| Quarter | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 21 | 24 | 29 | 29 | 32 | 36 | |
Growth YoY Revenue Growth YoY% | 35.8 | 20.1 | 11.0 | 24.7 | ||
| 18 | 21 | 23 | 26 | 26 | 29 | |
| 4 | 3 | 6 | 3 | 6 | 7 | |
OPM OPM% | 17.5 | 11.6 | 20.0 | 9.1 | 18.1 | 18.7 |
| 0 | 0 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 2 | 2 |
PBT PBTCr | 3 | 2 | 5 | 2 | 5 | 6 |
| 0 | 1 | 1 | -1 | 0 | 1 | |
| 2 | 0 | 2 | 1 | 2 | 3 | |
Growth YoY PAT Growth YoY% | 35.1 | 233.3 | 2.0 | 152.7 | ||
NPM NPM% | 7.1 | 1.4 | 7.0 | 3.8 | 6.5 | 7.7 |
| 0.0 | 0.4 | 2.2 | 0.8 | 1.6 | 2.1 |
| Quarter | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 21 | 24 | 29 | 29 | 32 | 36 | |
Growth YoY Revenue Growth YoY% | 35.8 | 20.1 | 11.0 | 24.7 | ||
| 18 | 21 | 23 | 26 | 26 | 29 | |
| 4 | 3 | 6 | 3 | 6 | 7 | |
OPM OPM% | 17.5 | 11.6 | 20.0 | 9.1 | 18.1 | 18.7 |
| 0 | 0 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 2 | 2 |
PBT PBTCr | 3 | 2 | 5 | 2 | 5 | 6 |
| 0 | 1 | 1 | -1 | 0 | 1 | |
| 2 | 0 | 2 | 1 | 2 | 3 | |
Growth YoY PAT Growth YoY% | 35.1 | 233.3 | 2.0 | 152.7 | ||
NPM NPM% | 7.1 | 1.4 | 7.0 | 3.8 | 6.5 | 7.7 |
| 0.0 | 0.4 | 2.2 | 0.8 | 1.6 | 2.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 24 | 44 | 51 | 45 | 58 | 68 |
Growth Revenue Growth% | 82.7 | 15.8 | -11.3 | 27.5 | 17.8 | |
| 23 | 41 | 44 | 39 | 49 | 56 | |
| 2 | 3 | 7 | 7 | 8 | 13 | |
OPM OPM% | 6.3 | 6.5 | 14.4 | 14.3 | 14.6 | 18.4 |
| 0 | 0 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 2 | 3 | 3 | 4 |
PBT PBTCr | 0 | 1 | 5 | 3 | 4 | 6 |
| 0 | 0 | 2 | 1 | 1 | 1 | |
PAT PATCr | 0 | 1 | 3 | 2 | 3 | 5 |
Growth PAT Growth% | 269.4 | 198.3 | -33.6 | 70.4 | 54.9 | |
NPM NPM% | 1.0 | 2.1 | 5.4 | 4.1 | 5.4 | 7.1 |
| 12.6 | 46.5 | 4.5 | 2.6 | 2.8 | 3.7 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 24 | 44 | 51 | 45 | 58 | 68 |
Growth Revenue Growth% | 82.7 | 15.8 | -11.3 | 27.5 | 17.8 | |
| 23 | 41 | 44 | 39 | 49 | 56 | |
| 2 | 3 | 7 | 7 | 8 | 13 | |
OPM OPM% | 6.3 | 6.5 | 14.4 | 14.3 | 14.6 | 18.4 |
| 0 | 0 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 2 | 3 | 3 | 4 |
PBT PBTCr | 0 | 1 | 5 | 3 | 4 | 6 |
| 0 | 0 | 2 | 1 | 1 | 1 | |
PAT PATCr | 0 | 1 | 3 | 2 | 3 | 5 |
Growth PAT Growth% | 269.4 | 198.3 | -33.6 | 70.4 | 54.9 | |
NPM NPM% | 1.0 | 2.1 | 5.4 | 4.1 | 5.4 | 7.1 |
| 12.6 | 46.5 | 4.5 | 2.6 | 2.8 | 3.7 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 9 | 13 | 13 |
Reserves ReservesCr | 6 | 7 | 10 | 12 | 23 | 28 |
| 6 | 10 | 16 | 12 | 13 | 50 | |
| 1 | 1 | 2 | 4 | 5 | 6 | |
| 13 | 19 | 29 | 37 | 55 | 98 | |
| 7 | 10 | 14 | 22 | 34 | 51 | |
| 6 | 8 | 14 | 15 | 20 | 47 | |
| 13 | 19 | 29 | 37 | 55 | 98 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 9 | 13 | 13 |
Reserves ReservesCr | 6 | 7 | 10 | 12 | 23 | 28 |
| 6 | 10 | 16 | 12 | 13 | 50 | |
| 1 | 1 | 2 | 4 | 5 | 6 | |
| 13 | 19 | 29 | 37 | 55 | 98 | |
| 7 | 10 | 14 | 22 | 34 | 51 | |
| 6 | 8 | 14 | 15 | 20 | 47 | |
| 13 | 19 | 29 | 37 | 55 | 98 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 2 | 2 | 3 | -4 | -2 | 27 | |
| -3 | -3 | -8 | -3 | -3 | -31 | |
| -1 | 0 | 5 | 7 | 7 | 6 | |
Net Cash Flow Net Cash FlowCr | -2 | -1 | 0 | 0 | 2 | 2 |
Free Cash Flow Free Cash FlowCr | 0 | -1 | -5 | -8 | -6 | -4 |
CFO To PAT CFO To PAT% | 890.4 | 221.6 | 101.7 | -242.8 | -79.3 | 557.2 |
CFO To EBITDA CFO To EBITDA% | 147.8 | 71.6 | 38.3 | -68.7 | -29.6 | 216.3 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 2 | 2 | 3 | -4 | -2 | 27 | |
| -3 | -3 | -8 | -3 | -3 | -31 | |
| -1 | 0 | 5 | 7 | 7 | 6 | |
Net Cash Flow Net Cash FlowCr | -2 | -1 | 0 | 0 | 2 | 2 |
Free Cash Flow Free Cash FlowCr | 0 | -1 | -5 | -8 | -6 | -4 |
CFO To PAT CFO To PAT% | 890.4 | 221.6 | 101.7 | -242.8 | -79.3 | 557.2 |
CFO To EBITDA CFO To EBITDA% | 147.8 | 71.6 | 38.3 | -68.7 | -29.6 | 216.3 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 26 | 71 | 36 | 32 | |||
Price To Earnings Price To Earnings | 14.3 | 22.5 | 7.5 | 6.5 | |||
Price To Sales Price To Sales | 0.6 | 1.2 | 0.5 | 0.5 | |||
Price To Book Price To Book | 1.3 | 1.9 | 0.9 | 0.8 | |||
EV To EBITDA EV To EBITDA | 5.6 | 9.5 | 4.1 | 4.0 | |||
GPM GPM% | 80.6 | 79.4 | 80.9 | 86.3 | 88.7 | 90.9 | 90.9 |
OPM OPM% | 6.3 | 6.5 | 14.4 | 14.3 | 14.6 | 18.4 | 18.4 |
NPM NPM% | 1.0 | 2.1 | 5.4 | 4.1 | 5.4 | 7.1 | 7.1 |
ROCE ROCE% | 7.5 | 16.6 | 27.1 | 14.1 | 12.8 | 14.1 | 14.1 |
ROE ROE% | 4.2 | 13.3 | 26.6 | 8.8 | 8.6 | 11.7 | 11.7 |
ROA ROA% | 1.9 | 5.0 | 9.6 | 5.0 | 5.8 | 5.0 | 5.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 26 | 71 | 36 | 32 | |||
Price To Earnings Price To Earnings | 14.3 | 22.5 | 7.5 | 6.5 | |||
Price To Sales Price To Sales | 0.6 | 1.2 | 0.5 | 0.5 | |||
Price To Book Price To Book | 1.3 | 1.9 | 0.9 | 0.8 | |||
EV To EBITDA EV To EBITDA | 5.6 | 9.5 | 4.1 | 4.0 | |||
GPM GPM% | 80.6 | 79.4 | 80.9 | 86.3 | 88.7 | 90.9 | 90.9 |
OPM OPM% | 6.3 | 6.5 | 14.4 | 14.3 | 14.6 | 18.4 | 18.4 |
NPM NPM% | 1.0 | 2.1 | 5.4 | 4.1 | 5.4 | 7.1 | 7.1 |
ROCE ROCE% | 7.5 | 16.6 | 27.1 | 14.1 | 12.8 | 14.1 | 14.1 |
ROE ROE% | 4.2 | 13.3 | 26.6 | 8.8 | 8.6 | 11.7 | 11.7 |
ROA ROA% | 1.9 | 5.0 | 9.6 | 5.0 | 5.8 | 5.0 | 5.0 |
Documents — HRH Next Services Ltd
Concall Transcript Summaries — HRH Next Services Ltd