30.4 | 57.9 | ||||||
Price To Sales Price To Sales | 2.1 | 4.1 | ||||||
Price To Book Price To Book | 5.3 | 10.8 | ||||||
EV To EBITDA EV To EBITDA | 22.1 | 38.5 | ||||||
GPM GPM% | 8.2 | 10.2 | 10.9 | 12.1 | 12.3 | 17.9 | 20.1 | 20.1 |
OPM OPM% | 2.4 | 3.9 | 5.9 | 6.8 | 7.0 | 8.3 | 10.4 | 10.7 |
NPM NPM% | 0.7 | 2.2 | 3.9 | 5.0 | 4.6 | 4.9 | 7.0 | 7.2 |
ROCE ROCE% | 7.0 | 10.6 | 17.3 | 18.2 | 16.6 | 17.5 | 16.0 | 16.0 |
ROE ROE% | 3.8 | 14.8 | 25.9 | 29.5 | 32.1 | 30.5 | 17.4 | 17.4 |
ROA ROA% | 1.2 | 4.4 | 10.7 | 11.9 | 8.9 | 9.6 | 10.5 | 10.5 |
Documents — GNG Electronics Ltd
Concall Transcript Summaries — GNG Electronics Ltd