| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 60 | 51 | 54 | 52 | 52 | 53 | 58 | 55 | 53 | 54 | 60 | 56 | |
Growth YoY Revenue Growth YoY% | -35.7 | -44.5 | -45.6 | -44.0 | -13.1 | 3.6 | 6.8 | 5.5 | 1.8 | 2.5 | 3.3 | 2.0 |
| 53 | 41 | 44 | 117 | 46 | 47 | 53 | 53 | 49 | 57 | 71 | 68 | |
| 6 | 10 | 11 | -65 | 6 | 6 | 5 | 2 | 4 | -3 | -11 | -13 | |
OPM OPM% | 10.5 | 18.8 | 19.5 | -126.1 | 11.1 | 10.8 | 8.2 | 3.1 | 7.0 | -6.2 | -19.1 | -22.7 |
| 1 | 1 | 1 | 2 | 11 | 1 | 1 | 4 | 1 | 4 | -4 | 6 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 9 | 9 | 9 |
Depreciation DepreciationCr | 10 | 9 | 9 | 9 | 9 | 9 | 10 | 9 | 10 | 11 | 12 | 12 |
PBT PBTCr | -9 | -4 | -4 | -79 | 0 | -11 | -11 | -11 | -14 | -19 | -36 | -28 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -10 | -12 | -9 | -99 | 103 | -16 | 4 | -7 | -14 | -19 | -36 | -28 | |
Growth YoY PAT Growth YoY% | 59.5 | 29.5 | 49.6 | -76.0 | 1,089.4 | -34.6 | 141.1 | 92.9 | -113.7 | -19.7 | -1,066.3 | -295.6 |
NPM NPM% | -17.4 | -23.0 | -16.5 | -191.5 | 198.1 | -29.8 | 6.3 | -12.8 | -26.7 | -34.8 | -59.2 | -49.8 |
| -7.9 | -8.9 | -6.9 | -75.9 | 78.6 | -12.0 | 2.8 | -5.4 | -10.8 | -13.2 | -23.4 | -18.3 |
| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 60 | 51 | 54 | 52 | 52 | 53 | 58 | 55 | 53 | 54 | 60 | 56 | |
Growth YoY Revenue Growth YoY% | -35.7 | -44.5 | -45.6 | -44.0 | -13.1 | 3.6 | 6.8 | 5.5 | 1.8 | 2.5 | 3.3 | 2.0 |
| 53 | 41 | 44 | 117 | 46 | 47 | 53 | 53 | 49 | 57 | 71 | 68 | |
| 6 | 10 | 11 | -65 | 6 | 6 | 5 | 2 | 4 | -3 | -11 | -13 | |
OPM OPM% | 10.5 | 18.8 | 19.5 | -126.1 | 11.1 | 10.8 | 8.2 | 3.1 | 7.0 | -6.2 | -19.1 | -22.7 |
| 1 | 1 | 1 | 2 | 11 | 1 | 1 | 4 | 1 | 4 | -4 | 6 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 9 | 9 | 9 |
Depreciation DepreciationCr | 10 | 9 | 9 | 9 | 9 | 9 | 10 | 9 | 10 | 11 | 12 | 12 |
PBT PBTCr | -9 | -4 | -4 | -79 | 0 | -11 | -11 | -11 | -14 | -19 | -36 | -28 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -10 | -12 | -9 | -99 | 103 | -16 | 4 | -7 | -14 | -19 | -36 | -28 | |
Growth YoY PAT Growth YoY% | 59.5 | 29.5 | 49.6 | -76.0 | 1,089.4 | -34.6 | 141.1 | 92.9 | -113.7 | -19.7 | -1,066.3 | -295.6 |
NPM NPM% | -17.4 | -23.0 | -16.5 | -191.5 | 198.1 | -29.8 | 6.3 | -12.8 | -26.7 | -34.8 | -59.2 | -49.8 |
| -7.9 | -8.9 | -6.9 | -75.9 | 78.6 | -12.0 | 2.8 | -5.4 | -10.8 | -13.2 | -23.4 | -18.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 332 | 370 | 409 | 400 | 421 | 393 | 275 | 324 | 377 | 205 | 217 | 222 |
Growth Revenue Growth% | 11.3 | 10.6 | -2.1 | 5.1 | -6.6 | -30.1 | 17.8 | 16.3 | -45.5 | 5.8 | 2.4 | |
| 300 | 357 | 430 | 403 | 412 | 343 | 252 | 310 | 401 | 242 | 199 | 246 | |
| 33 | 13 | -21 | -3 | 8 | 50 | 23 | 14 | -24 | -37 | 18 | -24 | |
OPM OPM% | 9.8 | 3.6 | -5.1 | -0.8 | 2.0 | 12.8 | 8.3 | 4.3 | -6.5 | -18.1 | 8.2 | -10.7 |
| 11 | 12 | 10 | 9 | 2 | 9 | 15 | 12 | 5 | 5 | 17 | 7 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 3 | 17 | 15 | 16 | 36 | 26 | 31 | 36 |
Depreciation DepreciationCr | 12 | 17 | 20 | 24 | 29 | 75 | 60 | 78 | 61 | 35 | 38 | 44 |
PBT PBTCr | 32 | 9 | -31 | -20 | -21 | -33 | -37 | -68 | -116 | -94 | -33 | -96 |
| 0 | 0 | -3 | 0 | -6 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 32 | 9 | -28 | -20 | -16 | -54 | -37 | -68 | -116 | -94 | -33 | -96 |
Growth PAT Growth% | -72.1 | -419.5 | 30.1 | 21.2 | -247.4 | 30.9 | -81.7 | -71.1 | 19.4 | 64.4 | -188.2 | |
NPM NPM% | 9.6 | 2.4 | -6.9 | -4.9 | -3.7 | -13.8 | -13.6 | -21.0 | -30.9 | -45.7 | -15.4 | -43.2 |
| 24.6 | 6.8 | -21.7 | -15.2 | -12.2 | -41.7 | -29.1 | -52.7 | -89.2 | -98.9 | 64.0 | -66.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 332 | 370 | 409 | 400 | 421 | 393 | 275 | 324 | 377 | 205 | 217 | 222 |
Growth Revenue Growth% | 11.3 | 10.6 | -2.1 | 5.1 | -6.6 | -30.1 | 17.8 | 16.3 | -45.5 | 5.8 | 2.4 | |
| 300 | 357 | 430 | 403 | 412 | 343 | 252 | 310 | 401 | 242 | 199 | 246 | |
| 33 | 13 | -21 | -3 | 8 | 50 | 23 | 14 | -24 | -37 | 18 | -24 | |
OPM OPM% | 9.8 | 3.6 | -5.1 | -0.8 | 2.0 | 12.8 | 8.3 | 4.3 | -6.5 | -18.1 | 8.2 | -10.7 |
| 11 | 12 | 10 | 9 | 2 | 9 | 15 | 12 | 5 | 5 | 17 | 7 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 3 | 17 | 15 | 16 | 36 | 26 | 31 | 36 |
Depreciation DepreciationCr | 12 | 17 | 20 | 24 | 29 | 75 | 60 | 78 | 61 | 35 | 38 | 44 |
PBT PBTCr | 32 | 9 | -31 | -20 | -21 | -33 | -37 | -68 | -116 | -94 | -33 | -96 |
| 0 | 0 | -3 | 0 | -6 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 32 | 9 | -28 | -20 | -16 | -54 | -37 | -68 | -116 | -94 | -33 | -96 |
Growth PAT Growth% | -72.1 | -419.5 | 30.1 | 21.2 | -247.4 | 30.9 | -81.7 | -71.1 | 19.4 | 64.4 | -188.2 | |
NPM NPM% | 9.6 | 2.4 | -6.9 | -4.9 | -3.7 | -13.8 | -13.6 | -21.0 | -30.9 | -45.7 | -15.4 | -43.2 |
| 24.6 | 6.8 | -21.7 | -15.2 | -12.2 | -41.7 | -29.1 | -52.7 | -89.2 | -98.9 | 64.0 | -66.7 |
| Financial Year | Mar 2015 | 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 | 0 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 15 |
Reserves ReservesCr | 222 | 238 | 216 | 197 | 145 | 69 | 41 | -15 | -117 | -240 | -153 | -168 |
| 129 | 142 | 190 | 137 | 180 | 189 | 182 | 196 | 249 | 286 | 142 | 172 | |
| 9 | 13 | 25 | 23 | 29 | 138 | 131 | 166 | 224 | 236 | 234 | 258 | |
| 373 | 407 | 445 | 372 | 368 | 409 | 368 | 361 | 370 | 295 | 237 | 278 | |
| 232 | 231 | 187 | 120 | 115 | 95 | 78 | 106 | 143 | 102 | 66 | 72 | |
| 141 | 176 | 259 | 252 | 254 | 314 | 290 | 255 | 227 | 194 | 171 | 206 | |
| 373 | 407 | 445 | 372 | 368 | 409 | 368 | 361 | 370 | 295 | 237 | 278 |
| Financial Year | Mar 2015 | 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 | 0 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 15 |
Reserves ReservesCr | 222 | 238 | 216 | 197 | 145 | 69 | 41 | -15 | -117 | -240 | -153 | -168 |
| 129 | 142 | 190 | 137 | 180 | 189 | 182 | 196 | 249 | 286 | 142 | 172 | |
| 9 | 13 | 25 | 23 | 29 | 138 | 131 | 166 | 224 | 236 | 234 | 258 | |
| 373 | 407 | 445 | 372 | 368 | 409 | 368 | 361 | 370 | 295 | 237 | 278 | |
| 232 | 231 | 187 | 120 | 115 | 95 | 78 | 106 | 143 | 102 | 66 | 72 | |
| 141 | 176 | 259 | 252 | 254 | 314 | 290 | 255 | 227 | 194 | 171 | 206 | |
| 373 | 407 | 445 | 372 | 368 | 409 | 368 | 361 | 370 | 295 | 237 | 278 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 32 | 5 | -8 | -12 | 22 | 47 | 32 | 30 | 63 | 39 | 1 | 21 | |
| -17 | -6 | -42 | 24 | -28 | -12 | 4 | -35 | -40 | -9 | 25 | -63 | |
| 0 | 0 | 33 | -7 | 5 | -47 | -31 | 12 | -18 | -38 | -37 | 37 | |
Net Cash Flow Net Cash FlowCr | 16 | 0 | -13 | 5 | -1 | -11 | 5 | 8 | 5 | -7 | -11 | -6 |
Free Cash Flow Free Cash FlowCr | -4 | -37 | -34 | -45 | -11 | 38 | 29 | 15 | 39 | 5 | -21 | -20 |
CFO To PAT CFO To PAT% | 101.5 | 54.2 | 27.5 | 58.3 | -139.5 | -87.3 | -84.5 | -44.0 | -54.0 | -41.4 | -3.6 | -21.4 |
CFO To EBITDA CFO To EBITDA% | 98.5 | 35.9 | 37.6 | 375.4 | 256.7 | 93.9 | 139.0 | 217.2 | -258.1 | -104.3 | 6.8 | -86.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 32 | 5 | -8 | -12 | 22 | 47 | 32 | 30 | 63 | 39 | 1 | 21 | |
| -17 | -6 | -42 | 24 | -28 | -12 | 4 | -35 | -40 | -9 | 25 | -63 | |
| 0 | 0 | 33 | -7 | 5 | -47 | -31 | 12 | -18 | -38 | -37 | 37 | |
Net Cash Flow Net Cash FlowCr | 16 | 0 | -13 | 5 | -1 | -11 | 5 | 8 | 5 | -7 | -11 | -6 |
Free Cash Flow Free Cash FlowCr | -4 | -37 | -34 | -45 | -11 | 38 | 29 | 15 | 39 | 5 | -21 | -20 |
CFO To PAT CFO To PAT% | 101.5 | 54.2 | 27.5 | 58.3 | -139.5 | -87.3 | -84.5 | -44.0 | -54.0 | -41.4 | -3.6 | -21.4 |
CFO To EBITDA CFO To EBITDA% | 98.5 | 35.9 | 37.6 | 375.4 | 256.7 | 93.9 | 139.0 | 217.2 | -258.1 | -104.3 | 6.8 | -86.5 |
| Financial Year | Mar 2015 | 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 | 1,110 | 1,014 | 1,361 | 935 | 146 | 387 | 458 | 331 | 410 | 306 | 362 | 501 | |
Price To Earnings Price To Earnings | 126.3 | 3.6 | |||||||||||
Price To Sales Price To Sales | 3.0 | 2.5 | 3.4 | 2.2 | 0.4 | 1.4 | 1.4 | 0.9 | 2.0 | 1.4 | 1.6 | 2.3 | |
Price To Book Price To Book | 4.4 | 4.4 | 6.5 | 5.9 | 1.8 | 7.1 | -294.4 | -3.2 | -1.8 | -2.2 | -2.4 | -3.3 | |
EV To EBITDA EV To EBITDA | 80.9 | -49.1 | -441.1 | 110.5 | 5.9 | 23.5 | 46.2 | -21.6 | -18.6 | 31.0 | -27.6 | -33.6 | |
GPM GPM% | 72.3 | 70.1 | 69.3 | 69.0 | 69.4 | 68.7 | 70.0 | 69.7 | 68.0 | 58.9 | 55.3 | 54.5 | 54.5 |
OPM OPM% | 9.8 | 3.6 | -5.1 | -0.8 | 2.0 | 12.8 | 8.3 | 4.3 | -6.5 | -18.1 | 8.2 | -10.7 | -10.7 |
NPM NPM% | 9.6 | 2.4 | -6.9 | -4.9 | -3.7 | -13.8 | -13.6 | -21.0 | -30.9 | -45.7 | -15.4 | -43.2 | -43.2 |
ROCE ROCE% | 14.3 | 3.5 | -12.3 | -8.3 | -10.3 | -6.8 | -10.5 | -25.9 | -55.5 | -90.8 | -2.3 | -42.4 | -42.4 |
ROE ROE% | 14.3 | 3.5 | -12.4 | -9.4 | -9.9 | -66.3 | -68.7 | 4,372.9 | 112.1 | 41.3 | 23.9 | 63.0 | 63.0 |
ROA ROA% | 8.5 | 2.2 | -6.3 | -5.3 | -4.2 | -13.2 | -10.2 | -18.8 | -31.4 | -31.7 | -14.1 | -34.6 | -34.6 |
| Financial Year | Mar 2015 | 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 | 1,110 | 1,014 | 1,361 | 935 | 146 | 387 | 458 | 331 | 410 | 306 | 362 | 501 | |
Price To Earnings Price To Earnings | 126.3 | 3.6 | |||||||||||
Price To Sales Price To Sales | 3.0 | 2.5 | 3.4 | 2.2 | 0.4 | 1.4 | 1.4 | 0.9 | 2.0 | 1.4 | 1.6 | 2.3 | |
Price To Book Price To Book | 4.4 | 4.4 | 6.5 | 5.9 | 1.8 | 7.1 | -294.4 | -3.2 | -1.8 | -2.2 | -2.4 | -3.3 | |
EV To EBITDA EV To EBITDA | 80.9 | -49.1 | -441.1 | 110.5 | 5.9 | 23.5 | 46.2 | -21.6 | -18.6 | 31.0 | -27.6 | -33.6 | |
GPM GPM% | 72.3 | 70.1 | 69.3 | 69.0 | 69.4 | 68.7 | 70.0 | 69.7 | 68.0 | 58.9 | 55.3 | 54.5 | 54.5 |
OPM OPM% | 9.8 | 3.6 | -5.1 | -0.8 | 2.0 | 12.8 | 8.3 | 4.3 | -6.5 | -18.1 | 8.2 | -10.7 | -10.7 |
NPM NPM% | 9.6 | 2.4 | -6.9 | -4.9 | -3.7 | -13.8 | -13.6 | -21.0 | -30.9 | -45.7 | -15.4 | -43.2 | -43.2 |
ROCE ROCE% | 14.3 | 3.5 | -12.3 | -8.3 | -10.3 | -6.8 | -10.5 | -25.9 | -55.5 | -90.8 | -2.3 | -42.4 | -42.4 |
ROE ROE% | 14.3 | 3.5 | -12.4 | -9.4 | -9.9 | -66.3 | -68.7 | 4,372.9 | 112.1 | 41.3 | 23.9 | 63.0 | 63.0 |
ROA ROA% | 8.5 | 2.2 | -6.3 | -5.3 | -4.2 | -13.2 | -10.2 | -18.8 | -31.4 | -31.7 | -14.1 | -34.6 | -34.6 |
Documents — Kaya Ltd
Concall Transcript Summaries — Kaya Ltd