| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,180 | 1,204 | 1,099 | 1,092 | 1,087 | 1,064 | 1,161 | 1,056 | 1,091 | 1,075 | 1,085 | 1,050 | |
Growth YoY Revenue Growth YoY% | 1.1 | 7.6 | 2.7 | -3.7 | -7.9 | -11.6 | 5.7 | -3.3 | 0.4 | 1.1 | -6.6 | -0.6 |
| 1,082 | 1,088 | 1,032 | 1,075 | 1,053 | 1,001 | 1,019 | 1,028 | 1,065 | 1,058 | 1,057 | 1,085 | |
| 98 | 115 | 66 | 17 | 34 | 64 | 143 | 29 | 26 | 17 | 27 | -34 | |
OPM OPM% | 8.3 | 9.6 | 6.0 | 1.5 | 3.2 | 6.0 | 12.3 | 2.7 | 2.4 | 1.6 | 2.5 | -3.3 |
| 108 | 91 | 159 | 127 | 120 | 171 | 137 | 131 | 132 | 112 | 165 | 151 | |
Interest Expense Interest ExpenseCr | 46 | 49 | 51 | 56 | 62 | 56 | 55 | 58 | 54 | 47 | 48 | 46 |
Depreciation DepreciationCr | 135 | 142 | 133 | 131 | 133 | 138 | 121 | 128 | 118 | 123 | 135 | 124 |
PBT PBTCr | 25 | 16 | 41 | -44 | -41 | 41 | 103 | -26 | -14 | -41 | 9 | -53 |
| 6 | 8 | -47 | 13 | 10 | 50 | 105 | 20 | 13 | 15 | 23 | 13 | |
| 18 | 8 | 88 | 162 | -51 | -9 | -2 | 11 | -27 | 34 | -14 | -66 | |
Growth YoY PAT Growth YoY% | -92.3 | -84.2 | 242.6 | 870.7 | -374.1 | -205.0 | -101.9 | -93.1 | 46.6 | 499.9 | -703.5 | -693.7 |
NPM NPM% | 1.6 | 0.7 | 8.0 | 14.8 | -4.7 | -0.8 | -0.1 | 1.1 | -2.5 | 3.2 | -1.3 | -6.3 |
| 3.9 | 1.8 | 18.5 | 34.7 | -8.9 | -0.6 | 0.8 | 3.8 | -4.2 | -1.2 | -1.8 | -12.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,180 | 1,204 | 1,099 | 1,092 | 1,087 | 1,064 | 1,161 | 1,056 | 1,091 | 1,075 | 1,085 | 1,050 | |
Growth YoY Revenue Growth YoY% | 1.1 | 7.6 | 2.7 | -3.7 | -7.9 | -11.6 | 5.7 | -3.3 | 0.4 | 1.1 | -6.6 | -0.6 |
| 1,082 | 1,088 | 1,032 | 1,075 | 1,053 | 1,001 | 1,019 | 1,028 | 1,065 | 1,058 | 1,057 | 1,085 | |
| 98 | 115 | 66 | 17 | 34 | 64 | 143 | 29 | 26 | 17 | 27 | -34 | |
OPM OPM% | 8.3 | 9.6 | 6.0 | 1.5 | 3.2 | 6.0 | 12.3 | 2.7 | 2.4 | 1.6 | 2.5 | -3.3 |
| 108 | 91 | 159 | 127 | 120 | 171 | 137 | 131 | 132 | 112 | 165 | 151 | |
Interest Expense Interest ExpenseCr | 46 | 49 | 51 | 56 | 62 | 56 | 55 | 58 | 54 | 47 | 48 | 46 |
Depreciation DepreciationCr | 135 | 142 | 133 | 131 | 133 | 138 | 121 | 128 | 118 | 123 | 135 | 124 |
PBT PBTCr | 25 | 16 | 41 | -44 | -41 | 41 | 103 | -26 | -14 | -41 | 9 | -53 |
| 6 | 8 | -47 | 13 | 10 | 50 | 105 | 20 | 13 | 15 | 23 | 13 | |
| 18 | 8 | 88 | 162 | -51 | -9 | -2 | 11 | -27 | 34 | -14 | -66 | |
Growth YoY PAT Growth YoY% | -92.3 | -84.2 | 242.6 | 870.7 | -374.1 | -205.0 | -101.9 | -93.1 | 46.6 | 499.9 | -703.5 | -693.7 |
NPM NPM% | 1.6 | 0.7 | 8.0 | 14.8 | -4.7 | -0.8 | -0.1 | 1.1 | -2.5 | 3.2 | -1.3 | -6.3 |
| 3.9 | 1.8 | 18.5 | 34.7 | -8.9 | -0.6 | 0.8 | 3.8 | -4.2 | -1.2 | -1.8 | -12.5 |
| 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 | 3,321 | 3,711 | 3,849 | 4,470 | 4,987 | 2,602 | 4,273 | 4,505 | 4,616 | 4,404 | 4,307 | 4,301 |
Growth Revenue Growth% | 18.3 | 11.7 | 3.7 | 16.1 | 11.5 | -47.8 | 64.3 | 5.4 | 2.5 | -4.6 | -2.2 | -1.5 |
| 3,010 | 3,293 | 3,443 | 4,052 | 4,320 | 2,524 | 4,010 | 4,261 | 4,260 | 4,147 | 4,208 | 4,266 | |
| 311 | 418 | 406 | 418 | 667 | 78 | 263 | 244 | 356 | 257 | 99 | 36 | |
OPM OPM% | 9.3 | 11.3 | 10.6 | 9.3 | 13.4 | 3.0 | 6.2 | 5.4 | 7.7 | 5.8 | 2.3 | 0.8 |
| 26 | 23 | 24 | 44 | 36 | -38 | 128 | 534 | 472 | 555 | 540 | 560 | |
Interest Expense Interest ExpenseCr | 40 | 43 | 35 | 40 | 94 | 35 | 157 | 137 | 184 | 229 | 207 | 194 |
Depreciation DepreciationCr | 136 | 143 | 141 | 178 | 291 | 117 | 345 | 455 | 534 | 523 | 505 | 500 |
PBT PBTCr | 160 | 255 | 254 | 243 | 317 | -113 | -110 | 186 | 110 | 60 | -72 | -99 |
| 60 | 75 | 55 | 71 | 133 | -54 | -71 | -102 | -21 | 178 | 71 | 64 | |
PAT PATCr | 100 | 179 | 199 | 173 | 184 | -59 | -39 | 288 | 131 | -118 | -143 | -72 |
Growth PAT Growth% | -39.2 | 78.5 | 11.1 | -13.2 | 6.5 | -131.8 | 33.5 | 839.1 | -54.5 | -189.8 | -21.4 | -46.0 |
NPM NPM% | 3.0 | 4.8 | 5.2 | 3.9 | 3.7 | -2.3 | -0.9 | 6.4 | 2.8 | -2.7 | -3.3 | -1.7 |
| 24.3 | 43.3 | 48.3 | 42.5 | 48.4 | 80.5 | 1,440.7 | 63.7 | 27.5 | 5.2 | -18.0 | -19.6 |
| 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 | 3,321 | 3,711 | 3,849 | 4,470 | 4,987 | 2,602 | 4,273 | 4,505 | 4,616 | 4,404 | 4,307 | 4,301 |
Growth Revenue Growth% | 18.3 | 11.7 | 3.7 | 16.1 | 11.5 | -47.8 | 64.3 | 5.4 | 2.5 | -4.6 | -2.2 | -1.5 |
| 3,010 | 3,293 | 3,443 | 4,052 | 4,320 | 2,524 | 4,010 | 4,261 | 4,260 | 4,147 | 4,208 | 4,266 | |
| 311 | 418 | 406 | 418 | 667 | 78 | 263 | 244 | 356 | 257 | 99 | 36 | |
OPM OPM% | 9.3 | 11.3 | 10.6 | 9.3 | 13.4 | 3.0 | 6.2 | 5.4 | 7.7 | 5.8 | 2.3 | 0.8 |
| 26 | 23 | 24 | 44 | 36 | -38 | 128 | 534 | 472 | 555 | 540 | 560 | |
Interest Expense Interest ExpenseCr | 40 | 43 | 35 | 40 | 94 | 35 | 157 | 137 | 184 | 229 | 207 | 194 |
Depreciation DepreciationCr | 136 | 143 | 141 | 178 | 291 | 117 | 345 | 455 | 534 | 523 | 505 | 500 |
PBT PBTCr | 160 | 255 | 254 | 243 | 317 | -113 | -110 | 186 | 110 | 60 | -72 | -99 |
| 60 | 75 | 55 | 71 | 133 | -54 | -71 | -102 | -21 | 178 | 71 | 64 | |
PAT PATCr | 100 | 179 | 199 | 173 | 184 | -59 | -39 | 288 | 131 | -118 | -143 | -72 |
Growth PAT Growth% | -39.2 | 78.5 | 11.1 | -13.2 | 6.5 | -131.8 | 33.5 | 839.1 | -54.5 | -189.8 | -21.4 | -46.0 |
NPM NPM% | 3.0 | 4.8 | 5.2 | 3.9 | 3.7 | -2.3 | -0.9 | 6.4 | 2.8 | -2.7 | -3.3 | -1.7 |
| 24.3 | 43.3 | 48.3 | 42.5 | 48.4 | 80.5 | 1,440.7 | 63.7 | 27.5 | 5.2 | -18.0 | -19.6 |
| 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 | 21 | 21 | 21 | 21 | 21 | 21 | 42 | 53 | 47 | 47 | 47 |
Reserves ReservesCr | 1,168 | 1,316 | 1,499 | 1,623 | 1,699 | 2,064 | 8,023 | 8,494 | 7,441 | 7,662 | 8,270 |
| 679 | 698 | 854 | 813 | 1,094 | 1,177 | 2,745 | 1,907 | 2,747 | 2,326 | 2,398 | |
| 593 | 444 | 253 | 504 | 1,246 | 1,083 | 662 | 755 | 735 | 991 | 730 | |
| 2,460 | 2,479 | 2,626 | 2,969 | 4,072 | 4,345 | 11,637 | 11,364 | 11,125 | 11,172 | 11,564 | |
| 1,274 | 1,208 | 1,380 | 1,618 | 2,053 | 2,508 | 6,199 | 5,079 | 6,396 | 7,470 | 8,010 | |
| 1,186 | 1,271 | 1,246 | 1,351 | 2,019 | 1,837 | 5,438 | 6,285 | 4,728 | 3,702 | 3,554 | |
| 2,460 | 2,479 | 2,626 | 2,969 | 4,072 | 4,345 | 11,637 | 11,364 | 11,125 | 11,172 | 11,564 |
| 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 | 21 | 21 | 21 | 21 | 21 | 21 | 42 | 53 | 47 | 47 | 47 |
Reserves ReservesCr | 1,168 | 1,316 | 1,499 | 1,623 | 1,699 | 2,064 | 8,023 | 8,494 | 7,441 | 7,662 | 8,270 |
| 679 | 698 | 854 | 813 | 1,094 | 1,177 | 2,745 | 1,907 | 2,747 | 2,326 | 2,398 | |
| 593 | 444 | 253 | 504 | 1,246 | 1,083 | 662 | 755 | 735 | 991 | 730 | |
| 2,460 | 2,479 | 2,626 | 2,969 | 4,072 | 4,345 | 11,637 | 11,364 | 11,125 | 11,172 | 11,564 | |
| 1,274 | 1,208 | 1,380 | 1,618 | 2,053 | 2,508 | 6,199 | 5,079 | 6,396 | 7,470 | 8,010 | |
| 1,186 | 1,271 | 1,246 | 1,351 | 2,019 | 1,837 | 5,438 | 6,285 | 4,728 | 3,702 | 3,554 | |
| 2,460 | 2,479 | 2,626 | 2,969 | 4,072 | 4,345 | 11,637 | 11,364 | 11,125 | 11,172 | 11,564 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 146 | 409 | 343 | 170 | 884 | 692 | 530 | 111 | 192 | 457 | 413 | |
| -197 | -113 | -60 | -244 | -404 | -209 | 1,921 | -88 | 174 | 502 | -137 | |
| -69 | -246 | -136 | -83 | -310 | -476 | -867 | -1,108 | -808 | -898 | -511 | |
Net Cash Flow Net Cash FlowCr | -120 | 50 | 147 | -156 | 170 | 7 | 1,584 | -1,085 | -442 | 61 | -236 |
Free Cash Flow Free Cash FlowCr | -106 | 229 | 222 | -16 | 771 | 539 | 99 | 173 | 263 | 238 | 286 |
CFO To PAT CFO To PAT% | 145.4 | 228.3 | 172.4 | 98.7 | 480.2 | -1,180.6 | -1,359.0 | 38.6 | 146.7 | -388.0 | -288.4 |
CFO To EBITDA CFO To EBITDA% | 47.0 | 97.9 | 84.5 | 40.8 | 132.5 | 891.3 | 201.2 | 45.6 | 54.1 | 177.7 | 417.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 146 | 409 | 343 | 170 | 884 | 692 | 530 | 111 | 192 | 457 | 413 | |
| -197 | -113 | -60 | -244 | -404 | -209 | 1,921 | -88 | 174 | 502 | -137 | |
| -69 | -246 | -136 | -83 | -310 | -476 | -867 | -1,108 | -808 | -898 | -511 | |
Net Cash Flow Net Cash FlowCr | -120 | 50 | 147 | -156 | 170 | 7 | 1,584 | -1,085 | -442 | 61 | -236 |
Free Cash Flow Free Cash FlowCr | -106 | 229 | 222 | -16 | 771 | 539 | 99 | 173 | 263 | 238 | 286 |
CFO To PAT CFO To PAT% | 145.4 | 228.3 | 172.4 | 98.7 | 480.2 | -1,180.6 | -1,359.0 | 38.6 | 146.7 | -388.0 | -288.4 |
CFO To EBITDA CFO To EBITDA% | 47.0 | 97.9 | 84.5 | 40.8 | 132.5 | 891.3 | 201.2 | 45.6 | 54.1 | 177.7 | 417.1 |
| 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 | 785 | 1,211 | 1,697 | 1,444 | 1,043 | 3,591 | 4,279 | 5,407 | 3,439 | 2,165 | 1,605 | 1,767 |
Price To Earnings Price To Earnings | 7.8 | 6.7 | 8.5 | 8.2 | 5.2 | 10.7 | 0.7 | 16.3 | 25.8 | 17.8 | 49.9 | |
Price To Sales Price To Sales | 0.2 | 0.3 | 0.4 | 0.3 | 0.2 | 1.4 | 1.0 | 1.2 | 0.8 | 0.5 | 0.4 | 0.4 |
Price To Book Price To Book | 0.7 | 0.9 | 1.1 | 0.9 | 0.6 | 1.7 | 0.5 | 0.6 | 0.5 | 0.3 | 0.2 | 0.2 |
EV To EBITDA EV To EBITDA | 3.8 | 3.5 | 4.1 | 3.9 | 1.5 | 54.6 | 8.0 | 21.3 | 13.1 | 12.6 | 29.1 | 85.2 |
GPM GPM% | 96.5 | 96.3 | 96.0 | 97.7 | 97.9 | 97.7 | 93.5 | 94.0 | 93.9 | 93.2 | 91.5 | 91.5 |
OPM OPM% | 9.3 | 11.3 | 10.6 | 9.3 | 13.4 | 3.0 | 6.2 | 5.4 | 7.7 | 5.8 | 2.3 | 0.8 |
NPM NPM% | 3.0 | 4.8 | 5.2 | 3.9 | 3.7 | -2.3 | -0.9 | 6.4 | 2.8 | -2.7 | -3.3 | -1.7 |
ROCE ROCE% | 10.3 | 15.3 | 14.7 | 13.0 | 18.6 | -2.4 | 0.5 | 3.4 | 3.1 | 3.0 | 1.3 | 1.3 |
ROE ROE% | 8.4 | 13.4 | 13.1 | 10.5 | 10.7 | -2.8 | -0.5 | 3.4 | 1.8 | -1.5 | -1.7 | -1.7 |
ROA ROA% | 4.1 | 7.2 | 7.6 | 5.8 | 4.5 | -1.4 | -0.3 | 2.5 | 1.2 | -1.1 | -1.2 | -1.2 |
| 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 | 785 | 1,211 | 1,697 | 1,444 | 1,043 | 3,591 | 4,279 | 5,407 | 3,439 | 2,165 | 1,605 | 1,767 |
Price To Earnings Price To Earnings | 7.8 | 6.7 | 8.5 | 8.2 | 5.2 | 10.7 | 0.7 | 16.3 | 25.8 | 17.8 | 49.9 | |
Price To Sales Price To Sales | 0.2 | 0.3 | 0.4 | 0.3 | 0.2 | 1.4 | 1.0 | 1.2 | 0.8 | 0.5 | 0.4 | 0.4 |
Price To Book Price To Book | 0.7 | 0.9 | 1.1 | 0.9 | 0.6 | 1.7 | 0.5 | 0.6 | 0.5 | 0.3 | 0.2 | 0.2 |
EV To EBITDA EV To EBITDA | 3.8 | 3.5 | 4.1 | 3.9 | 1.5 | 54.6 | 8.0 | 21.3 | 13.1 | 12.6 | 29.1 | 85.2 |
GPM GPM% | 96.5 | 96.3 | 96.0 | 97.7 | 97.9 | 97.7 | 93.5 | 94.0 | 93.9 | 93.2 | 91.5 | 91.5 |
OPM OPM% | 9.3 | 11.3 | 10.6 | 9.3 | 13.4 | 3.0 | 6.2 | 5.4 | 7.7 | 5.8 | 2.3 | 0.8 |
NPM NPM% | 3.0 | 4.8 | 5.2 | 3.9 | 3.7 | -2.3 | -0.9 | 6.4 | 2.8 | -2.7 | -3.3 | -1.7 |
ROCE ROCE% | 10.3 | 15.3 | 14.7 | 13.0 | 18.6 | -2.4 | 0.5 | 3.4 | 3.1 | 3.0 | 1.3 | 1.3 |
ROE ROE% | 8.4 | 13.4 | 13.1 | 10.5 | 10.7 | -2.8 | -0.5 | 3.4 | 1.8 | -1.5 | -1.7 | -1.7 |
ROA ROA% | 4.1 | 7.2 | 7.6 | 5.8 | 4.5 | -1.4 | -0.3 | 2.5 | 1.2 | -1.1 | -1.2 | -1.2 |
Documents — Hinduja Global Solutions Ltd
Concall Transcript Summaries — Hinduja Global Solutions Ltd