| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 619 | 634 | 614 | 606 | 558 | 610 | 726 | 702 | 758 | 731 | 847 | 845 | |
Growth YoY Revenue Growth YoY% | 17.4 | 16.0 | -0.3 | -5.2 | -9.8 | -3.9 | 18.3 | 15.7 | 35.8 | 20.0 | 16.7 | 20.4 |
| 497 | 503 | 477 | 486 | 477 | 491 | 522 | 558 | 605 | 631 | 664 | 679 | |
| 122 | 131 | 136 | 121 | 81 | 119 | 204 | 143 | 153 | 100 | 183 | 166 | |
OPM OPM% | 19.7 | 20.6 | 22.2 | 19.9 | 14.5 | 19.5 | 28.1 | 20.4 | 20.3 | 13.7 | 21.6 | 19.7 |
| 9 | 20 | 22 | 15 | 29 | 16 | 20 | 31 | 32 | -9 | 40 | 28 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
Depreciation DepreciationCr | 34 | 34 | 35 | 37 | 39 | 40 | 41 | 48 | 49 | 53 | 59 | 58 |
PBT PBTCr | 97 | 116 | 122 | 98 | 70 | 94 | 182 | 125 | 136 | 37 | 162 | 135 |
| 26 | 31 | 37 | 23 | 17 | 23 | 46 | 32 | 34 | 10 | 42 | 33 | |
| 71 | 85 | 73 | 75 | 52 | 71 | 136 | 94 | 102 | 27 | 120 | 102 | |
Growth YoY PAT Growth YoY% | 54.0 | 35.6 | -19.5 | -20.2 | -25.9 | -16.6 | 86.0 | 25.3 | 94.2 | -61.3 | -11.9 | 8.7 |
NPM NPM% | 11.4 | 13.4 | 11.9 | 12.3 | 9.4 | 11.6 | 18.8 | 13.3 | 13.4 | 3.8 | 14.2 | 12.1 |
| 5.2 | 6.2 | 5.4 | 5.5 | 3.9 | 5.1 | 9.8 | 6.8 | 7.4 | 2.1 | 8.7 | 7.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 619 | 634 | 614 | 606 | 558 | 610 | 726 | 702 | 758 | 731 | 847 | 845 | |
Growth YoY Revenue Growth YoY% | 17.4 | 16.0 | -0.3 | -5.2 | -9.8 | -3.9 | 18.3 | 15.7 | 35.8 | 20.0 | 16.7 | 20.4 |
| 497 | 503 | 477 | 486 | 477 | 491 | 522 | 558 | 605 | 631 | 664 | 679 | |
| 122 | 131 | 136 | 121 | 81 | 119 | 204 | 143 | 153 | 100 | 183 | 166 | |
OPM OPM% | 19.7 | 20.6 | 22.2 | 19.9 | 14.5 | 19.5 | 28.1 | 20.4 | 20.3 | 13.7 | 21.6 | 19.7 |
| 9 | 20 | 22 | 15 | 29 | 16 | 20 | 31 | 32 | -9 | 40 | 28 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
Depreciation DepreciationCr | 34 | 34 | 35 | 37 | 39 | 40 | 41 | 48 | 49 | 53 | 59 | 58 |
PBT PBTCr | 97 | 116 | 122 | 98 | 70 | 94 | 182 | 125 | 136 | 37 | 162 | 135 |
| 26 | 31 | 37 | 23 | 17 | 23 | 46 | 32 | 34 | 10 | 42 | 33 | |
| 71 | 85 | 73 | 75 | 52 | 71 | 136 | 94 | 102 | 27 | 120 | 102 | |
Growth YoY PAT Growth YoY% | 54.0 | 35.6 | -19.5 | -20.2 | -25.9 | -16.6 | 86.0 | 25.3 | 94.2 | -61.3 | -11.9 | 8.7 |
NPM NPM% | 11.4 | 13.4 | 11.9 | 12.3 | 9.4 | 11.6 | 18.8 | 13.3 | 13.4 | 3.8 | 14.2 | 12.1 |
| 5.2 | 6.2 | 5.4 | 5.5 | 3.9 | 5.1 | 9.8 | 6.8 | 7.4 | 2.1 | 8.7 | 7.3 |
| 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 | 811 | 914 | 1,087 | 1,450 | 1,347 | 1,497 | 1,878 | 2,231 | 2,506 | 2,500 | 3,038 | 3,182 |
Growth Revenue Growth% | 33.2 | 12.7 | 19.0 | 33.3 | -7.1 | 11.2 | 25.4 | 18.8 | 12.3 | -0.3 | 21.5 | 22.6 |
| 848 | 946 | 1,015 | 1,322 | 1,276 | 1,143 | 1,406 | 1,796 | 1,967 | 1,969 | 2,458 | 2,578 | |
| -37 | -33 | 72 | 128 | 71 | 355 | 472 | 435 | 539 | 531 | 580 | 603 | |
OPM OPM% | -4.6 | -3.6 | 6.7 | 8.8 | 5.3 | 23.7 | 25.1 | 19.5 | 21.5 | 21.2 | 19.1 | 19.0 |
| 27 | 48 | 32 | 66 | 38 | 21 | 43 | 53 | 49 | 74 | 95 | 91 | |
Interest Expense Interest ExpenseCr | 1 | 11 | 14 | 11 | 17 | 9 | 4 | 3 | 3 | 4 | 6 | 6 |
Depreciation DepreciationCr | 21 | 24 | 27 | 42 | 69 | 77 | 98 | 122 | 137 | 156 | 209 | 218 |
PBT PBTCr | -33 | -20 | 64 | 140 | 23 | 290 | 413 | 363 | 449 | 444 | 460 | 470 |
| -9 | 3 | 7 | 9 | 5 | 25 | 63 | 95 | 126 | 109 | 117 | 119 | |
PAT PATCr | -23 | -22 | 57 | 131 | 18 | 265 | 350 | 269 | 323 | 334 | 343 | 351 |
Growth PAT Growth% | 72.1 | 4.5 | 353.3 | 131.5 | -86.6 | 1,399.7 | 32.4 | -23.4 | 20.1 | 3.6 | 2.6 | -0.6 |
NPM NPM% | -2.9 | -2.5 | 5.2 | 9.1 | 1.3 | 17.7 | 18.7 | 12.0 | 12.9 | 13.4 | 11.3 | 11.0 |
| -2.2 | -2.0 | 4.0 | 10.2 | 1.2 | 19.8 | 26.3 | 19.9 | 23.7 | 24.3 | 25.0 | 25.5 |
| 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 | 811 | 914 | 1,087 | 1,450 | 1,347 | 1,497 | 1,878 | 2,231 | 2,506 | 2,500 | 3,038 | 3,182 |
Growth Revenue Growth% | 33.2 | 12.7 | 19.0 | 33.3 | -7.1 | 11.2 | 25.4 | 18.8 | 12.3 | -0.3 | 21.5 | 22.6 |
| 848 | 946 | 1,015 | 1,322 | 1,276 | 1,143 | 1,406 | 1,796 | 1,967 | 1,969 | 2,458 | 2,578 | |
| -37 | -33 | 72 | 128 | 71 | 355 | 472 | 435 | 539 | 531 | 580 | 603 | |
OPM OPM% | -4.6 | -3.6 | 6.7 | 8.8 | 5.3 | 23.7 | 25.1 | 19.5 | 21.5 | 21.2 | 19.1 | 19.0 |
| 27 | 48 | 32 | 66 | 38 | 21 | 43 | 53 | 49 | 74 | 95 | 91 | |
Interest Expense Interest ExpenseCr | 1 | 11 | 14 | 11 | 17 | 9 | 4 | 3 | 3 | 4 | 6 | 6 |
Depreciation DepreciationCr | 21 | 24 | 27 | 42 | 69 | 77 | 98 | 122 | 137 | 156 | 209 | 218 |
PBT PBTCr | -33 | -20 | 64 | 140 | 23 | 290 | 413 | 363 | 449 | 444 | 460 | 470 |
| -9 | 3 | 7 | 9 | 5 | 25 | 63 | 95 | 126 | 109 | 117 | 119 | |
PAT PATCr | -23 | -22 | 57 | 131 | 18 | 265 | 350 | 269 | 323 | 334 | 343 | 351 |
Growth PAT Growth% | 72.1 | 4.5 | 353.3 | 131.5 | -86.6 | 1,399.7 | 32.4 | -23.4 | 20.1 | 3.6 | 2.6 | -0.6 |
NPM NPM% | -2.9 | -2.5 | 5.2 | 9.1 | 1.3 | 17.7 | 18.7 | 12.0 | 12.9 | 13.4 | 11.3 | 11.0 |
| -2.2 | -2.0 | 4.0 | 10.2 | 1.2 | 19.8 | 26.3 | 19.9 | 23.7 | 24.3 | 25.0 | 25.5 |
| 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 | 50 | 51 | 63 | 66 | 66 | 66 | 67 | 68 | 68 | 69 | 70 |
Reserves ReservesCr | 561 | 547 | 739 | 954 | 979 | 1,326 | 1,741 | 1,990 | 2,370 | 2,716 | 3,100 |
| 398 | 530 | 459 | 536 | 730 | 611 | 763 | 800 | 875 | 951 | 1,169 | |
| 3 | 56 | 91 | 66 | 83 | 29 | 9 | 18 | 79 | 115 | 211 | |
| 1,013 | 1,184 | 1,361 | 1,631 | 1,870 | 2,044 | 2,594 | 2,887 | 3,405 | 3,882 | 4,580 | |
| 546 | 629 | 698 | 825 | 951 | 1,045 | 1,567 | 1,402 | 1,783 | 1,978 | 2,464 | |
| 466 | 555 | 664 | 806 | 918 | 999 | 1,026 | 1,486 | 1,622 | 1,904 | 2,115 | |
| 1,013 | 1,184 | 1,361 | 1,631 | 1,870 | 2,044 | 2,594 | 2,887 | 3,405 | 3,882 | 4,580 |
| 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 | 50 | 51 | 63 | 66 | 66 | 66 | 67 | 68 | 68 | 69 | 70 |
Reserves ReservesCr | 561 | 547 | 739 | 954 | 979 | 1,326 | 1,741 | 1,990 | 2,370 | 2,716 | 3,100 |
| 398 | 530 | 459 | 536 | 730 | 611 | 763 | 800 | 875 | 951 | 1,169 | |
| 3 | 56 | 91 | 66 | 83 | 29 | 9 | 18 | 79 | 115 | 211 | |
| 1,013 | 1,184 | 1,361 | 1,631 | 1,870 | 2,044 | 2,594 | 2,887 | 3,405 | 3,882 | 4,580 | |
| 546 | 629 | 698 | 825 | 951 | 1,045 | 1,567 | 1,402 | 1,783 | 1,978 | 2,464 | |
| 466 | 555 | 664 | 806 | 918 | 999 | 1,026 | 1,486 | 1,622 | 1,904 | 2,115 | |
| 1,013 | 1,184 | 1,361 | 1,631 | 1,870 | 2,044 | 2,594 | 2,887 | 3,405 | 3,882 | 4,580 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -111 | -65 | 49 | -50 | 44 | 463 | 453 | 174 | 410 | 431 | 511 | |
| 42 | -109 | -149 | 1 | -100 | -190 | -399 | -177 | -255 | -245 | -272 | |
| 18 | 146 | 143 | 63 | 80 | -225 | -52 | -50 | -49 | -63 | -113 | |
Net Cash Flow Net Cash FlowCr | -51 | -28 | 42 | 14 | 24 | 48 | 2 | -53 | 106 | 123 | 125 |
Free Cash Flow Free Cash FlowCr | -105 | -158 | -61 | -130 | -81 | 350 | 334 | 9 | 237 | 260 | 291 |
CFO To PAT CFO To PAT% | 472.6 | 290.1 | 87.2 | -38.4 | 246.9 | 175.1 | 129.3 | 64.9 | 127.1 | 129.0 | 148.7 |
CFO To EBITDA CFO To EBITDA% | 297.5 | 199.3 | 68.3 | -39.5 | 61.5 | 130.6 | 96.0 | 40.1 | 76.0 | 81.3 | 88.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -111 | -65 | 49 | -50 | 44 | 463 | 453 | 174 | 410 | 431 | 511 | |
| 42 | -109 | -149 | 1 | -100 | -190 | -399 | -177 | -255 | -245 | -272 | |
| 18 | 146 | 143 | 63 | 80 | -225 | -52 | -50 | -49 | -63 | -113 | |
Net Cash Flow Net Cash FlowCr | -51 | -28 | 42 | 14 | 24 | 48 | 2 | -53 | 106 | 123 | 125 |
Free Cash Flow Free Cash FlowCr | -105 | -158 | -61 | -130 | -81 | 350 | 334 | 9 | 237 | 260 | 291 |
CFO To PAT CFO To PAT% | 472.6 | 290.1 | 87.2 | -38.4 | 246.9 | 175.1 | 129.3 | 64.9 | 127.1 | 129.0 | 148.7 |
CFO To EBITDA CFO To EBITDA% | 297.5 | 199.3 | 68.3 | -39.5 | 61.5 | 130.6 | 96.0 | 40.1 | 76.0 | 81.3 | 88.0 |
| 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 | 2,273 | 1,170 | 2,069 | 2,683 | 724 | 9,835 | 12,748 | 5,578 | 15,019 | 9,618 | 8,362 | 9,366 |
Price To Earnings Price To Earnings | -96.8 | 44.3 | 20.4 | 45.2 | 37.4 | 36.5 | 20.9 | 46.8 | 28.9 | 24.2 | 26.2 | |
Price To Sales Price To Sales | 2.8 | 1.3 | 1.9 | 1.9 | 0.5 | 6.6 | 6.8 | 2.5 | 6.0 | 3.9 | 2.8 | 2.9 |
Price To Book Price To Book | 3.7 | 2.0 | 2.6 | 2.6 | 0.7 | 7.1 | 7.0 | 2.7 | 6.2 | 3.5 | 2.6 | 3.0 |
EV To EBITDA EV To EBITDA | -60.2 | -39.5 | 28.4 | 21.2 | 12.4 | 27.5 | 26.7 | 12.7 | 27.6 | 17.6 | 13.8 | 14.8 |
GPM GPM% | 95.6 | 96.8 | 94.8 | 85.0 | 81.9 | 87.6 | 84.5 | 82.3 | 86.2 | 91.9 | 88.8 | 88.8 |
OPM OPM% | -4.6 | -3.6 | 6.7 | 8.8 | 5.3 | 23.7 | 25.1 | 19.5 | 21.5 | 21.2 | 19.1 | 19.0 |
NPM NPM% | -2.9 | -2.5 | 5.2 | 9.1 | 1.3 | 17.7 | 18.7 | 12.0 | 12.9 | 13.4 | 11.3 | 11.0 |
ROCE ROCE% | -4.9 | -1.0 | 8.3 | 13.5 | 3.1 | 20.3 | 22.8 | 17.6 | 18.2 | 15.7 | 14.0 | 14.0 |
ROE ROE% | -3.8 | -3.7 | 7.1 | 12.9 | 1.7 | 19.0 | 19.4 | 13.1 | 13.2 | 12.0 | 10.8 | 10.8 |
ROA ROA% | -2.3 | -1.9 | 4.2 | 8.1 | 0.9 | 12.9 | 13.5 | 9.3 | 9.5 | 8.6 | 7.5 | 7.5 |
| 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 | 2,273 | 1,170 | 2,069 | 2,683 | 724 | 9,835 | 12,748 | 5,578 | 15,019 | 9,618 | 8,362 | 9,366 |
Price To Earnings Price To Earnings | -96.8 | 44.3 | 20.4 | 45.2 | 37.4 | 36.5 | 20.9 | 46.8 | 28.9 | 24.2 | 26.2 | |
Price To Sales Price To Sales | 2.8 | 1.3 | 1.9 | 1.9 | 0.5 | 6.6 | 6.8 | 2.5 | 6.0 | 3.9 | 2.8 | 2.9 |
Price To Book Price To Book | 3.7 | 2.0 | 2.6 | 2.6 | 0.7 | 7.1 | 7.0 | 2.7 | 6.2 | 3.5 | 2.6 | 3.0 |
EV To EBITDA EV To EBITDA | -60.2 | -39.5 | 28.4 | 21.2 | 12.4 | 27.5 | 26.7 | 12.7 | 27.6 | 17.6 | 13.8 | 14.8 |
GPM GPM% | 95.6 | 96.8 | 94.8 | 85.0 | 81.9 | 87.6 | 84.5 | 82.3 | 86.2 | 91.9 | 88.8 | 88.8 |
OPM OPM% | -4.6 | -3.6 | 6.7 | 8.8 | 5.3 | 23.7 | 25.1 | 19.5 | 21.5 | 21.2 | 19.1 | 19.0 |
NPM NPM% | -2.9 | -2.5 | 5.2 | 9.1 | 1.3 | 17.7 | 18.7 | 12.0 | 12.9 | 13.4 | 11.3 | 11.0 |
ROCE ROCE% | -4.9 | -1.0 | 8.3 | 13.5 | 3.1 | 20.3 | 22.8 | 17.6 | 18.2 | 15.7 | 14.0 | 14.0 |
ROE ROE% | -3.8 | -3.7 | 7.1 | 12.9 | 1.7 | 19.0 | 19.4 | 13.1 | 13.2 | 12.0 | 10.8 | 10.8 |
ROA ROA% | -2.3 | -1.9 | 4.2 | 8.1 | 0.9 | 12.9 | 13.5 | 9.3 | 9.5 | 8.6 | 7.5 | 7.5 |
Documents — Intellect Design Arena Ltd
Concall Transcript Summaries — Intellect Design Arena Ltd