| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 295 | 305 | 315 | 331 | 348 | 354 | 355 | 372 | 391 | 402 | 404 | 414 | |
Growth YoY Revenue Growth YoY% | 22.5 | 21.4 | 17.1 | 17.4 | 18.0 | 16.1 | 12.8 | 12.3 | 12.4 | 13.3 | 13.9 | 11.4 |
| 215 | 220 | 226 | 212 | 213 | 216 | 225 | 239 | 261 | 267 | 272 | 268 | |
| 80 | 86 | 88 | 120 | 135 | 138 | 130 | 134 | 130 | 134 | 133 | 147 | |
OPM OPM% | 27.1 | 28.1 | 28.1 | 36.1 | 38.7 | 39.0 | 36.7 | 35.9 | 33.2 | 33.4 | 32.8 | 35.4 |
| 24 | 35 | 66 | 42 | 53 | 31 | 98 | 78 | -3 | 121 | -47 | 92 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 8 | 8 | 13 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 6 |
PBT PBTCr | 93 | 110 | 139 | 151 | 177 | 159 | 218 | 204 | 119 | 247 | 78 | 232 |
| 24 | 28 | 40 | 37 | 42 | 38 | 38 | 50 | 36 | 59 | 28 | 60 | |
| 69 | 82 | 100 | 114 | 135 | 121 | 181 | 154 | 83 | 188 | 50 | 172 | |
Growth YoY PAT Growth YoY% | 1.5 | -27.4 | 78.5 | 37.2 | 94.7 | 47.7 | 81.3 | 34.6 | -38.8 | 55.6 | -72.2 | 12.2 |
NPM NPM% | 23.6 | 26.8 | 31.6 | 34.4 | 38.9 | 34.1 | 50.9 | 41.3 | 21.1 | 46.9 | 12.4 | 41.5 |
| 11.4 | 13.7 | 16.6 | 19.0 | 22.5 | 20.2 | 30.1 | 25.6 | 13.8 | 31.4 | 8.4 | 28.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 295 | 305 | 315 | 331 | 348 | 354 | 355 | 372 | 391 | 402 | 404 | 414 | |
Growth YoY Revenue Growth YoY% | 22.5 | 21.4 | 17.1 | 17.4 | 18.0 | 16.1 | 12.8 | 12.3 | 12.4 | 13.3 | 13.9 | 11.4 |
| 215 | 220 | 226 | 212 | 213 | 216 | 225 | 239 | 261 | 267 | 272 | 268 | |
| 80 | 86 | 88 | 120 | 135 | 138 | 130 | 134 | 130 | 134 | 133 | 147 | |
OPM OPM% | 27.1 | 28.1 | 28.1 | 36.1 | 38.7 | 39.0 | 36.7 | 35.9 | 33.2 | 33.4 | 32.8 | 35.4 |
| 24 | 35 | 66 | 42 | 53 | 31 | 98 | 78 | -3 | 121 | -47 | 92 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 8 | 8 | 13 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 6 |
PBT PBTCr | 93 | 110 | 139 | 151 | 177 | 159 | 218 | 204 | 119 | 247 | 78 | 232 |
| 24 | 28 | 40 | 37 | 42 | 38 | 38 | 50 | 36 | 59 | 28 | 60 | |
| 69 | 82 | 100 | 114 | 135 | 121 | 181 | 154 | 83 | 188 | 50 | 172 | |
Growth YoY PAT Growth YoY% | 1.5 | -27.4 | 78.5 | 37.2 | 94.7 | 47.7 | 81.3 | 34.6 | -38.8 | 55.6 | -72.2 | 12.2 |
NPM NPM% | 23.6 | 26.8 | 31.6 | 34.4 | 38.9 | 34.1 | 50.9 | 41.3 | 21.1 | 46.9 | 12.4 | 41.5 |
| 11.4 | 13.7 | 16.6 | 19.0 | 22.5 | 20.2 | 30.1 | 25.6 | 13.8 | 31.4 | 8.4 | 28.7 |
| 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 | 254 | 318 | 411 | 507 | 639 | 670 | 753 | 985 | 1,197 | 1,388 | 1,569 | 1,611 |
Growth Revenue Growth% | 44.4 | 25.0 | 29.2 | 23.6 | 25.9 | 4.8 | 12.5 | 30.8 | 21.4 | 16.0 | 13.0 | 12.7 |
| 370 | 391 | 487 | 490 | 470 | 341 | 446 | 718 | 865 | 866 | 1,039 | 1,068 | |
| -115 | -74 | -76 | 17 | 169 | 328 | 308 | 268 | 331 | 523 | 530 | 543 | |
OPM OPM% | -45.4 | -23.2 | -18.6 | 3.4 | 26.4 | 49.0 | 40.9 | 27.2 | 27.7 | 37.7 | 33.8 | 33.7 |
| 5 | 14 | 19 | 41 | 67 | 84 | 100 | 143 | 168 | 223 | 149 | 163 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 3 | 7 | 5 | 8 | 9 | 7 | 3 | 3 |
Depreciation DepreciationCr | 4 | 5 | 3 | 4 | 21 | 16 | 12 | 31 | 36 | 33 | 28 | 28 |
PBT PBTCr | -115 | -64 | -60 | 54 | 211 | 389 | 390 | 371 | 454 | 706 | 648 | 676 |
| 0 | 0 | -115 | 34 | 64 | 110 | 93 | 87 | 120 | 155 | 173 | 182 | |
PAT PATCr | -116 | -64 | 55 | 20 | 147 | 280 | 298 | 284 | 334 | 551 | 475 | 493 |
Growth PAT Growth% | -263.6 | 44.5 | 185.1 | -63.4 | 635.3 | 89.8 | 6.4 | -4.6 | 17.7 | 64.9 | -13.8 | -16.4 |
NPM NPM% | -45.6 | -20.3 | 13.3 | 4.0 | 23.1 | 41.8 | 39.5 | 28.8 | 27.9 | 39.7 | 30.3 | 30.6 |
| 28.6 | 7.8 | 25.6 | 48.1 | 48.9 | 46.5 | 55.2 | 91.8 | 79.1 | 82.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 254 | 318 | 411 | 507 | 639 | 670 | 753 | 985 | 1,197 | 1,388 | 1,569 | 1,611 |
Growth Revenue Growth% | 44.4 | 25.0 | 29.2 | 23.6 | 25.9 | 4.8 | 12.5 | 30.8 | 21.4 | 16.0 | 13.0 | 12.7 |
| 370 | 391 | 487 | 490 | 470 | 341 | 446 | 718 | 865 | 866 | 1,039 | 1,068 | |
| -115 | -74 | -76 | 17 | 169 | 328 | 308 | 268 | 331 | 523 | 530 | 543 | |
OPM OPM% | -45.4 | -23.2 | -18.6 | 3.4 | 26.4 | 49.0 | 40.9 | 27.2 | 27.7 | 37.7 | 33.8 | 33.7 |
| 5 | 14 | 19 | 41 | 67 | 84 | 100 | 143 | 168 | 223 | 149 | 163 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 3 | 7 | 5 | 8 | 9 | 7 | 3 | 3 |
Depreciation DepreciationCr | 4 | 5 | 3 | 4 | 21 | 16 | 12 | 31 | 36 | 33 | 28 | 28 |
PBT PBTCr | -115 | -64 | -60 | 54 | 211 | 389 | 390 | 371 | 454 | 706 | 648 | 676 |
| 0 | 0 | -115 | 34 | 64 | 110 | 93 | 87 | 120 | 155 | 173 | 182 | |
PAT PATCr | -116 | -64 | 55 | 20 | 147 | 280 | 298 | 284 | 334 | 551 | 475 | 493 |
Growth PAT Growth% | -263.6 | 44.5 | 185.1 | -63.4 | 635.3 | 89.8 | 6.4 | -4.6 | 17.7 | 64.9 | -13.8 | -16.4 |
NPM NPM% | -45.6 | -20.3 | 13.3 | 4.0 | 23.1 | 41.8 | 39.5 | 28.8 | 27.9 | 39.7 | 30.3 | 30.6 |
| 28.6 | 7.8 | 25.6 | 48.1 | 48.9 | 46.5 | 55.2 | 91.8 | 79.1 | 82.2 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 29 | 29 | 30 | 31 | 31 | 60 | 60 | 60 |
Reserves ReservesCr | -331 | 131 | 246 | 1,581 | 1,844 | 2,028 | 1,676 | 2,125 | 2,340 |
| 319 | 421 | 490 | 541 | 658 | 856 | 1,068 | 1,222 | 1,365 | |
| 545 | 240 | 358 | 359 | 417 | 530 | 645 | 727 | 859 | |
| 543 | 821 | 1,123 | 2,511 | 2,949 | 3,445 | 3,449 | 4,134 | 4,625 | |
| 384 | 721 | 920 | 2,385 | 2,440 | 2,363 | 2,370 | 2,936 | 3,194 | |
| 158 | 99 | 203 | 127 | 509 | 1,081 | 1,078 | 1,198 | 1,431 | |
| 543 | 821 | 1,123 | 2,511 | 2,949 | 3,445 | 3,449 | 4,134 | 4,625 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 29 | 29 | 30 | 31 | 31 | 60 | 60 | 60 |
Reserves ReservesCr | -331 | 131 | 246 | 1,581 | 1,844 | 2,028 | 1,676 | 2,125 | 2,340 |
| 319 | 421 | 490 | 541 | 658 | 856 | 1,068 | 1,222 | 1,365 | |
| 545 | 240 | 358 | 359 | 417 | 530 | 645 | 727 | 859 | |
| 543 | 821 | 1,123 | 2,511 | 2,949 | 3,445 | 3,449 | 4,134 | 4,625 | |
| 384 | 721 | 920 | 2,385 | 2,440 | 2,363 | 2,370 | 2,936 | 3,194 | |
| 158 | 99 | 203 | 127 | 509 | 1,081 | 1,078 | 1,198 | 1,431 | |
| 543 | 821 | 1,123 | 2,511 | 2,949 | 3,445 | 3,449 | 4,134 | 4,625 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 179 | 255 | 261 | 323 | 402 | 476 | 559 | 623 | 694 | |
| -165 | -276 | -233 | -1,338 | -335 | -324 | 162 | -486 | -347 | |
| 15 | 14 | -51 | 1,038 | -58 | -143 | -695 | -148 | -340 | |
Net Cash Flow Net Cash FlowCr | 29 | -7 | -23 | 23 | 9 | 9 | 27 | -11 | 7 |
Free Cash Flow Free Cash FlowCr | 177 | 250 | 256 | 323 | 398 | 460 | 545 | 615 | 687 |
CFO To PAT CFO To PAT% | 327.0 | 1,272.9 | 176.8 | 115.3 | 135.2 | 167.7 | 167.4 | 113.2 | 146.3 |
CFO To EBITDA CFO To EBITDA% | -234.9 | 1,494.0 | 154.3 | 98.3 | 130.7 | 177.6 | 168.8 | 119.2 | 131.0 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 179 | 255 | 261 | 323 | 402 | 476 | 559 | 623 | 694 | |
| -165 | -276 | -233 | -1,338 | -335 | -324 | 162 | -486 | -347 | |
| 15 | 14 | -51 | 1,038 | -58 | -143 | -695 | -148 | -340 | |
Net Cash Flow Net Cash FlowCr | 29 | -7 | -23 | 23 | 9 | 9 | 27 | -11 | 7 |
Free Cash Flow Free Cash FlowCr | 177 | 250 | 256 | 323 | 398 | 460 | 545 | 615 | 687 |
CFO To PAT CFO To PAT% | 327.0 | 1,272.9 | 176.8 | 115.3 | 135.2 | 167.7 | 167.4 | 113.2 | 146.3 |
CFO To EBITDA CFO To EBITDA% | -234.9 | 1,494.0 | 154.3 | 98.3 | 130.7 | 177.6 | 168.8 | 119.2 | 131.0 |
| 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 | 5,599 | 23,479 | 13,214 | 15,393 | 15,869 | 12,399 | 11,921 | 9,854 | ||||
Price To Earnings Price To Earnings | 37.9 | 83.8 | 44.4 | 54.2 | 47.5 | 22.5 | 25.1 | 19.9 | ||||
Price To Sales Price To Sales | 8.8 | 35.1 | 17.5 | 15.6 | 13.3 | 8.9 | 7.6 | 6.1 | ||||
Price To Book Price To Book | 20.3 | 14.6 | 7.0 | 7.5 | 9.1 | 5.7 | 5.0 | 4.1 | ||||
EV To EBITDA EV To EBITDA | 33.5 | 71.5 | 42.9 | 57.4 | 47.7 | 23.6 | 22.4 | 18.1 | ||||
GPM GPM% | 68.2 | 69.2 | 76.4 | 85.1 | 83.3 | 79.2 | 81.3 | 88.7 | 88.1 | 88.1 | ||
OPM OPM% | -45.4 | -23.2 | -18.6 | 3.4 | 26.4 | 49.0 | 40.9 | 27.2 | 27.7 | 37.7 | 33.8 | 33.7 |
NPM NPM% | -45.6 | -20.3 | 13.3 | 4.0 | 23.1 | 41.8 | 39.5 | 28.8 | 27.9 | 39.7 | 30.3 | 30.6 |
ROCE ROCE% | 18.7 | 33.7 | 61.1 | 23.6 | 20.5 | 18.0 | 26.1 | 32.1 | 26.9 | 26.9 | ||
ROE ROE% | -17.0 | 12.5 | 53.6 | 17.4 | 15.9 | 13.8 | 19.2 | 25.2 | 19.8 | 19.8 | ||
ROA ROA% | 10.1 | 2.4 | 13.1 | 11.1 | 10.1 | 8.2 | 9.7 | 13.3 | 10.3 | 10.3 | ||
| 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 | 5,599 | 23,479 | 13,214 | 15,393 | 15,869 | 12,399 | 11,921 | 9,854 | ||||
Price To Earnings Price To Earnings | 37.9 | 83.8 | 44.4 | 54.2 | 47.5 | 22.5 | 25.1 | 19.9 | ||||
Price To Sales Price To Sales | 8.8 | 35.1 | 17.5 | 15.6 | 13.3 | 8.9 | 7.6 | 6.1 | ||||
Price To Book Price To Book | 20.3 | 14.6 | 7.0 | 7.5 | 9.1 | 5.7 | 5.0 | 4.1 | ||||
EV To EBITDA EV To EBITDA | 33.5 | 71.5 | 42.9 | 57.4 | 47.7 | 23.6 | 22.4 | 18.1 | ||||
GPM GPM% | 68.2 | 69.2 | 76.4 | 85.1 | 83.3 | 79.2 | 81.3 | 88.7 | 88.1 | 88.1 | ||
OPM OPM% | -45.4 | -23.2 | -18.6 | 3.4 | 26.4 | 49.0 | 40.9 | 27.2 | 27.7 | 37.7 | 33.8 | 33.7 |
NPM NPM% | -45.6 | -20.3 | 13.3 | 4.0 | 23.1 | 41.8 | 39.5 | 28.8 | 27.9 | 39.7 | 30.3 | 30.6 |
ROCE ROCE% | 18.7 | 33.7 | 61.1 | 23.6 | 20.5 | 18.0 | 26.1 | 32.1 | 26.9 | 26.9 | ||
ROE ROE% | -17.0 | 12.5 | 53.6 | 17.4 | 15.9 | 13.8 | 19.2 | 25.2 | 19.8 | 19.8 | ||
ROA ROA% | 10.1 | 2.4 | 13.1 | 11.1 | 10.1 | 8.2 | 9.7 | 13.3 | 10.3 | 10.3 | ||
Documents — Indiamart Intermesh Ltd
Concall Transcript Summaries — Indiamart Intermesh Ltd