| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 105 | 115 | 124 | 115 | 126 | 121 | 136 | 124 | 137 | 164 | 175 | 163 | |
Growth YoY Revenue Growth YoY% | 6.3 | 11.2 | 13.6 | 11.8 | 20.3 | 5.5 | 9.9 | 8.4 | 8.3 | 35.3 | 28.4 | 31.2 |
| 71 | 84 | 74 | 80 | 85 | 79 | 77 | 85 | 88 | 106 | 105 | 108 | |
| 34 | 30 | 50 | 35 | 41 | 42 | 59 | 40 | 49 | 57 | 70 | 55 | |
OPM OPM% | 32.5 | 26.4 | 40.2 | 30.6 | 32.7 | 34.9 | 43.4 | 31.9 | 35.5 | 35.0 | 39.8 | 33.7 |
| 16 | 17 | 24 | 18 | 20 | 19 | 21 | 24 | 21 | 9 | 14 | 32 | |
Interest Expense Interest ExpenseCr | 0 | 3 | 7 | 2 | 0 | 1 | 1 | 2 | 1 | 1 | 1 | 0 |
Depreciation DepreciationCr | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 10 | 10 | 11 |
PBT PBTCr | 47 | 41 | 62 | 47 | 57 | 56 | 74 | 58 | 64 | 55 | 73 | 76 |
| 15 | 8 | 15 | 11 | 20 | 14 | 18 | 16 | 16 | 16 | 20 | 20 | |
| 32 | 32 | 47 | 36 | 37 | 42 | 56 | 43 | 48 | 39 | 53 | 56 | |
Growth YoY PAT Growth YoY% | -13.6 | -17.4 | 21.8 | -11.7 | 15.4 | 30.3 | 19.0 | 19.1 | 29.4 | -7.5 | -5.9 | 32.0 |
NPM NPM% | 30.7 | 28.3 | 38.0 | 31.3 | 29.4 | 34.9 | 41.1 | 34.4 | 35.2 | 23.9 | 30.1 | 34.6 |
| 33.0 | 33.4 | 48.7 | 36.9 | 38.2 | 43.7 | 57.9 | 44.1 | 49.7 | 40.3 | 54.5 | 58.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 105 | 115 | 124 | 115 | 126 | 121 | 136 | 124 | 137 | 164 | 175 | 163 | |
Growth YoY Revenue Growth YoY% | 6.3 | 11.2 | 13.6 | 11.8 | 20.3 | 5.5 | 9.9 | 8.4 | 8.3 | 35.3 | 28.4 | 31.2 |
| 71 | 84 | 74 | 80 | 85 | 79 | 77 | 85 | 88 | 106 | 105 | 108 | |
| 34 | 30 | 50 | 35 | 41 | 42 | 59 | 40 | 49 | 57 | 70 | 55 | |
OPM OPM% | 32.5 | 26.4 | 40.2 | 30.6 | 32.7 | 34.9 | 43.4 | 31.9 | 35.5 | 35.0 | 39.8 | 33.7 |
| 16 | 17 | 24 | 18 | 20 | 19 | 21 | 24 | 21 | 9 | 14 | 32 | |
Interest Expense Interest ExpenseCr | 0 | 3 | 7 | 2 | 0 | 1 | 1 | 2 | 1 | 1 | 1 | 0 |
Depreciation DepreciationCr | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 10 | 10 | 11 |
PBT PBTCr | 47 | 41 | 62 | 47 | 57 | 56 | 74 | 58 | 64 | 55 | 73 | 76 |
| 15 | 8 | 15 | 11 | 20 | 14 | 18 | 16 | 16 | 16 | 20 | 20 | |
| 32 | 32 | 47 | 36 | 37 | 42 | 56 | 43 | 48 | 39 | 53 | 56 | |
Growth YoY PAT Growth YoY% | -13.6 | -17.4 | 21.8 | -11.7 | 15.4 | 30.3 | 19.0 | 19.1 | 29.4 | -7.5 | -5.9 | 32.0 |
NPM NPM% | 30.7 | 28.3 | 38.0 | 31.3 | 29.4 | 34.9 | 41.1 | 34.4 | 35.2 | 23.9 | 30.1 | 34.6 |
| 33.0 | 33.4 | 48.7 | 36.9 | 38.2 | 43.7 | 57.9 | 44.1 | 49.7 | 40.3 | 54.5 | 58.4 |
| 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 | 341 | 333 | 309 | 328 | 321 | 301 | 343 | 403 | 446 | 498 | 600 | 638 |
Growth Revenue Growth% | 6.0 | -2.4 | -7.3 | 6.2 | -2.1 | -6.2 | 13.9 | 17.6 | 10.6 | 11.6 | 20.4 | 25.7 |
| 240 | 232 | 194 | 215 | 225 | 220 | 222 | 260 | 297 | 320 | 384 | 408 | |
| 101 | 101 | 115 | 113 | 96 | 81 | 121 | 143 | 149 | 178 | 215 | 230 | |
OPM OPM% | 29.6 | 30.4 | 37.3 | 34.4 | 29.9 | 26.9 | 35.2 | 35.4 | 33.4 | 35.7 | 35.9 | 36.1 |
| 27 | 40 | 49 | 45 | 48 | 43 | 41 | 50 | 75 | 77 | 68 | 76 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 2 | 2 | 2 | 1 | 10 | 5 | 4 | 3 |
Depreciation DepreciationCr | 10 | 9 | 8 | 6 | 10 | 10 | 8 | 10 | 13 | 16 | 28 | 35 |
PBT PBTCr | 118 | 132 | 157 | 152 | 131 | 112 | 152 | 181 | 200 | 234 | 250 | 268 |
| 42 | 44 | 56 | 46 | 34 | 29 | 39 | 44 | 48 | 63 | 68 | 72 | |
PAT PATCr | 76 | 89 | 101 | 106 | 97 | 83 | 114 | 137 | 152 | 171 | 183 | 196 |
Growth PAT Growth% | 16.5 | 16.2 | 14.0 | 4.7 | -8.2 | -15.0 | 37.3 | 20.4 | 11.3 | 12.5 | 6.6 | 10.2 |
NPM NPM% | 22.4 | 26.7 | 32.8 | 32.3 | 30.3 | 27.5 | 33.1 | 33.9 | 34.1 | 34.4 | 30.4 | 30.7 |
| 77.6 | 90.0 | 102.4 | 108.0 | 100.0 | 84.9 | 116.7 | 140.6 | 157.1 | 176.7 | 188.6 | 202.9 |
| 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 | 341 | 333 | 309 | 328 | 321 | 301 | 343 | 403 | 446 | 498 | 600 | 638 |
Growth Revenue Growth% | 6.0 | -2.4 | -7.3 | 6.2 | -2.1 | -6.2 | 13.9 | 17.6 | 10.6 | 11.6 | 20.4 | 25.7 |
| 240 | 232 | 194 | 215 | 225 | 220 | 222 | 260 | 297 | 320 | 384 | 408 | |
| 101 | 101 | 115 | 113 | 96 | 81 | 121 | 143 | 149 | 178 | 215 | 230 | |
OPM OPM% | 29.6 | 30.4 | 37.3 | 34.4 | 29.9 | 26.9 | 35.2 | 35.4 | 33.4 | 35.7 | 35.9 | 36.1 |
| 27 | 40 | 49 | 45 | 48 | 43 | 41 | 50 | 75 | 77 | 68 | 76 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 2 | 2 | 2 | 1 | 10 | 5 | 4 | 3 |
Depreciation DepreciationCr | 10 | 9 | 8 | 6 | 10 | 10 | 8 | 10 | 13 | 16 | 28 | 35 |
PBT PBTCr | 118 | 132 | 157 | 152 | 131 | 112 | 152 | 181 | 200 | 234 | 250 | 268 |
| 42 | 44 | 56 | 46 | 34 | 29 | 39 | 44 | 48 | 63 | 68 | 72 | |
PAT PATCr | 76 | 89 | 101 | 106 | 97 | 83 | 114 | 137 | 152 | 171 | 183 | 196 |
Growth PAT Growth% | 16.5 | 16.2 | 14.0 | 4.7 | -8.2 | -15.0 | 37.3 | 20.4 | 11.3 | 12.5 | 6.6 | 10.2 |
NPM NPM% | 22.4 | 26.7 | 32.8 | 32.3 | 30.3 | 27.5 | 33.1 | 33.9 | 34.1 | 34.4 | 30.4 | 30.7 |
| 77.6 | 90.0 | 102.4 | 108.0 | 100.0 | 84.9 | 116.7 | 140.6 | 157.1 | 176.7 | 188.6 | 202.9 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 466 | 539 | 645 | 631 | 692 | 748 | 834 | 941 | 967 | 1,044 | 1,171 |
| 137 | 105 | 107 | 119 | 115 | 116 | 115 | 132 | 152 | 178 | 244 | |
| 13 | 5 | 8 | 8 | 26 | 19 | 15 | 14 | 54 | 59 | 57 | |
| 627 | 660 | 771 | 769 | 846 | 896 | 978 | 1,101 | 1,187 | 1,294 | 1,486 | |
| 319 | 444 | 402 | 564 | 720 | 495 | 436 | 565 | 656 | 1,130 | 929 | |
| 308 | 216 | 369 | 205 | 125 | 401 | 543 | 535 | 530 | 164 | 557 | |
| 627 | 660 | 771 | 769 | 846 | 896 | 978 | 1,101 | 1,187 | 1,294 | 1,486 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 466 | 539 | 645 | 631 | 692 | 748 | 834 | 941 | 967 | 1,044 | 1,171 |
| 137 | 105 | 107 | 119 | 115 | 116 | 115 | 132 | 152 | 178 | 244 | |
| 13 | 5 | 8 | 8 | 26 | 19 | 15 | 14 | 54 | 59 | 57 | |
| 627 | 660 | 771 | 769 | 846 | 896 | 978 | 1,101 | 1,187 | 1,294 | 1,486 | |
| 319 | 444 | 402 | 564 | 720 | 495 | 436 | 565 | 656 | 1,130 | 929 | |
| 308 | 216 | 369 | 205 | 125 | 401 | 543 | 535 | 530 | 164 | 557 | |
| 627 | 660 | 771 | 769 | 846 | 896 | 978 | 1,101 | 1,187 | 1,294 | 1,486 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 71 | 63 | 62 | 81 | 21 | 76 | 97 | 99 | 107 | 145 | 157 | |
| -41 | 10 | -54 | 45 | 11 | -32 | -72 | -77 | 27 | -17 | -110 | |
| -40 | -69 | 4 | -121 | -41 | -32 | -31 | -32 | -137 | -103 | -67 | |
Net Cash Flow Net Cash FlowCr | -10 | 5 | 12 | 5 | -8 | 12 | -7 | -10 | -2 | 25 | -20 |
Free Cash Flow Free Cash FlowCr | 61 | 60 | 63 | 81 | 17 | 74 | 91 | 90 | 100 | 133 | 145 |
CFO To PAT CFO To PAT% | 93.1 | 71.4 | 61.2 | 76.3 | 21.9 | 92.4 | 85.1 | 72.6 | 70.3 | 84.6 | 86.2 |
CFO To EBITDA CFO To EBITDA% | 70.5 | 62.6 | 53.8 | 71.6 | 22.2 | 94.1 | 80.2 | 69.5 | 71.9 | 81.5 | 73.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 71 | 63 | 62 | 81 | 21 | 76 | 97 | 99 | 107 | 145 | 157 | |
| -41 | 10 | -54 | 45 | 11 | -32 | -72 | -77 | 27 | -17 | -110 | |
| -40 | -69 | 4 | -121 | -41 | -32 | -31 | -32 | -137 | -103 | -67 | |
Net Cash Flow Net Cash FlowCr | -10 | 5 | 12 | 5 | -8 | 12 | -7 | -10 | -2 | 25 | -20 |
Free Cash Flow Free Cash FlowCr | 61 | 60 | 63 | 81 | 17 | 74 | 91 | 90 | 100 | 133 | 145 |
CFO To PAT CFO To PAT% | 93.1 | 71.4 | 61.2 | 76.3 | 21.9 | 92.4 | 85.1 | 72.6 | 70.3 | 84.6 | 86.2 |
CFO To EBITDA CFO To EBITDA% | 70.5 | 62.6 | 53.8 | 71.6 | 22.2 | 94.1 | 80.2 | 69.5 | 71.9 | 81.5 | 73.1 |
| 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 | 3,875 | 4,059 | 3,599 | 2,800 | 2,089 | 3,170 | 4,109 | 4,262 | 5,255 | 5,331 | 4,829 | 4,375 |
Price To Earnings Price To Earnings | 54.5 | 45.8 | 35.7 | 26.6 | 21.7 | 38.8 | 36.6 | 31.5 | 34.8 | 31.4 | 26.6 | 22.3 |
Price To Sales Price To Sales | 11.4 | 12.2 | 11.7 | 8.5 | 6.5 | 10.5 | 12.0 | 10.6 | 11.8 | 10.7 | 8.1 | 6.8 |
Price To Book Price To Book | 8.1 | 7.4 | 5.5 | 4.4 | 3.0 | 4.2 | 4.9 | 4.5 | 5.4 | 5.1 | 4.1 | 3.7 |
EV To EBITDA EV To EBITDA | 36.1 | 38.1 | 29.3 | 21.2 | 16.3 | 34.4 | 31.6 | 28.2 | 34.4 | 28.5 | 22.4 | 19.1 |
GPM GPM% | 91.2 | 97.0 | 96.9 | 96.8 | 94.5 | 95.4 | 95.7 | 96.0 | 95.9 | 95.9 | 96.8 | 96.8 |
OPM OPM% | 29.6 | 30.4 | 37.3 | 34.4 | 29.9 | 26.9 | 35.2 | 35.4 | 33.4 | 35.7 | 35.9 | 36.1 |
NPM NPM% | 22.4 | 26.7 | 32.8 | 32.3 | 30.3 | 27.5 | 33.1 | 33.9 | 34.1 | 34.4 | 30.4 | 30.7 |
ROCE ROCE% | 24.9 | 24.1 | 23.9 | 23.7 | 19.0 | 14.7 | 17.9 | 19.0 | 21.3 | 22.4 | 21.3 | 21.3 |
ROE ROE% | 16.1 | 16.2 | 15.4 | 16.5 | 13.9 | 10.9 | 13.5 | 14.4 | 15.6 | 16.3 | 15.5 | 15.5 |
ROA ROA% | 12.2 | 13.4 | 13.1 | 13.8 | 11.5 | 9.2 | 11.6 | 12.4 | 12.8 | 13.2 | 12.3 | 12.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3,875 | 4,059 | 3,599 | 2,800 | 2,089 | 3,170 | 4,109 | 4,262 | 5,255 | 5,331 | 4,829 | 4,375 |
Price To Earnings Price To Earnings | 54.5 | 45.8 | 35.7 | 26.6 | 21.7 | 38.8 | 36.6 | 31.5 | 34.8 | 31.4 | 26.6 | 22.3 |
Price To Sales Price To Sales | 11.4 | 12.2 | 11.7 | 8.5 | 6.5 | 10.5 | 12.0 | 10.6 | 11.8 | 10.7 | 8.1 | 6.8 |
Price To Book Price To Book | 8.1 | 7.4 | 5.5 | 4.4 | 3.0 | 4.2 | 4.9 | 4.5 | 5.4 | 5.1 | 4.1 | 3.7 |
EV To EBITDA EV To EBITDA | 36.1 | 38.1 | 29.3 | 21.2 | 16.3 | 34.4 | 31.6 | 28.2 | 34.4 | 28.5 | 22.4 | 19.1 |
GPM GPM% | 91.2 | 97.0 | 96.9 | 96.8 | 94.5 | 95.4 | 95.7 | 96.0 | 95.9 | 95.9 | 96.8 | 96.8 |
OPM OPM% | 29.6 | 30.4 | 37.3 | 34.4 | 29.9 | 26.9 | 35.2 | 35.4 | 33.4 | 35.7 | 35.9 | 36.1 |
NPM NPM% | 22.4 | 26.7 | 32.8 | 32.3 | 30.3 | 27.5 | 33.1 | 33.9 | 34.1 | 34.4 | 30.4 | 30.7 |
ROCE ROCE% | 24.9 | 24.1 | 23.9 | 23.7 | 19.0 | 14.7 | 17.9 | 19.0 | 21.3 | 22.4 | 21.3 | 21.3 |
ROE ROE% | 16.1 | 16.2 | 15.4 | 16.5 | 13.9 | 10.9 | 13.5 | 14.4 | 15.6 | 16.3 | 15.5 | 15.5 |
ROA ROA% | 12.2 | 13.4 | 13.1 | 13.8 | 11.5 | 9.2 | 11.6 | 12.4 | 12.8 | 13.2 | 12.3 | 12.3 |
Documents — ICRA Ltd
Concall Transcript Summaries — ICRA Ltd