| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 121 | 123 | 122 | 123 | 126 | 128 | 130 | 129 | 133 | 137 | 136 | 140 | |
Growth YoY Revenue Growth YoY% | 9.9 | 0.5 | 3.0 | 2.3 | 4.2 | 4.3 | 7.0 | 4.7 | 5.5 | 6.5 | 4.6 | 8.3 |
| 116 | 118 | 117 | 118 | 121 | 124 | 126 | 124 | 128 | 133 | 132 | 135 | |
| 5 | 5 | 5 | 5 | 5 | 4 | 4 | 5 | 4 | 4 | 4 | 5 | |
OPM OPM% | 4.0 | 4.0 | 4.0 | 3.9 | 3.7 | 3.4 | 2.8 | 3.7 | 3.1 | 2.9 | 3.0 | 3.5 |
| 1 | 2 | 3 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 3 | 4 | 4 | 5 | 4 | 3 | 4 | 4 | 4 | 4 | 5 |
| 1 | 1 | 2 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | |
| 2 | 2 | 2 | 4 | 4 | 3 | 2 | 4 | 3 | 3 | 3 | 5 | |
Growth YoY PAT Growth YoY% | -4.7 | 27.6 | -3.7 | 33.9 | 60.0 | 21.6 | -0.4 | 10.5 | -13.0 | -3.0 | 34.0 | 11.0 |
NPM NPM% | 2.0 | 1.8 | 1.9 | 3.0 | 3.1 | 2.1 | 1.8 | 3.2 | 2.6 | 1.9 | 2.3 | 3.3 |
| 1.7 | 1.5 | 1.6 | 2.3 | 2.4 | 1.7 | 1.4 | 2.5 | 2.1 | 1.6 | 1.9 | 2.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 121 | 123 | 122 | 123 | 126 | 128 | 130 | 129 | 133 | 137 | 136 | 140 | |
Growth YoY Revenue Growth YoY% | 9.9 | 0.5 | 3.0 | 2.3 | 4.2 | 4.3 | 7.0 | 4.7 | 5.5 | 6.5 | 4.6 | 8.3 |
| 116 | 118 | 117 | 118 | 121 | 124 | 126 | 124 | 128 | 133 | 132 | 135 | |
| 5 | 5 | 5 | 5 | 5 | 4 | 4 | 5 | 4 | 4 | 4 | 5 | |
OPM OPM% | 4.0 | 4.0 | 4.0 | 3.9 | 3.7 | 3.4 | 2.8 | 3.7 | 3.1 | 2.9 | 3.0 | 3.5 |
| 1 | 2 | 3 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 3 | 4 | 4 | 5 | 4 | 3 | 4 | 4 | 4 | 4 | 5 |
| 1 | 1 | 2 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | |
| 2 | 2 | 2 | 4 | 4 | 3 | 2 | 4 | 3 | 3 | 3 | 5 | |
Growth YoY PAT Growth YoY% | -4.7 | 27.6 | -3.7 | 33.9 | 60.0 | 21.6 | -0.4 | 10.5 | -13.0 | -3.0 | 34.0 | 11.0 |
NPM NPM% | 2.0 | 1.8 | 1.9 | 3.0 | 3.1 | 2.1 | 1.8 | 3.2 | 2.6 | 1.9 | 2.3 | 3.3 |
| 1.7 | 1.5 | 1.6 | 2.3 | 2.4 | 1.7 | 1.4 | 2.5 | 2.1 | 1.6 | 1.9 | 2.8 |
| 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 | 717 | 939 | 1,170 | 837 | 591 | 613 | 422 | 457 | 485 | 507 | 534 | 545 |
Growth Revenue Growth% | 108.8 | 31.0 | 24.6 | -28.5 | -29.4 | 3.8 | -31.2 | 8.4 | 6.2 | 4.5 | 5.3 | 6.2 |
| 708 | 922 | 1,151 | 832 | 584 | 605 | 409 | 441 | 466 | 490 | 517 | 528 | |
| 8 | 17 | 19 | 5 | 7 | 8 | 13 | 16 | 19 | 18 | 17 | 17 | |
OPM OPM% | 1.2 | 1.9 | 1.6 | 0.6 | 1.2 | 1.4 | 3.0 | 3.4 | 4.0 | 3.5 | 3.1 | 3.1 |
| 39 | 7 | 5 | 5 | 5 | 6 | 5 | 5 | 7 | 1 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 4 | 3 | 5 | 6 | 3 | 4 | 8 | 12 | 3 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 4 | 3 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 43 | 19 | 20 | 3 | 2 | 9 | 13 | 11 | 14 | 16 | 15 | 16 |
| 2 | 6 | 6 | -3 | 0 | 0 | 0 | 3 | 4 | 3 | 2 | 2 | |
PAT PATCr | 42 | 13 | 14 | 6 | 2 | 8 | 13 | 8 | 10 | 13 | 13 | 14 |
Growth PAT Growth% | 596.3 | -68.0 | 3.4 | -58.8 | -62.8 | 295.6 | 53.7 | -34.4 | 16.5 | 29.4 | 4.7 | 5.0 |
NPM NPM% | 5.8 | 1.4 | 1.2 | 0.7 | 0.4 | 1.4 | 3.0 | 1.8 | 2.0 | 2.5 | 2.5 | 2.5 |
| 28.2 | 9.0 | 9.3 | 3.9 | 1.4 | 5.7 | 8.7 | 5.7 | 6.6 | 7.8 | 8.1 | 8.4 |
| 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 | 717 | 939 | 1,170 | 837 | 591 | 613 | 422 | 457 | 485 | 507 | 534 | 545 |
Growth Revenue Growth% | 108.8 | 31.0 | 24.6 | -28.5 | -29.4 | 3.8 | -31.2 | 8.4 | 6.2 | 4.5 | 5.3 | 6.2 |
| 708 | 922 | 1,151 | 832 | 584 | 605 | 409 | 441 | 466 | 490 | 517 | 528 | |
| 8 | 17 | 19 | 5 | 7 | 8 | 13 | 16 | 19 | 18 | 17 | 17 | |
OPM OPM% | 1.2 | 1.9 | 1.6 | 0.6 | 1.2 | 1.4 | 3.0 | 3.4 | 4.0 | 3.5 | 3.1 | 3.1 |
| 39 | 7 | 5 | 5 | 5 | 6 | 5 | 5 | 7 | 1 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 4 | 3 | 5 | 6 | 3 | 4 | 8 | 12 | 3 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 4 | 3 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 43 | 19 | 20 | 3 | 2 | 9 | 13 | 11 | 14 | 16 | 15 | 16 |
| 2 | 6 | 6 | -3 | 0 | 0 | 0 | 3 | 4 | 3 | 2 | 2 | |
PAT PATCr | 42 | 13 | 14 | 6 | 2 | 8 | 13 | 8 | 10 | 13 | 13 | 14 |
Growth PAT Growth% | 596.3 | -68.0 | 3.4 | -58.8 | -62.8 | 295.6 | 53.7 | -34.4 | 16.5 | 29.4 | 4.7 | 5.0 |
NPM NPM% | 5.8 | 1.4 | 1.2 | 0.7 | 0.4 | 1.4 | 3.0 | 1.8 | 2.0 | 2.5 | 2.5 | 2.5 |
| 28.2 | 9.0 | 9.3 | 3.9 | 1.4 | 5.7 | 8.7 | 5.7 | 6.6 | 7.8 | 8.1 | 8.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 16 | 16 | 16 |
Reserves ReservesCr | 103 | 117 | 127 | 131 | 133 | 139 | 152 | 164 | 195 | 212 | 250 |
| 54 | 39 | 55 | 38 | 33 | 29 | 38 | 36 | 26 | 25 | 20 | |
| 35 | 19 | 83 | 72 | 111 | 101 | 126 | 155 | 155 | 29 | 36 | |
| 207 | 189 | 279 | 257 | 291 | 283 | 331 | 369 | 392 | 283 | 323 | |
| 160 | 143 | 221 | 186 | 212 | 182 | 184 | 161 | 168 | 32 | 23 | |
| 47 | 46 | 58 | 71 | 79 | 101 | 146 | 207 | 224 | 250 | 300 | |
| 207 | 189 | 279 | 257 | 291 | 283 | 331 | 369 | 392 | 283 | 323 |
| 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 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 16 | 16 | 16 |
Reserves ReservesCr | 103 | 117 | 127 | 131 | 133 | 139 | 152 | 164 | 195 | 212 | 250 |
| 54 | 39 | 55 | 38 | 33 | 29 | 38 | 36 | 26 | 25 | 20 | |
| 35 | 19 | 83 | 72 | 111 | 101 | 126 | 155 | 155 | 29 | 36 | |
| 207 | 189 | 279 | 257 | 291 | 283 | 331 | 369 | 392 | 283 | 323 | |
| 160 | 143 | 221 | 186 | 212 | 182 | 184 | 161 | 168 | 32 | 23 | |
| 47 | 46 | 58 | 71 | 79 | 101 | 146 | 207 | 224 | 250 | 300 | |
| 207 | 189 | 279 | 257 | 291 | 283 | 331 | 369 | 392 | 283 | 323 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -42 | 39 | -55 | 16 | -13 | 35 | 33 | 14 | 17 | 83 | 19 | |
| 15 | -8 | 1 | -8 | -1 | -36 | -47 | -50 | -23 | 44 | -50 | |
| 29 | -28 | 57 | -19 | 17 | -5 | 10 | 26 | 2 | -130 | 3 | |
Net Cash Flow Net Cash FlowCr | 2 | 4 | 3 | -11 | 3 | -6 | -4 | -10 | -4 | -3 | -28 |
Free Cash Flow Free Cash FlowCr | -45 | 37 | -55 | 15 | -14 | 35 | 32 | 14 | 17 | 83 | |
CFO To PAT CFO To PAT% | -100.6 | 296.3 | -397.3 | 281.8 | -606.6 | 419.0 | 259.8 | 167.9 | 175.1 | 651.2 | 142.8 |
CFO To EBITDA CFO To EBITDA% | -495.6 | 225.2 | -286.6 | 325.8 | -185.1 | 416.4 | 264.1 | 90.6 | 88.1 | 470.3 | 113.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -42 | 39 | -55 | 16 | -13 | 35 | 33 | 14 | 17 | 83 | 19 | |
| 15 | -8 | 1 | -8 | -1 | -36 | -47 | -50 | -23 | 44 | -50 | |
| 29 | -28 | 57 | -19 | 17 | -5 | 10 | 26 | 2 | -130 | 3 | |
Net Cash Flow Net Cash FlowCr | 2 | 4 | 3 | -11 | 3 | -6 | -4 | -10 | -4 | -3 | -28 |
Free Cash Flow Free Cash FlowCr | -45 | 37 | -55 | 15 | -14 | 35 | 32 | 14 | 17 | 83 | |
CFO To PAT CFO To PAT% | -100.6 | 296.3 | -397.3 | 281.8 | -606.6 | 419.0 | 259.8 | 167.9 | 175.1 | 651.2 | 142.8 |
CFO To EBITDA CFO To EBITDA% | -495.6 | 225.2 | -286.6 | 325.8 | -185.1 | 416.4 | 264.1 | 90.6 | 88.1 | 470.3 | 113.0 |
| 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 | 557 | 485 | 1,017 | 189 | 46 | 98 | 277 | 145 | 178 | 152 | 90 | 150 |
Price To Earnings Price To Earnings | 13.6 | 38.2 | 77.5 | 33.3 | 21.9 | 11.8 | 21.6 | 17.2 | 18.2 | 11.9 | 6.8 | 10.9 |
Price To Sales Price To Sales | 0.8 | 0.5 | 0.9 | 0.2 | 0.1 | 0.2 | 0.7 | 0.3 | 0.4 | 0.3 | 0.2 | 0.3 |
Price To Book Price To Book | 4.7 | 3.7 | 7.2 | 1.3 | 0.3 | 0.6 | 1.7 | 0.8 | 0.8 | 0.7 | 0.3 | 0.6 |
EV To EBITDA EV To EBITDA | 68.6 | 27.6 | 56.4 | 50.1 | 19.8 | 22.1 | 30.1 | 18.4 | 16.2 | 9.1 | 6.1 | 9.9 |
GPM GPM% | 19.8 | 20.4 | 17.4 | 15.5 | 17.2 | 18.9 | 23.9 | 24.6 | 23.4 | 21.8 | ||
OPM OPM% | 1.2 | 1.9 | 1.6 | 0.6 | 1.2 | 1.4 | 3.0 | 3.4 | 4.0 | 3.5 | 3.1 | 3.1 |
NPM NPM% | 5.8 | 1.4 | 1.2 | 0.7 | 0.4 | 1.4 | 3.0 | 1.8 | 2.0 | 2.5 | 2.5 | 2.5 |
ROCE ROCE% | 29.7 | 15.1 | 10.0 | 3.8 | 3.0 | 4.7 | 5.7 | 5.9 | 7.4 | 7.5 | 5.8 | 5.8 |
ROE ROE% | 35.2 | 10.1 | 9.7 | 3.9 | 1.4 | 5.4 | 7.7 | 4.7 | 4.6 | 5.5 | 5.0 | 5.0 |
ROA ROA% | 20.1 | 7.0 | 4.9 | 2.2 | 0.7 | 2.9 | 3.9 | 2.3 | 2.5 | 4.5 | 4.1 | 4.1 |
| 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 | 557 | 485 | 1,017 | 189 | 46 | 98 | 277 | 145 | 178 | 152 | 90 | 150 |
Price To Earnings Price To Earnings | 13.6 | 38.2 | 77.5 | 33.3 | 21.9 | 11.8 | 21.6 | 17.2 | 18.2 | 11.9 | 6.8 | 10.9 |
Price To Sales Price To Sales | 0.8 | 0.5 | 0.9 | 0.2 | 0.1 | 0.2 | 0.7 | 0.3 | 0.4 | 0.3 | 0.2 | 0.3 |
Price To Book Price To Book | 4.7 | 3.7 | 7.2 | 1.3 | 0.3 | 0.6 | 1.7 | 0.8 | 0.8 | 0.7 | 0.3 | 0.6 |
EV To EBITDA EV To EBITDA | 68.6 | 27.6 | 56.4 | 50.1 | 19.8 | 22.1 | 30.1 | 18.4 | 16.2 | 9.1 | 6.1 | 9.9 |
GPM GPM% | 19.8 | 20.4 | 17.4 | 15.5 | 17.2 | 18.9 | 23.9 | 24.6 | 23.4 | 21.8 | ||
OPM OPM% | 1.2 | 1.9 | 1.6 | 0.6 | 1.2 | 1.4 | 3.0 | 3.4 | 4.0 | 3.5 | 3.1 | 3.1 |
NPM NPM% | 5.8 | 1.4 | 1.2 | 0.7 | 0.4 | 1.4 | 3.0 | 1.8 | 2.0 | 2.5 | 2.5 | 2.5 |
ROCE ROCE% | 29.7 | 15.1 | 10.0 | 3.8 | 3.0 | 4.7 | 5.7 | 5.9 | 7.4 | 7.5 | 5.8 | 5.8 |
ROE ROE% | 35.2 | 10.1 | 9.7 | 3.9 | 1.4 | 5.4 | 7.7 | 4.7 | 4.6 | 5.5 | 5.0 | 5.0 |
ROA ROA% | 20.1 | 7.0 | 4.9 | 2.2 | 0.7 | 2.9 | 3.9 | 2.3 | 2.5 | 4.5 | 4.1 | 4.1 |
Documents — Intrasoft Technologies Ltd