| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 12 | 14 | 13 | 8 | 5 | 9 | 8 | 6 | 7 | 7 | 35 | 8 | |
Growth YoY Revenue Growth YoY% | -26.4 | -2.1 | -24.7 | -41.6 | -55.3 | -38.3 | -42.5 | -25.4 | 37.9 | -21.0 | 364.5 | 40.9 |
| 13 | 14 | 10 | 12 | 5 | 9 | 6 | 8 | 6 | 11 | 31 | 10 | |
| -1 | -1 | 3 | -4 | 0 | -1 | 1 | -3 | 1 | -5 | 4 | -2 | |
OPM OPM% | -12.0 | -4.2 | 21.4 | -52.6 | -2.7 | -6.6 | 16.4 | -45.0 | 15.2 | -69.0 | 10.7 | -18.6 |
| 3 | 3 | 3 | 2 | 3 | 5 | 7 | 3 | 4 | 2 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 2 | 6 | -2 | 3 | 5 | 9 | 0 | 5 | -3 | 6 | 3 |
| 0 | 0 | 1 | 2 | 2 | 1 | -4 | 0 | 1 | 0 | 2 | 2 | |
| 2 | 2 | 5 | -4 | 1 | 4 | 13 | 0 | 3 | -3 | 4 | 1 | |
Growth YoY PAT Growth YoY% | -64.5 | -1.8 | 35.9 | -220.0 | -16.0 | 65.6 | 155.4 | 106.2 | 134.0 | -179.0 | -68.8 | 430.4 |
NPM NPM% | 15.1 | 16.2 | 37.6 | -47.9 | 28.3 | 43.5 | 167.2 | 4.0 | 48.0 | -43.5 | 11.2 | 14.9 |
| 0.1 | 0.0 | 0.1 | -0.1 | 0.0 | 0.1 | 0.4 | 0.0 | 0.1 | -0.1 | 0.1 | 0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 12 | 14 | 13 | 8 | 5 | 9 | 8 | 6 | 7 | 7 | 35 | 8 | |
Growth YoY Revenue Growth YoY% | -26.4 | -2.1 | -24.7 | -41.6 | -55.3 | -38.3 | -42.5 | -25.4 | 37.9 | -21.0 | 364.5 | 40.9 |
| 13 | 14 | 10 | 12 | 5 | 9 | 6 | 8 | 6 | 11 | 31 | 10 | |
| -1 | -1 | 3 | -4 | 0 | -1 | 1 | -3 | 1 | -5 | 4 | -2 | |
OPM OPM% | -12.0 | -4.2 | 21.4 | -52.6 | -2.7 | -6.6 | 16.4 | -45.0 | 15.2 | -69.0 | 10.7 | -18.6 |
| 3 | 3 | 3 | 2 | 3 | 5 | 7 | 3 | 4 | 2 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 2 | 6 | -2 | 3 | 5 | 9 | 0 | 5 | -3 | 6 | 3 |
| 0 | 0 | 1 | 2 | 2 | 1 | -4 | 0 | 1 | 0 | 2 | 2 | |
| 2 | 2 | 5 | -4 | 1 | 4 | 13 | 0 | 3 | -3 | 4 | 1 | |
Growth YoY PAT Growth YoY% | -64.5 | -1.8 | 35.9 | -220.0 | -16.0 | 65.6 | 155.4 | 106.2 | 134.0 | -179.0 | -68.8 | 430.4 |
NPM NPM% | 15.1 | 16.2 | 37.6 | -47.9 | 28.3 | 43.5 | 167.2 | 4.0 | 48.0 | -43.5 | 11.2 | 14.9 |
| 0.1 | 0.0 | 0.1 | -0.1 | 0.0 | 0.1 | 0.4 | 0.0 | 0.1 | -0.1 | 0.1 | 0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 183 | 101 | 108 | 89 | 36 | 46 | 42 | 64 | 52 | 29 | 55 | 57 |
Growth Revenue Growth% | -4.8 | -44.6 | 6.9 | -18.1 | -58.9 | 26.6 | -9.7 | 54.7 | -19.4 | -44.0 | 88.8 | 111.4 |
| 96 | 85 | 83 | 74 | 55 | 48 | 42 | 57 | 51 | 32 | 56 | 59 | |
| 87 | 17 | 25 | 15 | -18 | -2 | 0 | 8 | 1 | -3 | -2 | -1 | |
OPM OPM% | 47.7 | 16.4 | 23.0 | 16.9 | -49.9 | -4.9 | -0.6 | 11.7 | 2.6 | -9.6 | -2.8 | -2.3 |
| 8 | 14 | 11 | 14 | 12 | 12 | 16 | 11 | 14 | 18 | 11 | 10 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 20 | 17 | 12 | 9 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 75 | 14 | 27 | -8 | -20 | 10 | 15 | 22 | 16 | 15 | 9 | 11 |
| 19 | 7 | 9 | 6 | 0 | 0 | 2 | 5 | 4 | 0 | 4 | 6 | |
PAT PATCr | 56 | 7 | 18 | -14 | -20 | 10 | 13 | 17 | 12 | 14 | 5 | 6 |
Growth PAT Growth% | -23.2 | -87.8 | 157.9 | -177.4 | -43.9 | 148.7 | 37.0 | 29.6 | -29.1 | 18.2 | -66.4 | -68.6 |
NPM NPM% | 30.7 | 6.8 | 16.3 | -15.4 | -54.0 | 20.8 | 31.5 | 26.4 | 23.2 | 49.0 | 8.7 | 9.9 |
| 1.8 | 0.2 | 0.2 | -0.5 | -0.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.1 | 0.2 |
| 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 | 183 | 101 | 108 | 89 | 36 | 46 | 42 | 64 | 52 | 29 | 55 | 57 |
Growth Revenue Growth% | -4.8 | -44.6 | 6.9 | -18.1 | -58.9 | 26.6 | -9.7 | 54.7 | -19.4 | -44.0 | 88.8 | 111.4 |
| 96 | 85 | 83 | 74 | 55 | 48 | 42 | 57 | 51 | 32 | 56 | 59 | |
| 87 | 17 | 25 | 15 | -18 | -2 | 0 | 8 | 1 | -3 | -2 | -1 | |
OPM OPM% | 47.7 | 16.4 | 23.0 | 16.9 | -49.9 | -4.9 | -0.6 | 11.7 | 2.6 | -9.6 | -2.8 | -2.3 |
| 8 | 14 | 11 | 14 | 12 | 12 | 16 | 11 | 14 | 18 | 11 | 10 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 20 | 17 | 12 | 9 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 75 | 14 | 27 | -8 | -20 | 10 | 15 | 22 | 16 | 15 | 9 | 11 |
| 19 | 7 | 9 | 6 | 0 | 0 | 2 | 5 | 4 | 0 | 4 | 6 | |
PAT PATCr | 56 | 7 | 18 | -14 | -20 | 10 | 13 | 17 | 12 | 14 | 5 | 6 |
Growth PAT Growth% | -23.2 | -87.8 | 157.9 | -177.4 | -43.9 | 148.7 | 37.0 | 29.6 | -29.1 | 18.2 | -66.4 | -68.6 |
NPM NPM% | 30.7 | 6.8 | 16.3 | -15.4 | -54.0 | 20.8 | 31.5 | 26.4 | 23.2 | 49.0 | 8.7 | 9.9 |
| 1.8 | 0.2 | 0.2 | -0.5 | -0.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.1 | 0.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 |
Reserves ReservesCr | 334 | 246 | 205 | 177 | 160 | 147 | 148 | 154 | 140 | 142 | 128 |
| 72 | 30 | 25 | 24 | 16 | 17 | 16 | 20 | 19 | 13 | 32 | |
| 8 | 5 | 14 | 15 | 12 | 10 | 10 | 10 | 8 | 0 | 0 | |
| 479 | 360 | 323 | 297 | 263 | 250 | 255 | 267 | 249 | 239 | 244 | |
| 304 | 298 | 237 | 211 | 200 | 208 | 222 | 195 | 187 | 183 | 163 | |
| 175 | 62 | 86 | 86 | 63 | 42 | 32 | 72 | 62 | 56 | 81 | |
| 479 | 360 | 323 | 297 | 263 | 250 | 255 | 267 | 249 | 239 | 244 |
| 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 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 |
Reserves ReservesCr | 334 | 246 | 205 | 177 | 160 | 147 | 148 | 154 | 140 | 142 | 128 |
| 72 | 30 | 25 | 24 | 16 | 17 | 16 | 20 | 19 | 13 | 32 | |
| 8 | 5 | 14 | 15 | 12 | 10 | 10 | 10 | 8 | 0 | 0 | |
| 479 | 360 | 323 | 297 | 263 | 250 | 255 | 267 | 249 | 239 | 244 | |
| 304 | 298 | 237 | 211 | 200 | 208 | 222 | 195 | 187 | 183 | 163 | |
| 175 | 62 | 86 | 86 | 63 | 42 | 32 | 72 | 62 | 56 | 81 | |
| 479 | 360 | 323 | 297 | 263 | 250 | 255 | 267 | 249 | 239 | 244 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 92 | 28 | -4 | 75 | -23 | 11 | 6 | 0 | 0 | -9 | 21 | |
| 21 | 24 | -10 | -51 | 34 | -6 | -15 | 0 | 0 | 19 | -5 | |
| -47 | -41 | -20 | -20 | -10 | -19 | -9 | 0 | 0 | -22 | -26 | |
Net Cash Flow Net Cash FlowCr | 67 | 11 | -33 | 4 | 2 | -14 | -18 | 0 | 0 | -11 | -9 |
Free Cash Flow Free Cash FlowCr | 92 | 32 | -4 | 75 | -23 | 11 | 6 | 0 | 0 | -9 | 21 |
CFO To PAT CFO To PAT% | 164.0 | 413.1 | -21.5 | -549.9 | 114.8 | 112.2 | 49.0 | 0.0 | 0.0 | -62.5 | 447.4 |
CFO To EBITDA CFO To EBITDA% | 105.5 | 170.5 | -15.3 | 502.7 | 124.3 | -470.9 | -2,601.5 | 0.0 | 0.0 | 318.2 | -1,401.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 92 | 28 | -4 | 75 | -23 | 11 | 6 | 0 | 0 | -9 | 21 | |
| 21 | 24 | -10 | -51 | 34 | -6 | -15 | 0 | 0 | 19 | -5 | |
| -47 | -41 | -20 | -20 | -10 | -19 | -9 | 0 | 0 | -22 | -26 | |
Net Cash Flow Net Cash FlowCr | 67 | 11 | -33 | 4 | 2 | -14 | -18 | 0 | 0 | -11 | -9 |
Free Cash Flow Free Cash FlowCr | 92 | 32 | -4 | 75 | -23 | 11 | 6 | 0 | 0 | -9 | 21 |
CFO To PAT CFO To PAT% | 164.0 | 413.1 | -21.5 | -549.9 | 114.8 | 112.2 | 49.0 | 0.0 | 0.0 | -62.5 | 447.4 |
CFO To EBITDA CFO To EBITDA% | 105.5 | 170.5 | -15.3 | 502.7 | 124.3 | -470.9 | -2,601.5 | 0.0 | 0.0 | 318.2 | -1,401.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 506 | 434 | 537 | 148 | 61 | 121 | 210 | 185 | 294 | 280 | 195 | 246 |
Price To Earnings Price To Earnings | 9.6 | 69.1 | 34.9 | 15.4 | 26.8 | 15.5 | 29.2 | 21.2 | 51.8 | 48.9 | ||
Price To Sales Price To Sales | 2.7 | 3.9 | 4.6 | 1.5 | 1.4 | 2.1 | 3.7 | 2.5 | 4.5 | 6.4 | 3.0 | 4.3 |
Price To Book Price To Book | 1.3 | 1.4 | 2.0 | 0.6 | 0.3 | 0.6 | 1.0 | 0.9 | 1.4 | 1.4 | 1.0 | 1.3 |
EV To EBITDA EV To EBITDA | 4.6 | 18.1 | 18.2 | -0.6 | 5.6 | 25.0 | -71.8 | 4.2 | 113.3 | -51.4 | -72.0 | -122.5 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 47.7 | 16.4 | 23.0 | 16.9 | -49.9 | -4.9 | -0.6 | 11.7 | 2.6 | -9.6 | -2.8 | -2.3 |
NPM NPM% | 30.7 | 6.8 | 16.3 | -15.4 | -54.0 | 20.8 | 31.5 | 26.4 | 23.2 | 49.0 | 8.7 | 9.9 |
ROCE ROCE% | 18.9 | 4.5 | 9.9 | -3.3 | -8.9 | 4.7 | 7.2 | 10.0 | 7.7 | 7.1 | 4.7 | 4.7 |
ROE ROE% | 14.2 | 2.2 | 6.6 | -5.7 | -8.8 | 4.6 | 6.2 | 7.8 | 6.0 | 6.9 | 2.5 | 2.5 |
ROA ROA% | 11.7 | 1.9 | 5.5 | -4.6 | -7.5 | 3.8 | 5.2 | 6.4 | 4.8 | 6.0 | 2.0 | 2.0 |
| 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 | 506 | 434 | 537 | 148 | 61 | 121 | 210 | 185 | 294 | 280 | 195 | 246 |
Price To Earnings Price To Earnings | 9.6 | 69.1 | 34.9 | 15.4 | 26.8 | 15.5 | 29.2 | 21.2 | 51.8 | 48.9 | ||
Price To Sales Price To Sales | 2.7 | 3.9 | 4.6 | 1.5 | 1.4 | 2.1 | 3.7 | 2.5 | 4.5 | 6.4 | 3.0 | 4.3 |
Price To Book Price To Book | 1.3 | 1.4 | 2.0 | 0.6 | 0.3 | 0.6 | 1.0 | 0.9 | 1.4 | 1.4 | 1.0 | 1.3 |
EV To EBITDA EV To EBITDA | 4.6 | 18.1 | 18.2 | -0.6 | 5.6 | 25.0 | -71.8 | 4.2 | 113.3 | -51.4 | -72.0 | -122.5 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 47.7 | 16.4 | 23.0 | 16.9 | -49.9 | -4.9 | -0.6 | 11.7 | 2.6 | -9.6 | -2.8 | -2.3 |
NPM NPM% | 30.7 | 6.8 | 16.3 | -15.4 | -54.0 | 20.8 | 31.5 | 26.4 | 23.2 | 49.0 | 8.7 | 9.9 |
ROCE ROCE% | 18.9 | 4.5 | 9.9 | -3.3 | -8.9 | 4.7 | 7.2 | 10.0 | 7.7 | 7.1 | 4.7 | 4.7 |
ROE ROE% | 14.2 | 2.2 | 6.6 | -5.7 | -8.8 | 4.6 | 6.2 | 7.8 | 6.0 | 6.9 | 2.5 | 2.5 |
ROA ROA% | 11.7 | 1.9 | 5.5 | -4.6 | -7.5 | 3.8 | 5.2 | 6.4 | 4.8 | 6.0 | 2.0 | 2.0 |
Documents — IL&FS Investment Managers Ltd