| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 340 | 372 | 348 | 360 | 396 | 472 | 420 | 465 | 517 | 597 | 575 | 634 | |
Growth YoY Revenue Growth YoY% | 30.6 | 19.0 | 16.2 | 8.6 | 16.7 | 26.8 | 20.7 | 29.2 | 30.4 | 26.4 | 37.0 | 36.3 |
| 277 | 306 | 287 | 305 | 333 | 394 | 355 | 396 | 445 | 514 | 490 | 539 | |
| 62 | 66 | 61 | 55 | 63 | 78 | 64 | 69 | 72 | 83 | 85 | 95 | |
OPM OPM% | 18.3 | 17.7 | 17.4 | 15.2 | 15.9 | 16.5 | 15.4 | 14.7 | 13.9 | 13.9 | 14.8 | 15.0 |
| 6 | 8 | 9 | 10 | 13 | 12 | 11 | 12 | 14 | 16 | 10 | 13 | |
Interest Expense Interest ExpenseCr | 7 | 6 | 6 | 7 | 7 | 9 | 8 | 9 | 10 | 11 | 12 | 12 |
Depreciation DepreciationCr | 17 | 17 | 17 | 19 | 20 | 24 | 24 | 27 | 29 | 33 | 33 | 35 |
PBT PBTCr | 45 | 50 | 47 | 39 | 49 | 57 | 44 | 44 | 47 | 54 | 50 | 62 |
| 12 | 13 | 12 | 11 | 14 | 10 | 12 | 14 | 14 | 16 | 16 | 17 | |
| 33 | 37 | 35 | 28 | 36 | 47 | 32 | 30 | 33 | 38 | 35 | 45 | |
Growth YoY PAT Growth YoY% | 381.7 | 20.2 | 63.8 | -14.9 | 9.0 | 27.1 | -9.3 | 6.2 | -8.3 | -18.8 | 9.4 | 50.7 |
NPM NPM% | 9.6 | 10.0 | 10.0 | 7.8 | 9.0 | 10.0 | 7.5 | 6.4 | 6.3 | 6.4 | 6.0 | 7.1 |
| 20.3 | 20.6 | 20.4 | 13.8 | 19.6 | 26.1 | 16.4 | 16.6 | 15.8 | 18.7 | 20.6 | 23.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 340 | 372 | 348 | 360 | 396 | 472 | 420 | 465 | 517 | 597 | 575 | 634 | |
Growth YoY Revenue Growth YoY% | 30.6 | 19.0 | 16.2 | 8.6 | 16.7 | 26.8 | 20.7 | 29.2 | 30.4 | 26.4 | 37.0 | 36.3 |
| 277 | 306 | 287 | 305 | 333 | 394 | 355 | 396 | 445 | 514 | 490 | 539 | |
| 62 | 66 | 61 | 55 | 63 | 78 | 64 | 69 | 72 | 83 | 85 | 95 | |
OPM OPM% | 18.3 | 17.7 | 17.4 | 15.2 | 15.9 | 16.5 | 15.4 | 14.7 | 13.9 | 13.9 | 14.8 | 15.0 |
| 6 | 8 | 9 | 10 | 13 | 12 | 11 | 12 | 14 | 16 | 10 | 13 | |
Interest Expense Interest ExpenseCr | 7 | 6 | 6 | 7 | 7 | 9 | 8 | 9 | 10 | 11 | 12 | 12 |
Depreciation DepreciationCr | 17 | 17 | 17 | 19 | 20 | 24 | 24 | 27 | 29 | 33 | 33 | 35 |
PBT PBTCr | 45 | 50 | 47 | 39 | 49 | 57 | 44 | 44 | 47 | 54 | 50 | 62 |
| 12 | 13 | 12 | 11 | 14 | 10 | 12 | 14 | 14 | 16 | 16 | 17 | |
| 33 | 37 | 35 | 28 | 36 | 47 | 32 | 30 | 33 | 38 | 35 | 45 | |
Growth YoY PAT Growth YoY% | 381.7 | 20.2 | 63.8 | -14.9 | 9.0 | 27.1 | -9.3 | 6.2 | -8.3 | -18.8 | 9.4 | 50.7 |
NPM NPM% | 9.6 | 10.0 | 10.0 | 7.8 | 9.0 | 10.0 | 7.5 | 6.4 | 6.3 | 6.4 | 6.0 | 7.1 |
| 20.3 | 20.6 | 20.4 | 13.8 | 19.6 | 26.1 | 16.4 | 16.6 | 15.8 | 18.7 | 20.6 | 23.9 |
| 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 | 450 | 453 | 502 | 625 | 652 | 549 | 816 | 1,119 | 1,391 | 1,648 | 2,153 | 2,322 |
Growth Revenue Growth% | 9.3 | 0.8 | 10.7 | 24.6 | 4.4 | -15.9 | 48.7 | 37.1 | 24.3 | 18.5 | 30.7 | 32.5 |
| 420 | 428 | 458 | 560 | 576 | 484 | 709 | 958 | 1,143 | 1,388 | 1,845 | 1,987 | |
| 30 | 25 | 44 | 65 | 76 | 65 | 107 | 161 | 248 | 260 | 309 | 336 | |
OPM OPM% | 6.6 | 5.5 | 8.8 | 10.4 | 11.7 | 11.8 | 13.1 | 14.4 | 17.8 | 15.8 | 14.3 | 14.4 |
| 5 | 5 | 5 | 3 | 6 | 19 | 15 | 20 | 29 | 47 | 52 | 53 | |
Interest Expense Interest ExpenseCr | 15 | 14 | 12 | 14 | 29 | 27 | 25 | 24 | 26 | 31 | 42 | 45 |
Depreciation DepreciationCr | 11 | 12 | 12 | 13 | 48 | 46 | 45 | 49 | 65 | 86 | 122 | 130 |
PBT PBTCr | 8 | 4 | 25 | 40 | 5 | 11 | 52 | 108 | 186 | 190 | 196 | 214 |
| 4 | 2 | 7 | 15 | 7 | 4 | 15 | 31 | 49 | 47 | 60 | 63 | |
PAT PATCr | 4 | 2 | 18 | 25 | -2 | 7 | 37 | 77 | 137 | 142 | 135 | 150 |
Growth PAT Growth% | -52.4 | -55.7 | 879.6 | 38.5 | -107.8 | 454.4 | 434.1 | 106.9 | 78.5 | 3.5 | -5.0 | 4.3 |
NPM NPM% | 0.9 | 0.4 | 3.6 | 4.0 | -0.3 | 1.3 | 4.6 | 6.9 | 9.9 | 8.6 | 6.3 | 6.5 |
| 5.5 | 1.7 | 16.5 | 19.2 | -0.5 | 4.8 | 25.3 | 42.2 | 81.9 | 76.3 | 71.6 | 78.9 |
| 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 | 450 | 453 | 502 | 625 | 652 | 549 | 816 | 1,119 | 1,391 | 1,648 | 2,153 | 2,322 |
Growth Revenue Growth% | 9.3 | 0.8 | 10.7 | 24.6 | 4.4 | -15.9 | 48.7 | 37.1 | 24.3 | 18.5 | 30.7 | 32.5 |
| 420 | 428 | 458 | 560 | 576 | 484 | 709 | 958 | 1,143 | 1,388 | 1,845 | 1,987 | |
| 30 | 25 | 44 | 65 | 76 | 65 | 107 | 161 | 248 | 260 | 309 | 336 | |
OPM OPM% | 6.6 | 5.5 | 8.8 | 10.4 | 11.7 | 11.8 | 13.1 | 14.4 | 17.8 | 15.8 | 14.3 | 14.4 |
| 5 | 5 | 5 | 3 | 6 | 19 | 15 | 20 | 29 | 47 | 52 | 53 | |
Interest Expense Interest ExpenseCr | 15 | 14 | 12 | 14 | 29 | 27 | 25 | 24 | 26 | 31 | 42 | 45 |
Depreciation DepreciationCr | 11 | 12 | 12 | 13 | 48 | 46 | 45 | 49 | 65 | 86 | 122 | 130 |
PBT PBTCr | 8 | 4 | 25 | 40 | 5 | 11 | 52 | 108 | 186 | 190 | 196 | 214 |
| 4 | 2 | 7 | 15 | 7 | 4 | 15 | 31 | 49 | 47 | 60 | 63 | |
PAT PATCr | 4 | 2 | 18 | 25 | -2 | 7 | 37 | 77 | 137 | 142 | 135 | 150 |
Growth PAT Growth% | -52.4 | -55.7 | 879.6 | 38.5 | -107.8 | 454.4 | 434.1 | 106.9 | 78.5 | 3.5 | -5.0 | 4.3 |
NPM NPM% | 0.9 | 0.4 | 3.6 | 4.0 | -0.3 | 1.3 | 4.6 | 6.9 | 9.9 | 8.6 | 6.3 | 6.5 |
| 5.5 | 1.7 | 16.5 | 19.2 | -0.5 | 4.8 | 25.3 | 42.2 | 81.9 | 76.3 | 71.6 | 78.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 11 | 11 | 12 | 12 | 12 | 13 | 13 | 13 | 12 | 12 |
Reserves ReservesCr | 72 | 94 | 119 | 179 | 174 | 175 | 240 | 444 | 721 | 903 | 1,068 |
| 183 | 175 | 215 | 210 | 255 | 230 | 258 | 283 | 327 | 327 | 469 | |
| 43 | 44 | 53 | 74 | 175 | 161 | 170 | 175 | 170 | 353 | 368 | |
| 342 | 361 | 430 | 519 | 657 | 618 | 739 | 1,161 | 1,642 | 2,090 | 2,755 | |
| 237 | 248 | 290 | 335 | 358 | 340 | 438 | 773 | 1,174 | 1,358 | 1,805 | |
| 104 | 113 | 140 | 184 | 299 | 278 | 302 | 388 | 467 | 732 | 949 | |
| 342 | 361 | 430 | 519 | 657 | 618 | 739 | 1,161 | 1,642 | 2,090 | 2,755 |
| 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 | 10 | 11 | 11 | 12 | 12 | 12 | 13 | 13 | 13 | 12 | 12 |
Reserves ReservesCr | 72 | 94 | 119 | 179 | 174 | 175 | 240 | 444 | 721 | 903 | 1,068 |
| 183 | 175 | 215 | 210 | 255 | 230 | 258 | 283 | 327 | 327 | 469 | |
| 43 | 44 | 53 | 74 | 175 | 161 | 170 | 175 | 170 | 353 | 368 | |
| 342 | 361 | 430 | 519 | 657 | 618 | 739 | 1,161 | 1,642 | 2,090 | 2,755 | |
| 237 | 248 | 290 | 335 | 358 | 340 | 438 | 773 | 1,174 | 1,358 | 1,805 | |
| 104 | 113 | 140 | 184 | 299 | 278 | 302 | 388 | 467 | 732 | 949 | |
| 342 | 361 | 430 | 519 | 657 | 618 | 739 | 1,161 | 1,642 | 2,090 | 2,755 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 21 | 15 | 8 | 64 | 90 | 42 | 46 | 98 | -4 | 144 | |
| -18 | -19 | -29 | -27 | -31 | -22 | -36 | -267 | 66 | 109 | -420 | |
| 10 | 13 | 15 | 24 | -26 | -60 | 14 | 227 | 17 | -149 | 290 | |
Net Cash Flow Net Cash FlowCr | -2 | 15 | 0 | 5 | 7 | 8 | 21 | 6 | 181 | -44 | 14 |
Free Cash Flow Free Cash FlowCr | -10 | 4 | -16 | -29 | 31 | 73 | 16 | -25 | 24 | -142 | -1 |
CFO To PAT CFO To PAT% | 141.2 | 1,127.0 | 83.4 | 31.6 | -3,259.1 | 1,294.3 | 114.0 | 59.6 | 71.2 | -3.0 | 106.4 |
CFO To EBITDA CFO To EBITDA% | 20.0 | 84.0 | 34.3 | 12.3 | 84.3 | 138.8 | 39.6 | 28.5 | 39.5 | -1.6 | 46.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 21 | 15 | 8 | 64 | 90 | 42 | 46 | 98 | -4 | 144 | |
| -18 | -19 | -29 | -27 | -31 | -22 | -36 | -267 | 66 | 109 | -420 | |
| 10 | 13 | 15 | 24 | -26 | -60 | 14 | 227 | 17 | -149 | 290 | |
Net Cash Flow Net Cash FlowCr | -2 | 15 | 0 | 5 | 7 | 8 | 21 | 6 | 181 | -44 | 14 |
Free Cash Flow Free Cash FlowCr | -10 | 4 | -16 | -29 | 31 | 73 | 16 | -25 | 24 | -142 | -1 |
CFO To PAT CFO To PAT% | 141.2 | 1,127.0 | 83.4 | 31.6 | -3,259.1 | 1,294.3 | 114.0 | 59.6 | 71.2 | -3.0 | 106.4 |
CFO To EBITDA CFO To EBITDA% | 20.0 | 84.0 | 34.3 | 12.3 | 84.3 | 138.8 | 39.6 | 28.5 | 39.5 | -1.6 | 46.6 |
| 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 | 199 | 207 | 433 | 500 | 147 | 335 | 1,248 | 1,276 | 3,084 | 4,028 | 2,500 | 5,230 |
Price To Earnings Price To Earnings | 78.1 | 99.1 | 25.5 | 22.8 | 54.5 | 39.3 | 24.0 | 30.2 | 42.9 | 28.6 | 53.9 | |
Price To Sales Price To Sales | 0.4 | 0.5 | 0.9 | 0.8 | 0.2 | 0.6 | 1.5 | 1.1 | 2.2 | 2.4 | 1.2 | 2.3 |
Price To Book Price To Book | 2.5 | 2.0 | 3.4 | 2.6 | 0.8 | 1.6 | 5.0 | 2.8 | 4.2 | 4.4 | 2.3 | 4.8 |
EV To EBITDA EV To EBITDA | 9.7 | 11.4 | 11.9 | 9.4 | 5.0 | 8.4 | 13.6 | 7.8 | 11.3 | 15.2 | 7.4 | 13.9 |
GPM GPM% | 33.5 | 33.7 | 35.3 | 36.6 | 36.0 | 35.8 | 36.8 | 38.1 | 37.9 | 35.1 | 34.5 | 34.5 |
OPM OPM% | 6.6 | 5.5 | 8.8 | 10.4 | 11.7 | 11.8 | 13.1 | 14.4 | 17.8 | 15.8 | 14.3 | 14.4 |
NPM NPM% | 0.9 | 0.4 | 3.6 | 4.0 | -0.3 | 1.3 | 4.6 | 6.9 | 9.9 | 8.6 | 6.3 | 6.5 |
ROCE ROCE% | 12.5 | 8.9 | 15.6 | 17.1 | 7.5 | 8.6 | 14.9 | 18.7 | 21.6 | 16.1 | 14.9 | 14.9 |
ROE ROE% | 5.1 | 1.8 | 13.9 | 13.2 | -1.1 | 3.7 | 14.7 | 16.9 | 18.7 | 15.6 | 12.5 | 12.5 |
ROA ROA% | 1.2 | 0.5 | 4.2 | 4.8 | -0.3 | 1.1 | 5.0 | 6.6 | 8.4 | 6.8 | 4.9 | 4.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 199 | 207 | 433 | 500 | 147 | 335 | 1,248 | 1,276 | 3,084 | 4,028 | 2,500 | 5,230 |
Price To Earnings Price To Earnings | 78.1 | 99.1 | 25.5 | 22.8 | 54.5 | 39.3 | 24.0 | 30.2 | 42.9 | 28.6 | 53.9 | |
Price To Sales Price To Sales | 0.4 | 0.5 | 0.9 | 0.8 | 0.2 | 0.6 | 1.5 | 1.1 | 2.2 | 2.4 | 1.2 | 2.3 |
Price To Book Price To Book | 2.5 | 2.0 | 3.4 | 2.6 | 0.8 | 1.6 | 5.0 | 2.8 | 4.2 | 4.4 | 2.3 | 4.8 |
EV To EBITDA EV To EBITDA | 9.7 | 11.4 | 11.9 | 9.4 | 5.0 | 8.4 | 13.6 | 7.8 | 11.3 | 15.2 | 7.4 | 13.9 |
GPM GPM% | 33.5 | 33.7 | 35.3 | 36.6 | 36.0 | 35.8 | 36.8 | 38.1 | 37.9 | 35.1 | 34.5 | 34.5 |
OPM OPM% | 6.6 | 5.5 | 8.8 | 10.4 | 11.7 | 11.8 | 13.1 | 14.4 | 17.8 | 15.8 | 14.3 | 14.4 |
NPM NPM% | 0.9 | 0.4 | 3.6 | 4.0 | -0.3 | 1.3 | 4.6 | 6.9 | 9.9 | 8.6 | 6.3 | 6.5 |
ROCE ROCE% | 12.5 | 8.9 | 15.6 | 17.1 | 7.5 | 8.6 | 14.9 | 18.7 | 21.6 | 16.1 | 14.9 | 14.9 |
ROE ROE% | 5.1 | 1.8 | 13.9 | 13.2 | -1.1 | 3.7 | 14.7 | 16.9 | 18.7 | 15.6 | 12.5 | 12.5 |
ROA ROA% | 1.2 | 0.5 | 4.2 | 4.8 | -0.3 | 1.1 | 5.0 | 6.6 | 8.4 | 6.8 | 4.9 | 4.9 |
Documents — KDDL Ltd
Concall Transcript Summaries — KDDL Ltd