| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 700 | 777 | 625 | 691 | 602 | 601 | 635 | 677 | 602 | 614 | 684 | 779 | |
Growth YoY Revenue Growth YoY% | 30.1 | 41.1 | 4.5 | -7.1 | -14.0 | -22.7 | 1.6 | -2.1 | -0.1 | 2.3 | 7.7 | 15.2 |
| 627 | 678 | 511 | 624 | 489 | 552 | 532 | 565 | 519 | 583 | 566 | 715 | |
| 74 | 99 | 114 | 67 | 113 | 49 | 102 | 111 | 82 | 32 | 118 | 64 | |
OPM OPM% | 10.5 | 12.7 | 18.2 | 9.7 | 18.8 | 8.1 | 16.1 | 16.4 | 13.7 | 5.2 | 17.2 | 8.2 |
| 6 | 36 | 13 | 11 | 6 | -3 | 22 | 17 | 13 | 15 | 20 | 27 | |
Interest Expense Interest ExpenseCr | 13 | 8 | 7 | 10 | 9 | 7 | 6 | 9 | 10 | 8 | 6 | 10 |
Depreciation DepreciationCr | 23 | 23 | 22 | 20 | 23 | 22 | 21 | 22 | 23 | 19 | 21 | 25 |
PBT PBTCr | 45 | 104 | 98 | 48 | 87 | 18 | 97 | 97 | 62 | 19 | 110 | 56 |
| -4 | 9 | 15 | -3 | -12 | -13 | 24 | 7 | 14 | 3 | -11 | 0 | |
| 48 | 96 | 83 | 51 | 99 | 31 | 72 | 90 | 48 | 17 | 121 | 56 | |
Growth YoY PAT Growth YoY% | 1,107.0 | 898.4 | 50.8 | 2.3 | 104.9 | -67.9 | -12.5 | 77.6 | -51.1 | -46.0 | 67.2 | -37.9 |
NPM NPM% | 6.9 | 12.3 | 13.3 | 7.3 | 16.5 | 5.1 | 11.4 | 13.3 | 8.1 | 2.7 | 17.7 | 7.2 |
| 2.5 | 5.4 | 4.3 | 2.5 | 4.8 | 1.2 | 2.9 | 4.9 | 2.6 | 1.2 | 6.6 | 2.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 700 | 777 | 625 | 691 | 602 | 601 | 635 | 677 | 602 | 614 | 684 | 779 | |
Growth YoY Revenue Growth YoY% | 30.1 | 41.1 | 4.5 | -7.1 | -14.0 | -22.7 | 1.6 | -2.1 | -0.1 | 2.3 | 7.7 | 15.2 |
| 627 | 678 | 511 | 624 | 489 | 552 | 532 | 565 | 519 | 583 | 566 | 715 | |
| 74 | 99 | 114 | 67 | 113 | 49 | 102 | 111 | 82 | 32 | 118 | 64 | |
OPM OPM% | 10.5 | 12.7 | 18.2 | 9.7 | 18.8 | 8.1 | 16.1 | 16.4 | 13.7 | 5.2 | 17.2 | 8.2 |
| 6 | 36 | 13 | 11 | 6 | -3 | 22 | 17 | 13 | 15 | 20 | 27 | |
Interest Expense Interest ExpenseCr | 13 | 8 | 7 | 10 | 9 | 7 | 6 | 9 | 10 | 8 | 6 | 10 |
Depreciation DepreciationCr | 23 | 23 | 22 | 20 | 23 | 22 | 21 | 22 | 23 | 19 | 21 | 25 |
PBT PBTCr | 45 | 104 | 98 | 48 | 87 | 18 | 97 | 97 | 62 | 19 | 110 | 56 |
| -4 | 9 | 15 | -3 | -12 | -13 | 24 | 7 | 14 | 3 | -11 | 0 | |
| 48 | 96 | 83 | 51 | 99 | 31 | 72 | 90 | 48 | 17 | 121 | 56 | |
Growth YoY PAT Growth YoY% | 1,107.0 | 898.4 | 50.8 | 2.3 | 104.9 | -67.9 | -12.5 | 77.6 | -51.1 | -46.0 | 67.2 | -37.9 |
NPM NPM% | 6.9 | 12.3 | 13.3 | 7.3 | 16.5 | 5.1 | 11.4 | 13.3 | 8.1 | 2.7 | 17.7 | 7.2 |
| 2.5 | 5.4 | 4.3 | 2.5 | 4.8 | 1.2 | 2.9 | 4.9 | 2.6 | 1.2 | 6.6 | 2.9 |
| 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 | 1,296 | 1,231 | 1,483 | 1,661 | 1,424 | 1,693 | 2,108 | 2,254 | 2,846 | 2,529 | 2,576 | 2,679 |
Growth Revenue Growth% | 9.1 | -5.0 | 20.5 | 12.0 | -14.3 | 18.9 | 24.6 | 6.9 | 26.3 | -11.2 | 1.9 | 6.5 |
| 1,059 | 1,011 | 1,229 | 1,431 | 1,233 | 1,329 | 1,734 | 2,080 | 2,492 | 2,198 | 2,234 | 2,383 | |
| 237 | 219 | 255 | 230 | 191 | 363 | 374 | 174 | 354 | 331 | 343 | 296 | |
OPM OPM% | 18.3 | 17.8 | 17.2 | 13.9 | 13.4 | 21.5 | 17.8 | 7.7 | 12.4 | 13.1 | 13.3 | 11.0 |
| 5 | 9 | 1 | 8 | 4 | 27 | 39 | 38 | 69 | 36 | 64 | 74 | |
Interest Expense Interest ExpenseCr | 52 | 50 | 42 | 39 | 59 | 46 | 34 | 38 | 41 | 32 | 33 | 34 |
Depreciation DepreciationCr | 48 | 63 | 71 | 76 | 96 | 92 | 87 | 90 | 89 | 85 | 85 | 88 |
PBT PBTCr | 141 | 116 | 143 | 124 | 39 | 252 | 292 | 84 | 293 | 250 | 288 | 248 |
| 23 | 19 | 31 | 15 | -19 | 63 | 53 | -6 | 17 | -3 | 12 | 6 | |
PAT PATCr | 117 | 97 | 112 | 108 | 58 | 189 | 239 | 90 | 276 | 253 | 276 | 242 |
Growth PAT Growth% | 72.7 | -17.5 | 15.2 | -3.0 | -46.4 | 225.4 | 26.7 | -62.5 | 207.7 | -8.5 | 9.1 | -17.2 |
NPM NPM% | 9.1 | 7.9 | 7.5 | 6.5 | 4.1 | 11.2 | 11.3 | 4.0 | 9.7 | 10.0 | 10.7 | 9.0 |
| 7.3 | 5.9 | 6.9 | 6.4 | 2.1 | 14.6 | 14.6 | 3.2 | 14.6 | 11.4 | 15.3 | 13.2 |
| 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 | 1,296 | 1,231 | 1,483 | 1,661 | 1,424 | 1,693 | 2,108 | 2,254 | 2,846 | 2,529 | 2,576 | 2,679 |
Growth Revenue Growth% | 9.1 | -5.0 | 20.5 | 12.0 | -14.3 | 18.9 | 24.6 | 6.9 | 26.3 | -11.2 | 1.9 | 6.5 |
| 1,059 | 1,011 | 1,229 | 1,431 | 1,233 | 1,329 | 1,734 | 2,080 | 2,492 | 2,198 | 2,234 | 2,383 | |
| 237 | 219 | 255 | 230 | 191 | 363 | 374 | 174 | 354 | 331 | 343 | 296 | |
OPM OPM% | 18.3 | 17.8 | 17.2 | 13.9 | 13.4 | 21.5 | 17.8 | 7.7 | 12.4 | 13.1 | 13.3 | 11.0 |
| 5 | 9 | 1 | 8 | 4 | 27 | 39 | 38 | 69 | 36 | 64 | 74 | |
Interest Expense Interest ExpenseCr | 52 | 50 | 42 | 39 | 59 | 46 | 34 | 38 | 41 | 32 | 33 | 34 |
Depreciation DepreciationCr | 48 | 63 | 71 | 76 | 96 | 92 | 87 | 90 | 89 | 85 | 85 | 88 |
PBT PBTCr | 141 | 116 | 143 | 124 | 39 | 252 | 292 | 84 | 293 | 250 | 288 | 248 |
| 23 | 19 | 31 | 15 | -19 | 63 | 53 | -6 | 17 | -3 | 12 | 6 | |
PAT PATCr | 117 | 97 | 112 | 108 | 58 | 189 | 239 | 90 | 276 | 253 | 276 | 242 |
Growth PAT Growth% | 72.7 | -17.5 | 15.2 | -3.0 | -46.4 | 225.4 | 26.7 | -62.5 | 207.7 | -8.5 | 9.1 | -17.2 |
NPM NPM% | 9.1 | 7.9 | 7.5 | 6.5 | 4.1 | 11.2 | 11.3 | 4.0 | 9.7 | 10.0 | 10.7 | 9.0 |
| 7.3 | 5.9 | 6.9 | 6.4 | 2.1 | 14.6 | 14.6 | 3.2 | 14.6 | 11.4 | 15.3 | 13.2 |
| 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 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 602 | 663 | 723 | 798 | 825 | 983 | 1,164 | 1,212 | 1,397 | 1,520 | 1,769 |
| 366 | 427 | 415 | 466 | 509 | 535 | 626 | 792 | 756 | 763 | 795 | |
| 493 | 404 | 514 | 514 | 434 | 381 | 343 | 306 | 292 | 385 | 526 | |
| 1,595 | 1,646 | 1,807 | 1,957 | 1,973 | 2,109 | 2,382 | 2,618 | 2,829 | 3,099 | 3,582 | |
| 540 | 591 | 588 | 685 | 747 | 956 | 1,224 | 1,512 | 1,746 | 1,908 | 2,227 | |
| 1,055 | 1,055 | 1,219 | 1,272 | 1,226 | 1,153 | 1,158 | 1,106 | 1,083 | 1,190 | 1,355 | |
| 1,595 | 1,646 | 1,807 | 1,957 | 1,973 | 2,109 | 2,382 | 2,618 | 2,829 | 3,099 | 3,582 |
| 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 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 602 | 663 | 723 | 798 | 825 | 983 | 1,164 | 1,212 | 1,397 | 1,520 | 1,769 |
| 366 | 427 | 415 | 466 | 509 | 535 | 626 | 792 | 756 | 763 | 795 | |
| 493 | 404 | 514 | 514 | 434 | 381 | 343 | 306 | 292 | 385 | 526 | |
| 1,595 | 1,646 | 1,807 | 1,957 | 1,973 | 2,109 | 2,382 | 2,618 | 2,829 | 3,099 | 3,582 | |
| 540 | 591 | 588 | 685 | 747 | 956 | 1,224 | 1,512 | 1,746 | 1,908 | 2,227 | |
| 1,055 | 1,055 | 1,219 | 1,272 | 1,226 | 1,153 | 1,158 | 1,106 | 1,083 | 1,190 | 1,355 | |
| 1,595 | 1,646 | 1,807 | 1,957 | 1,973 | 2,109 | 2,382 | 2,618 | 2,829 | 3,099 | 3,582 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 241 | 127 | 215 | 152 | 193 | 130 | 139 | -72 | 106 | 160 | 206 | |
| -248 | -67 | -252 | -139 | -28 | 29 | -26 | 3 | 70 | -83 | -126 | |
| -49 | -18 | -18 | -14 | -161 | -175 | -111 | 68 | -169 | -84 | -63 | |
Net Cash Flow Net Cash FlowCr | -56 | 41 | -56 | -1 | 4 | -17 | 1 | -1 | 7 | -7 | 17 |
Free Cash Flow Free Cash FlowCr | -12 | 59 | -40 | 12 | 132 | 115 | 140 | -105 | 73 | -42 | -66 |
CFO To PAT CFO To PAT% | 205.6 | 130.9 | 192.3 | 140.1 | 333.1 | 68.9 | 57.9 | -80.4 | 38.5 | 63.3 | 74.8 |
CFO To EBITDA CFO To EBITDA% | 101.7 | 57.8 | 84.2 | 65.9 | 101.3 | 35.8 | 37.0 | -41.6 | 30.0 | 48.3 | 60.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 241 | 127 | 215 | 152 | 193 | 130 | 139 | -72 | 106 | 160 | 206 | |
| -248 | -67 | -252 | -139 | -28 | 29 | -26 | 3 | 70 | -83 | -126 | |
| -49 | -18 | -18 | -14 | -161 | -175 | -111 | 68 | -169 | -84 | -63 | |
Net Cash Flow Net Cash FlowCr | -56 | 41 | -56 | -1 | 4 | -17 | 1 | -1 | 7 | -7 | 17 |
Free Cash Flow Free Cash FlowCr | -12 | 59 | -40 | 12 | 132 | 115 | 140 | -105 | 73 | -42 | -66 |
CFO To PAT CFO To PAT% | 205.6 | 130.9 | 192.3 | 140.1 | 333.1 | 68.9 | 57.9 | -80.4 | 38.5 | 63.3 | 74.8 |
CFO To EBITDA CFO To EBITDA% | 101.7 | 57.8 | 84.2 | 65.9 | 101.3 | 35.8 | 37.0 | -41.6 | 30.0 | 48.3 | 60.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,068 | 1,339 | 1,685 | 1,131 | 560 | 1,083 | 1,495 | 1,324 | 2,246 | 2,589 | 1,621 | 2,025 |
Price To Earnings Price To Earnings | 11.6 | 17.5 | 18.8 | 13.8 | 20.7 | 6.7 | 8.0 | 31.7 | 11.9 | 17.6 | 8.2 | 11.9 |
Price To Sales Price To Sales | 0.8 | 1.1 | 1.1 | 0.7 | 0.4 | 0.6 | 0.7 | 0.6 | 0.8 | 1.0 | 0.6 | 0.8 |
Price To Book Price To Book | 1.7 | 2.0 | 2.3 | 1.4 | 0.7 | 1.1 | 1.3 | 1.1 | 1.6 | 1.7 | 0.9 | 1.1 |
EV To EBITDA EV To EBITDA | 5.9 | 7.5 | 8.3 | 6.4 | 3.6 | 3.1 | 3.6 | 7.1 | 5.1 | 6.5 | 3.3 | 5.2 |
GPM GPM% | 38.8 | 39.8 | 42.4 | 39.3 | 41.2 | 46.2 | 27.0 | 16.1 | 20.7 | 22.6 | 23.4 | 23.4 |
OPM OPM% | 18.3 | 17.8 | 17.2 | 13.9 | 13.4 | 21.5 | 17.8 | 7.7 | 12.4 | 13.1 | 13.3 | 11.0 |
NPM NPM% | 9.1 | 7.9 | 7.5 | 6.5 | 4.1 | 11.2 | 11.3 | 4.0 | 9.7 | 10.0 | 10.7 | 9.0 |
ROCE ROCE% | 19.3 | 15.5 | 15.5 | 12.7 | 7.9 | 20.4 | 20.2 | 6.8 | 17.6 | 13.6 | 13.2 | 13.2 |
ROE ROE% | 19.1 | 14.3 | 15.2 | 13.4 | 6.9 | 18.9 | 20.3 | 7.3 | 19.6 | 16.5 | 15.5 | 15.5 |
ROA ROA% | 7.4 | 5.9 | 6.2 | 5.5 | 2.9 | 8.9 | 10.0 | 3.4 | 9.8 | 8.2 | 7.7 | 7.7 |
| 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 | 1,068 | 1,339 | 1,685 | 1,131 | 560 | 1,083 | 1,495 | 1,324 | 2,246 | 2,589 | 1,621 | 2,025 |
Price To Earnings Price To Earnings | 11.6 | 17.5 | 18.8 | 13.8 | 20.7 | 6.7 | 8.0 | 31.7 | 11.9 | 17.6 | 8.2 | 11.9 |
Price To Sales Price To Sales | 0.8 | 1.1 | 1.1 | 0.7 | 0.4 | 0.6 | 0.7 | 0.6 | 0.8 | 1.0 | 0.6 | 0.8 |
Price To Book Price To Book | 1.7 | 2.0 | 2.3 | 1.4 | 0.7 | 1.1 | 1.3 | 1.1 | 1.6 | 1.7 | 0.9 | 1.1 |
EV To EBITDA EV To EBITDA | 5.9 | 7.5 | 8.3 | 6.4 | 3.6 | 3.1 | 3.6 | 7.1 | 5.1 | 6.5 | 3.3 | 5.2 |
GPM GPM% | 38.8 | 39.8 | 42.4 | 39.3 | 41.2 | 46.2 | 27.0 | 16.1 | 20.7 | 22.6 | 23.4 | 23.4 |
OPM OPM% | 18.3 | 17.8 | 17.2 | 13.9 | 13.4 | 21.5 | 17.8 | 7.7 | 12.4 | 13.1 | 13.3 | 11.0 |
NPM NPM% | 9.1 | 7.9 | 7.5 | 6.5 | 4.1 | 11.2 | 11.3 | 4.0 | 9.7 | 10.0 | 10.7 | 9.0 |
ROCE ROCE% | 19.3 | 15.5 | 15.5 | 12.7 | 7.9 | 20.4 | 20.2 | 6.8 | 17.6 | 13.6 | 13.2 | 13.2 |
ROE ROE% | 19.1 | 14.3 | 15.2 | 13.4 | 6.9 | 18.9 | 20.3 | 7.3 | 19.6 | 16.5 | 15.5 | 15.5 |
ROA ROA% | 7.4 | 5.9 | 6.2 | 5.5 | 2.9 | 8.9 | 10.0 | 3.4 | 9.8 | 8.2 | 7.7 | 7.7 |
Documents — K C P Ltd