| Quarter | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 567 | 620 | 640 | 643 | 657 | 724 | 740 | 781 | 815 | 858 | 894 | |
Growth YoY Revenue Growth YoY% | 15.9 | 16.8 | 15.6 | 21.5 | 24.0 | 18.5 | 20.7 | ||||
| 405 | 494 | 467 | 454 | 476 | 498 | 502 | 509 | 533 | 557 | 599 | |
| 162 | 126 | 173 | 189 | 181 | 226 | 238 | 272 | 282 | 300 | 295 | |
OPM OPM% | 28.6 | 20.3 | 27.0 | 29.4 | 27.6 | 31.2 | 32.1 | 34.8 | 34.6 | 35.0 | 33.0 |
| 6 | 15 | 4 | 5 | 27 | 3 | 3 | 2 | 3 | -1 | 0 | |
Interest Expense Interest ExpenseCr | 26 | 32 | 26 | 22 | 21 | 21 | 18 | 16 | 23 | 13 | 10 |
Depreciation DepreciationCr | 19 | 27 | 28 | 28 | 28 | 28 | 28 | 30 | 32 | 34 | 34 |
PBT PBTCr | 124 | 81 | 122 | 144 | 160 | 180 | 195 | 228 | 229 | 253 | 251 |
| 22 | 17 | 27 | 31 | 30 | 32 | 43 | 47 | 46 | 47 | 57 | |
| 102 | 64 | 95 | 113 | 130 | 148 | 152 | 181 | 183 | 206 | 194 | |
Growth YoY PAT Growth YoY% | 27.7 | 132.5 | 58.7 | 59.9 | 41.4 | 39.4 | 27.9 | ||||
NPM NPM% | 17.9 | 10.3 | 14.9 | 17.6 | 19.7 | 20.4 | 20.5 | 23.1 | 22.5 | 24.0 | 21.7 |
| 6.1 | 3.8 | 5.8 | 6.8 | 7.8 | 8.9 | 9.1 | 10.8 | 11.0 | 12.3 | 11.6 |
| Quarter | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 567 | 620 | 640 | 643 | 657 | 724 | 740 | 781 | 815 | 858 | 894 | |
Growth YoY Revenue Growth YoY% | 15.9 | 16.8 | 15.6 | 21.5 | 24.0 | 18.5 | 20.7 | ||||
| 405 | 494 | 467 | 454 | 476 | 498 | 502 | 509 | 533 | 557 | 599 | |
| 162 | 126 | 173 | 189 | 181 | 226 | 238 | 272 | 282 | 300 | 295 | |
OPM OPM% | 28.6 | 20.3 | 27.0 | 29.4 | 27.6 | 31.2 | 32.1 | 34.8 | 34.6 | 35.0 | 33.0 |
| 6 | 15 | 4 | 5 | 27 | 3 | 3 | 2 | 3 | -1 | 0 | |
Interest Expense Interest ExpenseCr | 26 | 32 | 26 | 22 | 21 | 21 | 18 | 16 | 23 | 13 | 10 |
Depreciation DepreciationCr | 19 | 27 | 28 | 28 | 28 | 28 | 28 | 30 | 32 | 34 | 34 |
PBT PBTCr | 124 | 81 | 122 | 144 | 160 | 180 | 195 | 228 | 229 | 253 | 251 |
| 22 | 17 | 27 | 31 | 30 | 32 | 43 | 47 | 46 | 47 | 57 | |
| 102 | 64 | 95 | 113 | 130 | 148 | 152 | 181 | 183 | 206 | 194 | |
Growth YoY PAT Growth YoY% | 27.7 | 132.5 | 58.7 | 59.9 | 41.4 | 39.4 | 27.9 | ||||
NPM NPM% | 17.9 | 10.3 | 14.9 | 17.6 | 19.7 | 20.4 | 20.5 | 23.1 | 22.5 | 24.0 | 21.7 |
| 6.1 | 3.8 | 5.8 | 6.8 | 7.8 | 8.9 | 9.1 | 10.8 | 11.0 | 12.3 | 11.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 529 | 553 | 764 | 1,031 | 1,818 | 2,664 | 3,194 | 3,347 |
Growth Revenue Growth% | 4.5 | 38.2 | 35.0 | 76.3 | 46.5 | 19.9 | 21.1 | |
| 368 | 349 | 466 | 640 | 1,298 | 1,894 | 2,102 | 2,199 | |
| 161 | 204 | 297 | 391 | 520 | 770 | 1,091 | 1,149 | |
OPM OPM% | 30.5 | 36.9 | 38.9 | 37.9 | 28.6 | 28.9 | 34.2 | 34.3 |
| 31 | 16 | 1 | -2 | 40 | 39 | 8 | 5 | |
Interest Expense Interest ExpenseCr | 7 | 7 | 6 | 5 | 60 | 90 | 70 | 62 |
Depreciation DepreciationCr | 41 | 30 | 23 | 25 | 59 | 113 | 124 | 131 |
PBT PBTCr | 145 | 183 | 269 | 359 | 442 | 606 | 905 | 961 |
| 7 | 17 | 36 | 54 | 71 | 120 | 183 | 197 | |
PAT PATCr | 137 | 165 | 233 | 305 | 370 | 486 | 722 | 764 |
Growth PAT Growth% | 20.3 | 40.9 | 31.0 | 21.4 | 31.2 | 48.5 | 40.9 | |
NPM NPM% | 26.0 | 29.9 | 30.5 | 29.6 | 20.4 | 18.3 | 22.6 | 22.8 |
| 171.4 | 10.2 | 14.3 | 18.4 | 22.4 | 29.2 | 43.1 | 45.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 529 | 553 | 764 | 1,031 | 1,818 | 2,664 | 3,194 | 3,347 |
Growth Revenue Growth% | 4.5 | 38.2 | 35.0 | 76.3 | 46.5 | 19.9 | 21.1 | |
| 368 | 349 | 466 | 640 | 1,298 | 1,894 | 2,102 | 2,199 | |
| 161 | 204 | 297 | 391 | 520 | 770 | 1,091 | 1,149 | |
OPM OPM% | 30.5 | 36.9 | 38.9 | 37.9 | 28.6 | 28.9 | 34.2 | 34.3 |
| 31 | 16 | 1 | -2 | 40 | 39 | 8 | 5 | |
Interest Expense Interest ExpenseCr | 7 | 7 | 6 | 5 | 60 | 90 | 70 | 62 |
Depreciation DepreciationCr | 41 | 30 | 23 | 25 | 59 | 113 | 124 | 131 |
PBT PBTCr | 145 | 183 | 269 | 359 | 442 | 606 | 905 | 961 |
| 7 | 17 | 36 | 54 | 71 | 120 | 183 | 197 | |
PAT PATCr | 137 | 165 | 233 | 305 | 370 | 486 | 722 | 764 |
Growth PAT Growth% | 20.3 | 40.9 | 31.0 | 21.4 | 31.2 | 48.5 | 40.9 | |
NPM NPM% | 26.0 | 29.9 | 30.5 | 29.6 | 20.4 | 18.3 | 22.6 | 22.8 |
| 171.4 | 10.2 | 14.3 | 18.4 | 22.4 | 29.2 | 43.1 | 45.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 8 | 17 | 17 | 17 | 17 | 17 |
Reserves ReservesCr | 274 | 447 | 629 | 812 | 1,140 | 1,773 | 2,783 |
| 81 | 59 | 83 | 115 | 790 | 521 | 970 | |
| 70 | 70 | 58 | 45 | 1,080 | 741 | 498 | |
| 434 | 586 | 788 | 988 | 3,028 | 3,052 | 4,268 | |
| 233 | 345 | 461 | 698 | 898 | 784 | 1,310 | |
| 201 | 241 | 327 | 290 | 2,130 | 2,268 | 2,958 | |
| 434 | 586 | 788 | 988 | 3,028 | 3,052 | 4,268 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 8 | 17 | 17 | 17 | 17 | 17 |
Reserves ReservesCr | 274 | 447 | 629 | 812 | 1,140 | 1,773 | 2,783 |
| 81 | 59 | 83 | 115 | 790 | 521 | 970 | |
| 70 | 70 | 58 | 45 | 1,080 | 741 | 498 | |
| 434 | 586 | 788 | 988 | 3,028 | 3,052 | 4,268 | |
| 233 | 345 | 461 | 698 | 898 | 784 | 1,310 | |
| 201 | 241 | 327 | 290 | 2,130 | 2,268 | 2,958 | |
| 434 | 586 | 788 | 988 | 3,028 | 3,052 | 4,268 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 163 | 175 | 233 | 288 | 210 | 318 | 674 | |
| -80 | -166 | -82 | -156 | -1,141 | 244 | -210 | |
| -41 | -37 | -59 | -152 | 780 | -389 | -412 | |
Net Cash Flow Net Cash FlowCr | 43 | -27 | 92 | -20 | -151 | 173 | 52 |
Free Cash Flow Free Cash FlowCr | 153 | 168 | 222 | 280 | 183 | 294 | 643 |
CFO To PAT CFO To PAT% | 118.5 | 105.8 | 100.0 | 94.3 | 56.6 | 65.4 | 93.3 |
CFO To EBITDA CFO To EBITDA% | 101.0 | 85.8 | 78.4 | 73.6 | 40.3 | 41.3 | 61.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 163 | 175 | 233 | 288 | 210 | 318 | 674 | |
| -80 | -166 | -82 | -156 | -1,141 | 244 | -210 | |
| -41 | -37 | -59 | -152 | 780 | -389 | -412 | |
Net Cash Flow Net Cash FlowCr | 43 | -27 | 92 | -20 | -151 | 173 | 52 |
Free Cash Flow Free Cash FlowCr | 153 | 168 | 222 | 280 | 183 | 294 | 643 |
CFO To PAT CFO To PAT% | 118.5 | 105.8 | 100.0 | 94.3 | 56.6 | 65.4 | 93.3 |
CFO To EBITDA CFO To EBITDA% | 101.0 | 85.8 | 78.4 | 73.6 | 40.3 | 41.3 | 61.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 26,163 | 22,799 | 32,187 | |||||
Price To Earnings Price To Earnings | 53.4 | 31.4 | 41.1 | |||||
Price To Sales Price To Sales | 9.8 | 7.1 | 9.6 | |||||
Price To Book Price To Book | 14.5 | 8.1 | 11.5 | |||||
EV To EBITDA EV To EBITDA | 34.9 | 21.2 | 27.0 | |||||
GPM GPM% | 98.9 | 97.6 | 97.5 | 97.1 | 93.1 | 92.9 | 92.4 | 92.4 |
OPM OPM% | 30.5 | 36.9 | 38.9 | 37.9 | 28.6 | 28.9 | 34.2 | 34.3 |
NPM NPM% | 26.0 | 29.9 | 30.5 | 29.6 | 20.4 | 18.3 | 22.6 | 22.8 |
ROCE ROCE% | 53.7 | 35.7 | 38.6 | 41.4 | 20.3 | 26.3 | 27.4 | 27.4 |
ROE ROE% | 48.7 | 36.3 | 36.0 | 36.8 | 32.0 | 27.2 | 25.8 | 25.8 |
ROA ROA% | 31.7 | 28.2 | 29.6 | 30.9 | 12.2 | 15.9 | 16.9 | 16.9 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 26,163 | 22,799 | 32,187 | |||||
Price To Earnings Price To Earnings | 53.4 | 31.4 | 41.1 | |||||
Price To Sales Price To Sales | 9.8 | 7.1 | 9.6 | |||||
Price To Book Price To Book | 14.5 | 8.1 | 11.5 | |||||
EV To EBITDA EV To EBITDA | 34.9 | 21.2 | 27.0 | |||||
GPM GPM% | 98.9 | 97.6 | 97.5 | 97.1 | 93.1 | 92.9 | 92.4 | 92.4 |
OPM OPM% | 30.5 | 36.9 | 38.9 | 37.9 | 28.6 | 28.9 | 34.2 | 34.3 |
NPM NPM% | 26.0 | 29.9 | 30.5 | 29.6 | 20.4 | 18.3 | 22.6 | 22.8 |
ROCE ROCE% | 53.7 | 35.7 | 38.6 | 41.4 | 20.3 | 26.3 | 27.4 | 27.4 |
ROE ROE% | 48.7 | 36.3 | 36.0 | 36.8 | 32.0 | 27.2 | 25.8 | 25.8 |
ROA ROA% | 31.7 | 28.2 | 29.6 | 30.9 | 12.2 | 15.9 | 16.9 | 16.9 |
Documents — Inventurus Knowledge Solutions Ltd
Concall Transcript Summaries — Inventurus Knowledge Solutions Ltd