| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 771 | 959 | 864 | 832 | 907 | 1,195 | 1,091 | 1,062 | 1,211 | 1,345 | 1,279 | 1,302 | |
Growth YoY Revenue Growth YoY% | -9.6 | 9.5 | 1.2 | 19.9 | 17.7 | 24.6 | 26.3 | 27.6 | 33.5 | 12.6 | 17.2 | 22.7 |
| 716 | 894 | 810 | 783 | 855 | 1,129 | 1,037 | 1,001 | 1,157 | 1,271 | 1,203 | 1,230 | |
| 54 | 65 | 54 | 49 | 52 | 67 | 55 | 61 | 54 | 74 | 76 | 72 | |
OPM OPM% | 7.1 | 6.8 | 6.2 | 5.8 | 5.7 | 5.6 | 5.0 | 5.8 | 4.5 | 5.5 | 5.9 | 5.5 |
| 3 | 1 | 3 | 1 | -1 | 3 | 6 | 5 | 5 | 3 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 14 | 15 | 14 | 16 | 18 | 20 | 21 | 20 | 20 | 20 | 19 | 20 |
Depreciation DepreciationCr | 25 | 26 | 27 | 29 | 32 | 34 | 36 | 36 | 38 | 38 | 37 | 36 |
PBT PBTCr | 19 | 25 | 15 | 5 | 0 | 16 | 4 | 10 | 1 | 19 | 21 | 19 |
| -2 | 7 | 4 | 1 | 0 | 4 | 2 | 3 | -1 | 5 | 6 | 5 | |
| 21 | 18 | 11 | 3 | 0 | 12 | 2 | 7 | 2 | 14 | 15 | 15 | |
Growth YoY PAT Growth YoY% | 21.5 | -28.5 | -54.8 | -52.5 | -98.4 | -36.1 | -84.0 | 113.6 | 354.6 | 20.1 | 758.9 | 97.4 |
NPM NPM% | 2.7 | 1.9 | 1.3 | 0.4 | 0.0 | 1.0 | 0.2 | 0.7 | 0.1 | 1.1 | 1.2 | 1.1 |
| 5.0 | 4.5 | 2.7 | 0.8 | 0.0 | 2.8 | 0.3 | 1.7 | 0.3 | 3.4 | 3.6 | 3.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 771 | 959 | 864 | 832 | 907 | 1,195 | 1,091 | 1,062 | 1,211 | 1,345 | 1,279 | 1,302 | |
Growth YoY Revenue Growth YoY% | -9.6 | 9.5 | 1.2 | 19.9 | 17.7 | 24.6 | 26.3 | 27.6 | 33.5 | 12.6 | 17.2 | 22.7 |
| 716 | 894 | 810 | 783 | 855 | 1,129 | 1,037 | 1,001 | 1,157 | 1,271 | 1,203 | 1,230 | |
| 54 | 65 | 54 | 49 | 52 | 67 | 55 | 61 | 54 | 74 | 76 | 72 | |
OPM OPM% | 7.1 | 6.8 | 6.2 | 5.8 | 5.7 | 5.6 | 5.0 | 5.8 | 4.5 | 5.5 | 5.9 | 5.5 |
| 3 | 1 | 3 | 1 | -1 | 3 | 6 | 5 | 5 | 3 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 14 | 15 | 14 | 16 | 18 | 20 | 21 | 20 | 20 | 20 | 19 | 20 |
Depreciation DepreciationCr | 25 | 26 | 27 | 29 | 32 | 34 | 36 | 36 | 38 | 38 | 37 | 36 |
PBT PBTCr | 19 | 25 | 15 | 5 | 0 | 16 | 4 | 10 | 1 | 19 | 21 | 19 |
| -2 | 7 | 4 | 1 | 0 | 4 | 2 | 3 | -1 | 5 | 6 | 5 | |
| 21 | 18 | 11 | 3 | 0 | 12 | 2 | 7 | 2 | 14 | 15 | 15 | |
Growth YoY PAT Growth YoY% | 21.5 | -28.5 | -54.8 | -52.5 | -98.4 | -36.1 | -84.0 | 113.6 | 354.6 | 20.1 | 758.9 | 97.4 |
NPM NPM% | 2.7 | 1.9 | 1.3 | 0.4 | 0.0 | 1.0 | 0.2 | 0.7 | 0.1 | 1.1 | 1.2 | 1.1 |
| 5.0 | 4.5 | 2.7 | 0.8 | 0.0 | 2.8 | 0.3 | 1.7 | 0.3 | 3.4 | 3.6 | 3.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,611 | 2,827 | 2,219 | 1,956 | 2,977 | 3,382 | 3,288 | 4,026 | 4,896 | 5,137 |
Growth Revenue Growth% | 75.4 | -21.5 | -11.8 | 52.2 | 13.6 | -2.8 | 22.4 | 21.6 | 20.7 | |
| 1,561 | 2,746 | 2,146 | 1,846 | 2,802 | 3,144 | 3,070 | 3,804 | 4,631 | 4,861 | |
| 50 | 81 | 73 | 110 | 175 | 238 | 218 | 222 | 265 | 276 | |
OPM OPM% | 3.1 | 2.9 | 3.3 | 5.6 | 5.9 | 7.0 | 6.6 | 5.5 | 5.4 | 5.4 |
| 5 | 8 | 10 | 10 | 13 | 5 | 7 | 9 | 15 | 13 | |
Interest Expense Interest ExpenseCr | 17 | 53 | 45 | 38 | 35 | 51 | 53 | 74 | 80 | 79 |
Depreciation DepreciationCr | 13 | 53 | 63 | 62 | 70 | 87 | 101 | 131 | 149 | 150 |
PBT PBTCr | 25 | -18 | -25 | 20 | 82 | 104 | 70 | 25 | 50 | 60 |
| 8 | 7 | 4 | 9 | 16 | 19 | 12 | 8 | 12 | 14 | |
PAT PATCr | 18 | -24 | -29 | 11 | 66 | 85 | 57 | 17 | 38 | 45 |
Growth PAT Growth% | -236.9 | -18.5 | 138.5 | 493.7 | 28.6 | -32.8 | -69.7 | 119.7 | 112.9 | |
NPM NPM% | 1.1 | -0.9 | -1.3 | 0.6 | 2.2 | 2.5 | 1.7 | 0.4 | 0.8 | 0.9 |
| 22.3 | -7.0 | -7.8 | 3.1 | 17.9 | 22.6 | 13.8 | 3.9 | 9.0 | 10.8 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,611 | 2,827 | 2,219 | 1,956 | 2,977 | 3,382 | 3,288 | 4,026 | 4,896 | 5,137 |
Growth Revenue Growth% | 75.4 | -21.5 | -11.8 | 52.2 | 13.6 | -2.8 | 22.4 | 21.6 | 20.7 | |
| 1,561 | 2,746 | 2,146 | 1,846 | 2,802 | 3,144 | 3,070 | 3,804 | 4,631 | 4,861 | |
| 50 | 81 | 73 | 110 | 175 | 238 | 218 | 222 | 265 | 276 | |
OPM OPM% | 3.1 | 2.9 | 3.3 | 5.6 | 5.9 | 7.0 | 6.6 | 5.5 | 5.4 | 5.4 |
| 5 | 8 | 10 | 10 | 13 | 5 | 7 | 9 | 15 | 13 | |
Interest Expense Interest ExpenseCr | 17 | 53 | 45 | 38 | 35 | 51 | 53 | 74 | 80 | 79 |
Depreciation DepreciationCr | 13 | 53 | 63 | 62 | 70 | 87 | 101 | 131 | 149 | 150 |
PBT PBTCr | 25 | -18 | -25 | 20 | 82 | 104 | 70 | 25 | 50 | 60 |
| 8 | 7 | 4 | 9 | 16 | 19 | 12 | 8 | 12 | 14 | |
PAT PATCr | 18 | -24 | -29 | 11 | 66 | 85 | 57 | 17 | 38 | 45 |
Growth PAT Growth% | -236.9 | -18.5 | 138.5 | 493.7 | 28.6 | -32.8 | -69.7 | 119.7 | 112.9 | |
NPM NPM% | 1.1 | -0.9 | -1.3 | 0.6 | 2.2 | 2.5 | 1.7 | 0.4 | 0.8 | 0.9 |
| 22.3 | -7.0 | -7.8 | 3.1 | 17.9 | 22.6 | 13.8 | 3.9 | 9.0 | 10.8 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 18 | 18 | 18 | 18 | 20 | 21 | 21 | 21 |
Reserves ReservesCr | 82 | 170 | 151 | 163 | 229 | 450 | 518 | 533 | 564 |
| 432 | 638 | 480 | 546 | 596 | 551 | 712 | 938 | 990 | |
| 32 | 181 | 182 | 160 | 242 | 238 | 297 | 393 | 405 | |
| 605 | 1,008 | 832 | 888 | 1,085 | 1,261 | 1,551 | 1,889 | 1,979 | |
| 399 | 584 | 396 | 524 | 544 | 698 | 898 | 1,049 | 1,107 | |
| 205 | 425 | 436 | 364 | 541 | 563 | 654 | 840 | 873 | |
| 605 | 1,008 | 832 | 888 | 1,085 | 1,261 | 1,551 | 1,889 | 1,979 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 18 | 18 | 18 | 18 | 20 | 21 | 21 | 21 |
Reserves ReservesCr | 82 | 170 | 151 | 163 | 229 | 450 | 518 | 533 | 564 |
| 432 | 638 | 480 | 546 | 596 | 551 | 712 | 938 | 990 | |
| 32 | 181 | 182 | 160 | 242 | 238 | 297 | 393 | 405 | |
| 605 | 1,008 | 832 | 888 | 1,085 | 1,261 | 1,551 | 1,889 | 1,979 | |
| 399 | 584 | 396 | 524 | 544 | 698 | 898 | 1,049 | 1,107 | |
| 205 | 425 | 436 | 364 | 541 | 563 | 654 | 840 | 873 | |
| 605 | 1,008 | 832 | 888 | 1,085 | 1,261 | 1,551 | 1,889 | 1,979 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 13 | 55 | 210 | 43 | 76 | 71 | 41 | 152 | 267 | |
| -57 | -38 | -66 | -22 | -34 | -72 | -113 | -164 | -63 | |
| 60 | -28 | -148 | -33 | -38 | 1 | 65 | 23 | -191 | |
Net Cash Flow Net Cash FlowCr | 16 | -11 | -5 | -13 | 5 | -1 | -8 | 11 | 14 |
Free Cash Flow Free Cash FlowCr | -43 | 22 | 191 | 30 | 41 | 3 | -38 | 22 | |
CFO To PAT CFO To PAT% | 74.5 | -224.7 | -724.5 | 383.6 | 115.5 | 83.4 | 71.3 | 876.6 | 702.4 |
CFO To EBITDA CFO To EBITDA% | 26.5 | 68.2 | 287.7 | 38.9 | 43.8 | 29.8 | 18.8 | 68.6 | 101.0 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 13 | 55 | 210 | 43 | 76 | 71 | 41 | 152 | 267 | |
| -57 | -38 | -66 | -22 | -34 | -72 | -113 | -164 | -63 | |
| 60 | -28 | -148 | -33 | -38 | 1 | 65 | 23 | -191 | |
Net Cash Flow Net Cash FlowCr | 16 | -11 | -5 | -13 | 5 | -1 | -8 | 11 | 14 |
Free Cash Flow Free Cash FlowCr | -43 | 22 | 191 | 30 | 41 | 3 | -38 | 22 | |
CFO To PAT CFO To PAT% | 74.5 | -224.7 | -724.5 | 383.6 | 115.5 | 83.4 | 71.3 | 876.6 | 702.4 |
CFO To EBITDA CFO To EBITDA% | 26.5 | 68.2 | 287.7 | 38.9 | 43.8 | 29.8 | 18.8 | 68.6 | 101.0 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,154 | 3,035 | 1,554 | 1,493 | 2,123 | |||||
Price To Earnings Price To Earnings | 25.5 | 54.2 | 97.5 | 40.0 | 47.2 | |||||
Price To Sales Price To Sales | 0.6 | 0.9 | 0.4 | 0.3 | 0.4 | |||||
Price To Book Price To Book | 4.6 | 5.6 | 2.8 | 2.5 | 3.6 | |||||
EV To EBITDA EV To EBITDA | 10.7 | 16.7 | 10.8 | 7.3 | 10.6 | |||||
GPM GPM% | 11.3 | 11.9 | 13.3 | 14.3 | 14.2 | 16.1 | 17.4 | 15.3 | ||
OPM OPM% | 3.1 | 2.9 | 3.3 | 5.6 | 5.9 | 7.0 | 6.6 | 5.5 | 5.4 | 5.4 |
NPM NPM% | 1.1 | -0.9 | -1.3 | 0.6 | 2.2 | 2.5 | 1.7 | 0.4 | 0.8 | 0.9 |
ROCE ROCE% | 20.9 | 5.9 | 4.1 | 10.9 | 16.3 | 17.3 | 10.6 | 7.0 | 12.0 | 12.0 |
ROE ROE% | 19.8 | -13.0 | -17.1 | 6.1 | 26.8 | 18.1 | 10.6 | 3.1 | 6.5 | 6.5 |
ROA ROA% | 3.0 | -2.4 | -3.5 | 1.3 | 6.1 | 6.8 | 3.7 | 0.9 | 1.9 | 1.9 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,154 | 3,035 | 1,554 | 1,493 | 2,123 | |||||
Price To Earnings Price To Earnings | 25.5 | 54.2 | 97.5 | 40.0 | 47.2 | |||||
Price To Sales Price To Sales | 0.6 | 0.9 | 0.4 | 0.3 | 0.4 | |||||
Price To Book Price To Book | 4.6 | 5.6 | 2.8 | 2.5 | 3.6 | |||||
EV To EBITDA EV To EBITDA | 10.7 | 16.7 | 10.8 | 7.3 | 10.6 | |||||
GPM GPM% | 11.3 | 11.9 | 13.3 | 14.3 | 14.2 | 16.1 | 17.4 | 15.3 | ||
OPM OPM% | 3.1 | 2.9 | 3.3 | 5.6 | 5.9 | 7.0 | 6.6 | 5.5 | 5.4 | 5.4 |
NPM NPM% | 1.1 | -0.9 | -1.3 | 0.6 | 2.2 | 2.5 | 1.7 | 0.4 | 0.8 | 0.9 |
ROCE ROCE% | 20.9 | 5.9 | 4.1 | 10.9 | 16.3 | 17.3 | 10.6 | 7.0 | 12.0 | 12.0 |
ROE ROE% | 19.8 | -13.0 | -17.1 | 6.1 | 26.8 | 18.1 | 10.6 | 3.1 | 6.5 | 6.5 |
ROA ROA% | 3.0 | -2.4 | -3.5 | 1.3 | 6.1 | 6.8 | 3.7 | 0.9 | 1.9 | 1.9 |
Documents — Landmark Cars Ltd
Concall Transcript Summaries — Landmark Cars Ltd