| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,499 | 5,007 | 6,165 | 4,512 | 5,113 | 5,349 | 6,872 | 5,023 | 6,092 | 6,001 | 6,390 | 5,024 | |
Growth YoY Revenue Growth YoY% | 10.7 | 14.4 | 11.6 | 6.3 | 13.7 | 6.8 | 11.5 | 11.3 | 19.1 | 12.2 | -7.0 | 0.0 |
| 4,225 | 4,699 | 5,777 | 4,242 | 4,793 | 4,975 | 6,333 | 4,673 | 5,661 | 5,571 | 5,942 | 4,733 | |
| 274 | 308 | 388 | 270 | 320 | 374 | 539 | 350 | 430 | 430 | 448 | 291 | |
OPM OPM% | 6.1 | 6.2 | 6.3 | 6.0 | 6.3 | 7.0 | 7.8 | 7.0 | 7.1 | 7.2 | 7.0 | 5.8 |
| 16 | 26 | 8 | 43 | 7 | 1 | 20 | 5 | 5 | -49 | 30 | 14 | |
Interest Expense Interest ExpenseCr | 178 | 164 | 154 | 155 | 168 | 170 | 170 | 151 | 171 | 171 | 170 | 164 |
Depreciation DepreciationCr | 47 | 49 | 48 | 47 | 45 | 45 | 47 | 46 | 51 | 50 | 51 | 51 |
PBT PBTCr | 66 | 121 | 193 | 112 | 113 | 160 | 342 | 159 | 213 | 160 | 258 | 90 |
| 10 | 24 | 42 | 24 | 28 | 30 | 74 | 34 | 52 | 32 | 65 | 17 | |
| 56 | 97 | 152 | 88 | 85 | 130 | 268 | 125 | 161 | 127 | 193 | 73 | |
Growth YoY PAT Growth YoY% | 1.1 | 450.4 | 110.3 | 106.9 | 53.0 | 33.8 | 76.7 | 42.3 | 88.2 | -1.6 | -28.1 | -41.7 |
NPM NPM% | 1.2 | 1.9 | 2.5 | 1.9 | 1.7 | 2.4 | 3.9 | 2.5 | 2.6 | 2.1 | 3.0 | 1.4 |
| 2.2 | 3.8 | 5.9 | 3.4 | 3.3 | 4.9 | 10.1 | 4.7 | 6.0 | 4.8 | 7.2 | 2.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,499 | 5,007 | 6,165 | 4,512 | 5,113 | 5,349 | 6,872 | 5,023 | 6,092 | 6,001 | 6,390 | 5,024 | |
Growth YoY Revenue Growth YoY% | 10.7 | 14.4 | 11.6 | 6.3 | 13.7 | 6.8 | 11.5 | 11.3 | 19.1 | 12.2 | -7.0 | 0.0 |
| 4,225 | 4,699 | 5,777 | 4,242 | 4,793 | 4,975 | 6,333 | 4,673 | 5,661 | 5,571 | 5,942 | 4,733 | |
| 274 | 308 | 388 | 270 | 320 | 374 | 539 | 350 | 430 | 430 | 448 | 291 | |
OPM OPM% | 6.1 | 6.2 | 6.3 | 6.0 | 6.3 | 7.0 | 7.8 | 7.0 | 7.1 | 7.2 | 7.0 | 5.8 |
| 16 | 26 | 8 | 43 | 7 | 1 | 20 | 5 | 5 | -49 | 30 | 14 | |
Interest Expense Interest ExpenseCr | 178 | 164 | 154 | 155 | 168 | 170 | 170 | 151 | 171 | 171 | 170 | 164 |
Depreciation DepreciationCr | 47 | 49 | 48 | 47 | 45 | 45 | 47 | 46 | 51 | 50 | 51 | 51 |
PBT PBTCr | 66 | 121 | 193 | 112 | 113 | 160 | 342 | 159 | 213 | 160 | 258 | 90 |
| 10 | 24 | 42 | 24 | 28 | 30 | 74 | 34 | 52 | 32 | 65 | 17 | |
| 56 | 97 | 152 | 88 | 85 | 130 | 268 | 125 | 161 | 127 | 193 | 73 | |
Growth YoY PAT Growth YoY% | 1.1 | 450.4 | 110.3 | 106.9 | 53.0 | 33.8 | 76.7 | 42.3 | 88.2 | -1.6 | -28.1 | -41.7 |
NPM NPM% | 1.2 | 1.9 | 2.5 | 1.9 | 1.7 | 2.4 | 3.9 | 2.5 | 2.6 | 2.1 | 3.0 | 1.4 |
| 2.2 | 3.8 | 5.9 | 3.4 | 3.3 | 4.9 | 10.1 | 4.7 | 6.0 | 4.8 | 7.2 | 2.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 8,518 | 8,584 | 10,053 | 11,001 | 11,965 | 13,114 | 13,742 | 17,282 | 19,914 | 21,847 | 23,506 | 23,506 |
Growth Revenue Growth% | 0.6 | 0.8 | 17.1 | 9.4 | 8.8 | 9.6 | 4.8 | 25.8 | 15.2 | 9.7 | 7.6 | 5.1 |
| 7,825 | 7,767 | 9,047 | 9,851 | 10,731 | 11,973 | 12,839 | 16,480 | 18,700 | 20,343 | 21,847 | 21,907 | |
| 692 | 818 | 1,006 | 1,150 | 1,234 | 1,141 | 904 | 802 | 1,215 | 1,504 | 1,659 | 1,599 | |
OPM OPM% | 8.1 | 9.5 | 10.0 | 10.4 | 10.3 | 8.7 | 6.6 | 4.6 | 6.1 | 6.9 | 7.1 | 6.8 |
| 10 | 29 | 21 | 23 | 11 | 30 | -30 | 60 | 52 | 71 | -8 | 0 | |
Interest Expense Interest ExpenseCr | 279 | 254 | 229 | 312 | 308 | 263 | 316 | 539 | 655 | 664 | 664 | 677 |
Depreciation DepreciationCr | 132 | 130 | 110 | 117 | 147 | 153 | 158 | 161 | 185 | 184 | 197 | 202 |
PBT PBTCr | 291 | 463 | 687 | 744 | 790 | 756 | 399 | 161 | 426 | 727 | 789 | 721 |
| 144 | 159 | 229 | 257 | 225 | 203 | 67 | -15 | 80 | 157 | 184 | 167 | |
PAT PATCr | 148 | 305 | 458 | 486 | 566 | 553 | 332 | 176 | 347 | 571 | 606 | 554 |
Growth PAT Growth% | -8.2 | 106.2 | 50.4 | 6.1 | 16.3 | -2.3 | -39.9 | -47.0 | 97.0 | 64.6 | 6.1 | -8.9 |
NPM NPM% | 1.7 | 3.5 | 4.6 | 4.4 | 4.7 | 4.2 | 2.4 | 1.0 | 1.7 | 2.6 | 2.6 | 2.4 |
| 5.8 | 11.8 | 17.9 | 19.3 | 22.0 | 21.5 | 12.9 | 6.8 | 13.5 | 21.8 | 22.8 | 20.8 |
| 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 | 8,518 | 8,584 | 10,053 | 11,001 | 11,965 | 13,114 | 13,742 | 17,282 | 19,914 | 21,847 | 23,506 | 23,506 |
Growth Revenue Growth% | 0.6 | 0.8 | 17.1 | 9.4 | 8.8 | 9.6 | 4.8 | 25.8 | 15.2 | 9.7 | 7.6 | 5.1 |
| 7,825 | 7,767 | 9,047 | 9,851 | 10,731 | 11,973 | 12,839 | 16,480 | 18,700 | 20,343 | 21,847 | 21,907 | |
| 692 | 818 | 1,006 | 1,150 | 1,234 | 1,141 | 904 | 802 | 1,215 | 1,504 | 1,659 | 1,599 | |
OPM OPM% | 8.1 | 9.5 | 10.0 | 10.4 | 10.3 | 8.7 | 6.6 | 4.6 | 6.1 | 6.9 | 7.1 | 6.8 |
| 10 | 29 | 21 | 23 | 11 | 30 | -30 | 60 | 52 | 71 | -8 | 0 | |
Interest Expense Interest ExpenseCr | 279 | 254 | 229 | 312 | 308 | 263 | 316 | 539 | 655 | 664 | 664 | 677 |
Depreciation DepreciationCr | 132 | 130 | 110 | 117 | 147 | 153 | 158 | 161 | 185 | 184 | 197 | 202 |
PBT PBTCr | 291 | 463 | 687 | 744 | 790 | 756 | 399 | 161 | 426 | 727 | 789 | 721 |
| 144 | 159 | 229 | 257 | 225 | 203 | 67 | -15 | 80 | 157 | 184 | 167 | |
PAT PATCr | 148 | 305 | 458 | 486 | 566 | 553 | 332 | 176 | 347 | 571 | 606 | 554 |
Growth PAT Growth% | -8.2 | 106.2 | 50.4 | 6.1 | 16.3 | -2.3 | -39.9 | -47.0 | 97.0 | 64.6 | 6.1 | -8.9 |
NPM NPM% | 1.7 | 3.5 | 4.6 | 4.4 | 4.7 | 4.2 | 2.4 | 1.0 | 1.7 | 2.6 | 2.6 | 2.4 |
| 5.8 | 11.8 | 17.9 | 19.3 | 22.0 | 21.5 | 12.9 | 6.8 | 13.5 | 21.8 | 22.8 | 20.8 |
| 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 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 53 | 53 |
Reserves ReservesCr | 1,239 | 1,535 | 1,946 | 2,384 | 2,746 | 3,308 | 3,569 | 3,720 | 4,044 | 5,294 | 6,106 |
| 6,867 | 6,214 | 7,658 | 8,555 | 9,724 | 10,286 | 12,103 | 12,819 | 14,534 | 16,227 | 18,008 | |
| 734 | 928 | 883 | 705 | 356 | 401 | 619 | 688 | 402 | 606 | 991 | |
| 8,891 | 8,728 | 10,539 | 11,694 | 12,877 | 14,047 | 16,342 | 17,279 | 19,031 | 22,180 | 25,158 | |
| 7,158 | 7,054 | 8,839 | 10,151 | 11,021 | 11,882 | 13,690 | 14,436 | 16,158 | 19,387 | 22,209 | |
| 1,733 | 1,674 | 1,700 | 1,543 | 1,856 | 2,164 | 2,652 | 2,843 | 2,874 | 2,793 | 2,949 | |
| 8,891 | 8,728 | 10,539 | 11,694 | 12,877 | 14,047 | 16,342 | 17,279 | 19,031 | 22,180 | 25,158 |
| 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 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 53 | 53 |
Reserves ReservesCr | 1,239 | 1,535 | 1,946 | 2,384 | 2,746 | 3,308 | 3,569 | 3,720 | 4,044 | 5,294 | 6,106 |
| 6,867 | 6,214 | 7,658 | 8,555 | 9,724 | 10,286 | 12,103 | 12,819 | 14,534 | 16,227 | 18,008 | |
| 734 | 928 | 883 | 705 | 356 | 401 | 619 | 688 | 402 | 606 | 991 | |
| 8,891 | 8,728 | 10,539 | 11,694 | 12,877 | 14,047 | 16,342 | 17,279 | 19,031 | 22,180 | 25,158 | |
| 7,158 | 7,054 | 8,839 | 10,151 | 11,021 | 11,882 | 13,690 | 14,436 | 16,158 | 19,387 | 22,209 | |
| 1,733 | 1,674 | 1,700 | 1,543 | 1,856 | 2,164 | 2,652 | 2,843 | 2,874 | 2,793 | 2,949 | |
| 8,891 | 8,728 | 10,539 | 11,694 | 12,877 | 14,047 | 16,342 | 17,279 | 19,031 | 22,180 | 25,158 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -75 | 1,662 | 660 | 199 | 87 | 840 | -284 | 614 | 311 | 419 | -414 | |
| -23 | -183 | -4 | -69 | -118 | -127 | -205 | -142 | -223 | -68 | -242 | |
| -28 | -1,379 | -638 | -150 | 3 | -659 | 496 | -401 | -145 | -32 | 511 | |
Net Cash Flow Net Cash FlowCr | -126 | 100 | 17 | -21 | -28 | 53 | 7 | 71 | -57 | 319 | -145 |
Free Cash Flow Free Cash FlowCr | 17 | 1,663 | 662 | 204 | 92 | 906 | -282 | 629 | 315 | 452 | -363 |
CFO To PAT CFO To PAT% | -50.9 | 545.2 | 143.9 | 40.9 | 15.5 | 151.9 | -85.4 | 348.7 | 89.7 | 73.4 | -68.4 |
CFO To EBITDA CFO To EBITDA% | -10.9 | 203.2 | 65.6 | 17.3 | 7.1 | 73.6 | -31.4 | 76.6 | 25.6 | 27.9 | -25.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -75 | 1,662 | 660 | 199 | 87 | 840 | -284 | 614 | 311 | 419 | -414 | |
| -23 | -183 | -4 | -69 | -118 | -127 | -205 | -142 | -223 | -68 | -242 | |
| -28 | -1,379 | -638 | -150 | 3 | -659 | 496 | -401 | -145 | -32 | 511 | |
Net Cash Flow Net Cash FlowCr | -126 | 100 | 17 | -21 | -28 | 53 | 7 | 71 | -57 | 319 | -145 |
Free Cash Flow Free Cash FlowCr | 17 | 1,663 | 662 | 204 | 92 | 906 | -282 | 629 | 315 | 452 | -363 |
CFO To PAT CFO To PAT% | -50.9 | 545.2 | 143.9 | 40.9 | 15.5 | 151.9 | -85.4 | 348.7 | 89.7 | 73.4 | -68.4 |
CFO To EBITDA CFO To EBITDA% | -10.9 | 203.2 | 65.6 | 17.3 | 7.1 | 73.6 | -31.4 | 76.6 | 25.6 | 27.9 | -25.0 |
| 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 | 3,139 | 5,345 | 10,035 | 7,702 | 4,769 | 10,550 | 9,748 | 11,728 | 17,841 | 20,831 | 13,620 | 10,675 |
Price To Earnings Price To Earnings | 21.2 | 17.5 | 21.8 | 15.5 | 8.4 | 19.1 | 29.4 | 66.6 | 51.4 | 36.5 | 22.5 | 19.3 |
Price To Sales Price To Sales | 0.4 | 0.6 | 1.0 | 0.7 | 0.4 | 0.8 | 0.7 | 0.7 | 0.9 | 0.9 | 0.6 | 0.5 |
Price To Book Price To Book | 2.4 | 3.4 | 5.0 | 3.2 | 1.7 | 3.1 | 2.7 | 3.1 | 4.4 | 3.9 | 2.2 | 1.7 |
EV To EBITDA EV To EBITDA | 8.8 | 8.7 | 11.4 | 7.9 | 5.5 | 10.8 | 13.9 | 18.4 | 17.7 | 16.1 | 11.2 | 9.8 |
GPM GPM% | 26.4 | 29.6 | 26.7 | 25.0 | 28.6 | 26.0 | 23.0 | 20.4 | 21.7 | 22.6 | 22.1 | 22.1 |
OPM OPM% | 8.1 | 9.5 | 10.0 | 10.4 | 10.3 | 8.7 | 6.6 | 4.6 | 6.1 | 6.9 | 7.1 | 6.8 |
NPM NPM% | 1.7 | 3.5 | 4.6 | 4.4 | 4.7 | 4.2 | 2.4 | 1.0 | 1.7 | 2.6 | 2.6 | 2.4 |
ROCE ROCE% | 13.2 | 19.9 | 25.2 | 25.5 | 21.9 | 18.8 | 10.7 | 9.8 | 13.4 | 14.9 | 12.6 | 12.6 |
ROE ROE% | 11.5 | 19.2 | 22.9 | 20.0 | 20.2 | 16.4 | 9.2 | 4.7 | 8.5 | 10.7 | 9.8 | 9.8 |
ROA ROA% | 1.7 | 3.5 | 4.3 | 4.2 | 4.4 | 3.9 | 2.0 | 1.0 | 1.8 | 2.6 | 2.4 | 2.4 |
| 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 | 3,139 | 5,345 | 10,035 | 7,702 | 4,769 | 10,550 | 9,748 | 11,728 | 17,841 | 20,831 | 13,620 | 10,675 |
Price To Earnings Price To Earnings | 21.2 | 17.5 | 21.8 | 15.5 | 8.4 | 19.1 | 29.4 | 66.6 | 51.4 | 36.5 | 22.5 | 19.3 |
Price To Sales Price To Sales | 0.4 | 0.6 | 1.0 | 0.7 | 0.4 | 0.8 | 0.7 | 0.7 | 0.9 | 0.9 | 0.6 | 0.5 |
Price To Book Price To Book | 2.4 | 3.4 | 5.0 | 3.2 | 1.7 | 3.1 | 2.7 | 3.1 | 4.4 | 3.9 | 2.2 | 1.7 |
EV To EBITDA EV To EBITDA | 8.8 | 8.7 | 11.4 | 7.9 | 5.5 | 10.8 | 13.9 | 18.4 | 17.7 | 16.1 | 11.2 | 9.8 |
GPM GPM% | 26.4 | 29.6 | 26.7 | 25.0 | 28.6 | 26.0 | 23.0 | 20.4 | 21.7 | 22.6 | 22.1 | 22.1 |
OPM OPM% | 8.1 | 9.5 | 10.0 | 10.4 | 10.3 | 8.7 | 6.6 | 4.6 | 6.1 | 6.9 | 7.1 | 6.8 |
NPM NPM% | 1.7 | 3.5 | 4.6 | 4.4 | 4.7 | 4.2 | 2.4 | 1.0 | 1.7 | 2.6 | 2.6 | 2.4 |
ROCE ROCE% | 13.2 | 19.9 | 25.2 | 25.5 | 21.9 | 18.8 | 10.7 | 9.8 | 13.4 | 14.9 | 12.6 | 12.6 |
ROE ROE% | 11.5 | 19.2 | 22.9 | 20.0 | 20.2 | 16.4 | 9.2 | 4.7 | 8.5 | 10.7 | 9.8 | 9.8 |
ROA ROA% | 1.7 | 3.5 | 4.3 | 4.2 | 4.4 | 3.9 | 2.0 | 1.0 | 1.8 | 2.6 | 2.4 | 2.4 |
Documents — KEC International Ltd
Concall Transcript Summaries — KEC International Ltd