| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 128 | 137 | 141 | 154 | 168 | 183 | 185 | 191 | 211 | 213 | 216 | 222 | |
Growth YoY Revenue Growth YoY% | 30.9 | 33.2 | 31.0 | 24.2 | 25.3 | 16.5 | 16.7 | 16.2 | ||||
| 124 | 132 | 134 | 147 | 161 | 175 | 176 | 182 | 201 | 201 | 203 | 207 | |
| 5 | 5 | 7 | 7 | 7 | 8 | 9 | 9 | 10 | 11 | 13 | 15 | |
OPM OPM% | 3.8 | 4.0 | 5.1 | 4.2 | 4.3 | 4.4 | 5.1 | 4.8 | 4.7 | 5.3 | 6.2 | 6.6 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 2 | 4 | 3 | 3 | 4 | 5 | 6 | 6 | 7 | 8 | 10 |
| -2 | 0 | 1 | 0 | -1 | -1 | -1 | -1 | -1 | 0 | 1 | 1 | |
| 4 | 3 | 3 | 3 | 4 | 5 | 6 | 6 | 7 | 7 | 8 | 8 | |
Growth YoY PAT Growth YoY% | -9.2 | 68.4 | 119.2 | 84.6 | 79.6 | 64.0 | 24.3 | 38.5 | ||||
NPM NPM% | 3.4 | 2.0 | 1.9 | 2.2 | 2.3 | 2.5 | 3.3 | 3.2 | 3.4 | 3.5 | 3.5 | 3.8 |
| 0.7 | 0.4 | 0.9 | 1.1 | 1.3 | 1.5 | 2.0 | 2.0 | 2.3 | 2.4 | 2.5 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 128 | 137 | 141 | 154 | 168 | 183 | 185 | 191 | 211 | 213 | 216 | 222 | |
Growth YoY Revenue Growth YoY% | 30.9 | 33.2 | 31.0 | 24.2 | 25.3 | 16.5 | 16.7 | 16.2 | ||||
| 124 | 132 | 134 | 147 | 161 | 175 | 176 | 182 | 201 | 201 | 203 | 207 | |
| 5 | 5 | 7 | 7 | 7 | 8 | 9 | 9 | 10 | 11 | 13 | 15 | |
OPM OPM% | 3.8 | 4.0 | 5.1 | 4.2 | 4.3 | 4.4 | 5.1 | 4.8 | 4.7 | 5.3 | 6.2 | 6.6 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 2 | 4 | 3 | 3 | 4 | 5 | 6 | 6 | 7 | 8 | 10 |
| -2 | 0 | 1 | 0 | -1 | -1 | -1 | -1 | -1 | 0 | 1 | 1 | |
| 4 | 3 | 3 | 3 | 4 | 5 | 6 | 6 | 7 | 7 | 8 | 8 | |
Growth YoY PAT Growth YoY% | -9.2 | 68.4 | 119.2 | 84.6 | 79.6 | 64.0 | 24.3 | 38.5 | ||||
NPM NPM% | 3.4 | 2.0 | 1.9 | 2.2 | 2.3 | 2.5 | 3.3 | 3.2 | 3.4 | 3.5 | 3.5 | 3.8 |
| 0.7 | 0.4 | 0.9 | 1.1 | 1.3 | 1.5 | 2.0 | 2.0 | 2.3 | 2.4 | 2.5 | 2.8 |
| Financial Year | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|
Revenue RevenueCr | 520 | 689 | 830 | 861 |
Growth Revenue Growth% | 32.6 | 20.4 | 18.5 | |
| 498 | 658 | 786 | 812 | |
| 23 | 31 | 44 | 49 | |
OPM OPM% | 4.3 | 4.5 | 5.3 | 5.7 |
| 1 | 1 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 10 | 12 | 14 | 15 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 |
PBT PBTCr | 10 | 15 | 27 | 32 |
| -3 | -3 | -1 | 1 | |
PAT PATCr | 13 | 18 | 28 | 31 |
Growth PAT Growth% | 41.9 | 57.7 | 47.8 | |
NPM NPM% | 2.4 | 2.6 | 3.4 | 3.5 |
| 4.1 | 5.9 | 9.2 | 10.0 |
| Financial Year | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|
Revenue RevenueCr | 520 | 689 | 830 | 861 |
Growth Revenue Growth% | 32.6 | 20.4 | 18.5 | |
| 498 | 658 | 786 | 812 | |
| 23 | 31 | 44 | 49 | |
OPM OPM% | 4.3 | 4.5 | 5.3 | 5.7 |
| 1 | 1 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 10 | 12 | 14 | 15 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 |
PBT PBTCr | 10 | 15 | 27 | 32 |
| -3 | -3 | -1 | 1 | |
PAT PATCr | 13 | 18 | 28 | 31 |
Growth PAT Growth% | 41.9 | 57.7 | 47.8 | |
NPM NPM% | 2.4 | 2.6 | 3.4 | 3.5 |
| 4.1 | 5.9 | 9.2 | 10.0 |
| Financial Year | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 15 |
Reserves ReservesCr | 61 | 79 | 101 |
| 127 | 165 | 186 | |
| 8 | 45 | 46 | |
| 207 | 299 | 349 | |
| 178 | 224 | 266 | |
| 29 | 75 | 83 | |
| 207 | 299 | 349 |
| Financial Year | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 15 |
Reserves ReservesCr | 61 | 79 | 101 |
| 127 | 165 | 186 | |
| 8 | 45 | 46 | |
| 207 | 299 | 349 | |
| 178 | 224 | 266 | |
| 29 | 75 | 83 | |
| 207 | 299 | 349 |
| Financial Year | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 4 | -8 | 9 | |
| -2 | -39 | -6 | |
| -2 | 47 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 2 |
Free Cash Flow Free Cash FlowCr | 2 | -47 | |
CFO To PAT CFO To PAT% | 31.1 | -46.7 | 31.8 |
CFO To EBITDA CFO To EBITDA% | 17.4 | -26.9 | 20.4 |
| Financial Year | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|
| 4 | -8 | 9 | |
| -2 | -39 | -6 | |
| -2 | 47 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 2 |
Free Cash Flow Free Cash FlowCr | 2 | -47 | |
CFO To PAT CFO To PAT% | 31.1 | -46.7 | 31.8 |
CFO To EBITDA CFO To EBITDA% | 17.4 | -26.9 | 20.4 |
| Financial Year | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|
Market Cap Market CapitalizationCr | 492 | 450 | 855 | 1,783 |
Price To Earnings Price To Earnings | 19.6 | 25.2 | 30.4 | 58.5 |
Price To Sales Price To Sales | 0.9 | 0.7 | 1.0 | 2.1 |
Price To Book Price To Book | 3.4 | 5.1 | 7.3 | 15.3 |
EV To EBITDA EV To EBITDA | 26.1 | 19.7 | 23.2 | 38.8 |
GPM GPM% | 98.2 | 98.8 | ||
OPM OPM% | 4.3 | 4.5 | 5.3 | 5.7 |
NPM NPM% | 2.4 | 2.6 | 3.4 | 3.5 |
ROCE ROCE% | 11.6 | 10.6 | 14.3 | 14.3 |
ROE ROE% | 17.6 | 20.1 | 24.2 | 24.2 |
ROA ROA% | 6.1 | 6.0 | 8.1 | 8.1 |
| Financial Year | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|
Market Cap Market CapitalizationCr | 492 | 450 | 855 | 1,783 |
Price To Earnings Price To Earnings | 19.6 | 25.2 | 30.4 | 58.5 |
Price To Sales Price To Sales | 0.9 | 0.7 | 1.0 | 2.1 |
Price To Book Price To Book | 3.4 | 5.1 | 7.3 | 15.3 |
EV To EBITDA EV To EBITDA | 26.1 | 19.7 | 23.2 | 38.8 |
GPM GPM% | 98.2 | 98.8 | ||
OPM OPM% | 4.3 | 4.5 | 5.3 | 5.7 |
NPM NPM% | 2.4 | 2.6 | 3.4 | 3.5 |
ROCE ROCE% | 11.6 | 10.6 | 14.3 | 14.3 |
ROE ROE% | 17.6 | 20.1 | 24.2 | 24.2 |
ROA ROA% | 6.1 | 6.0 | 8.1 | 8.1 |
Documents — Kapston Services Ltd