| Quarter | Mar 2025 | Jun 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|
| 369 | 463 | 591 | 619 | 670 | |
Growth YoY Revenue Growth YoY% | 67.8 | 44.6 | |||
Interest Expended Interest ExpendedCr | 52 | 59 | 75 | 77 | 82 |
Expenses ExpensesCr | 246 | 321 | 417 | 433 | 462 |
| 71 | 82 | 100 | 110 | 125 | |
FPM FPM% | 19.2 | 17.8 | 16.8 | 17.7 | 18.7 |
| 4 | 3 | 10 | 6 | 7 | |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 5 |
PBT PBTCr | 70 | 80 | 104 | 110 | 128 |
| 16 | 20 | 27 | 28 | 33 | |
| 54 | 60 | 77 | 82 | 95 | |
Growth YoY PAT Growth YoY% | 51.7 | 59.2 | |||
NPM NPM% | 14.7 | 12.9 | 13.0 | 13.3 | 14.2 |
| 10.7 | 11.1 | 14.3 | 10.4 | 6.4 |
| Quarter | Mar 2025 | Jun 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|
| 369 | 463 | 591 | 619 | 670 | |
Growth YoY Revenue Growth YoY% | 67.8 | 44.6 | |||
Interest Expended Interest ExpendedCr | 52 | 59 | 75 | 77 | 82 |
Expenses ExpensesCr | 246 | 321 | 417 | 433 | 462 |
| 71 | 82 | 100 | 110 | 125 | |
FPM FPM% | 19.2 | 17.8 | 16.8 | 17.7 | 18.7 |
| 4 | 3 | 10 | 6 | 7 | |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 5 |
PBT PBTCr | 70 | 80 | 104 | 110 | 128 |
| 16 | 20 | 27 | 28 | 33 | |
| 54 | 60 | 77 | 82 | 95 | |
Growth YoY PAT Growth YoY% | 51.7 | 59.2 | |||
NPM NPM% | 14.7 | 12.9 | 13.0 | 13.3 | 14.2 |
| 10.7 | 11.1 | 14.3 | 10.4 | 6.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 68 | 250 | 170 | 514 | 1,021 | 1,674 | 1,337 | 2,179 |
Growth Revenue Growth% | 269.2 | -31.8 | 201.6 | 98.8 | 64.0 | -20.1 | 62.9 | |
Interest Expended Interest ExpendedCr | 11 | 45 | 26 | 22 | 54 | 69 | 164 | 282 |
Expenses ExpensesCr | 67 | 225 | 198 | 434 | 912 | 1,341 | 949 | 1,529 |
| -11 | -20 | -54 | 57 | 55 | 264 | 224 | 368 | |
FPM FPM% | -16.1 | -8.1 | -31.9 | 11.2 | 5.4 | 15.8 | 16.7 | 16.9 |
| 3 | 5 | 6 | 4 | 17 | 26 | 15 | 30 | |
Depreciation DepreciationCr | 1 | 5 | 6 | 7 | 7 | 23 | 23 | 22 |
PBT PBTCr | -10 | -20 | -55 | 54 | 64 | 267 | 216 | 377 |
| 1 | 2 | 3 | -9 | 5 | 70 | 56 | 95 | |
PAT PATCr | -10 | -22 | -58 | 63 | 59 | 197 | 161 | 281 |
Growth PAT Growth% | -118.2 | -165.0 | 207.1 | -5.6 | 233.7 | -18.6 | 75.2 | |
NPM NPM% | -14.9 | -8.8 | -34.3 | 12.2 | 5.8 | 11.8 | 12.0 | 12.9 |
| -43.4 | -94.6 | -250.7 | 268.5 | 133.8 | 412.7 | 33.1 | 46.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 68 | 250 | 170 | 514 | 1,021 | 1,674 | 1,337 | 2,179 |
Growth Revenue Growth% | 269.2 | -31.8 | 201.6 | 98.8 | 64.0 | -20.1 | 62.9 | |
Interest Expended Interest ExpendedCr | 11 | 45 | 26 | 22 | 54 | 69 | 164 | 282 |
Expenses ExpensesCr | 67 | 225 | 198 | 434 | 912 | 1,341 | 949 | 1,529 |
| -11 | -20 | -54 | 57 | 55 | 264 | 224 | 368 | |
FPM FPM% | -16.1 | -8.1 | -31.9 | 11.2 | 5.4 | 15.8 | 16.7 | 16.9 |
| 3 | 5 | 6 | 4 | 17 | 26 | 15 | 30 | |
Depreciation DepreciationCr | 1 | 5 | 6 | 7 | 7 | 23 | 23 | 22 |
PBT PBTCr | -10 | -20 | -55 | 54 | 64 | 267 | 216 | 377 |
| 1 | 2 | 3 | -9 | 5 | 70 | 56 | 95 | |
PAT PATCr | -10 | -22 | -58 | 63 | 59 | 197 | 161 | 281 |
Growth PAT Growth% | -118.2 | -165.0 | 207.1 | -5.6 | 233.7 | -18.6 | 75.2 | |
NPM NPM% | -14.9 | -8.8 | -34.3 | 12.2 | 5.8 | 11.8 | 12.0 | 12.9 |
| -43.4 | -94.6 | -250.7 | 268.5 | 133.8 | 412.7 | 33.1 | 46.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 2 | 5 | 5 | 5 | 12 |
Reserves ReservesCr | 183 | 217 | 158 | 233 | 586 | 795 | 995 | 1,331 |
Borrowings BorrowingsCr | 106 | 90 | 119 | 139 | 390 | 784 | 1,508 | 2,396 |
Other Liabilities Other LiabilitiesCr | 151 | 316 | 65 | 168 | 437 | 213 | 193 | 250 |
Total Liabilities Total LiabilitiesCr | 442 | 625 | 345 | 541 | 1,417 | 1,797 | 2,701 | 3,989 |
| 58 | 49 | |||||||
Cash Equivalents Cash EquivalentsCr | 106 | 214 | 107 | 125 | 686 | 318 | 144 | 241 |
Other Assets Other AssetsCr | 336 | 412 | 238 | 416 | 731 | 1,478 | 2,499 | 3,698 |
Total Assets Total AssetsCr | 442 | 625 | 345 | 541 | 1,417 | 1,797 | 2,701 | 3,989 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 2 | 5 | 5 | 5 | 12 |
Reserves ReservesCr | 183 | 217 | 158 | 233 | 586 | 795 | 995 | 1,331 |
Borrowings BorrowingsCr | 106 | 90 | 119 | 139 | 390 | 784 | 1,508 | 2,396 |
Other Liabilities Other LiabilitiesCr | 151 | 316 | 65 | 168 | 437 | 213 | 193 | 250 |
Total Liabilities Total LiabilitiesCr | 442 | 625 | 345 | 541 | 1,417 | 1,797 | 2,701 | 3,989 |
| 58 | 49 | |||||||
Cash Equivalents Cash EquivalentsCr | 106 | 214 | 107 | 125 | 686 | 318 | 144 | 241 |
Other Assets Other AssetsCr | 336 | 412 | 238 | 416 | 731 | 1,478 | 2,499 | 3,698 |
Total Assets Total AssetsCr | 442 | 625 | 345 | 541 | 1,417 | 1,797 | 2,701 | 3,989 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -244 | -24 | 79 | -16 | 48 | -637 | -661 | -461 | |
| -36 | -94 | 100 | 33 | 24 | 40 | -33 | -70 | |
| 349 | 159 | -202 | 19 | 507 | 312 | 542 | 608 | |
Net Cash Flow Net Cash FlowCr | 69 | 41 | -23 | 37 | 579 | -285 | -152 | 77 |
Free Cash Flow Free Cash FlowCr | -258 | -33 | 75 | -15 | 58 | -640 | -669 | -471 |
CFO To EBITDA CFO To EBITDA% | 2,249.0 | 120.6 | -145.1 | -27.2 | 87.9 | -241.0 | -295.6 | -125.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -244 | -24 | 79 | -16 | 48 | -637 | -661 | -461 | |
| -36 | -94 | 100 | 33 | 24 | 40 | -33 | -70 | |
| 349 | 159 | -202 | 19 | 507 | 312 | 542 | 608 | |
Net Cash Flow Net Cash FlowCr | 69 | 41 | -23 | 37 | 579 | -285 | -152 | 77 |
Free Cash Flow Free Cash FlowCr | -258 | -33 | 75 | -15 | 58 | -640 | -669 | -471 |
CFO To EBITDA CFO To EBITDA% | 2,249.0 | 120.6 | -145.1 | -27.2 | 87.9 | -241.0 | -295.6 | -125.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 6,391 | ||||||||
Price To Earnings Price To Earnings | 20.2 | ||||||||
Price To Sales Price To Sales | 2.9 | ||||||||
Price To Book Price To Book | 2.9 | ||||||||
EV To EBITDA EV To EBITDA | 23.1 | ||||||||
FPM FPM% | -16.1 | -8.1 | -31.9 | 11.2 | 5.4 | 15.8 | 16.7 | 16.9 | 16.9 |
NPM NPM% | -14.9 | -8.8 | -34.3 | 12.2 | 5.8 | 11.8 | 12.0 | 12.9 | 12.9 |
ROCE ROCE% | 0.5 | 8.0 | -10.4 | 20.4 | 12.1 | 21.2 | 15.2 | 17.6 | 17.6 |
ROE ROE% | -5.4 | -10.1 | -36.4 | 26.7 | 10.0 | 24.7 | 16.1 | 21.0 | 21.0 |
ROA ROA% | -2.3 | -3.5 | -16.9 | 11.6 | 4.2 | 11.0 | 6.0 | 7.1 | 7.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 6,391 | ||||||||
Price To Earnings Price To Earnings | 20.2 | ||||||||
Price To Sales Price To Sales | 2.9 | ||||||||
Price To Book Price To Book | 2.9 | ||||||||
EV To EBITDA EV To EBITDA | 23.1 | ||||||||
FPM FPM% | -16.1 | -8.1 | -31.9 | 11.2 | 5.4 | 15.8 | 16.7 | 16.9 | 16.9 |
NPM NPM% | -14.9 | -8.8 | -34.3 | 12.2 | 5.8 | 11.8 | 12.0 | 12.9 | 12.9 |
ROCE ROCE% | 0.5 | 8.0 | -10.4 | 20.4 | 12.1 | 21.2 | 15.2 | 17.6 | 17.6 |
ROE ROE% | -5.4 | -10.1 | -36.4 | 26.7 | 10.0 | 24.7 | 16.1 | 21.0 | 21.0 |
ROA ROA% | -2.3 | -3.5 | -16.9 | 11.6 | 4.2 | 11.0 | 6.0 | 7.1 | 7.1 |
Documents — Onemi Technology Solutions Ltd
Concall Transcript Summaries — Onemi Technology Solutions Ltd