| Quarter | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 269 | 268 | 266 | 331 | 295 | 434 | 325 | 471 | 366 | |
Growth YoY Revenue Growth YoY% | 9.8 | 61.9 | 22.1 | 42.4 | 23.9 | ||||
| 242 | 239 | 239 | 295 | 264 | 384 | 293 | 425 | 331 | |
| 27 | 29 | 27 | 35 | 31 | 50 | 33 | 46 | 35 | |
OPM OPM% | 10.0 | 10.7 | 10.1 | 10.7 | 10.5 | 11.5 | 10.0 | 9.8 | 9.4 |
| 0 | 2 | 0 | 4 | 3 | 3 | 6 | 6 | 4 | |
Interest Expense Interest ExpenseCr | 5 | 6 | 6 | 7 | 7 | 8 | 8 | 8 | 8 |
Depreciation DepreciationCr | 3 | 5 | 5 | 4 | 5 | 6 | 6 | 6 | 6 |
PBT PBTCr | 18 | 19 | 16 | 28 | 21 | 39 | 24 | 38 | 24 |
| 5 | 5 | 4 | 8 | 5 | 10 | 7 | 8 | 6 | |
| 13 | 14 | 12 | 20 | 16 | 29 | 17 | 30 | 18 | |
Growth YoY PAT Growth YoY% | 21.0 | 104.2 | 45.0 | 51.3 | 13.3 | ||||
NPM NPM% | 4.9 | 5.4 | 4.4 | 6.1 | 5.4 | 6.8 | 5.2 | 6.4 | 5.0 |
| 1.7 | 1.9 | 1.5 | 2.6 | 2.1 | 3.4 | 1.7 | 3.0 | 1.8 |
| Quarter | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 269 | 268 | 266 | 331 | 295 | 434 | 325 | 471 | 366 | |
Growth YoY Revenue Growth YoY% | 9.8 | 61.9 | 22.1 | 42.4 | 23.9 | ||||
| 242 | 239 | 239 | 295 | 264 | 384 | 293 | 425 | 331 | |
| 27 | 29 | 27 | 35 | 31 | 50 | 33 | 46 | 35 | |
OPM OPM% | 10.0 | 10.7 | 10.1 | 10.7 | 10.5 | 11.5 | 10.0 | 9.8 | 9.4 |
| 0 | 2 | 0 | 4 | 3 | 3 | 6 | 6 | 4 | |
Interest Expense Interest ExpenseCr | 5 | 6 | 6 | 7 | 7 | 8 | 8 | 8 | 8 |
Depreciation DepreciationCr | 3 | 5 | 5 | 4 | 5 | 6 | 6 | 6 | 6 |
PBT PBTCr | 18 | 19 | 16 | 28 | 21 | 39 | 24 | 38 | 24 |
| 5 | 5 | 4 | 8 | 5 | 10 | 7 | 8 | 6 | |
| 13 | 14 | 12 | 20 | 16 | 29 | 17 | 30 | 18 | |
Growth YoY PAT Growth YoY% | 21.0 | 104.2 | 45.0 | 51.3 | 13.3 | ||||
NPM NPM% | 4.9 | 5.4 | 4.4 | 6.1 | 5.4 | 6.8 | 5.2 | 6.4 | 5.0 |
| 1.7 | 1.9 | 1.5 | 2.6 | 2.1 | 3.4 | 1.7 | 3.0 | 1.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 248 | 245 | 241 | 450 | 657 | 905 | 1,134 | 1,525 | 1,596 |
Growth Revenue Growth% | -1.4 | -1.7 | 86.9 | 45.9 | 37.8 | 25.3 | 34.5 | 37.5 | |
| 224 | 222 | 219 | 415 | 605 | 818 | 1,016 | 1,366 | 1,433 | |
| 24 | 23 | 22 | 36 | 52 | 87 | 118 | 160 | 163 | |
OPM OPM% | 9.7 | 9.5 | 9.0 | 7.9 | 7.8 | 9.6 | 10.4 | 10.5 | 10.2 |
| 1 | 2 | 1 | 3 | 4 | 1 | 5 | 17 | 18 | |
Interest Expense Interest ExpenseCr | 6 | 5 | 5 | 6 | 12 | 17 | 24 | 31 | 32 |
Depreciation DepreciationCr | 6 | 6 | 6 | 7 | 10 | 13 | 17 | 23 | 24 |
PBT PBTCr | 14 | 14 | 11 | 26 | 33 | 58 | 81 | 122 | 125 |
| 4 | 3 | 3 | 7 | 9 | 16 | 22 | 30 | 31 | |
PAT PATCr | 11 | 11 | 8 | 20 | 24 | 43 | 59 | 93 | 95 |
Growth PAT Growth% | 0.4 | -25.6 | 141.9 | 22.8 | 79.2 | 38.1 | 56.2 | 52.6 | |
NPM NPM% | 4.3 | 4.4 | 3.4 | 4.3 | 3.6 | 4.8 | 5.2 | 6.1 | 5.9 |
| 27.9 | 28.0 | 20.8 | 2.5 | 3.1 | 5.5 | 7.7 | 9.9 | 9.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 248 | 245 | 241 | 450 | 657 | 905 | 1,134 | 1,525 | 1,596 |
Growth Revenue Growth% | -1.4 | -1.7 | 86.9 | 45.9 | 37.8 | 25.3 | 34.5 | 37.5 | |
| 224 | 222 | 219 | 415 | 605 | 818 | 1,016 | 1,366 | 1,433 | |
| 24 | 23 | 22 | 36 | 52 | 87 | 118 | 160 | 163 | |
OPM OPM% | 9.7 | 9.5 | 9.0 | 7.9 | 7.8 | 9.6 | 10.4 | 10.5 | 10.2 |
| 1 | 2 | 1 | 3 | 4 | 1 | 5 | 17 | 18 | |
Interest Expense Interest ExpenseCr | 6 | 5 | 5 | 6 | 12 | 17 | 24 | 31 | 32 |
Depreciation DepreciationCr | 6 | 6 | 6 | 7 | 10 | 13 | 17 | 23 | 24 |
PBT PBTCr | 14 | 14 | 11 | 26 | 33 | 58 | 81 | 122 | 125 |
| 4 | 3 | 3 | 7 | 9 | 16 | 22 | 30 | 31 | |
PAT PATCr | 11 | 11 | 8 | 20 | 24 | 43 | 59 | 93 | 95 |
Growth PAT Growth% | 0.4 | -25.6 | 141.9 | 22.8 | 79.2 | 38.1 | 56.2 | 52.6 | |
NPM NPM% | 4.3 | 4.4 | 3.4 | 4.3 | 3.6 | 4.8 | 5.2 | 6.1 | 5.9 |
| 27.9 | 28.0 | 20.8 | 2.5 | 3.1 | 5.5 | 7.7 | 9.9 | 9.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 4 | 16 | 20 |
Reserves ReservesCr | 62 | 73 | 78 | 98 | 122 | 165 | 337 | 714 |
| 74 | 74 | 79 | 143 | 226 | 333 | 435 | 617 | |
| 20 | 16 | 25 | 60 | 80 | 112 | 142 | 76 | |
| 160 | 166 | 185 | 306 | 432 | 614 | 931 | 1,427 | |
| 80 | 91 | 107 | 158 | 264 | 373 | 616 | 987 | |
| 79 | 76 | 78 | 147 | 168 | 241 | 315 | 440 | |
| 160 | 166 | 185 | 306 | 432 | 614 | 931 | 1,427 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 4 | 16 | 20 |
Reserves ReservesCr | 62 | 73 | 78 | 98 | 122 | 165 | 337 | 714 |
| 74 | 74 | 79 | 143 | 226 | 333 | 435 | 617 | |
| 20 | 16 | 25 | 60 | 80 | 112 | 142 | 76 | |
| 160 | 166 | 185 | 306 | 432 | 614 | 931 | 1,427 | |
| 80 | 91 | 107 | 158 | 264 | 373 | 616 | 987 | |
| 79 | 76 | 78 | 147 | 168 | 241 | 315 | 440 | |
| 160 | 166 | 185 | 306 | 432 | 614 | 931 | 1,427 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 26 | 17 | 17 | 29 | 2 | 72 | 62 | 136 | |
| -4 | -11 | -9 | -64 | -34 | -95 | -151 | -303 | |
| -23 | -5 | 2 | 32 | 33 | 23 | 166 | 155 | |
Net Cash Flow Net Cash FlowCr | -1 | 1 | 9 | -4 | 1 | 0 | 78 | -13 |
Free Cash Flow Free Cash FlowCr | 21 | 5 | 7 | -6 | -26 | -11 | -25 | |
CFO To PAT CFO To PAT% | 239.0 | 156.0 | 207.4 | 147.8 | 6.3 | 166.8 | 105.0 | 146.5 |
CFO To EBITDA CFO To EBITDA% | 106.8 | 72.4 | 77.6 | 81.2 | 3.0 | 82.4 | 52.9 | 85.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 26 | 17 | 17 | 29 | 2 | 72 | 62 | 136 | |
| -4 | -11 | -9 | -64 | -34 | -95 | -151 | -303 | |
| -23 | -5 | 2 | 32 | 33 | 23 | 166 | 155 | |
Net Cash Flow Net Cash FlowCr | -1 | 1 | 9 | -4 | 1 | 0 | 78 | -13 |
Free Cash Flow Free Cash FlowCr | 21 | 5 | 7 | -6 | -26 | -11 | -25 | |
CFO To PAT CFO To PAT% | 239.0 | 156.0 | 207.4 | 147.8 | 6.3 | 166.8 | 105.0 | 146.5 |
CFO To EBITDA CFO To EBITDA% | 106.8 | 72.4 | 77.6 | 81.2 | 3.0 | 82.4 | 52.9 | 85.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,326 | 2,556 | |||||||
Price To Earnings Price To Earnings | 14.3 | 25.5 | |||||||
Price To Sales Price To Sales | 0.9 | 1.6 | |||||||
Price To Book Price To Book | 1.8 | 3.5 | |||||||
EV To EBITDA EV To EBITDA | 7.2 | 14.4 | |||||||
GPM GPM% | 28.7 | 27.8 | 28.8 | 20.5 | 19.6 | 23.2 | 24.9 | ||
OPM OPM% | 9.7 | 9.5 | 9.0 | 7.9 | 7.8 | 9.6 | 10.4 | 10.5 | 10.2 |
NPM NPM% | 4.3 | 4.4 | 3.4 | 4.3 | 3.6 | 4.8 | 5.2 | 6.1 | 5.9 |
ROCE ROCE% | 21.9 | 18.1 | 13.3 | 17.7 | 19.1 | 23.8 | 18.5 | 18.3 | 18.3 |
ROE ROE% | 16.5 | 14.2 | 9.9 | 19.1 | 19.0 | 25.4 | 16.8 | 12.6 | 12.6 |
ROA ROA% | 6.8 | 6.5 | 4.4 | 6.4 | 5.5 | 7.0 | 6.4 | 6.5 | 6.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,326 | 2,556 | |||||||
Price To Earnings Price To Earnings | 14.3 | 25.5 | |||||||
Price To Sales Price To Sales | 0.9 | 1.6 | |||||||
Price To Book Price To Book | 1.8 | 3.5 | |||||||
EV To EBITDA EV To EBITDA | 7.2 | 14.4 | |||||||
GPM GPM% | 28.7 | 27.8 | 28.8 | 20.5 | 19.6 | 23.2 | 24.9 | ||
OPM OPM% | 9.7 | 9.5 | 9.0 | 7.9 | 7.8 | 9.6 | 10.4 | 10.5 | 10.2 |
NPM NPM% | 4.3 | 4.4 | 3.4 | 4.3 | 3.6 | 4.8 | 5.2 | 6.1 | 5.9 |
ROCE ROCE% | 21.9 | 18.1 | 13.3 | 17.7 | 19.1 | 23.8 | 18.5 | 18.3 | 18.3 |
ROE ROE% | 16.5 | 14.2 | 9.9 | 19.1 | 19.0 | 25.4 | 16.8 | 12.6 | 12.6 |
ROA ROA% | 6.8 | 6.5 | 4.4 | 6.4 | 5.5 | 7.0 | 6.4 | 6.5 | 6.5 |
Documents — EPack Prefab Technologies Ltd
Concall Transcript Summaries — EPack Prefab Technologies Ltd