| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 138 | 137 | 149 | 149 | 160 | 168 | 177 | 181 | 214 | 206 | 207 | 211 | |
Growth YoY Revenue Growth YoY% | 14.0 | 15.8 | 22.9 | 19.0 | 21.6 | 34.2 | 22.5 | 16.7 | 16.7 | |||
| 113 | 116 | 127 | 128 | 136 | 147 | 151 | 159 | 190 | 183 | 183 | 190 | |
| 25 | 21 | 22 | 21 | 24 | 22 | 26 | 22 | 25 | 23 | 24 | 22 | |
OPM OPM% | 17.9 | 15.4 | 14.9 | 13.9 | 14.8 | 12.8 | 14.9 | 12.1 | 11.5 | 11.3 | 11.7 | 10.3 |
| 2 | 2 | 8 | 3 | 3 | 2 | 3 | 3 | 2 | 3 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 4 | 5 | 6 | 4 | 5 | 6 | 6 | 6 | 7 | 7 | 8 | 6 |
PBT PBTCr | 22 | 18 | 24 | 19 | 21 | 17 | 23 | 19 | 19 | 19 | 20 | 19 |
| 5 | 3 | 6 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 4 | 5 | |
| 16 | 14 | 18 | 14 | 16 | 13 | 18 | 13 | 15 | 14 | 16 | 15 | |
Growth YoY PAT Growth YoY% | -3.1 | -4.4 | -9.7 | 0.6 | -1.6 | -7.2 | 9.1 | -12.9 | 9.5 | |||
NPM NPM% | 11.9 | 10.3 | 12.1 | 9.1 | 9.9 | 7.6 | 10.2 | 7.3 | 6.8 | 6.8 | 7.6 | 6.9 |
| 2.8 | 2.4 | 3.0 | 2.3 | 2.6 | 2.1 | 3.0 | 2.2 | 2.4 | 2.3 | 2.6 | 2.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 138 | 137 | 149 | 149 | 160 | 168 | 177 | 181 | 214 | 206 | 207 | 211 | |
Growth YoY Revenue Growth YoY% | 14.0 | 15.8 | 22.9 | 19.0 | 21.6 | 34.2 | 22.5 | 16.7 | 16.7 | |||
| 113 | 116 | 127 | 128 | 136 | 147 | 151 | 159 | 190 | 183 | 183 | 190 | |
| 25 | 21 | 22 | 21 | 24 | 22 | 26 | 22 | 25 | 23 | 24 | 22 | |
OPM OPM% | 17.9 | 15.4 | 14.9 | 13.9 | 14.8 | 12.8 | 14.9 | 12.1 | 11.5 | 11.3 | 11.7 | 10.3 |
| 2 | 2 | 8 | 3 | 3 | 2 | 3 | 3 | 2 | 3 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 4 | 5 | 6 | 4 | 5 | 6 | 6 | 6 | 7 | 7 | 8 | 6 |
PBT PBTCr | 22 | 18 | 24 | 19 | 21 | 17 | 23 | 19 | 19 | 19 | 20 | 19 |
| 5 | 3 | 6 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 4 | 5 | |
| 16 | 14 | 18 | 14 | 16 | 13 | 18 | 13 | 15 | 14 | 16 | 15 | |
Growth YoY PAT Growth YoY% | -3.1 | -4.4 | -9.7 | 0.6 | -1.6 | -7.2 | 9.1 | -12.9 | 9.5 | |||
NPM NPM% | 11.9 | 10.3 | 12.1 | 9.1 | 9.9 | 7.6 | 10.2 | 7.3 | 6.8 | 6.8 | 7.6 | 6.9 |
| 2.8 | 2.4 | 3.0 | 2.3 | 2.6 | 2.1 | 3.0 | 2.2 | 2.4 | 2.3 | 2.6 | 2.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 401 | 104 | 147 | 423 | 554 | 654 | 808 | 838 |
Growth Revenue Growth% | -74.1 | 41.9 | 186.9 | 31.2 | 18.0 | 23.6 | 22.2 | |
| 376 | 88 | 129 | 353 | 464 | 562 | 714 | 744 | |
| 24 | 16 | 18 | 70 | 90 | 92 | 94 | 94 | |
OPM OPM% | 6.1 | 15.2 | 12.3 | 16.5 | 16.2 | 14.1 | 11.6 | 11.2 |
| 2 | 6 | 4 | 3 | 14 | 10 | 11 | 12 | |
Interest Expense Interest ExpenseCr | 5 | 3 | 1 | 2 | 3 | 2 | 1 | 1 |
Depreciation DepreciationCr | 19 | 14 | 8 | 12 | 19 | 21 | 28 | 28 |
PBT PBTCr | 3 | 4 | 13 | 58 | 82 | 79 | 76 | 77 |
| 1 | 1 | 3 | 15 | 20 | 19 | 19 | 18 | |
PAT PATCr | 2 | 3 | 10 | 44 | 63 | 60 | 58 | 59 |
Growth PAT Growth% | 54.4 | 229.6 | 341.6 | 43.5 | -3.9 | -4.2 | -1.8 | |
NPM NPM% | 0.5 | 2.9 | 6.7 | 10.3 | 11.3 | 9.2 | 7.1 | 7.0 |
| 0.0 | 0.5 | 1.6 | 7.3 | 10.4 | 10.0 | 9.6 | 9.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 401 | 104 | 147 | 423 | 554 | 654 | 808 | 838 |
Growth Revenue Growth% | -74.1 | 41.9 | 186.9 | 31.2 | 18.0 | 23.6 | 22.2 | |
| 376 | 88 | 129 | 353 | 464 | 562 | 714 | 744 | |
| 24 | 16 | 18 | 70 | 90 | 92 | 94 | 94 | |
OPM OPM% | 6.1 | 15.2 | 12.3 | 16.5 | 16.2 | 14.1 | 11.6 | 11.2 |
| 2 | 6 | 4 | 3 | 14 | 10 | 11 | 12 | |
Interest Expense Interest ExpenseCr | 5 | 3 | 1 | 2 | 3 | 2 | 1 | 1 |
Depreciation DepreciationCr | 19 | 14 | 8 | 12 | 19 | 21 | 28 | 28 |
PBT PBTCr | 3 | 4 | 13 | 58 | 82 | 79 | 76 | 77 |
| 1 | 1 | 3 | 15 | 20 | 19 | 19 | 18 | |
PAT PATCr | 2 | 3 | 10 | 44 | 63 | 60 | 58 | 59 |
Growth PAT Growth% | 54.4 | 229.6 | 341.6 | 43.5 | -3.9 | -4.2 | -1.8 | |
NPM NPM% | 0.5 | 2.9 | 6.7 | 10.3 | 11.3 | 9.2 | 7.1 | 7.0 |
| 0.0 | 0.5 | 1.6 | 7.3 | 10.4 | 10.0 | 9.6 | 9.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 12 | 12 | 12 |
Reserves ReservesCr | 63 | 62 | 72 | 115 | 165 | 210 | 253 |
| 83 | 40 | 38 | 93 | 103 | 107 | 135 | |
| 20 | 6 | 3 | 22 | 16 | 12 | 13 | |
| 166 | 108 | 112 | 230 | 297 | 341 | 413 | |
| 121 | 81 | 93 | 184 | 241 | 271 | 342 | |
| 45 | 27 | 19 | 46 | 56 | 70 | 71 | |
| 166 | 108 | 112 | 230 | 297 | 341 | 413 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 12 | 12 | 12 |
Reserves ReservesCr | 63 | 62 | 72 | 115 | 165 | 210 | 253 |
| 83 | 40 | 38 | 93 | 103 | 107 | 135 | |
| 20 | 6 | 3 | 22 | 16 | 12 | 13 | |
| 166 | 108 | 112 | 230 | 297 | 341 | 413 | |
| 121 | 81 | 93 | 184 | 241 | 271 | 342 | |
| 45 | 27 | 19 | 46 | 56 | 70 | 71 | |
| 166 | 108 | 112 | 230 | 297 | 341 | 413 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 35 | 31 | 22 | 16 | 67 | 75 | 68 | |
| -19 | -2 | -8 | -47 | -54 | -19 | -46 | |
| -1 | -25 | -13 | 18 | -11 | -30 | -22 | |
Net Cash Flow Net Cash FlowCr | 14 | 5 | 1 | -13 | 2 | 26 | 0 |
Free Cash Flow Free Cash FlowCr | 14 | 39 | 22 | -16 | 48 | 45 | 35 |
CFO To PAT CFO To PAT% | 1,780.4 | 1,047.4 | 219.6 | 37.5 | 107.4 | 125.1 | 118.5 |
CFO To EBITDA CFO To EBITDA% | 142.0 | 199.3 | 120.1 | 23.4 | 74.6 | 81.3 | 72.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 35 | 31 | 22 | 16 | 67 | 75 | 68 | |
| -19 | -2 | -8 | -47 | -54 | -19 | -46 | |
| -1 | -25 | -13 | 18 | -11 | -30 | -22 | |
Net Cash Flow Net Cash FlowCr | 14 | 5 | 1 | -13 | 2 | 26 | 0 |
Free Cash Flow Free Cash FlowCr | 14 | 39 | 22 | -16 | 48 | 45 | 35 |
CFO To PAT CFO To PAT% | 1,780.4 | 1,047.4 | 219.6 | 37.5 | 107.4 | 125.1 | 118.5 |
CFO To EBITDA CFO To EBITDA% | 142.0 | 199.3 | 120.1 | 23.4 | 74.6 | 81.3 | 72.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,143 | 630 | 657 | |||||
Price To Earnings Price To Earnings | 19.0 | 10.9 | 11.2 | |||||
Price To Sales Price To Sales | 1.8 | 0.8 | 0.8 | |||||
Price To Book Price To Book | 5.2 | 2.4 | 2.5 | |||||
EV To EBITDA EV To EBITDA | 12.2 | 6.5 | 6.8 | |||||
GPM GPM% | 99.8 | 40.8 | 32.6 | 29.8 | 29.8 | 27.4 | 26.9 | 26.9 |
OPM OPM% | 6.1 | 15.2 | 12.3 | 16.5 | 16.2 | 14.1 | 11.6 | 11.2 |
NPM NPM% | 0.5 | 2.9 | 6.7 | 10.3 | 11.3 | 9.2 | 7.1 | 7.0 |
ROCE ROCE% | 9.6 | 8.9 | 18.9 | 39.5 | 41.0 | 34.4 | 28.3 | 28.3 |
ROE ROE% | 3.1 | 4.8 | 13.8 | 37.9 | 35.3 | 27.1 | 21.7 | 21.7 |
ROA ROA% | 1.2 | 2.8 | 8.8 | 19.0 | 21.1 | 17.6 | 13.9 | 13.9 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,143 | 630 | 657 | |||||
Price To Earnings Price To Earnings | 19.0 | 10.9 | 11.2 | |||||
Price To Sales Price To Sales | 1.8 | 0.8 | 0.8 | |||||
Price To Book Price To Book | 5.2 | 2.4 | 2.5 | |||||
EV To EBITDA EV To EBITDA | 12.2 | 6.5 | 6.8 | |||||
GPM GPM% | 99.8 | 40.8 | 32.6 | 29.8 | 29.8 | 27.4 | 26.9 | 26.9 |
OPM OPM% | 6.1 | 15.2 | 12.3 | 16.5 | 16.2 | 14.1 | 11.6 | 11.2 |
NPM NPM% | 0.5 | 2.9 | 6.7 | 10.3 | 11.3 | 9.2 | 7.1 | 7.0 |
ROCE ROCE% | 9.6 | 8.9 | 18.9 | 39.5 | 41.0 | 34.4 | 28.3 | 28.3 |
ROE ROE% | 3.1 | 4.8 | 13.8 | 37.9 | 35.3 | 27.1 | 21.7 | 21.7 |
ROA ROA% | 1.2 | 2.8 | 8.8 | 19.0 | 21.1 | 17.6 | 13.9 | 13.9 |
Documents — Ecos (India) Mobility & Hospitality Ltd
Concall Transcript Summaries — Ecos (India) Mobility & Hospitality Ltd