| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 153 | 159 | 186 | 139 | 152 | 166 | 172 | 135 | 118 | 194 | 234 | 154 | |
Growth YoY Revenue Growth YoY% | 30.4 | 0.6 | 25.0 | 19.2 | -0.7 | 4.6 | -7.4 | -3.0 | -22.2 | 16.9 | 35.8 | 13.9 |
| 130 | 135 | 164 | 121 | 137 | 146 | 155 | 121 | 123 | 177 | 201 | 138 | |
| 23 | 24 | 22 | 18 | 15 | 20 | 17 | 14 | -5 | 18 | 33 | 16 | |
OPM OPM% | 15.0 | 14.8 | 11.7 | 13.0 | 9.7 | 11.9 | 9.9 | 10.5 | -4.5 | 9.2 | 14.1 | 10.3 |
| 0 | 2 | 10 | 3 | 1 | 0 | 3 | 3 | 0 | 0 | 0 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 3 | 3 |
Depreciation DepreciationCr | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 6 |
PBT PBTCr | 18 | 21 | 25 | 15 | 10 | 14 | 14 | 10 | -12 | 11 | 25 | 9 |
| 4 | 5 | 7 | 4 | 2 | 3 | 4 | 2 | -2 | 1 | 6 | 2 | |
| 14 | 16 | 19 | 11 | 7 | 10 | 10 | 7 | -10 | 9 | 19 | 7 | |
Growth YoY PAT Growth YoY% | 196.1 | 127.2 | 131.6 | 300.7 | -46.4 | -34.1 | -48.0 | -32.9 | -234.4 | -10.2 | 94.9 | -10.1 |
NPM NPM% | 9.0 | 9.9 | 10.0 | 8.0 | 4.9 | 6.3 | 5.6 | 5.5 | -8.4 | 4.8 | 8.1 | 4.3 |
| 2.9 | 3.3 | 3.9 | 2.3 | 1.5 | 2.2 | 2.0 | 1.5 | -2.1 | 1.9 | 3.9 | 1.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 153 | 159 | 186 | 139 | 152 | 166 | 172 | 135 | 118 | 194 | 234 | 154 | |
Growth YoY Revenue Growth YoY% | 30.4 | 0.6 | 25.0 | 19.2 | -0.7 | 4.6 | -7.4 | -3.0 | -22.2 | 16.9 | 35.8 | 13.9 |
| 130 | 135 | 164 | 121 | 137 | 146 | 155 | 121 | 123 | 177 | 201 | 138 | |
| 23 | 24 | 22 | 18 | 15 | 20 | 17 | 14 | -5 | 18 | 33 | 16 | |
OPM OPM% | 15.0 | 14.8 | 11.7 | 13.0 | 9.7 | 11.9 | 9.9 | 10.5 | -4.5 | 9.2 | 14.1 | 10.3 |
| 0 | 2 | 10 | 3 | 1 | 0 | 3 | 3 | 0 | 0 | 0 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 3 | 3 |
Depreciation DepreciationCr | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 6 |
PBT PBTCr | 18 | 21 | 25 | 15 | 10 | 14 | 14 | 10 | -12 | 11 | 25 | 9 |
| 4 | 5 | 7 | 4 | 2 | 3 | 4 | 2 | -2 | 1 | 6 | 2 | |
| 14 | 16 | 19 | 11 | 7 | 10 | 10 | 7 | -10 | 9 | 19 | 7 | |
Growth YoY PAT Growth YoY% | 196.1 | 127.2 | 131.6 | 300.7 | -46.4 | -34.1 | -48.0 | -32.9 | -234.4 | -10.2 | 94.9 | -10.1 |
NPM NPM% | 9.0 | 9.9 | 10.0 | 8.0 | 4.9 | 6.3 | 5.6 | 5.5 | -8.4 | 4.8 | 8.1 | 4.3 |
| 2.9 | 3.3 | 3.9 | 2.3 | 1.5 | 2.2 | 2.0 | 1.5 | -2.1 | 1.9 | 3.9 | 1.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 296 | 310 | 313 | 358 | 360 | 492 | 478 | 551 | 615 | 630 | 681 | 700 |
Growth Revenue Growth% | -9.0 | 4.5 | 1.2 | 14.2 | 0.5 | 36.8 | -2.9 | 15.4 | 11.5 | 2.4 | 8.2 | 12.0 |
| 266 | 274 | 283 | 312 | 313 | 410 | 390 | 499 | 540 | 557 | 619 | 639 | |
| 30 | 36 | 30 | 46 | 47 | 82 | 87 | 52 | 74 | 73 | 62 | 61 | |
OPM OPM% | 10.2 | 11.6 | 9.7 | 12.9 | 13.0 | 16.6 | 18.3 | 9.4 | 12.1 | 11.6 | 9.1 | 8.8 |
| 1 | 11 | 10 | 3 | 0 | 18 | 11 | 3 | 15 | 4 | 0 | 2 | |
Interest Expense Interest ExpenseCr | 13 | 14 | 9 | 9 | 9 | 6 | 5 | 6 | 9 | 9 | 10 | 11 |
Depreciation DepreciationCr | 8 | 8 | 9 | 9 | 10 | 10 | 11 | 13 | 13 | 16 | 17 | 19 |
PBT PBTCr | 11 | 25 | 23 | 32 | 28 | 83 | 82 | 36 | 68 | 52 | 34 | 33 |
| 0 | 5 | 2 | 8 | 7 | 22 | 21 | 9 | 17 | 13 | 9 | 8 | |
PAT PATCr | 11 | 20 | 20 | 24 | 21 | 62 | 61 | 27 | 51 | 39 | 26 | 25 |
Growth PAT Growth% | 127.4 | 85.8 | 2.9 | 17.3 | -12.5 | 193.1 | -0.9 | -55.4 | 87.1 | -24.3 | -33.3 | -28.4 |
NPM NPM% | 3.6 | 6.4 | 6.5 | 6.7 | 5.8 | 12.5 | 12.8 | 4.9 | 8.3 | 6.1 | 3.8 | 3.6 |
| 2.6 | 4.6 | 4.7 | 5.5 | 4.9 | 14.2 | 13.8 | 5.7 | 10.6 | 8.0 | 5.3 | 5.2 |
| 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 | 296 | 310 | 313 | 358 | 360 | 492 | 478 | 551 | 615 | 630 | 681 | 700 |
Growth Revenue Growth% | -9.0 | 4.5 | 1.2 | 14.2 | 0.5 | 36.8 | -2.9 | 15.4 | 11.5 | 2.4 | 8.2 | 12.0 |
| 266 | 274 | 283 | 312 | 313 | 410 | 390 | 499 | 540 | 557 | 619 | 639 | |
| 30 | 36 | 30 | 46 | 47 | 82 | 87 | 52 | 74 | 73 | 62 | 61 | |
OPM OPM% | 10.2 | 11.6 | 9.7 | 12.9 | 13.0 | 16.6 | 18.3 | 9.4 | 12.1 | 11.6 | 9.1 | 8.8 |
| 1 | 11 | 10 | 3 | 0 | 18 | 11 | 3 | 15 | 4 | 0 | 2 | |
Interest Expense Interest ExpenseCr | 13 | 14 | 9 | 9 | 9 | 6 | 5 | 6 | 9 | 9 | 10 | 11 |
Depreciation DepreciationCr | 8 | 8 | 9 | 9 | 10 | 10 | 11 | 13 | 13 | 16 | 17 | 19 |
PBT PBTCr | 11 | 25 | 23 | 32 | 28 | 83 | 82 | 36 | 68 | 52 | 34 | 33 |
| 0 | 5 | 2 | 8 | 7 | 22 | 21 | 9 | 17 | 13 | 9 | 8 | |
PAT PATCr | 11 | 20 | 20 | 24 | 21 | 62 | 61 | 27 | 51 | 39 | 26 | 25 |
Growth PAT Growth% | 127.4 | 85.8 | 2.9 | 17.3 | -12.5 | 193.1 | -0.9 | -55.4 | 87.1 | -24.3 | -33.3 | -28.4 |
NPM NPM% | 3.6 | 6.4 | 6.5 | 6.7 | 5.8 | 12.5 | 12.8 | 4.9 | 8.3 | 6.1 | 3.8 | 3.6 |
| 2.6 | 4.6 | 4.7 | 5.5 | 4.9 | 14.2 | 13.8 | 5.7 | 10.6 | 8.0 | 5.3 | 5.2 |
| 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 | 43 | 43 | 43 | 43 | 43 | 43 | 48 | 48 | 48 | 48 | 48 |
Reserves ReservesCr | 57 | 81 | 101 | 125 | 146 | 202 | 378 | 391 | 443 | 470 | 482 |
| 122 | 136 | 136 | 135 | 140 | 161 | 152 | 177 | 219 | 289 | 346 | |
| 33 | 37 | 35 | 49 | 42 | 34 | 33 | 33 | 33 | 37 | 32 | |
| 264 | 298 | 315 | 352 | 371 | 439 | 611 | 650 | 743 | 844 | 908 | |
| 154 | 180 | 194 | 208 | 223 | 277 | 415 | 399 | 454 | 510 | 523 | |
| 110 | 119 | 122 | 145 | 149 | 162 | 196 | 251 | 289 | 334 | 385 | |
| 264 | 298 | 315 | 352 | 371 | 439 | 611 | 650 | 743 | 844 | 908 |
| 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 | 43 | 43 | 43 | 43 | 43 | 43 | 48 | 48 | 48 | 48 | 48 |
Reserves ReservesCr | 57 | 81 | 101 | 125 | 146 | 202 | 378 | 391 | 443 | 470 | 482 |
| 122 | 136 | 136 | 135 | 140 | 161 | 152 | 177 | 219 | 289 | 346 | |
| 33 | 37 | 35 | 49 | 42 | 34 | 33 | 33 | 33 | 37 | 32 | |
| 264 | 298 | 315 | 352 | 371 | 439 | 611 | 650 | 743 | 844 | 908 | |
| 154 | 180 | 194 | 208 | 223 | 277 | 415 | 399 | 454 | 510 | 523 | |
| 110 | 119 | 122 | 145 | 149 | 162 | 196 | 251 | 289 | 334 | 385 | |
| 264 | 298 | 315 | 352 | 371 | 439 | 611 | 650 | 743 | 844 | 908 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 | 16 | 26 | 25 | 31 | 60 | -33 | 34 | 43 | 42 | 67 | |
| -9 | -18 | -11 | -25 | -13 | -25 | -84 | -13 | -44 | -56 | -65 | |
| -19 | 2 | -15 | -1 | -18 | -35 | 123 | -20 | 1 | 26 | -21 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 2 | 1 | 11 | -19 |
Free Cash Flow Free Cash FlowCr | 18 | 1 | 15 | -1 | 18 | 37 | -73 | -21 | -7 | -13 | |
CFO To PAT CFO To PAT% | 267.1 | 79.7 | 125.8 | 105.8 | 147.5 | 97.3 | -54.9 | 124.9 | 84.9 | 108.8 | 259.4 |
CFO To EBITDA CFO To EBITDA% | 94.7 | 44.1 | 84.8 | 54.9 | 66.4 | 73.3 | -38.3 | 65.7 | 58.1 | 57.5 | 107.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 | 16 | 26 | 25 | 31 | 60 | -33 | 34 | 43 | 42 | 67 | |
| -9 | -18 | -11 | -25 | -13 | -25 | -84 | -13 | -44 | -56 | -65 | |
| -19 | 2 | -15 | -1 | -18 | -35 | 123 | -20 | 1 | 26 | -21 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 2 | 1 | 11 | -19 |
Free Cash Flow Free Cash FlowCr | 18 | 1 | 15 | -1 | 18 | 37 | -73 | -21 | -7 | -13 | |
CFO To PAT CFO To PAT% | 267.1 | 79.7 | 125.8 | 105.8 | 147.5 | 97.3 | -54.9 | 124.9 | 84.9 | 108.8 | 259.4 |
CFO To EBITDA CFO To EBITDA% | 94.7 | 44.1 | 84.8 | 54.9 | 66.4 | 73.3 | -38.3 | 65.7 | 58.1 | 57.5 | 107.7 |
| 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 | 212 | 329 | 239 | 180 | 110 | 454 | 1,357 | 532 | 1,246 | 845 | 521 | 1,339 |
Price To Earnings Price To Earnings | 19.8 | 16.5 | 11.6 | 7.5 | 5.2 | 7.4 | 22.2 | 19.6 | 24.4 | 21.9 | 20.2 | 53.6 |
Price To Sales Price To Sales | 0.7 | 1.1 | 0.8 | 0.5 | 0.3 | 0.9 | 2.8 | 1.0 | 2.0 | 1.3 | 0.8 | 1.9 |
Price To Book Price To Book | 2.1 | 2.6 | 1.6 | 1.1 | 0.6 | 1.9 | 3.2 | 1.2 | 2.5 | 1.6 | 1.0 | 2.5 |
EV To EBITDA EV To EBITDA | 9.1 | 11.4 | 10.3 | 5.7 | 3.9 | 6.3 | 15.7 | 11.5 | 17.9 | 13.3 | 10.8 | 24.3 |
GPM GPM% | 29.5 | 32.0 | 30.4 | 32.8 | 33.0 | 31.9 | 35.6 | 27.2 | 27.6 | 28.4 | 28.1 | 28.1 |
OPM OPM% | 10.2 | 11.6 | 9.7 | 12.9 | 13.0 | 16.6 | 18.3 | 9.4 | 12.1 | 11.6 | 9.1 | 8.8 |
NPM NPM% | 3.6 | 6.4 | 6.5 | 6.7 | 5.8 | 12.5 | 12.8 | 4.9 | 8.3 | 6.1 | 3.8 | 3.6 |
ROCE ROCE% | 14.0 | 18.0 | 13.9 | 15.9 | 13.9 | 29.0 | 17.4 | 8.2 | 12.9 | 9.2 | 6.6 | 6.6 |
ROE ROE% | 10.7 | 16.0 | 14.2 | 14.3 | 11.1 | 25.1 | 14.3 | 6.2 | 10.4 | 7.4 | 4.8 | 4.8 |
ROA ROA% | 4.1 | 6.7 | 6.5 | 6.8 | 5.7 | 14.0 | 10.0 | 4.2 | 6.9 | 4.6 | 2.8 | 2.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 212 | 329 | 239 | 180 | 110 | 454 | 1,357 | 532 | 1,246 | 845 | 521 | 1,339 |
Price To Earnings Price To Earnings | 19.8 | 16.5 | 11.6 | 7.5 | 5.2 | 7.4 | 22.2 | 19.6 | 24.4 | 21.9 | 20.2 | 53.6 |
Price To Sales Price To Sales | 0.7 | 1.1 | 0.8 | 0.5 | 0.3 | 0.9 | 2.8 | 1.0 | 2.0 | 1.3 | 0.8 | 1.9 |
Price To Book Price To Book | 2.1 | 2.6 | 1.6 | 1.1 | 0.6 | 1.9 | 3.2 | 1.2 | 2.5 | 1.6 | 1.0 | 2.5 |
EV To EBITDA EV To EBITDA | 9.1 | 11.4 | 10.3 | 5.7 | 3.9 | 6.3 | 15.7 | 11.5 | 17.9 | 13.3 | 10.8 | 24.3 |
GPM GPM% | 29.5 | 32.0 | 30.4 | 32.8 | 33.0 | 31.9 | 35.6 | 27.2 | 27.6 | 28.4 | 28.1 | 28.1 |
OPM OPM% | 10.2 | 11.6 | 9.7 | 12.9 | 13.0 | 16.6 | 18.3 | 9.4 | 12.1 | 11.6 | 9.1 | 8.8 |
NPM NPM% | 3.6 | 6.4 | 6.5 | 6.7 | 5.8 | 12.5 | 12.8 | 4.9 | 8.3 | 6.1 | 3.8 | 3.6 |
ROCE ROCE% | 14.0 | 18.0 | 13.9 | 15.9 | 13.9 | 29.0 | 17.4 | 8.2 | 12.9 | 9.2 | 6.6 | 6.6 |
ROE ROE% | 10.7 | 16.0 | 14.2 | 14.3 | 11.1 | 25.1 | 14.3 | 6.2 | 10.4 | 7.4 | 4.8 | 4.8 |
ROA ROA% | 4.1 | 6.7 | 6.5 | 6.8 | 5.7 | 14.0 | 10.0 | 4.2 | 6.9 | 4.6 | 2.8 | 2.8 |
Documents — Kopran Ltd
Concall Transcript Summaries — Kopran Ltd