| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 108 | 96 | 122 | 102 | 129 | 118 | 138 | 122 | 139 | 131 | 147 | 109 | |
Growth YoY Revenue Growth YoY% | -2.1 | -4.2 | 8.5 | 8.4 | 19.2 | 23.2 | 12.4 | 19.6 | 8.0 | 11.4 | 6.6 | -10.6 |
| 93 | 84 | 106 | 88 | 113 | 102 | 122 | 105 | 129 | 112 | 133 | 96 | |
| 15 | 12 | 16 | 14 | 16 | 15 | 15 | 18 | 10 | 19 | 14 | 14 | |
OPM OPM% | 14.2 | 12.2 | 13.5 | 14.0 | 12.3 | 13.0 | 11.2 | 14.4 | 7.1 | 14.7 | 9.3 | 12.5 |
| 1 | 1 | 1 | 1 | 2 | 1 | 26 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 3 | 3 | -1 | 2 | 2 | 3 | 3 | 2 | 3 | 3 | 4 | 4 |
PBT PBTCr | 12 | 9 | 17 | 12 | 15 | 12 | 36 | 13 | 5 | 14 | 8 | 9 |
| 3 | 2 | 5 | 3 | 4 | 3 | 6 | 4 | 1 | 4 | 2 | 2 | |
| 9 | 7 | 12 | 9 | 10 | 9 | 30 | 10 | 4 | 10 | 6 | 7 | |
Growth YoY PAT Growth YoY% | -3.5 | -36.5 | 20.9 | 0.1 | 10.4 | 32.2 | 152.1 | 15.5 | -63.0 | 12.4 | -78.8 | -33.3 |
NPM NPM% | 8.4 | 7.2 | 9.7 | 8.3 | 7.8 | 7.7 | 21.6 | 8.1 | 2.7 | 7.7 | 4.3 | 6.0 |
| 14.7 | 10.9 | 18.9 | 13.7 | 16.2 | 14.5 | 47.7 | 15.8 | 6.0 | 16.3 | 10.1 | 10.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 108 | 96 | 122 | 102 | 129 | 118 | 138 | 122 | 139 | 131 | 147 | 109 | |
Growth YoY Revenue Growth YoY% | -2.1 | -4.2 | 8.5 | 8.4 | 19.2 | 23.2 | 12.4 | 19.6 | 8.0 | 11.4 | 6.6 | -10.6 |
| 93 | 84 | 106 | 88 | 113 | 102 | 122 | 105 | 129 | 112 | 133 | 96 | |
| 15 | 12 | 16 | 14 | 16 | 15 | 15 | 18 | 10 | 19 | 14 | 14 | |
OPM OPM% | 14.2 | 12.2 | 13.5 | 14.0 | 12.3 | 13.0 | 11.2 | 14.4 | 7.1 | 14.7 | 9.3 | 12.5 |
| 1 | 1 | 1 | 1 | 2 | 1 | 26 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 3 | 3 | -1 | 2 | 2 | 3 | 3 | 2 | 3 | 3 | 4 | 4 |
PBT PBTCr | 12 | 9 | 17 | 12 | 15 | 12 | 36 | 13 | 5 | 14 | 8 | 9 |
| 3 | 2 | 5 | 3 | 4 | 3 | 6 | 4 | 1 | 4 | 2 | 2 | |
| 9 | 7 | 12 | 9 | 10 | 9 | 30 | 10 | 4 | 10 | 6 | 7 | |
Growth YoY PAT Growth YoY% | -3.5 | -36.5 | 20.9 | 0.1 | 10.4 | 32.2 | 152.1 | 15.5 | -63.0 | 12.4 | -78.8 | -33.3 |
NPM NPM% | 8.4 | 7.2 | 9.7 | 8.3 | 7.8 | 7.7 | 21.6 | 8.1 | 2.7 | 7.7 | 4.3 | 6.0 |
| 14.7 | 10.9 | 18.9 | 13.7 | 16.2 | 14.5 | 47.7 | 15.8 | 6.0 | 16.3 | 10.1 | 10.5 |
| 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 | 276 | 253 | 247 | 301 | 288 | 317 | 357 | 411 | 421 | 487 | 540 | 527 |
Growth Revenue Growth% | 2.7 | -8.3 | -2.2 | 21.7 | -4.3 | 10.2 | 12.7 | 14.9 | 2.5 | 15.7 | 10.8 | 3.9 |
| 254 | 232 | 225 | 269 | 256 | 275 | 308 | 352 | 363 | 426 | 479 | 470 | |
| 22 | 21 | 22 | 32 | 32 | 42 | 50 | 58 | 58 | 61 | 60 | 56 | |
OPM OPM% | 8.0 | 8.3 | 9.0 | 10.7 | 10.9 | 13.1 | 13.9 | 14.2 | 13.7 | 12.5 | 11.2 | 10.7 |
| 1 | 3 | 1 | 0 | 2 | 3 | 3 | 3 | 4 | 29 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 4 | 4 | 3 | 2 | 2 | 2 | 4 | 6 | 8 | 8 |
Depreciation DepreciationCr | 6 | 5 | 5 | 6 | 6 | 6 | 8 | 8 | 8 | 10 | 12 | 14 |
PBT PBTCr | 14 | 15 | 14 | 23 | 25 | 37 | 42 | 51 | 50 | 74 | 41 | 36 |
| 5 | 5 | 5 | 8 | 6 | 9 | 11 | 14 | 13 | 17 | 11 | 9 | |
PAT PATCr | 9 | 10 | 8 | 15 | 19 | 28 | 32 | 37 | 36 | 57 | 30 | 27 |
Growth PAT Growth% | 38.3 | 7.4 | -16.2 | 77.5 | 26.0 | 49.9 | 11.5 | 17.1 | -1.7 | 58.1 | -47.7 | -54.5 |
NPM NPM% | 3.4 | 4.0 | 3.4 | 5.0 | 6.6 | 8.9 | 8.8 | 9.0 | 8.6 | 11.8 | 5.6 | 5.1 |
| 15.0 | 16.2 | 13.5 | 24.0 | 30.3 | 45.3 | 50.6 | 59.2 | 58.2 | 92.0 | 48.1 | 42.9 |
| 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 | 276 | 253 | 247 | 301 | 288 | 317 | 357 | 411 | 421 | 487 | 540 | 527 |
Growth Revenue Growth% | 2.7 | -8.3 | -2.2 | 21.7 | -4.3 | 10.2 | 12.7 | 14.9 | 2.5 | 15.7 | 10.8 | 3.9 |
| 254 | 232 | 225 | 269 | 256 | 275 | 308 | 352 | 363 | 426 | 479 | 470 | |
| 22 | 21 | 22 | 32 | 32 | 42 | 50 | 58 | 58 | 61 | 60 | 56 | |
OPM OPM% | 8.0 | 8.3 | 9.0 | 10.7 | 10.9 | 13.1 | 13.9 | 14.2 | 13.7 | 12.5 | 11.2 | 10.7 |
| 1 | 3 | 1 | 0 | 2 | 3 | 3 | 3 | 4 | 29 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 4 | 4 | 3 | 2 | 2 | 2 | 4 | 6 | 8 | 8 |
Depreciation DepreciationCr | 6 | 5 | 5 | 6 | 6 | 6 | 8 | 8 | 8 | 10 | 12 | 14 |
PBT PBTCr | 14 | 15 | 14 | 23 | 25 | 37 | 42 | 51 | 50 | 74 | 41 | 36 |
| 5 | 5 | 5 | 8 | 6 | 9 | 11 | 14 | 13 | 17 | 11 | 9 | |
PAT PATCr | 9 | 10 | 8 | 15 | 19 | 28 | 32 | 37 | 36 | 57 | 30 | 27 |
Growth PAT Growth% | 38.3 | 7.4 | -16.2 | 77.5 | 26.0 | 49.9 | 11.5 | 17.1 | -1.7 | 58.1 | -47.7 | -54.5 |
NPM NPM% | 3.4 | 4.0 | 3.4 | 5.0 | 6.6 | 8.9 | 8.8 | 9.0 | 8.6 | 11.8 | 5.6 | 5.1 |
| 15.0 | 16.2 | 13.5 | 24.0 | 30.3 | 45.3 | 50.6 | 59.2 | 58.2 | 92.0 | 48.1 | 42.9 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 56 | 64 | 73 | 87 | 104 | 135 | 166 | 197 | 231 | 292 | 312 |
| 88 | 88 | 90 | 101 | 82 | 102 | 90 | 140 | 138 | 189 | 183 | |
| 13 | 6 | 4 | 4 | 4 | 4 | 12 | 11 | 12 | 5 | 11 | |
| 163 | 165 | 173 | 199 | 197 | 253 | 279 | 354 | 388 | 493 | 512 | |
| 116 | 116 | 127 | 149 | 148 | 183 | 193 | 236 | 250 | 286 | 283 | |
| 47 | 48 | 46 | 50 | 48 | 70 | 86 | 118 | 137 | 207 | 229 | |
| 163 | 165 | 173 | 199 | 197 | 253 | 279 | 354 | 388 | 493 | 512 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 56 | 64 | 73 | 87 | 104 | 135 | 166 | 197 | 231 | 292 | 312 |
| 88 | 88 | 90 | 101 | 82 | 102 | 90 | 140 | 138 | 189 | 183 | |
| 13 | 6 | 4 | 4 | 4 | 4 | 12 | 11 | 12 | 5 | 11 | |
| 163 | 165 | 173 | 199 | 197 | 253 | 279 | 354 | 388 | 493 | 512 | |
| 116 | 116 | 127 | 149 | 148 | 183 | 193 | 236 | 250 | 286 | 283 | |
| 47 | 48 | 46 | 50 | 48 | 70 | 86 | 118 | 137 | 207 | 229 | |
| 163 | 165 | 173 | 199 | 197 | 253 | 279 | 354 | 388 | 493 | 512 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 28 | 6 | 21 | 38 | 19 | 1 | 53 | 6 | 2 | 35 | |
| -9 | -10 | 2 | -14 | -21 | -12 | -2 | -75 | -10 | -43 | -32 | |
| 2 | -17 | -7 | -7 | -14 | 18 | -1 | 33 | -4 | 15 | -6 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 1 | 2 | 25 | -2 | 11 | -8 | -26 | -2 |
Free Cash Flow Free Cash FlowCr | -7 | 24 | 1 | 13 | 32 | -5 | -22 | 8 | -18 | -50 | 0 |
CFO To PAT CFO To PAT% | 75.0 | 274.2 | 66.0 | 142.4 | 199.6 | 66.5 | 4.0 | 144.7 | 17.6 | 3.0 | 116.2 |
CFO To EBITDA CFO To EBITDA% | 31.8 | 131.5 | 25.0 | 66.5 | 119.6 | 45.2 | 2.5 | 91.4 | 11.1 | 2.8 | 57.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 28 | 6 | 21 | 38 | 19 | 1 | 53 | 6 | 2 | 35 | |
| -9 | -10 | 2 | -14 | -21 | -12 | -2 | -75 | -10 | -43 | -32 | |
| 2 | -17 | -7 | -7 | -14 | 18 | -1 | 33 | -4 | 15 | -6 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 1 | 2 | 25 | -2 | 11 | -8 | -26 | -2 |
Free Cash Flow Free Cash FlowCr | -7 | 24 | 1 | 13 | 32 | -5 | -22 | 8 | -18 | -50 | 0 |
CFO To PAT CFO To PAT% | 75.0 | 274.2 | 66.0 | 142.4 | 199.6 | 66.5 | 4.0 | 144.7 | 17.6 | 3.0 | 116.2 |
CFO To EBITDA CFO To EBITDA% | 31.8 | 131.5 | 25.0 | 66.5 | 119.6 | 45.2 | 2.5 | 91.4 | 11.1 | 2.8 | 57.7 |
| 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 | 101 | 137 | 185 | 144 | 87 | 243 | 473 | 459 | 624 | 760 | 587 | 605 |
Price To Earnings Price To Earnings | 11.0 | 13.9 | 21.9 | 9.6 | 4.6 | 8.6 | 14.5 | 12.4 | 17.2 | 13.2 | 19.5 | 22.6 |
Price To Sales Price To Sales | 0.4 | 0.5 | 0.8 | 0.5 | 0.3 | 0.8 | 1.3 | 1.1 | 1.5 | 1.6 | 1.1 | 1.1 |
Price To Book Price To Book | 1.6 | 1.9 | 2.3 | 1.6 | 0.8 | 1.7 | 2.8 | 2.3 | 2.6 | 2.5 | 1.8 | 1.9 |
EV To EBITDA EV To EBITDA | 7.4 | 8.9 | 10.5 | 5.9 | 3.7 | 6.5 | 10.0 | 8.7 | 11.9 | 14.3 | 11.6 | 12.8 |
GPM GPM% | 16.9 | 16.3 | 18.2 | 18.5 | 19.0 | 18.2 | 19.3 | 24.8 | 25.5 | 23.6 | 22.2 | 22.2 |
OPM OPM% | 8.0 | 8.3 | 9.0 | 10.7 | 10.9 | 13.1 | 13.9 | 14.2 | 13.7 | 12.5 | 11.2 | 10.7 |
NPM NPM% | 3.4 | 4.0 | 3.4 | 5.0 | 6.6 | 8.9 | 8.8 | 9.0 | 8.6 | 11.8 | 5.6 | 5.1 |
ROCE ROCE% | 13.4 | 15.2 | 13.7 | 18.8 | 19.1 | 19.7 | 19.7 | 18.1 | 16.3 | 19.4 | 11.1 | 11.1 |
ROE ROE% | 15.2 | 14.3 | 10.7 | 16.1 | 17.1 | 20.0 | 18.3 | 18.2 | 15.3 | 19.2 | 9.4 | 9.4 |
ROA ROA% | 5.8 | 6.1 | 4.9 | 7.5 | 9.6 | 11.2 | 11.3 | 10.4 | 9.4 | 11.7 | 5.9 | 5.9 |
| 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 | 101 | 137 | 185 | 144 | 87 | 243 | 473 | 459 | 624 | 760 | 587 | 605 |
Price To Earnings Price To Earnings | 11.0 | 13.9 | 21.9 | 9.6 | 4.6 | 8.6 | 14.5 | 12.4 | 17.2 | 13.2 | 19.5 | 22.6 |
Price To Sales Price To Sales | 0.4 | 0.5 | 0.8 | 0.5 | 0.3 | 0.8 | 1.3 | 1.1 | 1.5 | 1.6 | 1.1 | 1.1 |
Price To Book Price To Book | 1.6 | 1.9 | 2.3 | 1.6 | 0.8 | 1.7 | 2.8 | 2.3 | 2.6 | 2.5 | 1.8 | 1.9 |
EV To EBITDA EV To EBITDA | 7.4 | 8.9 | 10.5 | 5.9 | 3.7 | 6.5 | 10.0 | 8.7 | 11.9 | 14.3 | 11.6 | 12.8 |
GPM GPM% | 16.9 | 16.3 | 18.2 | 18.5 | 19.0 | 18.2 | 19.3 | 24.8 | 25.5 | 23.6 | 22.2 | 22.2 |
OPM OPM% | 8.0 | 8.3 | 9.0 | 10.7 | 10.9 | 13.1 | 13.9 | 14.2 | 13.7 | 12.5 | 11.2 | 10.7 |
NPM NPM% | 3.4 | 4.0 | 3.4 | 5.0 | 6.6 | 8.9 | 8.8 | 9.0 | 8.6 | 11.8 | 5.6 | 5.1 |
ROCE ROCE% | 13.4 | 15.2 | 13.7 | 18.8 | 19.1 | 19.7 | 19.7 | 18.1 | 16.3 | 19.4 | 11.1 | 11.1 |
ROE ROE% | 15.2 | 14.3 | 10.7 | 16.1 | 17.1 | 20.0 | 18.3 | 18.2 | 15.3 | 19.2 | 9.4 | 9.4 |
ROA ROA% | 5.8 | 6.1 | 4.9 | 7.5 | 9.6 | 11.2 | 11.3 | 10.4 | 9.4 | 11.7 | 5.9 | 5.9 |
Documents — Mallcom (India) Ltd
Concall Transcript Summaries — Mallcom (India) Ltd