| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 234 | 250 | 255 | 252 | 259 | 258 | 256 | 260 | 283 | 279 | 286 | 292 | |
Growth YoY Revenue Growth YoY% | 6.6 | 4.2 | 10.5 | 12.0 | 10.7 | 2.9 | 0.1 | 3.0 | 9.0 | 8.4 | 11.9 | 12.3 |
| 200 | 212 | 221 | 213 | 217 | 219 | 216 | 230 | 236 | 233 | 244 | 249 | |
| 34 | 38 | 34 | 39 | 42 | 39 | 40 | 30 | 47 | 46 | 43 | 42 | |
OPM OPM% | 14.5 | 15.4 | 13.4 | 15.4 | 16.3 | 15.0 | 15.6 | 11.4 | 16.5 | 16.5 | 14.9 | 14.5 |
| 2 | 11 | 2 | 2 | 13 | 3 | 5 | 7 | 13 | -6 | 15 | 7 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 |
Depreciation DepreciationCr | 8 | 8 | 9 | 9 | 10 | 12 | 8 | 8 | 7 | 7 | 6 | 4 |
PBT PBTCr | 27 | 41 | 26 | 31 | 44 | 28 | 36 | 28 | 51 | 32 | 51 | 44 |
| 6 | 7 | 10 | 7 | 9 | 9 | 11 | 8 | 12 | 10 | 9 | 10 | |
| 21 | 34 | 16 | 24 | 35 | 20 | 24 | 20 | 40 | 22 | 42 | 34 | |
Growth YoY PAT Growth YoY% | -14.4 | -38.5 | -46.0 | 18.4 | 73.0 | -41.9 | 53.4 | -14.5 | 12.0 | 11.9 | 73.0 | 67.3 |
NPM NPM% | 8.8 | 13.6 | 6.2 | 9.5 | 13.7 | 7.7 | 9.4 | 7.9 | 14.1 | 7.9 | 14.6 | 11.7 |
| 13.2 | 21.9 | 10.1 | 15.4 | 22.9 | 12.8 | 15.5 | 13.2 | 25.6 | 14.3 | 26.9 | 22.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 234 | 250 | 255 | 252 | 259 | 258 | 256 | 260 | 283 | 279 | 286 | 292 | |
Growth YoY Revenue Growth YoY% | 6.6 | 4.2 | 10.5 | 12.0 | 10.7 | 2.9 | 0.1 | 3.0 | 9.0 | 8.4 | 11.9 | 12.3 |
| 200 | 212 | 221 | 213 | 217 | 219 | 216 | 230 | 236 | 233 | 244 | 249 | |
| 34 | 38 | 34 | 39 | 42 | 39 | 40 | 30 | 47 | 46 | 43 | 42 | |
OPM OPM% | 14.5 | 15.4 | 13.4 | 15.4 | 16.3 | 15.0 | 15.6 | 11.4 | 16.5 | 16.5 | 14.9 | 14.5 |
| 2 | 11 | 2 | 2 | 13 | 3 | 5 | 7 | 13 | -6 | 15 | 7 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 |
Depreciation DepreciationCr | 8 | 8 | 9 | 9 | 10 | 12 | 8 | 8 | 7 | 7 | 6 | 4 |
PBT PBTCr | 27 | 41 | 26 | 31 | 44 | 28 | 36 | 28 | 51 | 32 | 51 | 44 |
| 6 | 7 | 10 | 7 | 9 | 9 | 11 | 8 | 12 | 10 | 9 | 10 | |
| 21 | 34 | 16 | 24 | 35 | 20 | 24 | 20 | 40 | 22 | 42 | 34 | |
Growth YoY PAT Growth YoY% | -14.4 | -38.5 | -46.0 | 18.4 | 73.0 | -41.9 | 53.4 | -14.5 | 12.0 | 11.9 | 73.0 | 67.3 |
NPM NPM% | 8.8 | 13.6 | 6.2 | 9.5 | 13.7 | 7.7 | 9.4 | 7.9 | 14.1 | 7.9 | 14.6 | 11.7 |
| 13.2 | 21.9 | 10.1 | 15.4 | 22.9 | 12.8 | 15.5 | 13.2 | 25.6 | 14.3 | 26.9 | 22.0 |
| 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 | 264 | 260 | 271 | 283 | 270 | 301 | 743 | 903 | 965 | 1,025 | 1,108 | 1,140 |
Growth Revenue Growth% | 23.4 | -1.6 | 4.3 | 4.3 | -4.4 | 11.3 | 146.8 | 21.6 | 6.8 | 6.2 | 8.1 | 10.4 |
| 210 | 219 | 231 | 230 | 217 | 231 | 618 | 703 | 817 | 859 | 938 | 962 | |
| 54 | 41 | 40 | 53 | 53 | 70 | 124 | 200 | 148 | 166 | 170 | 178 | |
OPM OPM% | 20.5 | 15.9 | 14.9 | 18.8 | 19.7 | 23.2 | 16.7 | 22.2 | 15.4 | 16.2 | 15.3 | 15.6 |
| 6 | 1 | 13 | 6 | 8 | 5 | 6 | 16 | 8 | 16 | 23 | 28 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 3 | 3 | 2 | 3 |
Depreciation DepreciationCr | 4 | 5 | 6 | 6 | 6 | 6 | 19 | 28 | 34 | 39 | 28 | 25 |
PBT PBTCr | 56 | 37 | 48 | 54 | 54 | 68 | 110 | 186 | 120 | 139 | 163 | 178 |
| 19 | 13 | 16 | 17 | 14 | 18 | 42 | 52 | 29 | 36 | 39 | 41 | |
PAT PATCr | 37 | 24 | 32 | 36 | 40 | 50 | 68 | 134 | 90 | 103 | 124 | 138 |
Growth PAT Growth% | 70.5 | -35.5 | 34.3 | 13.2 | 10.2 | 26.4 | 34.2 | 97.8 | -32.5 | 14.2 | 20.1 | 38.0 |
NPM NPM% | 14.0 | 9.2 | 11.8 | 12.8 | 14.8 | 16.8 | 9.1 | 14.8 | 9.4 | 10.1 | 11.2 | 12.1 |
| 34.9 | 22.3 | 29.9 | 33.8 | 38.5 | 49.2 | 86.3 | 86.3 | 58.3 | 66.5 | 79.9 | 88.8 |
| 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 | 264 | 260 | 271 | 283 | 270 | 301 | 743 | 903 | 965 | 1,025 | 1,108 | 1,140 |
Growth Revenue Growth% | 23.4 | -1.6 | 4.3 | 4.3 | -4.4 | 11.3 | 146.8 | 21.6 | 6.8 | 6.2 | 8.1 | 10.4 |
| 210 | 219 | 231 | 230 | 217 | 231 | 618 | 703 | 817 | 859 | 938 | 962 | |
| 54 | 41 | 40 | 53 | 53 | 70 | 124 | 200 | 148 | 166 | 170 | 178 | |
OPM OPM% | 20.5 | 15.9 | 14.9 | 18.8 | 19.7 | 23.2 | 16.7 | 22.2 | 15.4 | 16.2 | 15.3 | 15.6 |
| 6 | 1 | 13 | 6 | 8 | 5 | 6 | 16 | 8 | 16 | 23 | 28 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 3 | 3 | 2 | 3 |
Depreciation DepreciationCr | 4 | 5 | 6 | 6 | 6 | 6 | 19 | 28 | 34 | 39 | 28 | 25 |
PBT PBTCr | 56 | 37 | 48 | 54 | 54 | 68 | 110 | 186 | 120 | 139 | 163 | 178 |
| 19 | 13 | 16 | 17 | 14 | 18 | 42 | 52 | 29 | 36 | 39 | 41 | |
PAT PATCr | 37 | 24 | 32 | 36 | 40 | 50 | 68 | 134 | 90 | 103 | 124 | 138 |
Growth PAT Growth% | 70.5 | -35.5 | 34.3 | 13.2 | 10.2 | 26.4 | 34.2 | 97.8 | -32.5 | 14.2 | 20.1 | 38.0 |
NPM NPM% | 14.0 | 9.2 | 11.8 | 12.8 | 14.8 | 16.8 | 9.1 | 14.8 | 9.4 | 10.1 | 11.2 | 12.1 |
| 34.9 | 22.3 | 29.9 | 33.8 | 38.5 | 49.2 | 86.3 | 86.3 | 58.3 | 66.5 | 79.9 | 88.8 |
| 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 | 11 | 11 | 11 | 11 | 10 | 10 | 16 | 16 | 16 | 16 | 16 |
Reserves ReservesCr | 98 | 116 | 118 | 128 | 142 | 192 | 379 | 515 | 596 | 620 | 761 |
| 73 | 43 | 63 | 52 | 53 | 55 | 175 | 168 | 104 | 144 | 128 | |
| 0 | 0 | 0 | 1 | 8 | 8 | 25 | 32 | 50 | 51 | 24 | |
| 182 | 171 | 191 | 192 | 214 | 264 | 594 | 730 | 765 | 831 | 929 | |
| 153 | 138 | 163 | 162 | 177 | 226 | 449 | 553 | 598 | 563 | 711 | |
| 29 | 33 | 28 | 30 | 37 | 38 | 146 | 177 | 167 | 268 | 218 | |
| 182 | 171 | 191 | 192 | 214 | 264 | 594 | 730 | 765 | 831 | 929 |
| 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 | 11 | 11 | 11 | 11 | 10 | 10 | 16 | 16 | 16 | 16 | 16 |
Reserves ReservesCr | 98 | 116 | 118 | 128 | 142 | 192 | 379 | 515 | 596 | 620 | 761 |
| 73 | 43 | 63 | 52 | 53 | 55 | 175 | 168 | 104 | 144 | 128 | |
| 0 | 0 | 0 | 1 | 8 | 8 | 25 | 32 | 50 | 51 | 24 | |
| 182 | 171 | 191 | 192 | 214 | 264 | 594 | 730 | 765 | 831 | 929 | |
| 153 | 138 | 163 | 162 | 177 | 226 | 449 | 553 | 598 | 563 | 711 | |
| 29 | 33 | 28 | 30 | 37 | 38 | 146 | 177 | 167 | 268 | 218 | |
| 182 | 171 | 191 | 192 | 214 | 264 | 594 | 730 | 765 | 831 | 929 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 58 | 42 | 25 | 41 | 17 | 66 | 24 | 23 | 71 | 179 | 119 | |
| 11 | -12 | -19 | 25 | -8 | -43 | 4 | -36 | -31 | -53 | 32 | |
| -39 | -31 | -31 | -26 | -29 | -3 | -10 | -7 | -15 | -87 | -9 | |
Net Cash Flow Net Cash FlowCr | 29 | 0 | -25 | 39 | -20 | 21 | 18 | -19 | 25 | 39 | 142 |
Free Cash Flow Free Cash FlowCr | 55 | 35 | 24 | 38 | 14 | 62 | -1 | -20 | 54 | 172 | 117 |
CFO To PAT CFO To PAT% | 156.4 | 177.6 | 78.2 | 112.0 | 41.8 | 131.7 | 35.8 | 17.2 | 78.9 | 173.8 | 96.4 |
CFO To EBITDA CFO To EBITDA% | 106.7 | 102.2 | 61.7 | 76.3 | 31.4 | 95.1 | 19.5 | 11.5 | 48.1 | 108.3 | 70.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 58 | 42 | 25 | 41 | 17 | 66 | 24 | 23 | 71 | 179 | 119 | |
| 11 | -12 | -19 | 25 | -8 | -43 | 4 | -36 | -31 | -53 | 32 | |
| -39 | -31 | -31 | -26 | -29 | -3 | -10 | -7 | -15 | -87 | -9 | |
Net Cash Flow Net Cash FlowCr | 29 | 0 | -25 | 39 | -20 | 21 | 18 | -19 | 25 | 39 | 142 |
Free Cash Flow Free Cash FlowCr | 55 | 35 | 24 | 38 | 14 | 62 | -1 | -20 | 54 | 172 | 117 |
CFO To PAT CFO To PAT% | 156.4 | 177.6 | 78.2 | 112.0 | 41.8 | 131.7 | 35.8 | 17.2 | 78.9 | 173.8 | 96.4 |
CFO To EBITDA CFO To EBITDA% | 106.7 | 102.2 | 61.7 | 76.3 | 31.4 | 95.1 | 19.5 | 11.5 | 48.1 | 108.3 | 70.3 |
| 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 | 967 | 584 | 521 | 543 | 150 | 530 | 1,727 | 1,267 | 1,882 | 1,236 | 1,006 | 1,351 |
Price To Earnings Price To Earnings | 30.5 | 24.5 | 16.3 | 15.0 | 3.8 | 10.5 | 38.6 | 14.3 | 20.8 | 12.0 | 8.1 | 9.8 |
Price To Sales Price To Sales | 3.7 | 2.3 | 1.9 | 1.9 | 0.6 | 1.8 | 2.3 | 1.4 | 1.9 | 1.2 | 0.9 | 1.2 |
Price To Book Price To Book | 8.9 | 4.6 | 4.0 | 3.9 | 1.0 | 2.6 | 6.6 | 3.6 | 3.1 | 1.9 | 1.3 | 1.7 |
EV To EBITDA EV To EBITDA | 16.3 | 12.0 | 10.8 | 8.4 | 1.2 | 5.8 | 12.6 | 5.7 | 11.6 | 6.3 | 3.8 | 5.6 |
GPM GPM% | 98.5 | 97.1 | 97.5 | 97.4 | 96.9 | 96.3 | 94.6 | 95.3 | 95.3 | 94.8 | 94.4 | 94.4 |
OPM OPM% | 20.5 | 15.9 | 14.9 | 18.8 | 19.7 | 23.2 | 16.7 | 22.2 | 15.4 | 16.2 | 15.3 | 15.6 |
NPM NPM% | 14.0 | 9.2 | 11.8 | 12.8 | 14.8 | 16.8 | 9.1 | 14.8 | 9.4 | 10.1 | 11.2 | 12.1 |
ROCE ROCE% | 51.9 | 29.3 | 37.5 | 38.6 | 36.2 | 33.3 | 27.2 | 33.9 | 19.2 | 21.4 | 21.0 | 21.0 |
ROE ROE% | 33.9 | 18.7 | 24.9 | 26.1 | 26.2 | 25.0 | 17.1 | 25.3 | 14.8 | 16.2 | 16.0 | 16.0 |
ROA ROA% | 20.3 | 14.0 | 16.7 | 18.8 | 18.6 | 19.1 | 11.4 | 18.3 | 11.8 | 12.4 | 13.3 | 13.3 |
| 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 | 967 | 584 | 521 | 543 | 150 | 530 | 1,727 | 1,267 | 1,882 | 1,236 | 1,006 | 1,351 |
Price To Earnings Price To Earnings | 30.5 | 24.5 | 16.3 | 15.0 | 3.8 | 10.5 | 38.6 | 14.3 | 20.8 | 12.0 | 8.1 | 9.8 |
Price To Sales Price To Sales | 3.7 | 2.3 | 1.9 | 1.9 | 0.6 | 1.8 | 2.3 | 1.4 | 1.9 | 1.2 | 0.9 | 1.2 |
Price To Book Price To Book | 8.9 | 4.6 | 4.0 | 3.9 | 1.0 | 2.6 | 6.6 | 3.6 | 3.1 | 1.9 | 1.3 | 1.7 |
EV To EBITDA EV To EBITDA | 16.3 | 12.0 | 10.8 | 8.4 | 1.2 | 5.8 | 12.6 | 5.7 | 11.6 | 6.3 | 3.8 | 5.6 |
GPM GPM% | 98.5 | 97.1 | 97.5 | 97.4 | 96.9 | 96.3 | 94.6 | 95.3 | 95.3 | 94.8 | 94.4 | 94.4 |
OPM OPM% | 20.5 | 15.9 | 14.9 | 18.8 | 19.7 | 23.2 | 16.7 | 22.2 | 15.4 | 16.2 | 15.3 | 15.6 |
NPM NPM% | 14.0 | 9.2 | 11.8 | 12.8 | 14.8 | 16.8 | 9.1 | 14.8 | 9.4 | 10.1 | 11.2 | 12.1 |
ROCE ROCE% | 51.9 | 29.3 | 37.5 | 38.6 | 36.2 | 33.3 | 27.2 | 33.9 | 19.2 | 21.4 | 21.0 | 21.0 |
ROE ROE% | 33.9 | 18.7 | 24.9 | 26.1 | 26.2 | 25.0 | 17.1 | 25.3 | 14.8 | 16.2 | 16.0 | 16.0 |
ROA ROA% | 20.3 | 14.0 | 16.7 | 18.8 | 18.6 | 19.1 | 11.4 | 18.3 | 11.8 | 12.4 | 13.3 | 13.3 |
Documents — Expleo Solutions Ltd