| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 722 | 753 | 767 | 782 | 832 | 854 | 898 | 935 | 1,005 | 1,070 | 1,107 | 1,152 | |
Growth YoY Revenue Growth YoY% | 11.0 | 9.6 | 10.6 | 14.2 | 15.3 | 13.4 | 17.2 | 19.5 | 20.8 | 25.4 | 23.3 | 23.3 |
| 517 | 546 | 571 | 616 | 616 | 646 | 680 | 710 | 734 | 794 | 824 | 887 | |
| 205 | 207 | 196 | 166 | 216 | 207 | 219 | 224 | 271 | 276 | 283 | 265 | |
OPM OPM% | 28.4 | 27.5 | 25.5 | 21.3 | 25.9 | 24.3 | 24.3 | 24.0 | 27.0 | 25.8 | 25.6 | 23.0 |
| 14 | 19 | 23 | 21 | 13 | 21 | 32 | 11 | 27 | 30 | 30 | 18 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 6 | 8 | 8 | 8 | 11 | 10 | 11 | 10 | 12 | 15 |
Depreciation DepreciationCr | 30 | 34 | 34 | 32 | 33 | 36 | 41 | 37 | 43 | 46 | 50 | 50 |
PBT PBTCr | 182 | 187 | 179 | 148 | 188 | 184 | 199 | 188 | 245 | 250 | 252 | 219 |
| 46 | 48 | 50 | 36 | 48 | 47 | 46 | 47 | 62 | 58 | 62 | 54 | |
| 136 | 139 | 130 | 112 | 140 | 137 | 153 | 142 | 183 | 192 | 190 | 164 | |
Growth YoY PAT Growth YoY% | 8.0 | 5.9 | -1.9 | 5.0 | 2.5 | -1.3 | 17.4 | 26.3 | 31.5 | 39.8 | 24.3 | 16.0 |
NPM NPM% | 18.9 | 18.5 | 16.9 | 14.3 | 16.8 | 16.1 | 17.0 | 15.2 | 18.3 | 17.9 | 17.1 | 14.3 |
| 14.1 | 14.4 | 13.5 | 11.6 | 14.8 | 14.6 | 16.2 | 15.1 | 19.5 | 20.4 | 20.5 | 17.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 722 | 753 | 767 | 782 | 832 | 854 | 898 | 935 | 1,005 | 1,070 | 1,107 | 1,152 | |
Growth YoY Revenue Growth YoY% | 11.0 | 9.6 | 10.6 | 14.2 | 15.3 | 13.4 | 17.2 | 19.5 | 20.8 | 25.4 | 23.3 | 23.3 |
| 517 | 546 | 571 | 616 | 616 | 646 | 680 | 710 | 734 | 794 | 824 | 887 | |
| 205 | 207 | 196 | 166 | 216 | 207 | 219 | 224 | 271 | 276 | 283 | 265 | |
OPM OPM% | 28.4 | 27.5 | 25.5 | 21.3 | 25.9 | 24.3 | 24.3 | 24.0 | 27.0 | 25.8 | 25.6 | 23.0 |
| 14 | 19 | 23 | 21 | 13 | 21 | 32 | 11 | 27 | 30 | 30 | 18 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 6 | 8 | 8 | 8 | 11 | 10 | 11 | 10 | 12 | 15 |
Depreciation DepreciationCr | 30 | 34 | 34 | 32 | 33 | 36 | 41 | 37 | 43 | 46 | 50 | 50 |
PBT PBTCr | 182 | 187 | 179 | 148 | 188 | 184 | 199 | 188 | 245 | 250 | 252 | 219 |
| 46 | 48 | 50 | 36 | 48 | 47 | 46 | 47 | 62 | 58 | 62 | 54 | |
| 136 | 139 | 130 | 112 | 140 | 137 | 153 | 142 | 183 | 192 | 190 | 164 | |
Growth YoY PAT Growth YoY% | 8.0 | 5.9 | -1.9 | 5.0 | 2.5 | -1.3 | 17.4 | 26.3 | 31.5 | 39.8 | 24.3 | 16.0 |
NPM NPM% | 18.9 | 18.5 | 16.9 | 14.3 | 16.8 | 16.1 | 17.0 | 15.2 | 18.3 | 17.9 | 17.1 | 14.3 |
| 14.1 | 14.4 | 13.5 | 11.6 | 14.8 | 14.6 | 16.2 | 15.1 | 19.5 | 20.4 | 20.5 | 17.9 |
| 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 | 1,314 | 1,330 | 1,365 | 1,431 | 1,438 | 1,564 | 2,160 | 2,648 | 2,926 | 3,366 | 4,117 | 4,335 |
Growth Revenue Growth% | 39.5 | 1.2 | 2.6 | 4.8 | 0.5 | 8.8 | 38.1 | 22.6 | 10.5 | 15.1 | 22.3 | 23.2 |
| 834 | 871 | 999 | 1,123 | 1,114 | 1,116 | 1,500 | 1,926 | 2,151 | 2,558 | 3,066 | 3,239 | |
| 480 | 459 | 366 | 308 | 324 | 448 | 661 | 722 | 775 | 808 | 1,051 | 1,096 | |
OPM OPM% | 36.5 | 34.5 | 26.8 | 21.5 | 22.5 | 28.6 | 30.6 | 27.3 | 26.5 | 24.0 | 25.5 | 25.3 |
| 37 | 28 | 61 | 49 | 47 | 34 | 25 | 66 | 64 | 87 | 101 | 105 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 19 | 20 | 22 | 21 | 23 | 35 | 42 | 47 |
Depreciation DepreciationCr | 57 | 52 | 48 | 45 | 71 | 82 | 103 | 114 | 126 | 141 | 175 | 188 |
PBT PBTCr | 460 | 436 | 380 | 311 | 281 | 381 | 560 | 653 | 689 | 719 | 935 | 966 |
| 119 | 82 | 90 | 83 | 72 | 98 | 143 | 164 | 178 | 177 | 229 | 237 | |
PAT PATCr | 342 | 354 | 290 | 228 | 209 | 283 | 418 | 489 | 512 | 541 | 706 | 729 |
Growth PAT Growth% | 48.8 | 3.6 | -18.1 | -21.3 | -8.5 | 35.3 | 47.7 | 17.1 | 4.6 | 5.8 | 30.5 | 27.8 |
NPM NPM% | 26.0 | 26.6 | 21.2 | 16.0 | 14.5 | 18.1 | 19.3 | 18.5 | 17.5 | 16.1 | 17.2 | 16.8 |
| 28.0 | 29.1 | 24.4 | 20.0 | 19.1 | 27.2 | 41.3 | 49.4 | 53.1 | 57.1 | 76.2 | 78.2 |
| 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 | 1,314 | 1,330 | 1,365 | 1,431 | 1,438 | 1,564 | 2,160 | 2,648 | 2,926 | 3,366 | 4,117 | 4,335 |
Growth Revenue Growth% | 39.5 | 1.2 | 2.6 | 4.8 | 0.5 | 8.8 | 38.1 | 22.6 | 10.5 | 15.1 | 22.3 | 23.2 |
| 834 | 871 | 999 | 1,123 | 1,114 | 1,116 | 1,500 | 1,926 | 2,151 | 2,558 | 3,066 | 3,239 | |
| 480 | 459 | 366 | 308 | 324 | 448 | 661 | 722 | 775 | 808 | 1,051 | 1,096 | |
OPM OPM% | 36.5 | 34.5 | 26.8 | 21.5 | 22.5 | 28.6 | 30.6 | 27.3 | 26.5 | 24.0 | 25.5 | 25.3 |
| 37 | 28 | 61 | 49 | 47 | 34 | 25 | 66 | 64 | 87 | 101 | 105 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 19 | 20 | 22 | 21 | 23 | 35 | 42 | 47 |
Depreciation DepreciationCr | 57 | 52 | 48 | 45 | 71 | 82 | 103 | 114 | 126 | 141 | 175 | 188 |
PBT PBTCr | 460 | 436 | 380 | 311 | 281 | 381 | 560 | 653 | 689 | 719 | 935 | 966 |
| 119 | 82 | 90 | 83 | 72 | 98 | 143 | 164 | 178 | 177 | 229 | 237 | |
PAT PATCr | 342 | 354 | 290 | 228 | 209 | 283 | 418 | 489 | 512 | 541 | 706 | 729 |
Growth PAT Growth% | 48.8 | 3.6 | -18.1 | -21.3 | -8.5 | 35.3 | 47.7 | 17.1 | 4.6 | 5.8 | 30.5 | 27.8 |
NPM NPM% | 26.0 | 26.6 | 21.2 | 16.0 | 14.5 | 18.1 | 19.3 | 18.5 | 17.5 | 16.1 | 17.2 | 16.8 |
| 28.0 | 29.1 | 24.4 | 20.0 | 19.1 | 27.2 | 41.3 | 49.4 | 53.1 | 57.1 | 76.2 | 78.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 41 | 40 | 38 | 38 | 36 | 34 | 33 | 48 | 48 | 47 | 92 |
Reserves ReservesCr | 1,052 | 1,186 | 1,229 | 1,455 | 1,377 | 1,574 | 1,534 | 1,667 | 2,282 | 2,418 | 2,822 |
| 141 | 136 | 163 | 148 | 230 | 286 | 302 | 350 | 363 | 441 | 707 | |
| 55 | 46 | 63 | 67 | 199 | 221 | 199 | 221 | 303 | 397 | 426 | |
| 1,289 | 1,398 | 1,431 | 1,597 | 1,736 | 2,008 | 2,070 | 2,288 | 2,916 | 3,146 | 3,697 | |
| 874 | 1,012 | 1,037 | 1,160 | 1,175 | 1,203 | 1,270 | 1,371 | 1,935 | 2,008 | 2,406 | |
| 415 | 386 | 394 | 437 | 561 | 805 | 800 | 916 | 981 | 1,137 | 1,291 | |
| 1,289 | 1,398 | 1,431 | 1,597 | 1,736 | 2,008 | 2,070 | 2,288 | 2,916 | 3,146 | 3,697 |
| 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 | 41 | 40 | 38 | 38 | 36 | 34 | 33 | 48 | 48 | 47 | 92 |
Reserves ReservesCr | 1,052 | 1,186 | 1,229 | 1,455 | 1,377 | 1,574 | 1,534 | 1,667 | 2,282 | 2,418 | 2,822 |
| 141 | 136 | 163 | 148 | 230 | 286 | 302 | 350 | 363 | 441 | 707 | |
| 55 | 46 | 63 | 67 | 199 | 221 | 199 | 221 | 303 | 397 | 426 | |
| 1,289 | 1,398 | 1,431 | 1,597 | 1,736 | 2,008 | 2,070 | 2,288 | 2,916 | 3,146 | 3,697 | |
| 874 | 1,012 | 1,037 | 1,160 | 1,175 | 1,203 | 1,270 | 1,371 | 1,935 | 2,008 | 2,406 | |
| 415 | 386 | 394 | 437 | 561 | 805 | 800 | 916 | 981 | 1,137 | 1,291 | |
| 1,289 | 1,398 | 1,431 | 1,597 | 1,736 | 2,008 | 2,070 | 2,288 | 2,916 | 3,146 | 3,697 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 418 | 312 | 305 | 206 | 333 | 365 | 444 | 493 | 526 | 655 | 873 | |
| -165 | -170 | 17 | -231 | 18 | -5 | 38 | -84 | -488 | 131 | -141 | |
| -165 | -245 | -304 | -54 | -308 | -188 | -416 | -440 | -107 | -610 | -622 | |
Net Cash Flow Net Cash FlowCr | 86 | -108 | 28 | -77 | 49 | 174 | 71 | -2 | -64 | 176 | 111 |
Free Cash Flow Free Cash FlowCr | 366 | 283 | 264 | 154 | 299 | 326 | 383 | 403 | 462 | 539 | 756 |
CFO To PAT CFO To PAT% | 122.2 | 88.3 | 105.2 | 90.3 | 159.3 | 128.9 | 106.3 | 100.7 | 102.8 | 120.9 | 123.6 |
CFO To EBITDA CFO To EBITDA% | 87.0 | 68.0 | 83.3 | 67.0 | 102.9 | 81.4 | 67.2 | 68.2 | 67.9 | 81.0 | 83.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 418 | 312 | 305 | 206 | 333 | 365 | 444 | 493 | 526 | 655 | 873 | |
| -165 | -170 | 17 | -231 | 18 | -5 | 38 | -84 | -488 | 131 | -141 | |
| -165 | -245 | -304 | -54 | -308 | -188 | -416 | -440 | -107 | -610 | -622 | |
Net Cash Flow Net Cash FlowCr | 86 | -108 | 28 | -77 | 49 | 174 | 71 | -2 | -64 | 176 | 111 |
Free Cash Flow Free Cash FlowCr | 366 | 283 | 264 | 154 | 299 | 326 | 383 | 403 | 462 | 539 | 756 |
CFO To PAT CFO To PAT% | 122.2 | 88.3 | 105.2 | 90.3 | 159.3 | 128.9 | 106.3 | 100.7 | 102.8 | 120.9 | 123.6 |
CFO To EBITDA CFO To EBITDA% | 87.0 | 68.0 | 83.3 | 67.0 | 102.9 | 81.4 | 67.2 | 68.2 | 67.9 | 81.0 | 83.1 |
| 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 | 5,292 | 5,592 | 4,648 | 4,457 | 1,355 | 3,854 | 8,026 | 6,327 | 11,544 | 13,238 | 13,053 | 18,244 |
Price To Earnings Price To Earnings | 15.5 | 15.8 | 15.8 | 19.1 | 6.3 | 13.3 | 18.8 | 12.7 | 22.2 | 24.1 | 18.1 | 24.8 |
Price To Sales Price To Sales | 4.0 | 4.2 | 3.4 | 3.1 | 0.9 | 2.5 | 3.7 | 2.4 | 4.0 | 3.9 | 3.2 | 4.2 |
Price To Book Price To Book | 4.8 | 4.5 | 3.6 | 2.9 | 0.9 | 2.3 | 5.0 | 3.6 | 5.0 | 5.3 | 4.4 | 6.3 |
EV To EBITDA EV To EBITDA | 10.3 | 11.4 | 11.5 | 13.0 | 3.6 | 7.9 | 11.7 | 8.4 | 14.3 | 15.9 | 12.1 | 16.4 |
GPM GPM% | 94.8 | 95.2 | 94.2 | 94.3 | 95.3 | 96.0 | 95.0 | 94.9 | 96.8 | 96.7 | 97.0 | 97.0 |
OPM OPM% | 36.5 | 34.5 | 26.8 | 21.5 | 22.5 | 28.6 | 30.6 | 27.3 | 26.5 | 24.0 | 25.5 | 25.3 |
NPM NPM% | 26.0 | 26.6 | 21.2 | 16.0 | 14.5 | 18.1 | 19.3 | 18.5 | 17.5 | 16.1 | 17.2 | 16.8 |
ROCE ROCE% | 42.0 | 35.5 | 29.8 | 20.8 | 19.1 | 22.5 | 33.6 | 35.3 | 27.4 | 26.7 | 29.6 | 29.6 |
ROE ROE% | 31.3 | 28.9 | 22.9 | 15.3 | 14.8 | 17.6 | 26.6 | 28.5 | 22.0 | 22.0 | 24.2 | 24.2 |
ROA ROA% | 26.5 | 25.3 | 20.3 | 14.3 | 12.0 | 14.1 | 20.2 | 21.4 | 17.6 | 17.2 | 19.1 | 19.1 |
| 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 | 5,292 | 5,592 | 4,648 | 4,457 | 1,355 | 3,854 | 8,026 | 6,327 | 11,544 | 13,238 | 13,053 | 18,244 |
Price To Earnings Price To Earnings | 15.5 | 15.8 | 15.8 | 19.1 | 6.3 | 13.3 | 18.8 | 12.7 | 22.2 | 24.1 | 18.1 | 24.8 |
Price To Sales Price To Sales | 4.0 | 4.2 | 3.4 | 3.1 | 0.9 | 2.5 | 3.7 | 2.4 | 4.0 | 3.9 | 3.2 | 4.2 |
Price To Book Price To Book | 4.8 | 4.5 | 3.6 | 2.9 | 0.9 | 2.3 | 5.0 | 3.6 | 5.0 | 5.3 | 4.4 | 6.3 |
EV To EBITDA EV To EBITDA | 10.3 | 11.4 | 11.5 | 13.0 | 3.6 | 7.9 | 11.7 | 8.4 | 14.3 | 15.9 | 12.1 | 16.4 |
GPM GPM% | 94.8 | 95.2 | 94.2 | 94.3 | 95.3 | 96.0 | 95.0 | 94.9 | 96.8 | 96.7 | 97.0 | 97.0 |
OPM OPM% | 36.5 | 34.5 | 26.8 | 21.5 | 22.5 | 28.6 | 30.6 | 27.3 | 26.5 | 24.0 | 25.5 | 25.3 |
NPM NPM% | 26.0 | 26.6 | 21.2 | 16.0 | 14.5 | 18.1 | 19.3 | 18.5 | 17.5 | 16.1 | 17.2 | 16.8 |
ROCE ROCE% | 42.0 | 35.5 | 29.8 | 20.8 | 19.1 | 22.5 | 33.6 | 35.3 | 27.4 | 26.7 | 29.6 | 29.6 |
ROE ROE% | 31.3 | 28.9 | 22.9 | 15.3 | 14.8 | 17.6 | 26.6 | 28.5 | 22.0 | 22.0 | 24.2 | 24.2 |
ROA ROA% | 26.5 | 25.3 | 20.3 | 14.3 | 12.0 | 14.1 | 20.2 | 21.4 | 17.6 | 17.2 | 19.1 | 19.1 |
Documents — eClerx Services Ltd
Concall Transcript Summaries — eClerx Services Ltd