| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 394 | 443 | 464 | 379 | 424 | 490 | 514 | 394 | 452 | 497 | 511 | 437 | |
Growth YoY Revenue Growth YoY% | -3.7 | 0.6 | 5.2 | -3.8 | 7.5 | 10.6 | 10.6 | 4.0 | 6.5 | 1.4 | -0.5 | 11.1 |
| 428 | 458 | 463 | 420 | 447 | 484 | 488 | 405 | 456 | 482 | 427 | 407 | |
| -34 | -15 | 1 | -41 | -23 | 6 | 26 | -12 | -4 | 15 | 84 | 30 | |
OPM OPM% | -8.5 | -3.4 | 0.3 | -10.9 | -5.4 | 1.2 | 5.0 | -2.9 | -0.9 | 3.0 | 16.5 | 6.9 |
| 2 | 44 | 32 | 49 | 56 | 41 | 69 | 39 | 47 | -5 | -28 | 61 | |
Interest Expense Interest ExpenseCr | 20 | 21 | 20 | 17 | 18 | 16 | 16 | 15 | 15 | 15 | 15 | 15 |
Depreciation DepreciationCr | 30 | 29 | 31 | 27 | 24 | 24 | 23 | 23 | 25 | 22 | 23 | 20 |
PBT PBTCr | -81 | -21 | -17 | -36 | -9 | 6 | 55 | -10 | 3 | -27 | 19 | 57 |
| -24 | -6 | -17 | -9 | -3 | 10 | 3 | -14 | 7 | -3 | -3 | 9 | |
| -57 | -15 | 0 | -28 | -6 | -3 | 51 | -11 | -4 | -24 | -10 | 44 | |
Growth YoY PAT Growth YoY% | 66.0 | 36.3 | 98.5 | -45.4 | 88.9 | 78.6 | 16,667.7 | 58.8 | 31.4 | -631.5 | -118.8 | 482.7 |
NPM NPM% | -14.4 | -3.4 | -0.1 | -7.3 | -1.5 | -0.7 | 10.0 | -2.9 | -1.0 | -4.8 | -1.9 | 9.9 |
| -2.2 | -0.6 | 0.1 | -1.1 | -0.3 | -0.3 | 1.8 | -0.6 | -0.2 | -1.0 | -0.6 | 1.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 394 | 443 | 464 | 379 | 424 | 490 | 514 | 394 | 452 | 497 | 511 | 437 | |
Growth YoY Revenue Growth YoY% | -3.7 | 0.6 | 5.2 | -3.8 | 7.5 | 10.6 | 10.6 | 4.0 | 6.5 | 1.4 | -0.5 | 11.1 |
| 428 | 458 | 463 | 420 | 447 | 484 | 488 | 405 | 456 | 482 | 427 | 407 | |
| -34 | -15 | 1 | -41 | -23 | 6 | 26 | -12 | -4 | 15 | 84 | 30 | |
OPM OPM% | -8.5 | -3.4 | 0.3 | -10.9 | -5.4 | 1.2 | 5.0 | -2.9 | -0.9 | 3.0 | 16.5 | 6.9 |
| 2 | 44 | 32 | 49 | 56 | 41 | 69 | 39 | 47 | -5 | -28 | 61 | |
Interest Expense Interest ExpenseCr | 20 | 21 | 20 | 17 | 18 | 16 | 16 | 15 | 15 | 15 | 15 | 15 |
Depreciation DepreciationCr | 30 | 29 | 31 | 27 | 24 | 24 | 23 | 23 | 25 | 22 | 23 | 20 |
PBT PBTCr | -81 | -21 | -17 | -36 | -9 | 6 | 55 | -10 | 3 | -27 | 19 | 57 |
| -24 | -6 | -17 | -9 | -3 | 10 | 3 | -14 | 7 | -3 | -3 | 9 | |
| -57 | -15 | 0 | -28 | -6 | -3 | 51 | -11 | -4 | -24 | -10 | 44 | |
Growth YoY PAT Growth YoY% | 66.0 | 36.3 | 98.5 | -45.4 | 88.9 | 78.6 | 16,667.7 | 58.8 | 31.4 | -631.5 | -118.8 | 482.7 |
NPM NPM% | -14.4 | -3.4 | -0.1 | -7.3 | -1.5 | -0.7 | 10.0 | -2.9 | -1.0 | -4.8 | -1.9 | 9.9 |
| -2.2 | -0.6 | 0.1 | -1.1 | -0.3 | -0.3 | 1.8 | -0.6 | -0.2 | -1.0 | -0.6 | 1.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,502 | 2,452 | 2,299 | 2,199 | 2,083 | 1,117 | 1,500 | 1,711 | 1,695 | 1,746 | 1,803 | 1,896 |
Growth Revenue Growth% | 9.3 | -2.0 | -6.2 | -4.4 | -5.3 | -46.4 | 34.3 | 14.0 | -1.0 | 3.0 | 3.3 | 4.2 |
| 2,179 | 2,154 | 1,935 | 2,215 | 1,940 | 1,241 | 1,474 | 1,851 | 1,767 | 1,688 | 1,673 | 1,771 | |
| 323 | 298 | 365 | -16 | 143 | -124 | 27 | -140 | -73 | 58 | 130 | 125 | |
OPM OPM% | 12.9 | 12.2 | 15.9 | -0.7 | 6.9 | -11.1 | 1.8 | -8.2 | -4.3 | 3.3 | 7.2 | 6.6 |
| 156 | 229 | 284 | 201 | -205 | 211 | 177 | 154 | 129 | 212 | 54 | 76 | |
Interest Expense Interest ExpenseCr | 63 | 95 | 81 | 114 | 99 | 56 | 55 | 76 | 78 | 67 | 60 | 61 |
Depreciation DepreciationCr | 102 | 125 | 121 | 108 | 182 | 137 | 135 | 132 | 119 | 98 | 93 | 89 |
PBT PBTCr | 314 | 308 | 446 | -36 | -344 | -106 | 14 | -193 | -140 | 104 | 31 | 51 |
| 80 | 67 | 94 | -52 | -2 | -45 | -7 | 58 | -49 | 4 | -8 | 10 | |
PAT PATCr | 234 | 241 | 352 | 16 | -342 | -61 | 21 | -252 | -91 | 100 | 39 | 6 |
Growth PAT Growth% | 7.3 | 3.0 | 46.3 | -95.5 | -2,251.3 | 82.1 | 135.2 | -1,272.6 | 63.7 | 209.4 | -61.4 | -80.9 |
NPM NPM% | 9.3 | 9.8 | 15.3 | 0.7 | -16.4 | -5.5 | 1.4 | -14.7 | -5.4 | 5.7 | 2.1 | 0.3 |
| 6.7 | 6.5 | 11.8 | -0.5 | -15.0 | -3.1 | 0.8 | -9.8 | -3.5 | 0.1 | -2.4 | -0.4 |
| 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 | 2,502 | 2,452 | 2,299 | 2,199 | 2,083 | 1,117 | 1,500 | 1,711 | 1,695 | 1,746 | 1,803 | 1,896 |
Growth Revenue Growth% | 9.3 | -2.0 | -6.2 | -4.4 | -5.3 | -46.4 | 34.3 | 14.0 | -1.0 | 3.0 | 3.3 | 4.2 |
| 2,179 | 2,154 | 1,935 | 2,215 | 1,940 | 1,241 | 1,474 | 1,851 | 1,767 | 1,688 | 1,673 | 1,771 | |
| 323 | 298 | 365 | -16 | 143 | -124 | 27 | -140 | -73 | 58 | 130 | 125 | |
OPM OPM% | 12.9 | 12.2 | 15.9 | -0.7 | 6.9 | -11.1 | 1.8 | -8.2 | -4.3 | 3.3 | 7.2 | 6.6 |
| 156 | 229 | 284 | 201 | -205 | 211 | 177 | 154 | 129 | 212 | 54 | 76 | |
Interest Expense Interest ExpenseCr | 63 | 95 | 81 | 114 | 99 | 56 | 55 | 76 | 78 | 67 | 60 | 61 |
Depreciation DepreciationCr | 102 | 125 | 121 | 108 | 182 | 137 | 135 | 132 | 119 | 98 | 93 | 89 |
PBT PBTCr | 314 | 308 | 446 | -36 | -344 | -106 | 14 | -193 | -140 | 104 | 31 | 51 |
| 80 | 67 | 94 | -52 | -2 | -45 | -7 | 58 | -49 | 4 | -8 | 10 | |
PAT PATCr | 234 | 241 | 352 | 16 | -342 | -61 | 21 | -252 | -91 | 100 | 39 | 6 |
Growth PAT Growth% | 7.3 | 3.0 | 46.3 | -95.5 | -2,251.3 | 82.1 | 135.2 | -1,272.6 | 63.7 | 209.4 | -61.4 | -80.9 |
NPM NPM% | 9.3 | 9.8 | 15.3 | 0.7 | -16.4 | -5.5 | 1.4 | -14.7 | -5.4 | 5.7 | 2.1 | 0.3 |
| 6.7 | 6.5 | 11.8 | -0.5 | -15.0 | -3.1 | 0.8 | -9.8 | -3.5 | 0.1 | -2.4 | -0.4 |
| 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 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 46 |
Reserves ReservesCr | 2,036 | 2,186 | 2,498 | 2,465 | 2,109 | 2,043 | 2,037 | 1,753 | 1,668 | 1,620 | 1,573 |
| 1,924 | 1,986 | 2,026 | 1,786 | 1,467 | 1,622 | 1,621 | 1,758 | 1,798 | 1,710 | 1,816 | |
| 81 | 40 | 32 | 329 | 323 | 228 | 275 | 241 | 253 | 173 | 144 | |
| 4,321 | 4,558 | 4,944 | 4,990 | 4,346 | 4,346 | 4,378 | 4,153 | 4,108 | 3,933 | 3,969 | |
| 1,504 | 977 | 1,505 | 2,259 | 1,327 | 1,122 | 1,828 | 1,435 | 1,846 | 1,999 | 2,022 | |
| 2,818 | 3,581 | 3,439 | 2,731 | 3,019 | 3,224 | 2,550 | 2,719 | 2,263 | 1,934 | 1,948 | |
| 4,321 | 4,558 | 4,944 | 4,990 | 4,346 | 4,346 | 4,378 | 4,153 | 4,108 | 3,933 | 3,969 |
| 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 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 46 |
Reserves ReservesCr | 2,036 | 2,186 | 2,498 | 2,465 | 2,109 | 2,043 | 2,037 | 1,753 | 1,668 | 1,620 | 1,573 |
| 1,924 | 1,986 | 2,026 | 1,786 | 1,467 | 1,622 | 1,621 | 1,758 | 1,798 | 1,710 | 1,816 | |
| 81 | 40 | 32 | 329 | 323 | 228 | 275 | 241 | 253 | 173 | 144 | |
| 4,321 | 4,558 | 4,944 | 4,990 | 4,346 | 4,346 | 4,378 | 4,153 | 4,108 | 3,933 | 3,969 | |
| 1,504 | 977 | 1,505 | 2,259 | 1,327 | 1,122 | 1,828 | 1,435 | 1,846 | 1,999 | 2,022 | |
| 2,818 | 3,581 | 3,439 | 2,731 | 3,019 | 3,224 | 2,550 | 2,719 | 2,263 | 1,934 | 1,948 | |
| 4,321 | 4,558 | 4,944 | 4,990 | 4,346 | 4,346 | 4,378 | 4,153 | 4,108 | 3,933 | 3,969 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 210 | 306 | 309 | 73 | 38 | 203 | 14 | -47 | -53 | 57 | 99 | |
| -879 | -266 | -245 | 115 | 420 | -60 | 4 | 248 | 142 | 170 | -106 | |
| 636 | -62 | -9 | -206 | -585 | -112 | -32 | -207 | -57 | -253 | 15 | |
Net Cash Flow Net Cash FlowCr | -33 | -22 | 54 | -18 | -127 | 31 | -13 | -6 | 31 | -27 | 8 |
Free Cash Flow Free Cash FlowCr | -368 | 263 | 318 | 0 | 16 | 191 | -8 | -71 | -33 | 107 | 109 |
CFO To PAT CFO To PAT% | 90.0 | 127.3 | 87.7 | 458.5 | -11.1 | -332.2 | 67.3 | 18.7 | 58.2 | 56.6 | 256.6 |
CFO To EBITDA CFO To EBITDA% | 65.2 | 102.7 | 84.7 | -458.8 | 26.7 | -163.7 | 54.5 | 33.7 | 73.0 | 98.0 | 76.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 210 | 306 | 309 | 73 | 38 | 203 | 14 | -47 | -53 | 57 | 99 | |
| -879 | -266 | -245 | 115 | 420 | -60 | 4 | 248 | 142 | 170 | -106 | |
| 636 | -62 | -9 | -206 | -585 | -112 | -32 | -207 | -57 | -253 | 15 | |
Net Cash Flow Net Cash FlowCr | -33 | -22 | 54 | -18 | -127 | 31 | -13 | -6 | 31 | -27 | 8 |
Free Cash Flow Free Cash FlowCr | -368 | 263 | 318 | 0 | 16 | 191 | -8 | -71 | -33 | 107 | 109 |
CFO To PAT CFO To PAT% | 90.0 | 127.3 | 87.7 | 458.5 | -11.1 | -332.2 | 67.3 | 18.7 | 58.2 | 56.6 | 256.6 |
CFO To EBITDA CFO To EBITDA% | 65.2 | 102.7 | 84.7 | -458.8 | 26.7 | -163.7 | 54.5 | 33.7 | 73.0 | 98.0 | 76.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,771 | 1,927 | 1,962 | 1,044 | 233 | 484 | 775 | 350 | 616 | 382 | 412 | 591 |
Price To Earnings Price To Earnings | 10.2 | 11.2 | 6.3 | 43.3 | 205.1 | |||||||
Price To Sales Price To Sales | 0.7 | 0.8 | 0.8 | 0.5 | 0.1 | 0.4 | 0.5 | 0.2 | 0.4 | 0.2 | 0.2 | 0.3 |
Price To Book Price To Book | 0.8 | 0.9 | 0.8 | 0.4 | 0.1 | 0.2 | 0.4 | 0.2 | 0.4 | 0.2 | 0.3 | 0.4 |
EV To EBITDA EV To EBITDA | 8.3 | 9.7 | 8.1 | -119.2 | 6.3 | -9.7 | 57.8 | -7.9 | -19.0 | 18.0 | 8.7 | 10.2 |
GPM GPM% | 60.1 | 57.4 | 57.0 | 50.7 | 60.3 | 58.0 | 57.1 | 48.0 | 52.3 | 62.5 | 62.8 | 62.8 |
OPM OPM% | 12.9 | 12.2 | 15.9 | -0.7 | 6.9 | -11.1 | 1.8 | -8.2 | -4.3 | 3.3 | 7.2 | 6.6 |
NPM NPM% | 9.3 | 9.8 | 15.3 | 0.7 | -16.4 | -5.5 | 1.4 | -14.7 | -5.4 | 5.7 | 2.1 | 0.3 |
ROCE ROCE% | 12.0 | 12.1 | 14.2 | 2.1 | -8.4 | -1.7 | 2.3 | -4.4 | -2.4 | 7.2 | 3.8 | 3.8 |
ROE ROE% | 11.2 | 10.8 | 13.8 | 0.6 | -15.9 | -2.9 | 1.0 | -14.0 | -5.3 | 6.0 | 2.4 | 2.4 |
ROA ROA% | 5.4 | 5.3 | 7.1 | 0.3 | -7.9 | -1.4 | 0.5 | -6.1 | -2.2 | 2.5 | 1.0 | 1.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,771 | 1,927 | 1,962 | 1,044 | 233 | 484 | 775 | 350 | 616 | 382 | 412 | 591 |
Price To Earnings Price To Earnings | 10.2 | 11.2 | 6.3 | 43.3 | 205.1 | |||||||
Price To Sales Price To Sales | 0.7 | 0.8 | 0.8 | 0.5 | 0.1 | 0.4 | 0.5 | 0.2 | 0.4 | 0.2 | 0.2 | 0.3 |
Price To Book Price To Book | 0.8 | 0.9 | 0.8 | 0.4 | 0.1 | 0.2 | 0.4 | 0.2 | 0.4 | 0.2 | 0.3 | 0.4 |
EV To EBITDA EV To EBITDA | 8.3 | 9.7 | 8.1 | -119.2 | 6.3 | -9.7 | 57.8 | -7.9 | -19.0 | 18.0 | 8.7 | 10.2 |
GPM GPM% | 60.1 | 57.4 | 57.0 | 50.7 | 60.3 | 58.0 | 57.1 | 48.0 | 52.3 | 62.5 | 62.8 | 62.8 |
OPM OPM% | 12.9 | 12.2 | 15.9 | -0.7 | 6.9 | -11.1 | 1.8 | -8.2 | -4.3 | 3.3 | 7.2 | 6.6 |
NPM NPM% | 9.3 | 9.8 | 15.3 | 0.7 | -16.4 | -5.5 | 1.4 | -14.7 | -5.4 | 5.7 | 2.1 | 0.3 |
ROCE ROCE% | 12.0 | 12.1 | 14.2 | 2.1 | -8.4 | -1.7 | 2.3 | -4.4 | -2.4 | 7.2 | 3.8 | 3.8 |
ROE ROE% | 11.2 | 10.8 | 13.8 | 0.6 | -15.9 | -2.9 | 1.0 | -14.0 | -5.3 | 6.0 | 2.4 | 2.4 |
ROA ROA% | 5.4 | 5.3 | 7.1 | 0.3 | -7.9 | -1.4 | 0.5 | -6.1 | -2.2 | 2.5 | 1.0 | 1.0 |
Documents — H T Media Ltd
Concall Transcript Summaries — H T Media Ltd