| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 92 | 105 | 111 | 135 | 142 | 174 | 180 | 220 | |
Growth YoY Revenue Growth YoY% | 19.9 | 28.2 | 28.0 | 29.4 | 27.2 | 26.4 | ||
| 89 | 100 | 106 | 129 | 136 | 168 | 173 | 211 | |
| 4 | 5 | 5 | 6 | 5 | 7 | 7 | 10 | |
OPM OPM% | 3.9 | 4.5 | 4.1 | 4.2 | 3.9 | 3.8 | 4.0 | 4.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 3 | 3 | 4 | 3 | 5 | 5 | 8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
| 2 | 3 | 2 | 3 | 3 | 4 | 5 | 6 | |
Growth YoY PAT Growth YoY% | 41.5 | 4.6 | 15.3 | 31.1 | 63.1 | 58.0 | ||
NPM NPM% | 1.9 | 2.7 | 2.2 | 2.2 | 2.0 | 2.2 | 2.5 | 2.8 |
| 0.0 | 4.8 | 4.1 | 4.1 | 4.8 | 5.3 | 5.3 | 7.1 |
| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 92 | 105 | 111 | 135 | 142 | 174 | 180 | 220 | |
Growth YoY Revenue Growth YoY% | 19.9 | 28.2 | 28.0 | 29.4 | 27.2 | 26.4 | ||
| 89 | 100 | 106 | 129 | 136 | 168 | 173 | 211 | |
| 4 | 5 | 5 | 6 | 5 | 7 | 7 | 10 | |
OPM OPM% | 3.9 | 4.5 | 4.1 | 4.2 | 3.9 | 3.8 | 4.0 | 4.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 3 | 3 | 4 | 3 | 5 | 5 | 8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
| 2 | 3 | 2 | 3 | 3 | 4 | 5 | 6 | |
Growth YoY PAT Growth YoY% | 41.5 | 4.6 | 15.3 | 31.1 | 63.1 | 58.0 | ||
NPM NPM% | 1.9 | 2.7 | 2.2 | 2.2 | 2.0 | 2.2 | 2.5 | 2.8 |
| 0.0 | 4.8 | 4.1 | 4.1 | 4.8 | 5.3 | 5.3 | 7.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 169 | 138 | 170 | 198 | 246 | 316 | 401 |
Growth Revenue Growth% | -18.1 | 22.5 | 16.5 | 24.3 | 28.8 | 26.7 | |
| 163 | 133 | 163 | 189 | 235 | 304 | 384 | |
| 6 | 5 | 7 | 8 | 10 | 12 | 17 | |
OPM OPM% | 3.3 | 3.7 | 3.9 | 4.2 | 4.2 | 3.8 | 4.2 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 4 | 4 | 4 | 5 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 2 | 1 |
PBT PBTCr | 3 | 2 | 4 | 5 | 5 | 7 | 12 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
PAT PATCr | 3 | 2 | 4 | 5 | 5 | 7 | 11 |
Growth PAT Growth% | -38.7 | 89.1 | 25.6 | 18.8 | 23.9 | 60.2 | |
NPM NPM% | 1.8 | 1.4 | 2.1 | 2.3 | 2.2 | 2.1 | 2.7 |
| 6.2 | 3.8 | 7.2 | 7.7 | 7.5 | 8.6 | 12.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 169 | 138 | 170 | 198 | 246 | 316 | 401 |
Growth Revenue Growth% | -18.1 | 22.5 | 16.5 | 24.3 | 28.8 | 26.7 | |
| 163 | 133 | 163 | 189 | 235 | 304 | 384 | |
| 6 | 5 | 7 | 8 | 10 | 12 | 17 | |
OPM OPM% | 3.3 | 3.7 | 3.9 | 4.2 | 4.2 | 3.8 | 4.2 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 4 | 4 | 4 | 5 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 2 | 1 |
PBT PBTCr | 3 | 2 | 4 | 5 | 5 | 7 | 12 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
PAT PATCr | 3 | 2 | 4 | 5 | 5 | 7 | 11 |
Growth PAT Growth% | -38.7 | 89.1 | 25.6 | 18.8 | 23.9 | 60.2 | |
NPM NPM% | 1.8 | 1.4 | 2.1 | 2.3 | 2.2 | 2.1 | 2.7 |
| 6.2 | 3.8 | 7.2 | 7.7 | 7.5 | 8.6 | 12.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 7 | 7 | 9 |
Reserves ReservesCr | 6 | 8 | 12 | 25 | 31 | 48 |
| 28 | 26 | 27 | 24 | 39 | 44 | |
| 6 | 8 | 9 | 10 | 4 | 5 | |
| 45 | 47 | 53 | 66 | 84 | 105 | |
| 34 | 36 | 39 | 56 | 67 | 87 | |
| 11 | 11 | 14 | 11 | 16 | 19 | |
| 45 | 47 | 53 | 66 | 84 | 105 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 7 | 7 | 9 |
Reserves ReservesCr | 6 | 8 | 12 | 25 | 31 | 48 |
| 28 | 26 | 27 | 24 | 39 | 44 | |
| 6 | 8 | 9 | 10 | 4 | 5 | |
| 45 | 47 | 53 | 66 | 84 | 105 | |
| 34 | 36 | 39 | 56 | 67 | 87 | |
| 11 | 11 | 14 | 11 | 16 | 19 | |
| 45 | 47 | 53 | 66 | 84 | 105 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -2 | 1 | 0 | 1 | -2 | -6 | -5 | |
| -1 | -1 | -1 | -3 | -3 | -1 | 0 | |
| 4 | -2 | 1 | 5 | 3 | 8 | 12 | |
Net Cash Flow Net Cash FlowCr | 1 | -2 | 0 | 3 | -2 | 1 | 6 |
Free Cash Flow Free Cash FlowCr | -2 | 0 | 0 | -1 | -6 | -7 | |
CFO To PAT CFO To PAT% | -63.3 | 38.0 | 13.5 | 15.0 | -35.2 | -84.4 | -48.1 |
CFO To EBITDA CFO To EBITDA% | -35.4 | 14.0 | 7.4 | 8.2 | -18.6 | -46.5 | -30.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -2 | 1 | 0 | 1 | -2 | -6 | -5 | |
| -1 | -1 | -1 | -3 | -3 | -1 | 0 | |
| 4 | -2 | 1 | 5 | 3 | 8 | 12 | |
Net Cash Flow Net Cash FlowCr | 1 | -2 | 0 | 3 | -2 | 1 | 6 |
Free Cash Flow Free Cash FlowCr | -2 | 0 | 0 | -1 | -6 | -7 | |
CFO To PAT CFO To PAT% | -63.3 | 38.0 | 13.5 | 15.0 | -35.2 | -84.4 | -48.1 |
CFO To EBITDA CFO To EBITDA% | -35.4 | 14.0 | 7.4 | 8.2 | -18.6 | -46.5 | -30.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 59 | 148 | 232 | 188 | 220 | |||
Price To Earnings Price To Earnings | 13.0 | 27.5 | 32.9 | 17.1 | 17.3 | |||
Price To Sales Price To Sales | 0.3 | 0.6 | 0.7 | 0.5 | 0.6 | |||
Price To Book Price To Book | 1.8 | 3.9 | 4.1 | 2.8 | 2.7 | |||
EV To EBITDA EV To EBITDA | 9.6 | 17.1 | 21.6 | 15.3 | ||||
GPM GPM% | 19.1 | 8.0 | 8.9 | 10.5 | 10.5 | 8.7 | ||
OPM OPM% | 3.3 | 3.7 | 3.9 | 4.2 | 4.2 | 3.8 | 4.2 | 4.2 |
NPM NPM% | 1.8 | 1.4 | 2.1 | 2.3 | 2.2 | 2.1 | 2.7 | 2.7 |
ROCE ROCE% | 15.9 | 13.5 | 14.8 | 14.2 | 14.3 | 12.2 | ||
ROE ROE% | 27.6 | 14.5 | 21.0 | 14.0 | 14.2 | 11.8 | ||
ROA ROA% | 6.8 | 4.1 | 6.8 | 6.8 | 6.4 | 6.3 | ||
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 59 | 148 | 232 | 188 | 220 | |||
Price To Earnings Price To Earnings | 13.0 | 27.5 | 32.9 | 17.1 | 17.3 | |||
Price To Sales Price To Sales | 0.3 | 0.6 | 0.7 | 0.5 | 0.6 | |||
Price To Book Price To Book | 1.8 | 3.9 | 4.1 | 2.8 | 2.7 | |||
EV To EBITDA EV To EBITDA | 9.6 | 17.1 | 21.6 | 15.3 | ||||
GPM GPM% | 19.1 | 8.0 | 8.9 | 10.5 | 10.5 | 8.7 | ||
OPM OPM% | 3.3 | 3.7 | 3.9 | 4.2 | 4.2 | 3.8 | 4.2 | 4.2 |
NPM NPM% | 1.8 | 1.4 | 2.1 | 2.3 | 2.2 | 2.1 | 2.7 | 2.7 |
ROCE ROCE% | 15.9 | 13.5 | 14.8 | 14.2 | 14.3 | 12.2 | ||
ROE ROE% | 27.6 | 14.5 | 21.0 | 14.0 | 14.2 | 11.8 | ||
ROA ROA% | 6.8 | 4.1 | 6.8 | 6.8 | 6.4 | 6.3 | ||
Documents — Integrated Personnel Services Ltd