| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 211 | 200 | 245 | 206 | 233 | 245 | 270 | 239 | 173 | 200 | 121 | 157 | |
Growth YoY Revenue Growth YoY% | 73.9 | 31.8 | 28.9 | 49.5 | 10.9 | 22.9 | 10.0 | 15.8 | -25.7 | -18.3 | -55.3 | -34.2 |
| 154 | 153 | 178 | 156 | 165 | 174 | 205 | 185 | 136 | 170 | 102 | 131 | |
| 57 | 47 | 68 | 50 | 69 | 71 | 65 | 54 | 37 | 31 | 18 | 26 | |
OPM OPM% | 27.1 | 23.5 | 27.6 | 24.4 | 29.4 | 29.0 | 24.0 | 22.6 | 21.4 | 15.3 | 15.2 | 16.6 |
| 8 | 6 | 1 | 2 | 2 | 3 | 2 | 2 | 4 | 3 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 2 | 1 | 1 | 1 | 2 | 3 | 3 | 3 | 4 | 5 |
Depreciation DepreciationCr | 1 | 1 | 3 | 2 | 2 | 3 | 3 | 3 | 2 | 3 | 3 | 2 |
PBT PBTCr | 62 | 51 | 64 | 49 | 67 | 70 | 63 | 51 | 36 | 27 | 15 | 21 |
| 16 | 13 | 16 | 12 | 18 | 19 | 16 | 13 | 8 | 8 | 9 | 6 | |
| 45 | 37 | 47 | 37 | 50 | 51 | 47 | 38 | 28 | 19 | 6 | 15 | |
Growth YoY PAT Growth YoY% | 52.0 | 24.9 | 32.3 | 63.1 | 9.5 | 35.2 | -1.0 | 2.4 | -43.3 | -61.9 | -87.8 | -59.3 |
NPM NPM% | 21.6 | 18.8 | 19.3 | 18.0 | 21.3 | 20.6 | 17.4 | 15.9 | 16.2 | 9.6 | 4.7 | 9.8 |
| 9.4 | 7.4 | 9.1 | 6.7 | 8.9 | 9.1 | 8.4 | 6.8 | 5.1 | 3.4 | 1.0 | 2.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 211 | 200 | 245 | 206 | 233 | 245 | 270 | 239 | 173 | 200 | 121 | 157 | |
Growth YoY Revenue Growth YoY% | 73.9 | 31.8 | 28.9 | 49.5 | 10.9 | 22.9 | 10.0 | 15.8 | -25.7 | -18.3 | -55.3 | -34.2 |
| 154 | 153 | 178 | 156 | 165 | 174 | 205 | 185 | 136 | 170 | 102 | 131 | |
| 57 | 47 | 68 | 50 | 69 | 71 | 65 | 54 | 37 | 31 | 18 | 26 | |
OPM OPM% | 27.1 | 23.5 | 27.6 | 24.4 | 29.4 | 29.0 | 24.0 | 22.6 | 21.4 | 15.3 | 15.2 | 16.6 |
| 8 | 6 | 1 | 2 | 2 | 3 | 2 | 2 | 4 | 3 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 2 | 1 | 1 | 1 | 2 | 3 | 3 | 3 | 4 | 5 |
Depreciation DepreciationCr | 1 | 1 | 3 | 2 | 2 | 3 | 3 | 3 | 2 | 3 | 3 | 2 |
PBT PBTCr | 62 | 51 | 64 | 49 | 67 | 70 | 63 | 51 | 36 | 27 | 15 | 21 |
| 16 | 13 | 16 | 12 | 18 | 19 | 16 | 13 | 8 | 8 | 9 | 6 | |
| 45 | 37 | 47 | 37 | 50 | 51 | 47 | 38 | 28 | 19 | 6 | 15 | |
Growth YoY PAT Growth YoY% | 52.0 | 24.9 | 32.3 | 63.1 | 9.5 | 35.2 | -1.0 | 2.4 | -43.3 | -61.9 | -87.8 | -59.3 |
NPM NPM% | 21.6 | 18.8 | 19.3 | 18.0 | 21.3 | 20.6 | 17.4 | 15.9 | 16.2 | 9.6 | 4.7 | 9.8 |
| 9.4 | 7.4 | 9.1 | 6.7 | 8.9 | 9.1 | 8.4 | 6.8 | 5.1 | 3.4 | 1.0 | 2.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 326 | 331 | 360 | 538 | 793 | 972 | 733 | 652 |
Growth Revenue Growth% | 1.6 | 8.8 | 49.5 | 47.4 | 22.6 | -24.6 | -34.0 | |
| 230 | 232 | 247 | 388 | 589 | 715 | 592 | 539 | |
| 96 | 99 | 113 | 150 | 204 | 258 | 140 | 112 | |
OPM OPM% | 29.5 | 29.9 | 31.3 | 27.9 | 25.7 | 26.5 | 19.2 | 17.2 |
| 7 | 5 | 3 | 5 | 16 | 9 | 12 | 12 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 6 | 4 | 6 | 8 | 13 | 15 |
Depreciation DepreciationCr | 2 | 2 | 3 | 3 | 7 | 10 | 10 | 10 |
PBT PBTCr | 98 | 98 | 107 | 148 | 207 | 249 | 129 | 99 |
| 26 | 26 | 29 | 39 | 54 | 65 | 38 | 31 | |
PAT PATCr | 72 | 72 | 79 | 109 | 153 | 184 | 91 | 69 |
Growth PAT Growth% | -0.7 | 9.8 | 37.9 | 40.3 | 20.4 | -50.4 | -63.0 | |
NPM NPM% | 22.2 | 21.7 | 21.9 | 20.2 | 19.2 | 18.9 | 12.4 | 10.5 |
| 61.6 | 61.2 | 67.3 | 22.9 | 29.4 | 33.0 | 16.3 | 12.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 326 | 331 | 360 | 538 | 793 | 972 | 733 | 652 |
Growth Revenue Growth% | 1.6 | 8.8 | 49.5 | 47.4 | 22.6 | -24.6 | -34.0 | |
| 230 | 232 | 247 | 388 | 589 | 715 | 592 | 539 | |
| 96 | 99 | 113 | 150 | 204 | 258 | 140 | 112 | |
OPM OPM% | 29.5 | 29.9 | 31.3 | 27.9 | 25.7 | 26.5 | 19.2 | 17.2 |
| 7 | 5 | 3 | 5 | 16 | 9 | 12 | 12 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 6 | 4 | 6 | 8 | 13 | 15 |
Depreciation DepreciationCr | 2 | 2 | 3 | 3 | 7 | 10 | 10 | 10 |
PBT PBTCr | 98 | 98 | 107 | 148 | 207 | 249 | 129 | 99 |
| 26 | 26 | 29 | 39 | 54 | 65 | 38 | 31 | |
PAT PATCr | 72 | 72 | 79 | 109 | 153 | 184 | 91 | 69 |
Growth PAT Growth% | -0.7 | 9.8 | 37.9 | 40.3 | 20.4 | -50.4 | -63.0 | |
NPM NPM% | 22.2 | 21.7 | 21.9 | 20.2 | 19.2 | 18.9 | 12.4 | 10.5 |
| 61.6 | 61.2 | 67.3 | 22.9 | 29.4 | 33.0 | 16.3 | 12.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 12 | 12 | 47 | 56 | 56 | 56 |
Reserves ReservesCr | 218 | 290 | 368 | 444 | 743 | 920 | 1,000 |
| 60 | 66 | 109 | 78 | 89 | 92 | 158 | |
| 19 | 10 | 13 | 68 | 81 | 95 | 114 | |
| 308 | 378 | 503 | 639 | 970 | 1,165 | 1,331 | |
| 224 | 300 | 415 | 400 | 592 | 749 | 812 | |
| 84 | 79 | 88 | 239 | 378 | 417 | 518 | |
| 308 | 378 | 503 | 639 | 970 | 1,165 | 1,331 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 12 | 12 | 47 | 56 | 56 | 56 |
Reserves ReservesCr | 218 | 290 | 368 | 444 | 743 | 920 | 1,000 |
| 60 | 66 | 109 | 78 | 89 | 92 | 158 | |
| 19 | 10 | 13 | 68 | 81 | 95 | 114 | |
| 308 | 378 | 503 | 639 | 970 | 1,165 | 1,331 | |
| 224 | 300 | 415 | 400 | 592 | 749 | 812 | |
| 84 | 79 | 88 | 239 | 378 | 417 | 518 | |
| 308 | 378 | 503 | 639 | 970 | 1,165 | 1,331 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 47 | 36 | 23 | -25 | -116 | 36 | -15 | |
| -27 | -8 | -15 | -10 | -83 | 19 | -60 | |
| -6 | -11 | 3 | 56 | 176 | -2 | -2 | |
Net Cash Flow Net Cash FlowCr | 15 | 16 | 11 | 21 | -23 | 54 | -77 |
Free Cash Flow Free Cash FlowCr | 21 | 27 | 15 | -33 | -140 | 30 | -88 |
CFO To PAT CFO To PAT% | 65.1 | 49.7 | 28.7 | -23.3 | -75.9 | 19.7 | -16.3 |
CFO To EBITDA CFO To EBITDA% | 49.1 | 36.2 | 20.1 | -16.9 | -56.9 | 14.1 | -10.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 47 | 36 | 23 | -25 | -116 | 36 | -15 | |
| -27 | -8 | -15 | -10 | -83 | 19 | -60 | |
| -6 | -11 | 3 | 56 | 176 | -2 | -2 | |
Net Cash Flow Net Cash FlowCr | 15 | 16 | 11 | 21 | -23 | 54 | -77 |
Free Cash Flow Free Cash FlowCr | 21 | 27 | 15 | -33 | -140 | 30 | -88 |
CFO To PAT CFO To PAT% | 65.1 | 49.7 | 28.7 | -23.3 | -75.9 | 19.7 | -16.3 |
CFO To EBITDA CFO To EBITDA% | 49.1 | 36.2 | 20.1 | -16.9 | -56.9 | 14.1 | -10.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,230 | 3,432 | 1,442 | 2,034 | ||||
Price To Earnings Price To Earnings | 14.6 | 18.7 | 15.9 | 29.9 | ||||
Price To Sales Price To Sales | 2.8 | 3.5 | 2.0 | 3.1 | ||||
Price To Book Price To Book | 2.8 | 3.5 | 1.4 | 1.9 | ||||
EV To EBITDA EV To EBITDA | 10.7 | 13.0 | 10.9 | 18.9 | ||||
GPM GPM% | 32.8 | 33.3 | 35.7 | 33.3 | 30.3 | 31.3 | 28.1 | 28.1 |
OPM OPM% | 29.5 | 29.9 | 31.3 | 27.9 | 25.7 | 26.5 | 19.2 | 17.2 |
NPM NPM% | 22.2 | 21.7 | 21.9 | 20.2 | 19.2 | 18.9 | 12.4 | 10.5 |
ROCE ROCE% | 41.2 | 33.6 | 29.5 | 28.3 | 24.5 | 24.3 | 11.8 | 11.8 |
ROE ROE% | 31.5 | 23.8 | 20.8 | 22.2 | 19.1 | 18.8 | 8.6 | 8.6 |
ROA ROA% | 23.5 | 19.0 | 15.7 | 17.0 | 15.7 | 15.8 | 6.8 | 6.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,230 | 3,432 | 1,442 | 2,034 | ||||
Price To Earnings Price To Earnings | 14.6 | 18.7 | 15.9 | 29.9 | ||||
Price To Sales Price To Sales | 2.8 | 3.5 | 2.0 | 3.1 | ||||
Price To Book Price To Book | 2.8 | 3.5 | 1.4 | 1.9 | ||||
EV To EBITDA EV To EBITDA | 10.7 | 13.0 | 10.9 | 18.9 | ||||
GPM GPM% | 32.8 | 33.3 | 35.7 | 33.3 | 30.3 | 31.3 | 28.1 | 28.1 |
OPM OPM% | 29.5 | 29.9 | 31.3 | 27.9 | 25.7 | 26.5 | 19.2 | 17.2 |
NPM NPM% | 22.2 | 21.7 | 21.9 | 20.2 | 19.2 | 18.9 | 12.4 | 10.5 |
ROCE ROCE% | 41.2 | 33.6 | 29.5 | 28.3 | 24.5 | 24.3 | 11.8 | 11.8 |
ROE ROE% | 31.5 | 23.8 | 20.8 | 22.2 | 19.1 | 18.8 | 8.6 | 8.6 |
ROA ROA% | 23.5 | 19.0 | 15.7 | 17.0 | 15.7 | 15.8 | 6.8 | 6.8 |
Documents — EMS Ltd
Concall Transcript Summaries — EMS Ltd