| Quarter | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|
| 707 | 758 | 761 | 799 | 854 | 886 | 913 | |
Growth YoY Revenue Growth YoY% | 20.8 | 17.0 | 20.0 | ||||
| 619 | 630 | 658 | 702 | 726 | 706 | 770 | |
| 88 | 128 | 103 | 97 | 129 | 180 | 143 | |
OPM OPM% | 12.5 | 16.9 | 13.5 | 12.1 | 15.0 | 20.3 | 15.7 |
| 48 | 3 | -8 | -6 | -17 | 12 | 3 | |
Interest Expense Interest ExpenseCr | 10 | 11 | 12 | 12 | 11 | 13 | 9 |
Depreciation DepreciationCr | 24 | 34 | 30 | 34 | 36 | 37 | 40 |
PBT PBTCr | 102 | 86 | 53 | 46 | 65 | 143 | 97 |
| 10 | 30 | 15 | 13 | -35 | 27 | 25 | |
| 92 | 56 | 38 | 33 | 100 | 116 | 72 | |
Growth YoY PAT Growth YoY% | 8.6 | 108.7 | 91.8 | ||||
NPM NPM% | 13.0 | 7.3 | 5.0 | 4.2 | 11.7 | 13.1 | 7.9 |
| 6.0 | 3.4 | 2.4 | 2.1 | 6.4 | 7.1 | 4.3 |
| Quarter | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|
| 707 | 758 | 761 | 799 | 854 | 886 | 913 | |
Growth YoY Revenue Growth YoY% | 20.8 | 17.0 | 20.0 | ||||
| 619 | 630 | 658 | 702 | 726 | 706 | 770 | |
| 88 | 128 | 103 | 97 | 129 | 180 | 143 | |
OPM OPM% | 12.5 | 16.9 | 13.5 | 12.1 | 15.0 | 20.3 | 15.7 |
| 48 | 3 | -8 | -6 | -17 | 12 | 3 | |
Interest Expense Interest ExpenseCr | 10 | 11 | 12 | 12 | 11 | 13 | 9 |
Depreciation DepreciationCr | 24 | 34 | 30 | 34 | 36 | 37 | 40 |
PBT PBTCr | 102 | 86 | 53 | 46 | 65 | 143 | 97 |
| 10 | 30 | 15 | 13 | -35 | 27 | 25 | |
| 92 | 56 | 38 | 33 | 100 | 116 | 72 | |
Growth YoY PAT Growth YoY% | 8.6 | 108.7 | 91.8 | ||||
NPM NPM% | 13.0 | 7.3 | 5.0 | 4.2 | 11.7 | 13.1 | 7.9 |
| 6.0 | 3.4 | 2.4 | 2.1 | 6.4 | 7.1 | 4.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 768 | 873 | 1,295 | 1,985 | 2,196 | 2,765 | 3,300 | 3,452 |
Growth Revenue Growth% | 13.6 | 48.4 | 53.3 | 10.6 | 25.9 | 19.3 | ||
| 784 | 774 | 1,379 | 2,102 | 2,123 | 2,416 | 2,791 | 2,903 | |
| -15 | 100 | -84 | -116 | 73 | 350 | 508 | 549 | |
OPM OPM% | -2.0 | 11.4 | -6.5 | -5.9 | 3.3 | 12.7 | 15.4 | 15.9 |
| 22 | 19 | 19 | 553 | 24 | 48 | -18 | -7 | |
Interest Expense Interest ExpenseCr | 19 | 16 | 14 | 45 | 45 | 58 | 47 | 44 |
Depreciation DepreciationCr | 47 | 52 | 69 | 78 | 83 | 102 | 136 | 146 |
PBT PBTCr | -60 | 51 | -148 | 313 | -31 | 238 | 307 | 351 |
| 17 | 15 | 1 | 119 | 24 | 17 | 20 | 30 | |
PAT PATCr | -77 | 36 | -148 | 194 | -55 | 221 | 287 | 321 |
Growth PAT Growth% | 146.6 | -513.4 | 231.0 | -128.1 | 503.3 | 30.0 | ||
NPM NPM% | -10.0 | 4.1 | -11.5 | 9.8 | -2.5 | 8.0 | 8.7 | 9.3 |
| -31.9 | 15.4 | -53.4 | 67.0 | -15.6 | 14.5 | 18.2 | 19.9 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 768 | 873 | 1,295 | 1,985 | 2,196 | 2,765 | 3,300 | 3,452 |
Growth Revenue Growth% | 13.6 | 48.4 | 53.3 | 10.6 | 25.9 | 19.3 | ||
| 784 | 774 | 1,379 | 2,102 | 2,123 | 2,416 | 2,791 | 2,903 | |
| -15 | 100 | -84 | -116 | 73 | 350 | 508 | 549 | |
OPM OPM% | -2.0 | 11.4 | -6.5 | -5.9 | 3.3 | 12.7 | 15.4 | 15.9 |
| 22 | 19 | 19 | 553 | 24 | 48 | -18 | -7 | |
Interest Expense Interest ExpenseCr | 19 | 16 | 14 | 45 | 45 | 58 | 47 | 44 |
Depreciation DepreciationCr | 47 | 52 | 69 | 78 | 83 | 102 | 136 | 146 |
PBT PBTCr | -60 | 51 | -148 | 313 | -31 | 238 | 307 | 351 |
| 17 | 15 | 1 | 119 | 24 | 17 | 20 | 30 | |
PAT PATCr | -77 | 36 | -148 | 194 | -55 | 221 | 287 | 321 |
Growth PAT Growth% | 146.6 | -513.4 | 231.0 | -128.1 | 503.3 | 30.0 | ||
NPM NPM% | -10.0 | 4.1 | -11.5 | 9.8 | -2.5 | 8.0 | 8.7 | 9.3 |
| -31.9 | 15.4 | -53.4 | 67.0 | -15.6 | 14.5 | 18.2 | 19.9 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 3 | 3 | 3 | 3 | 17 |
Reserves ReservesCr | 270 | 309 | 955 | 1,340 | 1,403 | 1,743 | 3,168 |
| 220 | 217 | 404 | 412 | 479 | 575 | 1,012 | |
| 369 | 353 | 339 | 474 | 493 | 518 | 209 | |
| 953 | 1,004 | 1,845 | 2,249 | 2,392 | 2,858 | 4,407 | |
| 657 | 755 | 1,191 | 1,154 | 1,240 | 1,625 | 3,033 | |
| 296 | 249 | 654 | 1,095 | 1,152 | 1,233 | 1,374 | |
| 953 | 1,004 | 1,845 | 2,249 | 2,392 | 2,858 | 4,407 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 3 | 3 | 3 | 3 | 17 |
Reserves ReservesCr | 270 | 309 | 955 | 1,340 | 1,403 | 1,743 | 3,168 |
| 220 | 217 | 404 | 412 | 479 | 575 | 1,012 | |
| 369 | 353 | 339 | 474 | 493 | 518 | 209 | |
| 953 | 1,004 | 1,845 | 2,249 | 2,392 | 2,858 | 4,407 | |
| 657 | 755 | 1,191 | 1,154 | 1,240 | 1,625 | 3,033 | |
| 296 | 249 | 654 | 1,095 | 1,152 | 1,233 | 1,374 | |
| 953 | 1,004 | 1,845 | 2,249 | 2,392 | 2,858 | 4,407 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -41 | 81 | -117 | -31 | 160 | 397 | 409 | |
| 6 | -53 | -800 | 125 | -150 | -181 | -1,422 | |
| 42 | -17 | 724 | -57 | -145 | -22 | 938 | |
Net Cash Flow Net Cash FlowCr | 9 | 11 | -190 | 30 | -136 | 194 | -76 |
Free Cash Flow Free Cash FlowCr | -64 | 56 | -167 | -65 | 135 | 314 | 190 |
CFO To PAT CFO To PAT% | 52.6 | 226.5 | 78.6 | -15.7 | -291.6 | 180.0 | 142.6 |
CFO To EBITDA CFO To EBITDA% | 264.7 | 81.7 | 139.6 | 26.3 | 217.3 | 113.5 | 80.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -41 | 81 | -117 | -31 | 160 | 397 | 409 | |
| 6 | -53 | -800 | 125 | -150 | -181 | -1,422 | |
| 42 | -17 | 724 | -57 | -145 | -22 | 938 | |
Net Cash Flow Net Cash FlowCr | 9 | 11 | -190 | 30 | -136 | 194 | -76 |
Free Cash Flow Free Cash FlowCr | -64 | 56 | -167 | -65 | 135 | 314 | 190 |
CFO To PAT CFO To PAT% | 52.6 | 226.5 | 78.6 | -15.7 | -291.6 | 180.0 | 142.6 |
CFO To EBITDA CFO To EBITDA% | 264.7 | 81.7 | 139.6 | 26.3 | 217.3 | 113.5 | 80.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 13,087 | 13,214 | ||||||
Price To Earnings Price To Earnings | 45.6 | 38.3 | ||||||
Price To Sales Price To Sales | 4.0 | 3.8 | ||||||
Price To Book Price To Book | 4.1 | 4.2 | ||||||
EV To EBITDA EV To EBITDA | 24.3 | 22.7 | ||||||
GPM GPM% | 99.3 | 99.5 | 99.8 | 97.4 | 97.3 | 95.8 | 95.6 | 95.6 |
OPM OPM% | -2.0 | 11.4 | -6.5 | -5.9 | 3.3 | 12.7 | 15.4 | 15.9 |
NPM NPM% | -10.0 | 4.1 | -11.5 | 9.8 | -2.5 | 8.0 | 8.7 | 9.3 |
ROCE ROCE% | -6.8 | 11.0 | -10.6 | 21.5 | 0.8 | 13.6 | 9.8 | 9.8 |
ROE ROE% | -28.3 | 11.5 | -15.5 | 14.5 | -3.9 | 12.6 | 9.0 | 9.0 |
ROA ROA% | -8.1 | 3.6 | -8.0 | 8.6 | -2.3 | 7.7 | 6.5 | 6.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 13,087 | 13,214 | ||||||
Price To Earnings Price To Earnings | 45.6 | 38.3 | ||||||
Price To Sales Price To Sales | 4.0 | 3.8 | ||||||
Price To Book Price To Book | 4.1 | 4.2 | ||||||
EV To EBITDA EV To EBITDA | 24.3 | 22.7 | ||||||
GPM GPM% | 99.3 | 99.5 | 99.8 | 97.4 | 97.3 | 95.8 | 95.6 | 95.6 |
OPM OPM% | -2.0 | 11.4 | -6.5 | -5.9 | 3.3 | 12.7 | 15.4 | 15.9 |
NPM NPM% | -10.0 | 4.1 | -11.5 | 9.8 | -2.5 | 8.0 | 8.7 | 9.3 |
ROCE ROCE% | -6.8 | 11.0 | -10.6 | 21.5 | 0.8 | 13.6 | 9.8 | 9.8 |
ROE ROE% | -28.3 | 11.5 | -15.5 | 14.5 | -3.9 | 12.6 | 9.0 | 9.0 |
ROA ROA% | -8.1 | 3.6 | -8.0 | 8.6 | -2.3 | 7.7 | 6.5 | 6.5 |
Documents — Fractal Analytics Ltd
Concall Transcript Summaries — Fractal Analytics Ltd