| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,545 | 2,561 | 2,685 | 2,826 | 2,913 | 2,859 | 2,963 | 3,319 | 3,583 | 3,608 | 4,086 | 4,315 | |
Growth YoY Revenue Growth YoY% | 7.8 | 22.2 | 20.2 | 15.3 | 14.4 | 11.6 | 10.4 | 17.5 | 23.0 | 26.2 | 37.9 | 30.0 |
| 2,227 | 2,262 | 2,295 | 2,451 | 2,531 | 2,487 | 2,541 | 2,875 | 3,106 | 3,131 | 3,518 | 3,779 | |
| 318 | 299 | 389 | 374 | 382 | 373 | 422 | 444 | 477 | 477 | 568 | 536 | |
OPM OPM% | 12.5 | 11.7 | 14.5 | 13.2 | 13.1 | 13.0 | 14.3 | 13.4 | 13.3 | 13.2 | 13.9 | 12.4 |
| 16 | 27 | 27 | 34 | 27 | 22 | 47 | 36 | 21 | 16 | 30 | 33 | |
Interest Expense Interest ExpenseCr | 10 | 11 | 13 | 11 | 12 | 12 | 12 | 14 | 14 | 15 | 15 | 17 |
Depreciation DepreciationCr | 118 | 114 | 128 | 129 | 131 | 136 | 142 | 164 | 180 | 178 | 212 | 222 |
PBT PBTCr | 206 | 201 | 275 | 268 | 266 | 247 | 314 | 302 | 304 | 301 | 371 | 330 |
| 51 | 48 | 65 | 64 | 63 | 62 | 69 | 75 | 77 | 79 | 94 | 86 | |
| 155 | 152 | 210 | 204 | 203 | 184 | 245 | 226 | 227 | 222 | 276 | 245 | |
Growth YoY PAT Growth YoY% | 17.6 | 40.7 | 54.0 | 24.7 | 31.3 | 21.1 | 16.6 | 11.0 | 12.0 | 20.2 | 12.8 | 8.0 |
NPM NPM% | 6.1 | 6.0 | 7.8 | 7.2 | 7.0 | 6.5 | 8.3 | 6.8 | 6.3 | 6.1 | 6.8 | 5.7 |
| 11.0 | 10.8 | 14.9 | 14.5 | 14.4 | 13.1 | 17.4 | 16.1 | 16.2 | 15.8 | 19.6 | 17.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,545 | 2,561 | 2,685 | 2,826 | 2,913 | 2,859 | 2,963 | 3,319 | 3,583 | 3,608 | 4,086 | 4,315 | |
Growth YoY Revenue Growth YoY% | 7.8 | 22.2 | 20.2 | 15.3 | 14.4 | 11.6 | 10.4 | 17.5 | 23.0 | 26.2 | 37.9 | 30.0 |
| 2,227 | 2,262 | 2,295 | 2,451 | 2,531 | 2,487 | 2,541 | 2,875 | 3,106 | 3,131 | 3,518 | 3,779 | |
| 318 | 299 | 389 | 374 | 382 | 373 | 422 | 444 | 477 | 477 | 568 | 536 | |
OPM OPM% | 12.5 | 11.7 | 14.5 | 13.2 | 13.1 | 13.0 | 14.3 | 13.4 | 13.3 | 13.2 | 13.9 | 12.4 |
| 16 | 27 | 27 | 34 | 27 | 22 | 47 | 36 | 21 | 16 | 30 | 33 | |
Interest Expense Interest ExpenseCr | 10 | 11 | 13 | 11 | 12 | 12 | 12 | 14 | 14 | 15 | 15 | 17 |
Depreciation DepreciationCr | 118 | 114 | 128 | 129 | 131 | 136 | 142 | 164 | 180 | 178 | 212 | 222 |
PBT PBTCr | 206 | 201 | 275 | 268 | 266 | 247 | 314 | 302 | 304 | 301 | 371 | 330 |
| 51 | 48 | 65 | 64 | 63 | 62 | 69 | 75 | 77 | 79 | 94 | 86 | |
| 155 | 152 | 210 | 204 | 203 | 184 | 245 | 226 | 227 | 222 | 276 | 245 | |
Growth YoY PAT Growth YoY% | 17.6 | 40.7 | 54.0 | 24.7 | 31.3 | 21.1 | 16.6 | 11.0 | 12.0 | 20.2 | 12.8 | 8.0 |
NPM NPM% | 6.1 | 6.0 | 7.8 | 7.2 | 7.0 | 6.5 | 8.3 | 6.8 | 6.3 | 6.1 | 6.8 | 5.7 |
| 11.0 | 10.8 | 14.9 | 14.5 | 14.4 | 13.1 | 17.4 | 16.1 | 16.2 | 15.8 | 19.6 | 17.4 |
| 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 | 5,230 | 5,591 | 6,351 | 7,511 | 6,918 | 6,547 | 7,549 | 8,804 | 10,241 | 11,561 | 14,596 | 15,592 |
Growth Revenue Growth% | 6.9 | 13.6 | 18.3 | -7.9 | -5.4 | 15.3 | 16.6 | 16.3 | 12.9 | 26.3 | 29.4 | |
| 4,551 | 4,833 | 5,424 | 6,382 | 5,787 | 5,507 | 6,585 | 7,768 | 8,913 | 10,010 | 12,630 | 13,534 | |
| 679 | 758 | 928 | 1,129 | 1,131 | 1,040 | 965 | 1,036 | 1,328 | 1,551 | 1,966 | 2,058 | |
OPM OPM% | 13.0 | 13.6 | 14.6 | 15.0 | 16.4 | 15.9 | 12.8 | 11.8 | 13.0 | 13.4 | 13.5 | 13.2 |
| 33 | 29 | -3 | 6 | 48 | 19 | 10 | 35 | 86 | 129 | 103 | 101 | |
Interest Expense Interest ExpenseCr | 49 | 32 | 24 | 26 | 18 | 14 | 6 | 21 | 43 | 47 | 57 | 61 |
Depreciation DepreciationCr | 243 | 291 | 322 | 376 | 414 | 399 | 382 | 422 | 474 | 539 | 734 | 792 |
PBT PBTCr | 420 | 465 | 579 | 733 | 747 | 647 | 586 | 629 | 897 | 1,095 | 1,277 | 1,306 |
| 120 | 134 | 189 | 238 | 181 | 127 | 125 | 150 | 216 | 258 | 325 | 336 | |
PAT PATCr | 300 | 330 | 391 | 495 | 566 | 520 | 461 | 480 | 680 | 836 | 952 | 970 |
Growth PAT Growth% | 9.9 | 18.3 | 26.7 | 14.3 | -8.1 | -11.3 | 4.1 | 41.9 | 22.9 | 13.8 | 12.9 | |
NPM NPM% | 5.7 | 5.9 | 6.2 | 6.6 | 8.2 | 7.9 | 6.1 | 5.5 | 6.6 | 7.2 | 6.5 | 6.2 |
| 21.3 | 23.5 | 27.8 | 35.2 | 40.2 | 37.0 | 32.8 | 34.1 | 48.4 | 59.5 | 67.7 | 69.0 |
| 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 | 5,230 | 5,591 | 6,351 | 7,511 | 6,918 | 6,547 | 7,549 | 8,804 | 10,241 | 11,561 | 14,596 | 15,592 |
Growth Revenue Growth% | 6.9 | 13.6 | 18.3 | -7.9 | -5.4 | 15.3 | 16.6 | 16.3 | 12.9 | 26.3 | 29.4 | |
| 4,551 | 4,833 | 5,424 | 6,382 | 5,787 | 5,507 | 6,585 | 7,768 | 8,913 | 10,010 | 12,630 | 13,534 | |
| 679 | 758 | 928 | 1,129 | 1,131 | 1,040 | 965 | 1,036 | 1,328 | 1,551 | 1,966 | 2,058 | |
OPM OPM% | 13.0 | 13.6 | 14.6 | 15.0 | 16.4 | 15.9 | 12.8 | 11.8 | 13.0 | 13.4 | 13.5 | 13.2 |
| 33 | 29 | -3 | 6 | 48 | 19 | 10 | 35 | 86 | 129 | 103 | 101 | |
Interest Expense Interest ExpenseCr | 49 | 32 | 24 | 26 | 18 | 14 | 6 | 21 | 43 | 47 | 57 | 61 |
Depreciation DepreciationCr | 243 | 291 | 322 | 376 | 414 | 399 | 382 | 422 | 474 | 539 | 734 | 792 |
PBT PBTCr | 420 | 465 | 579 | 733 | 747 | 647 | 586 | 629 | 897 | 1,095 | 1,277 | 1,306 |
| 120 | 134 | 189 | 238 | 181 | 127 | 125 | 150 | 216 | 258 | 325 | 336 | |
PAT PATCr | 300 | 330 | 391 | 495 | 566 | 520 | 461 | 480 | 680 | 836 | 952 | 970 |
Growth PAT Growth% | 9.9 | 18.3 | 26.7 | 14.3 | -8.1 | -11.3 | 4.1 | 41.9 | 22.9 | 13.8 | 12.9 | |
NPM NPM% | 5.7 | 5.9 | 6.2 | 6.6 | 8.2 | 7.9 | 6.1 | 5.5 | 6.6 | 7.2 | 6.5 | 6.2 |
| 21.3 | 23.5 | 27.8 | 35.2 | 40.2 | 37.0 | 32.8 | 34.1 | 48.4 | 59.5 | 67.7 | 69.0 |
| 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 | 18 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 |
Reserves ReservesCr | 1,432 | 1,589 | 2,032 | 2,424 | 2,865 | 3,421 | 3,779 | 4,271 | 4,837 | 5,577 | 6,700 |
| 1,376 | 1,402 | 1,757 | 1,784 | 1,564 | 1,723 | 1,657 | 1,931 | 2,237 | 2,679 | 3,444 | |
| 456 | 380 | 411 | 437 | 499 | 462 | 280 | 460 | 671 | 743 | 1,343 | |
| 3,282 | 3,511 | 4,341 | 4,786 | 5,070 | 5,748 | 5,858 | 6,802 | 7,886 | 9,139 | 11,627 | |
| 1,342 | 1,602 | 2,150 | 2,166 | 2,148 | 2,904 | 2,849 | 3,192 | 3,779 | 4,594 | 5,348 | |
| 1,940 | 1,910 | 2,191 | 2,621 | 2,922 | 2,843 | 3,008 | 3,611 | 4,106 | 4,545 | 6,280 | |
| 3,282 | 3,511 | 4,341 | 4,786 | 5,070 | 5,748 | 5,858 | 6,802 | 7,886 | 9,139 | 11,627 |
| 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 | 18 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 |
Reserves ReservesCr | 1,432 | 1,589 | 2,032 | 2,424 | 2,865 | 3,421 | 3,779 | 4,271 | 4,837 | 5,577 | 6,700 |
| 1,376 | 1,402 | 1,757 | 1,784 | 1,564 | 1,723 | 1,657 | 1,931 | 2,237 | 2,679 | 3,444 | |
| 456 | 380 | 411 | 437 | 499 | 462 | 280 | 460 | 671 | 743 | 1,343 | |
| 3,282 | 3,511 | 4,341 | 4,786 | 5,070 | 5,748 | 5,858 | 6,802 | 7,886 | 9,139 | 11,627 | |
| 1,342 | 1,602 | 2,150 | 2,166 | 2,148 | 2,904 | 2,849 | 3,192 | 3,779 | 4,594 | 5,348 | |
| 1,940 | 1,910 | 2,191 | 2,621 | 2,922 | 2,843 | 3,008 | 3,611 | 4,106 | 4,545 | 6,280 | |
| 3,282 | 3,511 | 4,341 | 4,786 | 5,070 | 5,748 | 5,858 | 6,802 | 7,886 | 9,139 | 11,627 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 698 | 537 | 742 | 898 | 1,011 | 621 | 742 | 862 | 1,057 | 1,532 | 1,851 | |
| -509 | -361 | -436 | -725 | -671 | -591 | -551 | -915 | -945 | -1,013 | -1,816 | |
| -114 | -122 | -24 | -167 | -258 | -143 | -302 | -72 | 105 | -29 | -214 | |
Net Cash Flow Net Cash FlowCr | 76 | 54 | 283 | 35 | 83 | -112 | -112 | -125 | 217 | 490 | -179 |
Free Cash Flow Free Cash FlowCr | 230 | 157 | 316 | 221 | 464 | 310 | 222 | 240 | 237 | 525 | 595 |
CFO To PAT CFO To PAT% | 232.4 | 162.6 | 189.9 | 181.5 | 178.8 | 119.6 | 161.0 | 179.7 | 155.3 | 183.1 | 194.5 |
CFO To EBITDA CFO To EBITDA% | 102.8 | 70.8 | 80.0 | 79.6 | 89.4 | 59.8 | 76.9 | 83.2 | 79.6 | 98.8 | 94.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 698 | 537 | 742 | 898 | 1,011 | 621 | 742 | 862 | 1,057 | 1,532 | 1,851 | |
| -509 | -361 | -436 | -725 | -671 | -591 | -551 | -915 | -945 | -1,013 | -1,816 | |
| -114 | -122 | -24 | -167 | -258 | -143 | -302 | -72 | 105 | -29 | -214 | |
Net Cash Flow Net Cash FlowCr | 76 | 54 | 283 | 35 | 83 | -112 | -112 | -125 | 217 | 490 | -179 |
Free Cash Flow Free Cash FlowCr | 230 | 157 | 316 | 221 | 464 | 310 | 222 | 240 | 237 | 525 | 595 |
CFO To PAT CFO To PAT% | 232.4 | 162.6 | 189.9 | 181.5 | 178.8 | 119.6 | 161.0 | 179.7 | 155.3 | 183.1 | 194.5 |
CFO To EBITDA CFO To EBITDA% | 102.8 | 70.8 | 80.0 | 79.6 | 89.4 | 59.8 | 76.9 | 83.2 | 79.6 | 98.8 | 94.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 10,751 | 17,773 | 16,311 | 8,433 | 20,443 | 15,424 | 17,463 | 25,741 | 27,675 | 31,141 | 37,405 | |
Price To Earnings Price To Earnings | 32.5 | 45.5 | 33.0 | 14.9 | 39.3 | 33.5 | 36.4 | 37.8 | 33.1 | 32.7 | 38.6 | |
Price To Sales Price To Sales | 1.9 | 2.8 | 2.2 | 1.2 | 3.1 | 2.0 | 2.0 | 2.5 | 2.4 | 2.1 | 2.4 | |
Price To Book Price To Book | 6.2 | 8.2 | 6.4 | 2.8 | 5.7 | 3.9 | 4.0 | 5.2 | 4.8 | 4.5 | 5.5 | |
EV To EBITDA EV To EBITDA | 14.6 | 19.2 | 14.5 | 7.4 | 19.8 | 16.0 | 17.1 | 19.6 | 17.8 | 16.1 | 18.6 | |
GPM GPM% | 25.5 | 27.0 | 27.4 | 27.7 | 30.0 | 29.4 | 25.6 | 24.1 | 25.2 | 26.0 | 25.8 | 25.8 |
OPM OPM% | 13.0 | 13.6 | 14.6 | 15.0 | 16.4 | 15.9 | 12.8 | 11.8 | 13.0 | 13.4 | 13.5 | 13.2 |
NPM NPM% | 5.7 | 5.9 | 6.2 | 6.6 | 8.2 | 7.9 | 6.1 | 5.5 | 6.6 | 7.2 | 6.5 | 6.2 |
ROCE ROCE% | 22.9 | 22.1 | 22.1 | 24.3 | 21.5 | 15.7 | 13.6 | 13.2 | 16.4 | 17.1 | 16.3 | 16.3 |
ROE ROE% | 20.7 | 19.1 | 18.0 | 19.3 | 18.8 | 14.6 | 11.8 | 10.9 | 13.7 | 14.6 | 13.9 | 13.9 |
ROA ROA% | 9.2 | 9.4 | 9.0 | 10.3 | 11.2 | 9.0 | 7.9 | 7.0 | 8.6 | 9.2 | 8.2 | 8.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 10,751 | 17,773 | 16,311 | 8,433 | 20,443 | 15,424 | 17,463 | 25,741 | 27,675 | 31,141 | 37,405 | |
Price To Earnings Price To Earnings | 32.5 | 45.5 | 33.0 | 14.9 | 39.3 | 33.5 | 36.4 | 37.8 | 33.1 | 32.7 | 38.6 | |
Price To Sales Price To Sales | 1.9 | 2.8 | 2.2 | 1.2 | 3.1 | 2.0 | 2.0 | 2.5 | 2.4 | 2.1 | 2.4 | |
Price To Book Price To Book | 6.2 | 8.2 | 6.4 | 2.8 | 5.7 | 3.9 | 4.0 | 5.2 | 4.8 | 4.5 | 5.5 | |
EV To EBITDA EV To EBITDA | 14.6 | 19.2 | 14.5 | 7.4 | 19.8 | 16.0 | 17.1 | 19.6 | 17.8 | 16.1 | 18.6 | |
GPM GPM% | 25.5 | 27.0 | 27.4 | 27.7 | 30.0 | 29.4 | 25.6 | 24.1 | 25.2 | 26.0 | 25.8 | 25.8 |
OPM OPM% | 13.0 | 13.6 | 14.6 | 15.0 | 16.4 | 15.9 | 12.8 | 11.8 | 13.0 | 13.4 | 13.5 | 13.2 |
NPM NPM% | 5.7 | 5.9 | 6.2 | 6.6 | 8.2 | 7.9 | 6.1 | 5.5 | 6.6 | 7.2 | 6.5 | 6.2 |
ROCE ROCE% | 22.9 | 22.1 | 22.1 | 24.3 | 21.5 | 15.7 | 13.6 | 13.2 | 16.4 | 17.1 | 16.3 | 16.3 |
ROE ROE% | 20.7 | 19.1 | 18.0 | 19.3 | 18.8 | 14.6 | 11.8 | 10.9 | 13.7 | 14.6 | 13.9 | 13.9 |
ROA ROA% | 9.2 | 9.4 | 9.0 | 10.3 | 11.2 | 9.0 | 7.9 | 7.0 | 8.6 | 9.2 | 8.2 | 8.2 |
Documents — Endurance Technologies Ltd
Concall Transcript Summaries — Endurance Technologies Ltd