| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 56 | 31 | 106 | 120 | 99 | 92 | 97 | 187 | 209 | 88 | 160 | 156 | |
Growth YoY Revenue Growth YoY% | 34.7 | -74.1 | 29.6 | 84.5 | 78.0 | 197.2 | -8.6 | 55.8 | 110.7 | -5.3 | 65.4 | -17.0 |
| 34 | 23 | 261 | 106 | 38 | 60 | 88 | 147 | 177 | 85 | 82 | 127 | |
| 21 | 8 | -155 | 14 | 61 | 33 | 8 | 41 | 31 | 2 | 78 | 28 | |
OPM OPM% | 38.1 | 24.9 | -146.5 | 11.9 | 61.2 | 35.6 | 8.7 | 21.8 | 15.0 | 2.5 | 49.0 | 18.3 |
| 5 | 11 | 84 | 6 | 40 | 28 | 44 | 48 | 55 | 44 | 43 | 47 | |
Interest Expense Interest ExpenseCr | 15 | 11 | 16 | 14 | 65 | 37 | 19 | 16 | 27 | 23 | 85 | 42 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 10 | 6 | -88 | 5 | 36 | 23 | 33 | 72 | 58 | 22 | 36 | 32 |
| 3 | 1 | 2 | -1 | 7 | 7 | 29 | -10 | 27 | -2 | 6 | 6 | |
| 8 | 5 | -89 | 6 | 29 | 16 | 4 | 82 | 32 | 24 | 30 | 27 | |
Growth YoY PAT Growth YoY% | -72.8 | -54.8 | -10,585.9 | 3,261.1 | 269.6 | 209.8 | 104.7 | 1,255.7 | 8.7 | 54.0 | 618.7 | -67.5 |
NPM NPM% | 14.2 | 16.4 | -84.3 | 5.0 | 29.5 | 17.1 | 4.3 | 43.8 | 15.2 | 27.8 | 18.8 | 17.1 |
| 0.3 | 0.3 | -11.7 | 0.6 | 1.3 | 1.6 | 0.3 | 5.8 | 1.8 | 1.6 | 1.6 | 1.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 56 | 31 | 106 | 120 | 99 | 92 | 97 | 187 | 209 | 88 | 160 | 156 | |
Growth YoY Revenue Growth YoY% | 34.7 | -74.1 | 29.6 | 84.5 | 78.0 | 197.2 | -8.6 | 55.8 | 110.7 | -5.3 | 65.4 | -17.0 |
| 34 | 23 | 261 | 106 | 38 | 60 | 88 | 147 | 177 | 85 | 82 | 127 | |
| 21 | 8 | -155 | 14 | 61 | 33 | 8 | 41 | 31 | 2 | 78 | 28 | |
OPM OPM% | 38.1 | 24.9 | -146.5 | 11.9 | 61.2 | 35.6 | 8.7 | 21.8 | 15.0 | 2.5 | 49.0 | 18.3 |
| 5 | 11 | 84 | 6 | 40 | 28 | 44 | 48 | 55 | 44 | 43 | 47 | |
Interest Expense Interest ExpenseCr | 15 | 11 | 16 | 14 | 65 | 37 | 19 | 16 | 27 | 23 | 85 | 42 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 10 | 6 | -88 | 5 | 36 | 23 | 33 | 72 | 58 | 22 | 36 | 32 |
| 3 | 1 | 2 | -1 | 7 | 7 | 29 | -10 | 27 | -2 | 6 | 6 | |
| 8 | 5 | -89 | 6 | 29 | 16 | 4 | 82 | 32 | 24 | 30 | 27 | |
Growth YoY PAT Growth YoY% | -72.8 | -54.8 | -10,585.9 | 3,261.1 | 269.6 | 209.8 | 104.7 | 1,255.7 | 8.7 | 54.0 | 618.7 | -67.5 |
NPM NPM% | 14.2 | 16.4 | -84.3 | 5.0 | 29.5 | 17.1 | 4.3 | 43.8 | 15.2 | 27.8 | 18.8 | 17.1 |
| 0.3 | 0.3 | -11.7 | 0.6 | 1.3 | 1.6 | 0.3 | 5.8 | 1.8 | 1.6 | 1.6 | 1.8 |
| 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 | 451 | 543 | 563 | 471 | 273 | 266 | 190 | 319 | 258 | 408 | 644 | 612 |
Growth Revenue Growth% | 1.8 | 20.3 | 3.7 | -16.3 | -42.1 | -2.4 | -28.5 | 67.7 | -19.2 | 58.5 | 57.5 | 28.6 |
| 75 | 174 | 524 | 328 | 197 | 333 | 250 | 245 | 360 | 292 | 491 | 471 | |
| 376 | 368 | 39 | 143 | 76 | -67 | -60 | 74 | -102 | 116 | 153 | 140 | |
OPM OPM% | 83.4 | 67.9 | 6.8 | 30.4 | 27.8 | -25.2 | -31.3 | 23.3 | -39.6 | 28.5 | 23.7 | 22.9 |
| 43 | 33 | 291 | 78 | 38 | 46 | 24 | 17 | 104 | 118 | 189 | 189 | |
Interest Expense Interest ExpenseCr | 452 | 424 | 351 | 218 | 139 | 105 | 87 | 94 | 74 | 135 | 151 | 177 |
Depreciation DepreciationCr | 5 | 3 | 3 | 3 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 4 |
PBT PBTCr | -38 | -26 | -25 | 0 | -29 | -130 | -127 | -6 | -75 | 97 | 188 | 149 |
| -5 | 6 | -2 | 12 | 17 | 0 | 3 | -32 | 1 | 41 | 20 | 36 | |
PAT PATCr | -34 | -32 | -23 | -12 | -46 | -130 | -130 | 26 | -76 | 55 | 168 | 113 |
Growth PAT Growth% | -683.5 | 5.8 | 28.1 | 47.9 | -291.8 | -180.0 | -0.4 | 120.2 | -389.0 | 172.6 | 204.6 | -14.1 |
NPM NPM% | -7.4 | -5.8 | -4.0 | -2.5 | -17.0 | -48.8 | -68.4 | 8.2 | -29.5 | 13.5 | 26.1 | 18.4 |
| -3.4 | -5.6 | -3.6 | -2.1 | -8.3 | -16.7 | -17.7 | 4.2 | -11.2 | 4.4 | 10.6 | 6.7 |
| 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 | 451 | 543 | 563 | 471 | 273 | 266 | 190 | 319 | 258 | 408 | 644 | 612 |
Growth Revenue Growth% | 1.8 | 20.3 | 3.7 | -16.3 | -42.1 | -2.4 | -28.5 | 67.7 | -19.2 | 58.5 | 57.5 | 28.6 |
| 75 | 174 | 524 | 328 | 197 | 333 | 250 | 245 | 360 | 292 | 491 | 471 | |
| 376 | 368 | 39 | 143 | 76 | -67 | -60 | 74 | -102 | 116 | 153 | 140 | |
OPM OPM% | 83.4 | 67.9 | 6.8 | 30.4 | 27.8 | -25.2 | -31.3 | 23.3 | -39.6 | 28.5 | 23.7 | 22.9 |
| 43 | 33 | 291 | 78 | 38 | 46 | 24 | 17 | 104 | 118 | 189 | 189 | |
Interest Expense Interest ExpenseCr | 452 | 424 | 351 | 218 | 139 | 105 | 87 | 94 | 74 | 135 | 151 | 177 |
Depreciation DepreciationCr | 5 | 3 | 3 | 3 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 4 |
PBT PBTCr | -38 | -26 | -25 | 0 | -29 | -130 | -127 | -6 | -75 | 97 | 188 | 149 |
| -5 | 6 | -2 | 12 | 17 | 0 | 3 | -32 | 1 | 41 | 20 | 36 | |
PAT PATCr | -34 | -32 | -23 | -12 | -46 | -130 | -130 | 26 | -76 | 55 | 168 | 113 |
Growth PAT Growth% | -683.5 | 5.8 | 28.1 | 47.9 | -291.8 | -180.0 | -0.4 | 120.2 | -389.0 | 172.6 | 204.6 | -14.1 |
NPM NPM% | -7.4 | -5.8 | -4.0 | -2.5 | -17.0 | -48.8 | -68.4 | 8.2 | -29.5 | 13.5 | 26.1 | 18.4 |
| -3.4 | -5.6 | -3.6 | -2.1 | -8.3 | -16.7 | -17.7 | 4.2 | -11.2 | 4.4 | 10.6 | 6.7 |
| 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 | 73 | 73 | 73 | 73 | 73 | 73 | 73 | 76 | 80 | 136 | 142 |
Reserves ReservesCr | 1,634 | 1,578 | 1,549 | 1,530 | 1,460 | 1,339 | 1,216 | 1,224 | 1,178 | 556 | 633 |
| 3,110 | 2,717 | 2,620 | 2,643 | 2,663 | 2,632 | 3,108 | 3,081 | 3,188 | 2,375 | 2,604 | |
| 2,233 | 542 | 614 | 459 | 280 | 362 | 287 | 95 | 409 | 573 | 1,034 | |
| 7,067 | 4,931 | 4,878 | 4,726 | 4,497 | 4,427 | 4,702 | 4,504 | 4,910 | 5,418 | 6,302 | |
| 4,078 | 2,828 | 2,931 | 2,781 | 2,649 | 2,864 | 3,187 | 3,060 | 3,985 | 4,567 | 5,099 | |
| 2,989 | 2,104 | 1,947 | 1,945 | 1,848 | 1,563 | 1,515 | 1,444 | 925 | 851 | 1,203 | |
| 7,067 | 4,931 | 4,878 | 4,726 | 4,497 | 4,427 | 4,702 | 4,504 | 4,910 | 5,418 | 6,302 |
| 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 | 73 | 73 | 73 | 73 | 73 | 73 | 73 | 76 | 80 | 136 | 142 |
Reserves ReservesCr | 1,634 | 1,578 | 1,549 | 1,530 | 1,460 | 1,339 | 1,216 | 1,224 | 1,178 | 556 | 633 |
| 3,110 | 2,717 | 2,620 | 2,643 | 2,663 | 2,632 | 3,108 | 3,081 | 3,188 | 2,375 | 2,604 | |
| 2,233 | 542 | 614 | 459 | 280 | 362 | 287 | 95 | 409 | 573 | 1,034 | |
| 7,067 | 4,931 | 4,878 | 4,726 | 4,497 | 4,427 | 4,702 | 4,504 | 4,910 | 5,418 | 6,302 | |
| 4,078 | 2,828 | 2,931 | 2,781 | 2,649 | 2,864 | 3,187 | 3,060 | 3,985 | 4,567 | 5,099 | |
| 2,989 | 2,104 | 1,947 | 1,945 | 1,848 | 1,563 | 1,515 | 1,444 | 925 | 851 | 1,203 | |
| 7,067 | 4,931 | 4,878 | 4,726 | 4,497 | 4,427 | 4,702 | 4,504 | 4,910 | 5,418 | 6,302 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 330 | -3 | 451 | 76 | 68 | -129 | 24 | -6 | 161 | -580 | 187 | |
| -193 | 154 | 7 | 151 | 12 | 204 | 24 | 156 | -81 | -75 | -520 | |
| -142 | -159 | -444 | -219 | -87 | -57 | -58 | -145 | -27 | 644 | 390 | |
Net Cash Flow Net Cash FlowCr | -4 | -8 | 14 | 9 | -7 | 17 | -10 | 6 | 53 | -10 | 56 |
Free Cash Flow Free Cash FlowCr | 324 | 0 | 461 | 64 | 70 | -118 | 23 | -6 | 94 | -586 | 182 |
CFO To PAT CFO To PAT% | -983.6 | 8.2 | -1,987.3 | -645.8 | -146.4 | 99.5 | -18.2 | -21.3 | -211.5 | -1,050.6 | 111.0 |
CFO To EBITDA CFO To EBITDA% | 87.8 | -0.7 | 1,171.2 | 53.4 | 89.5 | 192.6 | -39.7 | -7.5 | -157.4 | -498.8 | 122.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 330 | -3 | 451 | 76 | 68 | -129 | 24 | -6 | 161 | -580 | 187 | |
| -193 | 154 | 7 | 151 | 12 | 204 | 24 | 156 | -81 | -75 | -520 | |
| -142 | -159 | -444 | -219 | -87 | -57 | -58 | -145 | -27 | 644 | 390 | |
Net Cash Flow Net Cash FlowCr | -4 | -8 | 14 | 9 | -7 | 17 | -10 | 6 | 53 | -10 | 56 |
Free Cash Flow Free Cash FlowCr | 324 | 0 | 461 | 64 | 70 | -118 | 23 | -6 | 94 | -586 | 182 |
CFO To PAT CFO To PAT% | -983.6 | 8.2 | -1,987.3 | -645.8 | -146.4 | 99.5 | -18.2 | -21.3 | -211.5 | -1,050.6 | 111.0 |
CFO To EBITDA CFO To EBITDA% | 87.8 | -0.7 | 1,171.2 | 53.4 | 89.5 | 192.6 | -39.7 | -7.5 | -157.4 | -498.8 | 122.2 |
| 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 | 755 | 663 | 511 | 234 | 56 | 109 | 338 | 236 | 1,052 | 2,553 | 2,433 | 2,495 |
Price To Earnings Price To Earnings | 7.7 | 55.5 | 14.9 | 26.3 | ||||||||
Price To Sales Price To Sales | 1.9 | 1.2 | 0.9 | 0.5 | 0.2 | 0.4 | 1.8 | 0.7 | 4.1 | 6.3 | 3.8 | 4.1 |
Price To Book Price To Book | 0.5 | 0.4 | 0.3 | 0.1 | 0.0 | 0.1 | 0.3 | 0.2 | 0.8 | 3.7 | 3.1 | 3.2 |
EV To EBITDA EV To EBITDA | 9.7 | 5.4 | 29.7 | 4.9 | 6.1 | -8.6 | -16.1 | 14.0 | -18.2 | 27.1 | 21.6 | 24.0 |
GPM GPM% | 104.1 | 97.0 | 68.3 | 54.0 | 116.8 | 60.8 | 66.7 | 56.2 | 53.7 | 63.0 | 52.7 | 52.7 |
OPM OPM% | 83.4 | 67.9 | 6.8 | 30.4 | 27.8 | -25.2 | -31.3 | 23.3 | -39.6 | 28.5 | 23.7 | 22.9 |
NPM NPM% | -7.4 | -5.8 | -4.0 | -2.5 | -17.0 | -48.8 | -68.4 | 8.2 | -29.5 | 13.5 | 26.1 | 18.4 |
ROCE ROCE% | 8.9 | 13.3 | 14.3 | 10.3 | 5.6 | -1.3 | -2.0 | 4.1 | 0.0 | 15.6 | 17.2 | 17.2 |
ROE ROE% | -2.0 | -1.9 | -1.4 | -0.7 | -3.0 | -9.2 | -10.1 | 2.0 | -6.0 | 8.0 | 21.7 | 21.7 |
ROA ROA% | -0.5 | -0.6 | -0.5 | -0.3 | -1.0 | -2.9 | -2.8 | 0.6 | -1.6 | 1.0 | 2.7 | 2.7 |
| 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 | 755 | 663 | 511 | 234 | 56 | 109 | 338 | 236 | 1,052 | 2,553 | 2,433 | 2,495 |
Price To Earnings Price To Earnings | 7.7 | 55.5 | 14.9 | 26.3 | ||||||||
Price To Sales Price To Sales | 1.9 | 1.2 | 0.9 | 0.5 | 0.2 | 0.4 | 1.8 | 0.7 | 4.1 | 6.3 | 3.8 | 4.1 |
Price To Book Price To Book | 0.5 | 0.4 | 0.3 | 0.1 | 0.0 | 0.1 | 0.3 | 0.2 | 0.8 | 3.7 | 3.1 | 3.2 |
EV To EBITDA EV To EBITDA | 9.7 | 5.4 | 29.7 | 4.9 | 6.1 | -8.6 | -16.1 | 14.0 | -18.2 | 27.1 | 21.6 | 24.0 |
GPM GPM% | 104.1 | 97.0 | 68.3 | 54.0 | 116.8 | 60.8 | 66.7 | 56.2 | 53.7 | 63.0 | 52.7 | 52.7 |
OPM OPM% | 83.4 | 67.9 | 6.8 | 30.4 | 27.8 | -25.2 | -31.3 | 23.3 | -39.6 | 28.5 | 23.7 | 22.9 |
NPM NPM% | -7.4 | -5.8 | -4.0 | -2.5 | -17.0 | -48.8 | -68.4 | 8.2 | -29.5 | 13.5 | 26.1 | 18.4 |
ROCE ROCE% | 8.9 | 13.3 | 14.3 | 10.3 | 5.6 | -1.3 | -2.0 | 4.1 | 0.0 | 15.6 | 17.2 | 17.2 |
ROE ROE% | -2.0 | -1.9 | -1.4 | -0.7 | -3.0 | -9.2 | -10.1 | 2.0 | -6.0 | 8.0 | 21.7 | 21.7 |
ROA ROA% | -0.5 | -0.6 | -0.5 | -0.3 | -1.0 | -2.9 | -2.8 | 0.6 | -1.6 | 1.0 | 2.7 | 2.7 |
Documents — Hubtown Ltd
Concall Transcript Summaries — Hubtown Ltd