| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 361 | 509 | 637 | 504 | 572 | 661 | 984 | 673 | 906 | 804 | 1,243 | 946 | |
Growth YoY Revenue Growth YoY% | 32.1 | 76.2 | 74.8 | 69.6 | 58.5 | 29.8 | 54.5 | 33.6 | 58.4 | 21.6 | 26.2 | 40.5 |
| 312 | 439 | 542 | 437 | 490 | 567 | 817 | 560 | 758 | 685 | 1,049 | 798 | |
| 49 | 70 | 95 | 67 | 82 | 94 | 168 | 113 | 148 | 119 | 194 | 148 | |
OPM OPM% | 13.5 | 13.7 | 14.9 | 13.3 | 14.4 | 14.2 | 17.1 | 16.8 | 16.3 | 14.8 | 15.6 | 15.6 |
| 9 | 9 | 29 | 28 | 34 | 25 | 20 | 27 | 43 | 42 | 42 | 14 | |
Interest Expense Interest ExpenseCr | 12 | 15 | 15 | 23 | 22 | 27 | 29 | 28 | 23 | 25 | 41 | 37 |
Depreciation DepreciationCr | 7 | 6 | 7 | 8 | 9 | 11 | 17 | 16 | 17 | 20 | 54 | 37 |
PBT PBTCr | 39 | 58 | 102 | 64 | 85 | 81 | 142 | 96 | 152 | 116 | 140 | 88 |
| 7 | 13 | 21 | 13 | 25 | 14 | 26 | 21 | 30 | 40 | 49 | 31 | |
| 32 | 45 | 81 | 51 | 60 | 66 | 116 | 75 | 121 | 77 | 91 | 56 | |
Growth YoY PAT Growth YoY% | 53.9 | 97.6 | 96.8 | 106.0 | 86.3 | 47.1 | 43.0 | 46.9 | 101.6 | 15.3 | -21.5 | -24.4 |
NPM NPM% | 8.9 | 8.9 | 12.8 | 10.1 | 10.5 | 10.1 | 11.8 | 11.1 | 13.4 | 9.5 | 7.3 | 6.0 |
| 5.5 | 7.7 | 13.1 | 7.9 | 9.4 | 10.4 | 18.1 | 11.6 | 18.6 | 11.3 | 13.3 | 8.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 361 | 509 | 637 | 504 | 572 | 661 | 984 | 673 | 906 | 804 | 1,243 | 946 | |
Growth YoY Revenue Growth YoY% | 32.1 | 76.2 | 74.8 | 69.6 | 58.5 | 29.8 | 54.5 | 33.6 | 58.4 | 21.6 | 26.2 | 40.5 |
| 312 | 439 | 542 | 437 | 490 | 567 | 817 | 560 | 758 | 685 | 1,049 | 798 | |
| 49 | 70 | 95 | 67 | 82 | 94 | 168 | 113 | 148 | 119 | 194 | 148 | |
OPM OPM% | 13.5 | 13.7 | 14.9 | 13.3 | 14.4 | 14.2 | 17.1 | 16.8 | 16.3 | 14.8 | 15.6 | 15.6 |
| 9 | 9 | 29 | 28 | 34 | 25 | 20 | 27 | 43 | 42 | 42 | 14 | |
Interest Expense Interest ExpenseCr | 12 | 15 | 15 | 23 | 22 | 27 | 29 | 28 | 23 | 25 | 41 | 37 |
Depreciation DepreciationCr | 7 | 6 | 7 | 8 | 9 | 11 | 17 | 16 | 17 | 20 | 54 | 37 |
PBT PBTCr | 39 | 58 | 102 | 64 | 85 | 81 | 142 | 96 | 152 | 116 | 140 | 88 |
| 7 | 13 | 21 | 13 | 25 | 14 | 26 | 21 | 30 | 40 | 49 | 31 | |
| 32 | 45 | 81 | 51 | 60 | 66 | 116 | 75 | 121 | 77 | 91 | 56 | |
Growth YoY PAT Growth YoY% | 53.9 | 97.6 | 96.8 | 106.0 | 86.3 | 47.1 | 43.0 | 46.9 | 101.6 | 15.3 | -21.5 | -24.4 |
NPM NPM% | 8.9 | 8.9 | 12.8 | 10.1 | 10.5 | 10.1 | 11.8 | 11.1 | 13.4 | 9.5 | 7.3 | 6.0 |
| 5.5 | 7.7 | 13.1 | 7.9 | 9.4 | 10.4 | 18.1 | 11.6 | 18.6 | 11.3 | 13.3 | 8.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 364 | 368 | 421 | 706 | 1,126 | 1,805 | 2,722 | 3,626 | 3,899 |
Growth Revenue Growth% | 1.1 | 14.2 | 67.9 | 59.5 | 60.3 | 50.8 | 33.2 | 34.9 | |
| 329 | 327 | 380 | 613 | 958 | 1,550 | 2,311 | 3,052 | 3,290 | |
| 35 | 41 | 41 | 94 | 168 | 254 | 411 | 574 | 609 | |
OPM OPM% | 9.6 | 11.2 | 9.7 | 13.3 | 14.9 | 14.1 | 15.1 | 15.8 | 15.6 |
| 2 | 2 | 4 | 4 | 11 | 56 | 107 | 154 | 142 | |
Interest Expense Interest ExpenseCr | 19 | 24 | 24 | 26 | 35 | 53 | 101 | 117 | 126 |
Depreciation DepreciationCr | 5 | 8 | 10 | 13 | 19 | 25 | 45 | 107 | 128 |
PBT PBTCr | 14 | 11 | 11 | 59 | 126 | 232 | 372 | 504 | 496 |
| 4 | 2 | 1 | 17 | 31 | 48 | 78 | 140 | 150 | |
PAT PATCr | 10 | 9 | 10 | 42 | 95 | 183 | 293 | 364 | 346 |
Growth PAT Growth% | -3.8 | 4.0 | 328.2 | 128.4 | 92.5 | 60.1 | 24.0 | 8.9 | |
NPM NPM% | 2.7 | 2.5 | 2.3 | 5.9 | 8.4 | 10.2 | 10.8 | 10.0 | 8.9 |
| 2.4 | 2.3 | 2.3 | 10.0 | 19.8 | 30.6 | 45.8 | 54.9 | 51.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 364 | 368 | 421 | 706 | 1,126 | 1,805 | 2,722 | 3,626 | 3,899 |
Growth Revenue Growth% | 1.1 | 14.2 | 67.9 | 59.5 | 60.3 | 50.8 | 33.2 | 34.9 | |
| 329 | 327 | 380 | 613 | 958 | 1,550 | 2,311 | 3,052 | 3,290 | |
| 35 | 41 | 41 | 94 | 168 | 254 | 411 | 574 | 609 | |
OPM OPM% | 9.6 | 11.2 | 9.7 | 13.3 | 14.9 | 14.1 | 15.1 | 15.8 | 15.6 |
| 2 | 2 | 4 | 4 | 11 | 56 | 107 | 154 | 142 | |
Interest Expense Interest ExpenseCr | 19 | 24 | 24 | 26 | 35 | 53 | 101 | 117 | 126 |
Depreciation DepreciationCr | 5 | 8 | 10 | 13 | 19 | 25 | 45 | 107 | 128 |
PBT PBTCr | 14 | 11 | 11 | 59 | 126 | 232 | 372 | 504 | 496 |
| 4 | 2 | 1 | 17 | 31 | 48 | 78 | 140 | 150 | |
PAT PATCr | 10 | 9 | 10 | 42 | 95 | 183 | 293 | 364 | 346 |
Growth PAT Growth% | -3.8 | 4.0 | 328.2 | 128.4 | 92.5 | 60.1 | 24.0 | 8.9 | |
NPM NPM% | 2.7 | 2.5 | 2.3 | 5.9 | 8.4 | 10.2 | 10.8 | 10.0 | 8.9 |
| 2.4 | 2.3 | 2.3 | 10.0 | 19.8 | 30.6 | 45.8 | 54.9 | 51.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 7 | 7 | 46 | 58 | 64 | 64 | 67 |
Reserves ReservesCr | 86 | 96 | 131 | 156 | 901 | 2,423 | 2,776 | 4,681 |
| 230 | 245 | 248 | 362 | 415 | 736 | 1,682 | 1,731 | |
| 40 | 29 | 32 | 57 | 43 | 40 | 115 | 400 | |
| 363 | 378 | 419 | 622 | 1,418 | 3,265 | 4,641 | 6,894 | |
| 300 | 290 | 319 | 486 | 1,230 | 2,587 | 2,683 | 3,847 | |
| 63 | 88 | 100 | 136 | 188 | 678 | 1,958 | 3,047 | |
| 363 | 378 | 419 | 622 | 1,418 | 3,265 | 4,641 | 6,894 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 7 | 7 | 46 | 58 | 64 | 64 | 67 |
Reserves ReservesCr | 86 | 96 | 131 | 156 | 901 | 2,423 | 2,776 | 4,681 |
| 230 | 245 | 248 | 362 | 415 | 736 | 1,682 | 1,731 | |
| 40 | 29 | 32 | 57 | 43 | 40 | 115 | 400 | |
| 363 | 378 | 419 | 622 | 1,418 | 3,265 | 4,641 | 6,894 | |
| 300 | 290 | 319 | 486 | 1,230 | 2,587 | 2,683 | 3,847 | |
| 63 | 88 | 100 | 136 | 188 | 678 | 1,958 | 3,047 | |
| 363 | 378 | 419 | 622 | 1,418 | 3,265 | 4,641 | 6,894 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -8 | 45 | 28 | 21 | -42 | 70 | -82 | -600 | |
| -41 | -10 | -24 | -45 | -494 | -1,505 | -355 | -917 | |
| 49 | -35 | -1 | 27 | 554 | 1,429 | 465 | 1,580 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 2 | 4 | 19 | -7 | 28 | 62 |
Free Cash Flow Free Cash FlowCr | -18 | 14 | 3 | -21 | -100 | -312 | -1,031 | -1,841 |
CFO To PAT CFO To PAT% | -77.9 | 483.7 | 284.9 | 50.6 | -43.7 | 38.3 | -28.1 | -165.0 |
CFO To EBITDA CFO To EBITDA% | -21.6 | 109.5 | 67.8 | 22.5 | -24.7 | 27.6 | -20.0 | -104.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -8 | 45 | 28 | 21 | -42 | 70 | -82 | -600 | |
| -41 | -10 | -24 | -45 | -494 | -1,505 | -355 | -917 | |
| 49 | -35 | -1 | 27 | 554 | 1,429 | 465 | 1,580 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 2 | 4 | 19 | -7 | 28 | 62 |
Free Cash Flow Free Cash FlowCr | -18 | 14 | 3 | -21 | -100 | -312 | -1,031 | -1,841 |
CFO To PAT CFO To PAT% | -77.9 | 483.7 | 284.9 | 50.6 | -43.7 | 38.3 | -28.1 | -165.0 |
CFO To EBITDA CFO To EBITDA% | -21.6 | 109.5 | 67.8 | 22.5 | -24.7 | 27.6 | -20.0 | -104.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 5,601 | 18,339 | 30,350 | 22,978 | 23,246 | ||||
Price To Earnings Price To Earnings | 58.9 | 100.0 | 103.6 | 63.1 | 67.0 | ||||
Price To Sales Price To Sales | 5.0 | 10.2 | 11.2 | 6.3 | 6.0 | ||||
Price To Book Price To Book | 5.8 | 7.4 | 10.7 | 4.8 | 4.9 | ||||
EV To EBITDA EV To EBITDA | 31.3 | 67.4 | 73.5 | 40.2 | 38.4 | ||||
GPM GPM% | 27.4 | 28.3 | 26.9 | 25.4 | 25.1 | 23.2 | 25.9 | 30.6 | 30.6 |
OPM OPM% | 9.6 | 11.2 | 9.7 | 13.3 | 14.9 | 14.1 | 15.1 | 15.8 | 15.6 |
NPM NPM% | 2.7 | 2.5 | 2.3 | 5.9 | 8.4 | 10.2 | 10.8 | 10.0 | 8.9 |
ROCE ROCE% | 13.0 | 13.6 | 12.6 | 21.6 | 14.4 | 10.1 | 12.6 | 11.0 | 11.0 |
ROE ROE% | 10.5 | 9.1 | 7.1 | 20.6 | 9.9 | 7.4 | 10.3 | 7.7 | 7.7 |
ROA ROA% | 2.7 | 2.5 | 2.3 | 6.7 | 6.7 | 5.6 | 6.3 | 5.3 | 5.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 5,601 | 18,339 | 30,350 | 22,978 | 23,246 | ||||
Price To Earnings Price To Earnings | 58.9 | 100.0 | 103.6 | 63.1 | 67.0 | ||||
Price To Sales Price To Sales | 5.0 | 10.2 | 11.2 | 6.3 | 6.0 | ||||
Price To Book Price To Book | 5.8 | 7.4 | 10.7 | 4.8 | 4.9 | ||||
EV To EBITDA EV To EBITDA | 31.3 | 67.4 | 73.5 | 40.2 | 38.4 | ||||
GPM GPM% | 27.4 | 28.3 | 26.9 | 25.4 | 25.1 | 23.2 | 25.9 | 30.6 | 30.6 |
OPM OPM% | 9.6 | 11.2 | 9.7 | 13.3 | 14.9 | 14.1 | 15.1 | 15.8 | 15.6 |
NPM NPM% | 2.7 | 2.5 | 2.3 | 5.9 | 8.4 | 10.2 | 10.8 | 10.0 | 8.9 |
ROCE ROCE% | 13.0 | 13.6 | 12.6 | 21.6 | 14.4 | 10.1 | 12.6 | 11.0 | 11.0 |
ROE ROE% | 10.5 | 9.1 | 7.1 | 20.6 | 9.9 | 7.4 | 10.3 | 7.7 | 7.7 |
ROA ROA% | 2.7 | 2.5 | 2.3 | 6.7 | 6.7 | 5.6 | 6.3 | 5.3 | 5.3 |
Documents — Kaynes Technology India Ltd
Concall Transcript Summaries — Kaynes Technology India Ltd