| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,387 | 2,422 | 2,538 | 2,462 | 2,573 | 2,653 | 2,638 | 2,638 | 2,980 | 2,787 | 2,858 | 2,940 | |
Growth YoY Revenue Growth YoY% | 4.6 | 12.3 | 7.0 | 7.0 | 7.8 | 9.6 | 4.0 | 7.1 | 15.8 | 5.1 | 8.3 | 11.5 |
| 1,911 | 1,934 | 2,035 | 2,006 | 2,107 | 2,158 | 2,205 | 2,197 | 2,489 | 2,289 | 2,337 | 2,392 | |
| 476 | 488 | 503 | 456 | 466 | 495 | 433 | 441 | 491 | 499 | 521 | 548 | |
OPM OPM% | 19.9 | 20.1 | 19.8 | 18.5 | 18.1 | 18.6 | 16.4 | 16.7 | 16.5 | 17.9 | 18.2 | 18.6 |
| 41 | 62 | 56 | 62 | 65 | 34 | 49 | 67 | 66 | -2 | 18 | 29 | |
Interest Expense Interest ExpenseCr | 13 | 13 | 13 | 13 | 12 | 16 | 16 | 16 | 16 | 15 | 17 | 14 |
Depreciation DepreciationCr | 68 | 72 | 75 | 73 | 78 | 73 | 81 | 81 | 93 | 86 | 87 | 87 |
PBT PBTCr | 436 | 466 | 471 | 433 | 441 | 440 | 385 | 411 | 448 | 395 | 436 | 476 |
| 120 | 129 | 130 | 119 | 121 | 120 | 106 | 111 | 119 | 103 | 116 | 124 | |
| 316 | 337 | 341 | 314 | 320 | 320 | 310 | 316 | 329 | 303 | 333 | 357 | |
Growth YoY PAT Growth YoY% | 5.1 | 12.9 | 0.0 | 0.6 | 1.3 | -5.1 | -9.1 | 0.7 | 2.9 | -5.1 | 7.3 | 13.0 |
NPM NPM% | 13.2 | 13.9 | 13.4 | 12.8 | 12.4 | 12.0 | 11.8 | 12.0 | 11.1 | 10.9 | 11.6 | 12.2 |
| 29.8 | 31.8 | 32.3 | 29.6 | 30.2 | 30.5 | 29.4 | 29.8 | 31.0 | 28.6 | 31.3 | 33.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,387 | 2,422 | 2,538 | 2,462 | 2,573 | 2,653 | 2,638 | 2,638 | 2,980 | 2,787 | 2,858 | 2,940 | |
Growth YoY Revenue Growth YoY% | 4.6 | 12.3 | 7.0 | 7.0 | 7.8 | 9.6 | 4.0 | 7.1 | 15.8 | 5.1 | 8.3 | 11.5 |
| 1,911 | 1,934 | 2,035 | 2,006 | 2,107 | 2,158 | 2,205 | 2,197 | 2,489 | 2,289 | 2,337 | 2,392 | |
| 476 | 488 | 503 | 456 | 466 | 495 | 433 | 441 | 491 | 499 | 521 | 548 | |
OPM OPM% | 19.9 | 20.1 | 19.8 | 18.5 | 18.1 | 18.6 | 16.4 | 16.7 | 16.5 | 17.9 | 18.2 | 18.6 |
| 41 | 62 | 56 | 62 | 65 | 34 | 49 | 67 | 66 | -2 | 18 | 29 | |
Interest Expense Interest ExpenseCr | 13 | 13 | 13 | 13 | 12 | 16 | 16 | 16 | 16 | 15 | 17 | 14 |
Depreciation DepreciationCr | 68 | 72 | 75 | 73 | 78 | 73 | 81 | 81 | 93 | 86 | 87 | 87 |
PBT PBTCr | 436 | 466 | 471 | 433 | 441 | 440 | 385 | 411 | 448 | 395 | 436 | 476 |
| 120 | 129 | 130 | 119 | 121 | 120 | 106 | 111 | 119 | 103 | 116 | 124 | |
| 316 | 337 | 341 | 314 | 320 | 320 | 310 | 316 | 329 | 303 | 333 | 357 | |
Growth YoY PAT Growth YoY% | 5.1 | 12.9 | 0.0 | 0.6 | 1.3 | -5.1 | -9.1 | 0.7 | 2.9 | -5.1 | 7.3 | 13.0 |
NPM NPM% | 13.2 | 13.9 | 13.4 | 12.8 | 12.4 | 12.0 | 11.8 | 12.0 | 11.1 | 10.9 | 11.6 | 12.2 |
| 29.8 | 31.8 | 32.3 | 29.6 | 30.2 | 30.5 | 29.4 | 29.8 | 31.0 | 28.6 | 31.3 | 33.6 |
| 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 | 3,066 | 3,248 | 3,747 | 5,078 | 5,619 | 5,450 | 6,570 | 8,014 | 9,647 | 9,642 | 10,996 | 11,565 |
Growth Revenue Growth% | 5.9 | 15.4 | 35.5 | 10.7 | -3.0 | 20.6 | 22.0 | 20.4 | -0.1 | 14.0 | 10.1 | |
| 2,547 | 2,663 | 3,172 | 4,164 | 4,509 | 4,442 | 5,155 | 6,303 | 7,728 | 7,853 | 9,061 | 9,506 | |
| 519 | 586 | 576 | 915 | 1,111 | 1,007 | 1,415 | 1,711 | 1,919 | 1,790 | 1,935 | 2,059 | |
OPM OPM% | 16.9 | 18.0 | 15.4 | 18.0 | 19.8 | 18.5 | 21.5 | 21.4 | 19.9 | 18.6 | 17.6 | 17.8 |
| 85 | 58 | 193 | 223 | 209 | 154 | 152 | 208 | 207 | 209 | 149 | 111 | |
Interest Expense Interest ExpenseCr | 3 | 2 | 2 | 2 | 37 | 46 | 44 | 44 | 51 | 57 | 64 | 62 |
Depreciation DepreciationCr | 59 | 63 | 89 | 104 | 183 | 218 | 214 | 232 | 272 | 303 | 345 | 352 |
PBT PBTCr | 543 | 579 | 678 | 1,031 | 1,100 | 897 | 1,309 | 1,644 | 1,804 | 1,639 | 1,675 | 1,756 |
| 124 | 154 | 171 | 263 | 278 | 231 | 349 | 470 | 498 | 450 | 445 | 462 | |
PAT PATCr | 419 | 425 | 507 | 768 | 822 | 667 | 961 | 1,174 | 1,306 | 1,190 | 1,230 | 1,322 |
Growth PAT Growth% | 1.5 | 19.2 | 51.7 | 7.0 | -19.0 | 44.1 | 22.2 | 11.3 | -8.9 | 3.4 | 4.5 | |
NPM NPM% | 13.7 | 13.1 | 13.5 | 15.1 | 14.6 | 12.2 | 14.6 | 14.7 | 13.5 | 12.3 | 11.2 | 11.4 |
| 43.8 | 42.1 | 49.6 | 74.1 | 78.6 | 63.3 | 90.9 | 114.8 | 123.3 | 119.7 | 120.7 | 124.5 |
| 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 | 3,066 | 3,248 | 3,747 | 5,078 | 5,619 | 5,450 | 6,570 | 8,014 | 9,647 | 9,642 | 10,996 | 11,565 |
Growth Revenue Growth% | 5.9 | 15.4 | 35.5 | 10.7 | -3.0 | 20.6 | 22.0 | 20.4 | -0.1 | 14.0 | 10.1 | |
| 2,547 | 2,663 | 3,172 | 4,164 | 4,509 | 4,442 | 5,155 | 6,303 | 7,728 | 7,853 | 9,061 | 9,506 | |
| 519 | 586 | 576 | 915 | 1,111 | 1,007 | 1,415 | 1,711 | 1,919 | 1,790 | 1,935 | 2,059 | |
OPM OPM% | 16.9 | 18.0 | 15.4 | 18.0 | 19.8 | 18.5 | 21.5 | 21.4 | 19.9 | 18.6 | 17.6 | 17.8 |
| 85 | 58 | 193 | 223 | 209 | 154 | 152 | 208 | 207 | 209 | 149 | 111 | |
Interest Expense Interest ExpenseCr | 3 | 2 | 2 | 2 | 37 | 46 | 44 | 44 | 51 | 57 | 64 | 62 |
Depreciation DepreciationCr | 59 | 63 | 89 | 104 | 183 | 218 | 214 | 232 | 272 | 303 | 345 | 352 |
PBT PBTCr | 543 | 579 | 678 | 1,031 | 1,100 | 897 | 1,309 | 1,644 | 1,804 | 1,639 | 1,675 | 1,756 |
| 124 | 154 | 171 | 263 | 278 | 231 | 349 | 470 | 498 | 450 | 445 | 462 | |
PAT PATCr | 419 | 425 | 507 | 768 | 822 | 667 | 961 | 1,174 | 1,306 | 1,190 | 1,230 | 1,322 |
Growth PAT Growth% | 1.5 | 19.2 | 51.7 | 7.0 | -19.0 | 44.1 | 22.2 | 11.3 | -8.9 | 3.4 | 4.5 | |
NPM NPM% | 13.7 | 13.1 | 13.5 | 15.1 | 14.6 | 12.2 | 14.6 | 14.7 | 13.5 | 12.3 | 11.2 | 11.4 |
| 43.8 | 42.1 | 49.6 | 74.1 | 78.6 | 63.3 | 90.9 | 114.8 | 123.3 | 119.7 | 120.7 | 124.5 |
| 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 | 300 | 20 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 |
Reserves ReservesCr | 16 | 1,465 | 1,916 | 2,458 | 2,748 | 3,452 | 4,141 | 4,930 | 5,306 | 6,059 | 6,452 |
| 877 | 747 | 764 | 863 | 1,039 | 1,098 | 1,373 | 1,514 | 2,537 | 2,990 | 3,236 | |
| 0 | 1 | 5 | 19 | 489 | 492 | 542 | 435 | 604 | 556 | 761 | |
| 1,942 | 2,233 | 2,705 | 3,364 | 4,303 | 5,073 | 6,091 | 6,917 | 8,489 | 9,644 | 10,489 | |
| 1,165 | 1,440 | 1,861 | 2,372 | 2,910 | 3,503 | 4,325 | 5,141 | 6,230 | 6,464 | 7,366 | |
| 777 | 793 | 844 | 992 | 1,393 | 1,570 | 1,766 | 1,776 | 2,258 | 3,179 | 3,123 | |
| 1,942 | 2,233 | 2,705 | 3,364 | 4,303 | 5,073 | 6,091 | 6,917 | 8,489 | 9,644 | 10,489 |
| 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 | 300 | 20 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 |
Reserves ReservesCr | 16 | 1,465 | 1,916 | 2,458 | 2,748 | 3,452 | 4,141 | 4,930 | 5,306 | 6,059 | 6,452 |
| 877 | 747 | 764 | 863 | 1,039 | 1,098 | 1,373 | 1,514 | 2,537 | 2,990 | 3,236 | |
| 0 | 1 | 5 | 19 | 489 | 492 | 542 | 435 | 604 | 556 | 761 | |
| 1,942 | 2,233 | 2,705 | 3,364 | 4,303 | 5,073 | 6,091 | 6,917 | 8,489 | 9,644 | 10,489 | |
| 1,165 | 1,440 | 1,861 | 2,372 | 2,910 | 3,503 | 4,325 | 5,141 | 6,230 | 6,464 | 7,366 | |
| 777 | 793 | 844 | 992 | 1,393 | 1,570 | 1,766 | 1,776 | 2,258 | 3,179 | 3,123 | |
| 1,942 | 2,233 | 2,705 | 3,364 | 4,303 | 5,073 | 6,091 | 6,917 | 8,489 | 9,644 | 10,489 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 528 | 388 | 409 | 806 | 638 | 1,333 | 1,006 | 1,305 | 1,493 | 1,481 | 1,455 | |
| -176 | -178 | -196 | -509 | -222 | -1,005 | -448 | -572 | -233 | -509 | -443 | |
| -383 | -222 | -132 | -245 | -406 | -363 | -498 | -444 | -658 | -718 | -800 | |
Net Cash Flow Net Cash FlowCr | -32 | -12 | 81 | 52 | 10 | -36 | 60 | 290 | 602 | 254 | 213 |
Free Cash Flow Free Cash FlowCr | 401 | 343 | 324 | 718 | 487 | 1,257 | 851 | 1,133 | 1,251 | 1,379 | 1,280 |
CFO To PAT CFO To PAT% | 126.0 | 91.3 | 80.8 | 104.9 | 77.6 | 199.9 | 104.8 | 111.2 | 114.3 | 124.5 | 118.3 |
CFO To EBITDA CFO To EBITDA% | 101.6 | 66.2 | 71.1 | 88.1 | 57.5 | 132.3 | 71.1 | 76.3 | 77.8 | 82.8 | 75.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 528 | 388 | 409 | 806 | 638 | 1,333 | 1,006 | 1,305 | 1,493 | 1,481 | 1,455 | |
| -176 | -178 | -196 | -509 | -222 | -1,005 | -448 | -572 | -233 | -509 | -443 | |
| -383 | -222 | -132 | -245 | -406 | -363 | -498 | -444 | -658 | -718 | -800 | |
Net Cash Flow Net Cash FlowCr | -32 | -12 | 81 | 52 | 10 | -36 | 60 | 290 | 602 | 254 | 213 |
Free Cash Flow Free Cash FlowCr | 401 | 343 | 324 | 718 | 487 | 1,257 | 851 | 1,133 | 1,251 | 1,379 | 1,280 |
CFO To PAT CFO To PAT% | 126.0 | 91.3 | 80.8 | 104.9 | 77.6 | 199.9 | 104.8 | 111.2 | 114.3 | 124.5 | 118.3 |
CFO To EBITDA CFO To EBITDA% | 101.6 | 66.2 | 71.1 | 88.1 | 57.5 | 132.3 | 71.1 | 76.3 | 77.8 | 82.8 | 75.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 7,958 | 12,700 | 16,342 | 12,148 | 27,888 | 53,843 | 35,659 | 57,956 | 47,655 | 33,071 | 34,265 | |
Price To Earnings Price To Earnings | 18.7 | 25.1 | 21.3 | 14.8 | 42.0 | 56.3 | 30.4 | 44.6 | 37.7 | 25.9 | 25.9 | |
Price To Sales Price To Sales | 2.5 | 3.4 | 3.2 | 2.2 | 5.1 | 8.2 | 4.5 | 6.0 | 4.9 | 3.0 | 3.0 | |
Price To Book Price To Book | 5.3 | 6.6 | 6.6 | 4.4 | 8.0 | 12.9 | 7.2 | 10.9 | 7.8 | 5.1 | 5.3 | |
EV To EBITDA EV To EBITDA | 13.7 | 21.9 | 17.7 | 10.8 | 27.9 | 37.9 | 20.7 | 29.8 | 26.1 | 16.5 | 16.5 | |
GPM GPM% | 90.9 | 91.5 | 89.9 | 89.2 | 88.8 | 88.1 | 85.6 | 86.6 | 79.7 | 83.8 | 83.9 | 83.9 |
OPM OPM% | 16.9 | 18.0 | 15.4 | 18.0 | 19.8 | 18.5 | 21.5 | 21.4 | 19.9 | 18.6 | 17.6 | 17.8 |
NPM NPM% | 13.7 | 13.1 | 13.5 | 15.1 | 14.6 | 12.2 | 14.6 | 14.7 | 13.5 | 12.3 | 11.2 | 11.4 |
ROCE ROCE% | 106.5 | 36.6 | 33.9 | 40.5 | 40.6 | 23.9 | 29.2 | 31.2 | 31.0 | 25.5 | 24.7 | 24.7 |
ROE ROE% | 132.4 | 28.6 | 26.2 | 31.0 | 29.7 | 19.2 | 23.1 | 23.7 | 24.5 | 19.6 | 19.0 | 19.0 |
ROA ROA% | 21.6 | 19.0 | 18.7 | 22.8 | 19.1 | 13.1 | 15.8 | 17.0 | 15.4 | 12.3 | 11.7 | 11.7 |
| 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 | 7,958 | 12,700 | 16,342 | 12,148 | 27,888 | 53,843 | 35,659 | 57,956 | 47,655 | 33,071 | 34,265 | |
Price To Earnings Price To Earnings | 18.7 | 25.1 | 21.3 | 14.8 | 42.0 | 56.3 | 30.4 | 44.6 | 37.7 | 25.9 | 25.9 | |
Price To Sales Price To Sales | 2.5 | 3.4 | 3.2 | 2.2 | 5.1 | 8.2 | 4.5 | 6.0 | 4.9 | 3.0 | 3.0 | |
Price To Book Price To Book | 5.3 | 6.6 | 6.6 | 4.4 | 8.0 | 12.9 | 7.2 | 10.9 | 7.8 | 5.1 | 5.3 | |
EV To EBITDA EV To EBITDA | 13.7 | 21.9 | 17.7 | 10.8 | 27.9 | 37.9 | 20.7 | 29.8 | 26.1 | 16.5 | 16.5 | |
GPM GPM% | 90.9 | 91.5 | 89.9 | 89.2 | 88.8 | 88.1 | 85.6 | 86.6 | 79.7 | 83.8 | 83.9 | 83.9 |
OPM OPM% | 16.9 | 18.0 | 15.4 | 18.0 | 19.8 | 18.5 | 21.5 | 21.4 | 19.9 | 18.6 | 17.6 | 17.8 |
NPM NPM% | 13.7 | 13.1 | 13.5 | 15.1 | 14.6 | 12.2 | 14.6 | 14.7 | 13.5 | 12.3 | 11.2 | 11.4 |
ROCE ROCE% | 106.5 | 36.6 | 33.9 | 40.5 | 40.6 | 23.9 | 29.2 | 31.2 | 31.0 | 25.5 | 24.7 | 24.7 |
ROE ROE% | 132.4 | 28.6 | 26.2 | 31.0 | 29.7 | 19.2 | 23.1 | 23.7 | 24.5 | 19.6 | 19.0 | 19.0 |
ROA ROA% | 21.6 | 19.0 | 18.7 | 22.8 | 19.1 | 13.1 | 15.8 | 17.0 | 15.4 | 12.3 | 11.7 | 11.7 |
Documents — L&T Technology Services Ltd
Concall Transcript Summaries — L&T Technology Services Ltd