| Quarter | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 33 | 112 | 61 | 124 | 90 | 163 | |
Growth YoY Revenue Growth YoY% | 84.4 | 10.8 | 48.2 | 31.3 | ||
| 30 | 95 | 54 | 102 | 75 | 136 | |
| 3 | 17 | 7 | 23 | 15 | 27 | |
OPM OPM% | 9.1 | 15.5 | 12.0 | 18.3 | 17.1 | 16.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 17 | 6 | 21 | 14 | 25 |
| 0 | 4 | 2 | 6 | 3 | 6 | |
| 1 | 13 | 5 | 15 | 10 | 18 | |
Growth YoY PAT Growth YoY% | 252.6 | 22.3 | 113.0 | 20.3 | ||
NPM NPM% | 4.1 | 11.2 | 7.8 | 12.3 | 11.2 | 11.3 |
| 0.0 | 0.0 | 2.4 | 6.6 | 4.4 | 8.0 |
| Quarter | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 33 | 112 | 61 | 124 | 90 | 163 | |
Growth YoY Revenue Growth YoY% | 84.4 | 10.8 | 48.2 | 31.3 | ||
| 30 | 95 | 54 | 102 | 75 | 136 | |
| 3 | 17 | 7 | 23 | 15 | 27 | |
OPM OPM% | 9.1 | 15.5 | 12.0 | 18.3 | 17.1 | 16.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 17 | 6 | 21 | 14 | 25 |
| 0 | 4 | 2 | 6 | 3 | 6 | |
| 1 | 13 | 5 | 15 | 10 | 18 | |
Growth YoY PAT Growth YoY% | 252.6 | 22.3 | 113.0 | 20.3 | ||
NPM NPM% | 4.1 | 11.2 | 7.8 | 12.3 | 11.2 | 11.3 |
| 0.0 | 0.0 | 2.4 | 6.6 | 4.4 | 8.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 55 | 104 | 115 | 145 | 185 | 253 |
Growth Revenue Growth% | 91.2 | 10.3 | 26.1 | 27.5 | 36.8 | |
| 50 | 98 | 106 | 125 | 155 | 211 | |
| 4 | 7 | 9 | 20 | 30 | 42 | |
OPM OPM% | 7.8 | 6.5 | 7.6 | 14.1 | 16.2 | 16.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 2 | 3 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 6 | 7 | 19 | 27 | 38 |
| 1 | 2 | 2 | 5 | 7 | 10 | |
PAT PATCr | 2 | 4 | 5 | 14 | 20 | 29 |
Growth PAT Growth% | 97.3 | 16.2 | 171.0 | 44.6 | 42.3 | |
NPM NPM% | 4.1 | 4.2 | 4.5 | 9.6 | 10.9 | 11.3 |
| 1.3 | 2.5 | 2.9 | 7.8 | 9.3 | 12.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 55 | 104 | 115 | 145 | 185 | 253 |
Growth Revenue Growth% | 91.2 | 10.3 | 26.1 | 27.5 | 36.8 | |
| 50 | 98 | 106 | 125 | 155 | 211 | |
| 4 | 7 | 9 | 20 | 30 | 42 | |
OPM OPM% | 7.8 | 6.5 | 7.6 | 14.1 | 16.2 | 16.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 2 | 3 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 6 | 7 | 19 | 27 | 38 |
| 1 | 2 | 2 | 5 | 7 | 10 | |
PAT PATCr | 2 | 4 | 5 | 14 | 20 | 29 |
Growth PAT Growth% | 97.3 | 16.2 | 171.0 | 44.6 | 42.3 | |
NPM NPM% | 4.1 | 4.2 | 4.5 | 9.6 | 10.9 | 11.3 |
| 1.3 | 2.5 | 2.9 | 7.8 | 9.3 | 12.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 18 | 23 | 23 |
Reserves ReservesCr | 12 | 16 | 21 | 19 | 72 | 100 |
| 18 | 27 | 38 | 41 | 52 | 61 | |
| 2 | 1 | 3 | 1 | 3 | 14 | |
| 33 | 46 | 65 | 80 | 150 | 198 | |
| 31 | 42 | 58 | 79 | 149 | 178 | |
| 3 | 4 | 7 | 1 | 1 | 20 | |
| 33 | 46 | 65 | 80 | 150 | 198 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 18 | 23 | 23 |
Reserves ReservesCr | 12 | 16 | 21 | 19 | 72 | 100 |
| 18 | 27 | 38 | 41 | 52 | 61 | |
| 2 | 1 | 3 | 1 | 3 | 14 | |
| 33 | 46 | 65 | 80 | 150 | 198 | |
| 31 | 42 | 58 | 79 | 149 | 178 | |
| 3 | 4 | 7 | 1 | 1 | 20 | |
| 33 | 46 | 65 | 80 | 150 | 198 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 1 | 4 | -5 | 4 | -31 | 29 | |
| -2 | -1 | -2 | 0 | 0 | -20 | |
| 0 | 1 | 4 | -4 | 39 | 5 | |
Net Cash Flow Net Cash FlowCr | -2 | 3 | -3 | 0 | 8 | 14 |
Free Cash Flow Free Cash FlowCr | 0 | 3 | -5 | 4 | -31 | 29 |
CFO To PAT CFO To PAT% | 33.9 | 87.5 | -91.0 | 32.2 | -155.3 | 102.8 |
CFO To EBITDA CFO To EBITDA% | 17.8 | 57.4 | -53.1 | 21.9 | -104.0 | 69.9 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 1 | 4 | -5 | 4 | -31 | 29 | |
| -2 | -1 | -2 | 0 | 0 | -20 | |
| 0 | 1 | 4 | -4 | 39 | 5 | |
Net Cash Flow Net Cash FlowCr | -2 | 3 | -3 | 0 | 8 | 14 |
Free Cash Flow Free Cash FlowCr | 0 | 3 | -5 | 4 | -31 | 29 |
CFO To PAT CFO To PAT% | 33.9 | 87.5 | -91.0 | 32.2 | -155.3 | 102.8 |
CFO To EBITDA CFO To EBITDA% | 17.8 | 57.4 | -53.1 | 21.9 | -104.0 | 69.9 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 385 | 386 | 846 | ||||
Price To Earnings Price To Earnings | 19.1 | 13.5 | 29.6 | ||||
Price To Sales Price To Sales | 2.1 | 1.5 | 3.3 | ||||
Price To Book Price To Book | 4.1 | 3.1 | 6.8 | ||||
EV To EBITDA EV To EBITDA | 12.9 | 9.0 | 19.9 | ||||
GPM GPM% | 20.4 | 15.7 | 17.3 | 23.3 | 26.0 | 27.3 | 27.3 |
OPM OPM% | 7.8 | 6.5 | 7.6 | 14.1 | 16.2 | 16.6 | 16.6 |
NPM NPM% | 4.1 | 4.2 | 4.5 | 9.6 | 10.9 | 11.3 | 11.3 |
ROCE ROCE% | 18.5 | 23.9 | 22.6 | 39.4 | 23.9 | 25.9 | 25.9 |
ROE ROE% | 16.0 | 24.0 | 21.8 | 37.3 | 21.2 | 23.2 | 23.2 |
ROA ROA% | 6.7 | 9.5 | 7.9 | 17.4 | 13.4 | 14.4 | 14.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 385 | 386 | 846 | ||||
Price To Earnings Price To Earnings | 19.1 | 13.5 | 29.6 | ||||
Price To Sales Price To Sales | 2.1 | 1.5 | 3.3 | ||||
Price To Book Price To Book | 4.1 | 3.1 | 6.8 | ||||
EV To EBITDA EV To EBITDA | 12.9 | 9.0 | 19.9 | ||||
GPM GPM% | 20.4 | 15.7 | 17.3 | 23.3 | 26.0 | 27.3 | 27.3 |
OPM OPM% | 7.8 | 6.5 | 7.6 | 14.1 | 16.2 | 16.6 | 16.6 |
NPM NPM% | 4.1 | 4.2 | 4.5 | 9.6 | 10.9 | 11.3 | 11.3 |
ROCE ROCE% | 18.5 | 23.9 | 22.6 | 39.4 | 23.9 | 25.9 | 25.9 |
ROE ROE% | 16.0 | 24.0 | 21.8 | 37.3 | 21.2 | 23.2 | 23.2 |
ROA ROA% | 6.7 | 9.5 | 7.9 | 17.4 | 13.4 | 14.4 | 14.4 |
Documents — Effwa Infra & Research Ltd
Concall Transcript Summaries — Effwa Infra & Research Ltd