| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 8,905 | 9,017 | 8,893 | 9,143 | 9,433 | 9,661 | 9,772 | 9,841 | 10,394 | 10,781 | 11,292 | 11,608 | |
Growth YoY Revenue Growth YoY% | 8.2 | 4.6 | 2.3 | 5.1 | 5.9 | 7.2 | 9.9 | 7.6 | 10.2 | 11.6 | 15.6 | 18.0 |
| 7,274 | 7,432 | 7,357 | 7,537 | 7,734 | 8,068 | 8,176 | 8,191 | 8,464 | 8,778 | 9,319 | 9,547 | |
| 1,631 | 1,585 | 1,536 | 1,606 | 1,699 | 1,593 | 1,596 | 1,649 | 1,930 | 2,003 | 1,973 | 2,061 | |
OPM OPM% | 18.3 | 17.6 | 17.3 | 17.6 | 18.0 | 16.5 | 16.3 | 16.8 | 18.6 | 18.6 | 17.5 | 17.8 |
| 143 | 220 | 208 | 227 | 299 | 213 | 251 | 392 | 300 | -363 | 237 | 255 | |
Interest Expense Interest ExpenseCr | 47 | 61 | 68 | 72 | 70 | 69 | 67 | 72 | 69 | 69 | 65 | 76 |
Depreciation DepreciationCr | 208 | 199 | 227 | 235 | 241 | 264 | 251 | 243 | 282 | 266 | 264 | 261 |
PBT PBTCr | 1,519 | 1,545 | 1,448 | 1,526 | 1,687 | 1,473 | 1,529 | 1,726 | 1,879 | 1,305 | 1,881 | 1,978 |
| 357 | 375 | 348 | 391 | 435 | 386 | 401 | 472 | 498 | 345 | 494 | 510 | |
| 1,162 | 1,169 | 1,101 | 1,135 | 1,252 | 1,087 | 1,129 | 1,255 | 1,381 | 960 | 1,387 | 1,469 | |
Growth YoY PAT Growth YoY% | -2.3 | 16.9 | -1.2 | -1.5 | 7.7 | -7.1 | 2.5 | 10.5 | 10.3 | -11.7 | 22.9 | 17.1 |
NPM NPM% | 13.1 | 13.0 | 12.4 | 12.4 | 13.3 | 11.3 | 11.6 | 12.8 | 13.3 | 8.9 | 12.3 | 12.7 |
| 39.3 | 39.5 | 37.2 | 38.3 | 42.3 | 36.6 | 38.1 | 42.3 | 47.3 | 32.8 | 47.0 | 49.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 8,905 | 9,017 | 8,893 | 9,143 | 9,433 | 9,661 | 9,772 | 9,841 | 10,394 | 10,781 | 11,292 | 11,608 | |
Growth YoY Revenue Growth YoY% | 8.2 | 4.6 | 2.3 | 5.1 | 5.9 | 7.2 | 9.9 | 7.6 | 10.2 | 11.6 | 15.6 | 18.0 |
| 7,274 | 7,432 | 7,357 | 7,537 | 7,734 | 8,068 | 8,176 | 8,191 | 8,464 | 8,778 | 9,319 | 9,547 | |
| 1,631 | 1,585 | 1,536 | 1,606 | 1,699 | 1,593 | 1,596 | 1,649 | 1,930 | 2,003 | 1,973 | 2,061 | |
OPM OPM% | 18.3 | 17.6 | 17.3 | 17.6 | 18.0 | 16.5 | 16.3 | 16.8 | 18.6 | 18.6 | 17.5 | 17.8 |
| 143 | 220 | 208 | 227 | 299 | 213 | 251 | 392 | 300 | -363 | 237 | 255 | |
Interest Expense Interest ExpenseCr | 47 | 61 | 68 | 72 | 70 | 69 | 67 | 72 | 69 | 69 | 65 | 76 |
Depreciation DepreciationCr | 208 | 199 | 227 | 235 | 241 | 264 | 251 | 243 | 282 | 266 | 264 | 261 |
PBT PBTCr | 1,519 | 1,545 | 1,448 | 1,526 | 1,687 | 1,473 | 1,529 | 1,726 | 1,879 | 1,305 | 1,881 | 1,978 |
| 357 | 375 | 348 | 391 | 435 | 386 | 401 | 472 | 498 | 345 | 494 | 510 | |
| 1,162 | 1,169 | 1,101 | 1,135 | 1,252 | 1,087 | 1,129 | 1,255 | 1,381 | 960 | 1,387 | 1,469 | |
Growth YoY PAT Growth YoY% | -2.3 | 16.9 | -1.2 | -1.5 | 7.7 | -7.1 | 2.5 | 10.5 | 10.3 | -11.7 | 22.9 | 17.1 |
NPM NPM% | 13.1 | 13.0 | 12.4 | 12.4 | 13.3 | 11.3 | 11.6 | 12.8 | 13.3 | 8.9 | 12.3 | 12.7 |
| 39.3 | 39.5 | 37.2 | 38.3 | 42.3 | 36.6 | 38.1 | 42.3 | 47.3 | 32.8 | 47.0 | 49.5 |
| 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 | 5,846 | 6,501 | 7,307 | 9,446 | 10,879 | 12,370 | 26,109 | 33,183 | 35,517 | 38,008 | 42,308 | 44,075 |
Growth Revenue Growth% | 17.4 | 11.2 | 12.4 | 29.3 | 15.2 | 13.7 | 111.1 | 27.1 | 7.0 | 7.0 | 11.3 | 13.9 |
| 4,822 | 5,271 | 6,119 | 7,563 | 8,849 | 9,645 | 20,860 | 27,075 | 29,130 | 31,513 | 34,752 | 36,109 | |
| 1,025 | 1,230 | 1,187 | 1,883 | 2,029 | 2,725 | 5,249 | 6,108 | 6,387 | 6,495 | 7,555 | 7,966 | |
OPM OPM% | 17.5 | 18.9 | 16.3 | 19.9 | 18.6 | 22.0 | 20.1 | 18.4 | 18.0 | 17.1 | 17.9 | 18.1 |
| 190 | 187 | 426 | 302 | 329 | 274 | 766 | 557 | 702 | 990 | 566 | 430 | |
Interest Expense Interest ExpenseCr | 6 | 3 | 16 | 11 | 83 | 79 | 123 | 150 | 222 | 279 | 276 | 280 |
Depreciation DepreciationCr | 174 | 178 | 156 | 147 | 273 | 333 | 597 | 723 | 819 | 992 | 1,054 | 1,073 |
PBT PBTCr | 1,035 | 1,236 | 1,442 | 2,028 | 2,003 | 2,588 | 5,294 | 5,792 | 6,049 | 6,214 | 6,791 | 7,043 |
| 198 | 265 | 329 | 512 | 482 | 650 | 1,344 | 1,381 | 1,464 | 1,612 | 1,808 | 1,847 | |
PAT PATCr | 837 | 971 | 1,112 | 1,516 | 1,521 | 1,938 | 3,950 | 4,410 | 4,585 | 4,602 | 4,983 | 5,197 |
Growth PAT Growth% | 8.8 | 16.1 | 14.6 | 36.2 | 0.3 | 27.5 | 103.8 | 11.7 | 4.0 | 0.4 | 8.3 | 10.1 |
NPM NPM% | 14.3 | 14.9 | 15.2 | 16.0 | 14.0 | 15.7 | 15.1 | 13.3 | 12.9 | 12.1 | 11.8 | 11.8 |
| 51.0 | 57.1 | 64.9 | 87.7 | 87.5 | 111.0 | 133.7 | 149.1 | 154.8 | 155.3 | 169.3 | 176.5 |
| 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 | 5,846 | 6,501 | 7,307 | 9,446 | 10,879 | 12,370 | 26,109 | 33,183 | 35,517 | 38,008 | 42,308 | 44,075 |
Growth Revenue Growth% | 17.4 | 11.2 | 12.4 | 29.3 | 15.2 | 13.7 | 111.1 | 27.1 | 7.0 | 7.0 | 11.3 | 13.9 |
| 4,822 | 5,271 | 6,119 | 7,563 | 8,849 | 9,645 | 20,860 | 27,075 | 29,130 | 31,513 | 34,752 | 36,109 | |
| 1,025 | 1,230 | 1,187 | 1,883 | 2,029 | 2,725 | 5,249 | 6,108 | 6,387 | 6,495 | 7,555 | 7,966 | |
OPM OPM% | 17.5 | 18.9 | 16.3 | 19.9 | 18.6 | 22.0 | 20.1 | 18.4 | 18.0 | 17.1 | 17.9 | 18.1 |
| 190 | 187 | 426 | 302 | 329 | 274 | 766 | 557 | 702 | 990 | 566 | 430 | |
Interest Expense Interest ExpenseCr | 6 | 3 | 16 | 11 | 83 | 79 | 123 | 150 | 222 | 279 | 276 | 280 |
Depreciation DepreciationCr | 174 | 178 | 156 | 147 | 273 | 333 | 597 | 723 | 819 | 992 | 1,054 | 1,073 |
PBT PBTCr | 1,035 | 1,236 | 1,442 | 2,028 | 2,003 | 2,588 | 5,294 | 5,792 | 6,049 | 6,214 | 6,791 | 7,043 |
| 198 | 265 | 329 | 512 | 482 | 650 | 1,344 | 1,381 | 1,464 | 1,612 | 1,808 | 1,847 | |
PAT PATCr | 837 | 971 | 1,112 | 1,516 | 1,521 | 1,938 | 3,950 | 4,410 | 4,585 | 4,602 | 4,983 | 5,197 |
Growth PAT Growth% | 8.8 | 16.1 | 14.6 | 36.2 | 0.3 | 27.5 | 103.8 | 11.7 | 4.0 | 0.4 | 8.3 | 10.1 |
NPM NPM% | 14.3 | 14.9 | 15.2 | 16.0 | 14.0 | 15.7 | 15.1 | 13.3 | 12.9 | 12.1 | 11.8 | 11.8 |
| 51.0 | 57.1 | 64.9 | 87.7 | 87.5 | 111.0 | 133.7 | 149.1 | 154.8 | 155.3 | 169.3 | 176.5 |
| 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 | 17 | 17 | 17 | 17 | 17 | 18 | 30 | 30 | 30 | 30 | 30 |
Reserves ReservesCr | 2,108 | 3,127 | 3,843 | 4,876 | 5,387 | 7,286 | 14,258 | 16,563 | 19,988 | 22,669 | 23,995 |
| 989 | 1,244 | 1,343 | 1,646 | 2,331 | 2,632 | 5,092 | 5,483 | 5,743 | 5,966 | 9,784 | |
| 48 | 46 | 145 | 128 | 1,089 | 770 | 1,197 | 1,414 | 1,793 | 1,953 | 3,305 | |
| 3,162 | 4,434 | 5,350 | 6,669 | 8,825 | 10,709 | 20,582 | 23,496 | 27,563 | 30,630 | 37,196 | |
| 2,020 | 3,329 | 4,165 | 5,170 | 6,329 | 8,131 | 14,939 | 17,186 | 18,846 | 20,938 | 27,697 | |
| 1,142 | 1,106 | 1,185 | 1,499 | 2,496 | 2,578 | 5,644 | 6,310 | 8,717 | 9,692 | 9,499 | |
| 3,162 | 4,434 | 5,350 | 6,669 | 8,825 | 10,709 | 20,582 | 23,496 | 27,563 | 30,630 | 37,196 |
| 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 | 17 | 17 | 17 | 17 | 17 | 18 | 30 | 30 | 30 | 30 | 30 |
Reserves ReservesCr | 2,108 | 3,127 | 3,843 | 4,876 | 5,387 | 7,286 | 14,258 | 16,563 | 19,988 | 22,669 | 23,995 |
| 989 | 1,244 | 1,343 | 1,646 | 2,331 | 2,632 | 5,092 | 5,483 | 5,743 | 5,966 | 9,784 | |
| 48 | 46 | 145 | 128 | 1,089 | 770 | 1,197 | 1,414 | 1,793 | 1,953 | 3,305 | |
| 3,162 | 4,434 | 5,350 | 6,669 | 8,825 | 10,709 | 20,582 | 23,496 | 27,563 | 30,630 | 37,196 | |
| 2,020 | 3,329 | 4,165 | 5,170 | 6,329 | 8,131 | 14,939 | 17,186 | 18,846 | 20,938 | 27,697 | |
| 1,142 | 1,106 | 1,185 | 1,499 | 2,496 | 2,578 | 5,644 | 6,310 | 8,717 | 9,692 | 9,499 | |
| 3,162 | 4,434 | 5,350 | 6,669 | 8,825 | 10,709 | 20,582 | 23,496 | 27,563 | 30,630 | 37,196 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 859 | 1,170 | 844 | 1,395 | 1,644 | 2,400 | 3,251 | 3,095 | 5,670 | 4,546 | 4,799 | |
| -44 | -952 | -461 | -744 | -652 | -1,656 | -1,645 | -331 | -3,912 | -1,738 | -1,768 | |
| -817 | -33 | -408 | -594 | -890 | -509 | -1,680 | -1,932 | -2,269 | -2,574 | -2,926 | |
Net Cash Flow Net Cash FlowCr | -3 | 185 | -24 | 57 | 102 | 235 | -75 | 832 | -511 | 233 | 105 |
Free Cash Flow Free Cash FlowCr | 744 | 1,101 | 746 | 1,242 | 1,401 | 2,133 | 2,198 | 2,160 | 4,837 | 3,612 | 3,890 |
CFO To PAT CFO To PAT% | 102.6 | 120.5 | 75.8 | 92.1 | 108.1 | 123.8 | 82.3 | 70.2 | 123.7 | 98.8 | 96.3 |
CFO To EBITDA CFO To EBITDA% | 83.8 | 95.1 | 71.1 | 74.1 | 81.0 | 88.1 | 61.9 | 50.7 | 88.8 | 70.0 | 63.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 859 | 1,170 | 844 | 1,395 | 1,644 | 2,400 | 3,251 | 3,095 | 5,670 | 4,546 | 4,799 | |
| -44 | -952 | -461 | -744 | -652 | -1,656 | -1,645 | -331 | -3,912 | -1,738 | -1,768 | |
| -817 | -33 | -408 | -594 | -890 | -509 | -1,680 | -1,932 | -2,269 | -2,574 | -2,926 | |
Net Cash Flow Net Cash FlowCr | -3 | 185 | -24 | 57 | 102 | 235 | -75 | 832 | -511 | 233 | 105 |
Free Cash Flow Free Cash FlowCr | 744 | 1,101 | 746 | 1,242 | 1,401 | 2,133 | 2,198 | 2,160 | 4,837 | 3,612 | 3,890 |
CFO To PAT CFO To PAT% | 102.6 | 120.5 | 75.8 | 92.1 | 108.1 | 123.8 | 82.3 | 70.2 | 123.7 | 98.8 | 96.3 |
CFO To EBITDA CFO To EBITDA% | 83.8 | 95.1 | 71.1 | 74.1 | 81.0 | 88.1 | 61.9 | 50.7 | 88.8 | 70.0 | 63.5 |
| 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 | 12,131 | 23,068 | 29,223 | 24,911 | 70,739 | 1,07,914 | 1,40,752 | 1,46,191 | 1,33,103 | 1,19,055 | 1,23,344 | |
Price To Earnings Price To Earnings | 12.9 | 20.7 | 19.3 | 16.4 | 36.6 | 46.2 | 31.9 | 31.9 | 28.9 | 23.7 | 23.6 | |
Price To Sales Price To Sales | 1.9 | 3.2 | 3.1 | 2.3 | 5.7 | 4.1 | 4.2 | 4.1 | 3.5 | 2.8 | 2.8 | |
Price To Book Price To Book | 3.9 | 6.0 | 6.0 | 4.6 | 9.7 | 12.8 | 8.5 | 7.3 | 5.9 | 5.0 | 5.1 | |
EV To EBITDA EV To EBITDA | 9.6 | 19.1 | 15.3 | 12.5 | 26.0 | 20.3 | 22.6 | 22.8 | 20.3 | 15.7 | 15.8 | |
GPM GPM% | 87.2 | 94.3 | 86.3 | 87.2 | 86.5 | 86.8 | 86.9 | 87.3 | 87.3 | 87.0 | 85.0 | 85.0 |
OPM OPM% | 17.5 | 18.9 | 16.3 | 19.9 | 18.6 | 22.0 | 20.1 | 18.4 | 18.0 | 17.1 | 17.9 | 18.1 |
NPM NPM% | 14.3 | 14.9 | 15.2 | 16.0 | 14.0 | 15.7 | 15.1 | 13.3 | 12.9 | 12.1 | 11.8 | 11.8 |
ROCE ROCE% | 48.1 | 39.4 | 37.8 | 41.6 | 33.0 | 32.9 | 37.3 | 35.1 | 28.4 | 26.1 | 26.8 | 26.8 |
ROE ROE% | 39.4 | 30.9 | 28.8 | 31.0 | 28.1 | 26.5 | 27.6 | 26.6 | 22.9 | 20.3 | 20.7 | 20.7 |
ROA ROA% | 26.4 | 21.9 | 20.8 | 22.7 | 17.2 | 18.1 | 19.2 | 18.8 | 16.6 | 15.0 | 13.4 | 13.4 |
| 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 | 12,131 | 23,068 | 29,223 | 24,911 | 70,739 | 1,07,914 | 1,40,752 | 1,46,191 | 1,33,103 | 1,19,055 | 1,23,344 | |
Price To Earnings Price To Earnings | 12.9 | 20.7 | 19.3 | 16.4 | 36.6 | 46.2 | 31.9 | 31.9 | 28.9 | 23.7 | 23.6 | |
Price To Sales Price To Sales | 1.9 | 3.2 | 3.1 | 2.3 | 5.7 | 4.1 | 4.2 | 4.1 | 3.5 | 2.8 | 2.8 | |
Price To Book Price To Book | 3.9 | 6.0 | 6.0 | 4.6 | 9.7 | 12.8 | 8.5 | 7.3 | 5.9 | 5.0 | 5.1 | |
EV To EBITDA EV To EBITDA | 9.6 | 19.1 | 15.3 | 12.5 | 26.0 | 20.3 | 22.6 | 22.8 | 20.3 | 15.7 | 15.8 | |
GPM GPM% | 87.2 | 94.3 | 86.3 | 87.2 | 86.5 | 86.8 | 86.9 | 87.3 | 87.3 | 87.0 | 85.0 | 85.0 |
OPM OPM% | 17.5 | 18.9 | 16.3 | 19.9 | 18.6 | 22.0 | 20.1 | 18.4 | 18.0 | 17.1 | 17.9 | 18.1 |
NPM NPM% | 14.3 | 14.9 | 15.2 | 16.0 | 14.0 | 15.7 | 15.1 | 13.3 | 12.9 | 12.1 | 11.8 | 11.8 |
ROCE ROCE% | 48.1 | 39.4 | 37.8 | 41.6 | 33.0 | 32.9 | 37.3 | 35.1 | 28.4 | 26.1 | 26.8 | 26.8 |
ROE ROE% | 39.4 | 30.9 | 28.8 | 31.0 | 28.1 | 26.5 | 27.6 | 26.6 | 22.9 | 20.3 | 20.7 | 20.7 |
ROA ROA% | 26.4 | 21.9 | 20.8 | 22.7 | 17.2 | 18.1 | 19.2 | 18.8 | 16.6 | 15.0 | 13.4 | 13.4 |
Documents — LTM Ltd
Concall Transcript Summaries — LTM Ltd