| Quarter | Jun 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|
| 171 | 204 | 203 | |
Growth YoY Revenue Growth YoY% | 19.1 | ||
| 86 | 100 | 99 | |
| 85 | 104 | 104 | |
OPM OPM% | 49.9 | 51.1 | 51.2 |
| 9 | 9 | 10 | |
Interest Expense Interest ExpenseCr | 22 | 24 | 25 |
Depreciation DepreciationCr | 47 | 54 | 56 |
PBT PBTCr | 25 | 35 | 33 |
| 6 | 9 | 8 | |
| 19 | 26 | 25 | |
Growth YoY PAT Growth YoY% | 30.2 | ||
NPM NPM% | 11.1 | 12.9 | 12.2 |
| 6.3 | 2.2 | 2.0 |
| Quarter | Jun 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|
| 171 | 204 | 203 | |
Growth YoY Revenue Growth YoY% | 19.1 | ||
| 86 | 100 | 99 | |
| 85 | 104 | 104 | |
OPM OPM% | 49.9 | 51.1 | 51.2 |
| 9 | 9 | 10 | |
Interest Expense Interest ExpenseCr | 22 | 24 | 25 |
Depreciation DepreciationCr | 47 | 54 | 56 |
PBT PBTCr | 25 | 35 | 33 |
| 6 | 9 | 8 | |
| 19 | 26 | 25 | |
Growth YoY PAT Growth YoY% | 30.2 | ||
NPM NPM% | 11.1 | 12.9 | 12.2 |
| 6.3 | 2.2 | 2.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 169 | 174 | 211 | 253 | 365 | 466 | 730 |
Growth Revenue Growth% | 3.0 | 21.4 | 19.9 | 44.0 | 27.8 | 56.4 | |
| 94 | 90 | 98 | 132 | 162 | 211 | 369 | |
| 75 | 84 | 113 | 121 | 203 | 255 | 361 | |
OPM OPM% | 44.4 | 48.4 | 53.4 | 48.0 | 55.6 | 54.7 | 49.5 |
| 2 | 3 | 2 | 5 | 7 | 19 | 18 | |
Interest Expense Interest ExpenseCr | 41 | 40 | 35 | 42 | 51 | 68 | 94 |
Depreciation DepreciationCr | 36 | 38 | 53 | 74 | 113 | 154 | 204 |
PBT PBTCr | 0 | 8 | 26 | 10 | 47 | 52 | 81 |
| 0 | 0 | 0 | 1 | 10 | 15 | 19 | |
PAT PATCr | 0 | 8 | 26 | 9 | 37 | 38 | 62 |
Growth PAT Growth% | 7,55,145.4 | 217.9 | -65.9 | 312.5 | 1.0 | 66.0 | |
NPM NPM% | 0.0 | 4.8 | 12.5 | 3.6 | 10.2 | 8.1 | 8.6 |
| -0.1 | 829.5 | 2.7 | 0.9 | 1.0 | 1.0 | 1.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 169 | 174 | 211 | 253 | 365 | 466 | 730 |
Growth Revenue Growth% | 3.0 | 21.4 | 19.9 | 44.0 | 27.8 | 56.4 | |
| 94 | 90 | 98 | 132 | 162 | 211 | 369 | |
| 75 | 84 | 113 | 121 | 203 | 255 | 361 | |
OPM OPM% | 44.4 | 48.4 | 53.4 | 48.0 | 55.6 | 54.7 | 49.5 |
| 2 | 3 | 2 | 5 | 7 | 19 | 18 | |
Interest Expense Interest ExpenseCr | 41 | 40 | 35 | 42 | 51 | 68 | 94 |
Depreciation DepreciationCr | 36 | 38 | 53 | 74 | 113 | 154 | 204 |
PBT PBTCr | 0 | 8 | 26 | 10 | 47 | 52 | 81 |
| 0 | 0 | 0 | 1 | 10 | 15 | 19 | |
PAT PATCr | 0 | 8 | 26 | 9 | 37 | 38 | 62 |
Growth PAT Growth% | 7,55,145.4 | 217.9 | -65.9 | 312.5 | 1.0 | 66.0 | |
NPM NPM% | 0.0 | 4.8 | 12.5 | 3.6 | 10.2 | 8.1 | 8.6 |
| -0.1 | 829.5 | 2.7 | 0.9 | 1.0 | 1.0 | 1.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 2 | 2 | 3 | 3 | 12 |
Reserves ReservesCr | 254 | 443 | 468 | 526 | 522 | 606 | 679 |
| 111 | 110 | 155 | 224 | 213 | 326 | 462 | |
| 241 | 195 | 231 | 322 | 473 | 799 | 932 | |
| 636 | 789 | 897 | 1,115 | 1,400 | 2,042 | 2,401 | |
| 123 | 209 | 153 | 175 | 289 | 437 | 531 | |
| 513 | 580 | 744 | 941 | 1,112 | 1,605 | 1,870 | |
| 636 | 789 | 897 | 1,115 | 1,400 | 2,042 | 2,401 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 2 | 2 | 3 | 3 | 12 |
Reserves ReservesCr | 254 | 443 | 468 | 526 | 522 | 606 | 679 |
| 111 | 110 | 155 | 224 | 213 | 326 | 462 | |
| 241 | 195 | 231 | 322 | 473 | 799 | 932 | |
| 636 | 789 | 897 | 1,115 | 1,400 | 2,042 | 2,401 | |
| 123 | 209 | 153 | 175 | 289 | 437 | 531 | |
| 513 | 580 | 744 | 941 | 1,112 | 1,605 | 1,870 | |
| 636 | 789 | 897 | 1,115 | 1,400 | 2,042 | 2,401 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 60 | 86 | 125 | 153 | 149 | 255 | 268 | |
| -130 | -196 | -121 | -201 | -339 | -1,295 | -360 | |
| 68 | 114 | 15 | 34 | 189 | 1,021 | 72 | |
Net Cash Flow Net Cash FlowCr | -2 | 4 | 19 | -14 | -1 | -19 | -20 |
Free Cash Flow Free Cash FlowCr | -94 | -45 | -88 | 42 | -154 | 2 | -94 |
CFO To PAT CFO To PAT% | -54,31,236.4 | 1,039.9 | 473.1 | 1,697.7 | 401.1 | 679.0 | 430.3 |
CFO To EBITDA CFO To EBITDA% | 79.7 | 102.5 | 110.6 | 125.9 | 73.5 | 99.9 | 74.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 60 | 86 | 125 | 153 | 149 | 255 | 268 | |
| -130 | -196 | -121 | -201 | -339 | -1,295 | -360 | |
| 68 | 114 | 15 | 34 | 189 | 1,021 | 72 | |
Net Cash Flow Net Cash FlowCr | -2 | 4 | 19 | -14 | -1 | -19 | -20 |
Free Cash Flow Free Cash FlowCr | -94 | -45 | -88 | 42 | -154 | 2 | -94 |
CFO To PAT CFO To PAT% | -54,31,236.4 | 1,039.9 | 473.1 | 1,697.7 | 401.1 | 679.0 | 430.3 |
CFO To EBITDA CFO To EBITDA% | 79.7 | 102.5 | 110.6 | 125.9 | 73.5 | 99.9 | 74.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 6,502 | |||||||
Price To Earnings Price To Earnings | 124.0 | |||||||
Price To Sales Price To Sales | 8.9 | |||||||
Price To Book Price To Book | 5.4 | |||||||
EV To EBITDA EV To EBITDA | 20.3 | |||||||
GPM GPM% | 81.4 | 82.2 | 85.2 | 73.7 | 86.0 | 87.9 | 85.3 | 85.3 |
OPM OPM% | 44.4 | 48.4 | 53.4 | 48.0 | 55.6 | 54.7 | 49.5 | 49.5 |
NPM NPM% | 0.0 | 4.8 | 12.5 | 3.6 | 10.2 | 8.1 | 8.6 | 8.6 |
ROCE ROCE% | 8.2 | 7.6 | 8.0 | 5.9 | 8.9 | 7.8 | 9.5 | 9.5 |
ROE ROE% | 0.0 | 1.9 | 5.6 | 1.7 | 7.1 | 6.2 | 9.0 | 9.0 |
ROA ROA% | 0.0 | 1.1 | 2.9 | 0.8 | 2.6 | 1.8 | 2.6 | 2.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 6,502 | |||||||
Price To Earnings Price To Earnings | 124.0 | |||||||
Price To Sales Price To Sales | 8.9 | |||||||
Price To Book Price To Book | 5.4 | |||||||
EV To EBITDA EV To EBITDA | 20.3 | |||||||
GPM GPM% | 81.4 | 82.2 | 85.2 | 73.7 | 86.0 | 87.9 | 85.3 | 85.3 |
OPM OPM% | 44.4 | 48.4 | 53.4 | 48.0 | 55.6 | 54.7 | 49.5 | 49.5 |
NPM NPM% | 0.0 | 4.8 | 12.5 | 3.6 | 10.2 | 8.1 | 8.6 | 8.6 |
ROCE ROCE% | 8.2 | 7.6 | 8.0 | 5.9 | 8.9 | 7.8 | 9.5 | 9.5 |
ROE ROE% | 0.0 | 1.9 | 5.6 | 1.7 | 7.1 | 6.2 | 9.0 | 9.0 |
ROA ROA% | 0.0 | 1.1 | 2.9 | 0.8 | 2.6 | 1.8 | 2.6 | 2.6 |
Documents — Leap India Ltd
Concall Transcript Summaries — Leap India Ltd