| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 766 | 784 | 780 | 813 | 867 | 870 | 905 | 915 | 940 | 906 | 938 | 985 | |
Growth YoY Revenue Growth YoY% | 22.4 | 19.1 | 9.9 | 12.1 | 13.3 | 10.9 | 16.1 | 12.5 | 8.4 | 4.2 | 3.6 | 7.7 |
| 643 | 651 | 655 | 689 | 724 | 729 | 767 | 777 | 795 | 754 | 787 | 834 | |
| 123 | 134 | 125 | 124 | 143 | 141 | 139 | 137 | 146 | 152 | 151 | 151 | |
OPM OPM% | 16.1 | 17.0 | 16.1 | 15.3 | 16.5 | 16.2 | 15.3 | 15.0 | 15.5 | 16.8 | 16.1 | 15.4 |
| 1 | 3 | 5 | 4 | 17 | 13 | -5 | 11 | 15 | 15 | 0 | 12 | |
Interest Expense Interest ExpenseCr | 13 | 13 | 9 | 9 | 11 | 12 | 10 | 9 | 9 | 7 | 7 | 7 |
Depreciation DepreciationCr | 21 | 22 | 27 | 20 | 20 | 17 | 19 | 18 | 18 | 18 | 18 | 18 |
PBT PBTCr | 90 | 102 | 94 | 99 | 129 | 126 | 106 | 121 | 134 | 141 | 125 | 138 |
| 25 | 24 | -1 | 27 | 0 | 31 | 25 | 29 | 37 | 33 | 19 | 33 | |
| 65 | 78 | 94 | 72 | 129 | 95 | 81 | 92 | 97 | 108 | 106 | 106 | |
Growth YoY PAT Growth YoY% | -24.3 | 15.8 | 30.1 | -2.8 | 97.0 | 21.8 | -14.1 | 28.7 | -24.3 | 14.4 | 30.9 | 15.0 |
NPM NPM% | 8.5 | 9.9 | 12.1 | 8.8 | 14.8 | 10.9 | 8.9 | 10.1 | 10.4 | 12.0 | 11.3 | 10.8 |
| 20.5 | 24.6 | 29.9 | 23.2 | 41.7 | 30.7 | 26.2 | 29.8 | 31.5 | 35.0 | 34.3 | 34.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 766 | 784 | 780 | 813 | 867 | 870 | 905 | 915 | 940 | 906 | 938 | 985 | |
Growth YoY Revenue Growth YoY% | 22.4 | 19.1 | 9.9 | 12.1 | 13.3 | 10.9 | 16.1 | 12.5 | 8.4 | 4.2 | 3.6 | 7.7 |
| 643 | 651 | 655 | 689 | 724 | 729 | 767 | 777 | 795 | 754 | 787 | 834 | |
| 123 | 134 | 125 | 124 | 143 | 141 | 139 | 137 | 146 | 152 | 151 | 151 | |
OPM OPM% | 16.1 | 17.0 | 16.1 | 15.3 | 16.5 | 16.2 | 15.3 | 15.0 | 15.5 | 16.8 | 16.1 | 15.4 |
| 1 | 3 | 5 | 4 | 17 | 13 | -5 | 11 | 15 | 15 | 0 | 12 | |
Interest Expense Interest ExpenseCr | 13 | 13 | 9 | 9 | 11 | 12 | 10 | 9 | 9 | 7 | 7 | 7 |
Depreciation DepreciationCr | 21 | 22 | 27 | 20 | 20 | 17 | 19 | 18 | 18 | 18 | 18 | 18 |
PBT PBTCr | 90 | 102 | 94 | 99 | 129 | 126 | 106 | 121 | 134 | 141 | 125 | 138 |
| 25 | 24 | -1 | 27 | 0 | 31 | 25 | 29 | 37 | 33 | 19 | 33 | |
| 65 | 78 | 94 | 72 | 129 | 95 | 81 | 92 | 97 | 108 | 106 | 106 | |
Growth YoY PAT Growth YoY% | -24.3 | 15.8 | 30.1 | -2.8 | 97.0 | 21.8 | -14.1 | 28.7 | -24.3 | 14.4 | 30.9 | 15.0 |
NPM NPM% | 8.5 | 9.9 | 12.1 | 8.8 | 14.8 | 10.9 | 8.9 | 10.1 | 10.4 | 12.0 | 11.3 | 10.8 |
| 20.5 | 24.6 | 29.9 | 23.2 | 41.7 | 30.7 | 26.2 | 29.8 | 31.5 | 35.0 | 34.3 | 34.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 527 | 562 | 817 | 1,033 | 1,071 | 1,722 | 2,184 | 2,563 | 3,055 | 3,455 | 3,699 | 3,769 |
Growth Revenue Growth% | -48.0 | 6.7 | 45.3 | 26.4 | 3.7 | 60.7 | 26.8 | 17.4 | 19.2 | 13.1 | 7.0 | 6.0 |
| 509 | 510 | 718 | 902 | 916 | 1,357 | 1,721 | 2,108 | 2,546 | 2,909 | 3,113 | 3,170 | |
| 18 | 53 | 100 | 132 | 155 | 364 | 463 | 456 | 509 | 546 | 586 | 600 | |
OPM OPM% | 3.5 | 9.4 | 12.2 | 12.7 | 14.5 | 21.2 | 21.2 | 17.8 | 16.6 | 15.8 | 15.8 | 15.9 |
| 15 | 6 | 21 | 25 | 17 | 28 | 36 | 64 | 12 | 30 | 40 | 42 | |
Interest Expense Interest ExpenseCr | 1 | 3 | 6 | 6 | 4 | 8 | 8 | 25 | 44 | 42 | 32 | 30 |
Depreciation DepreciationCr | 16 | 13 | 19 | 17 | 25 | 45 | 43 | 67 | 90 | 75 | 73 | 73 |
PBT PBTCr | 16 | 44 | 96 | 133 | 144 | 339 | 448 | 427 | 386 | 459 | 521 | 539 |
| 3 | 7 | 26 | 32 | 30 | 88 | 115 | 117 | 75 | 83 | 117 | 121 | |
PAT PATCr | 14 | 37 | 70 | 101 | 114 | 252 | 333 | 310 | 311 | 376 | 404 | 418 |
Growth PAT Growth% | -22.5 | 168.5 | 89.5 | 45.0 | 12.2 | 121.2 | 32.4 | -6.9 | 0.2 | 20.9 | 7.5 | 5.4 |
NPM NPM% | 2.6 | 6.6 | 8.6 | 9.8 | 10.6 | 14.6 | 15.3 | 12.1 | 10.2 | 10.9 | 10.9 | 11.1 |
| 6.0 | 14.0 | 29.7 | 42.6 | 45.2 | 84.9 | 106.5 | 97.2 | 98.0 | 121.8 | 130.4 | 134.9 |
| 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 | 527 | 562 | 817 | 1,033 | 1,071 | 1,722 | 2,184 | 2,563 | 3,055 | 3,455 | 3,699 | 3,769 |
Growth Revenue Growth% | -48.0 | 6.7 | 45.3 | 26.4 | 3.7 | 60.7 | 26.8 | 17.4 | 19.2 | 13.1 | 7.0 | 6.0 |
| 509 | 510 | 718 | 902 | 916 | 1,357 | 1,721 | 2,108 | 2,546 | 2,909 | 3,113 | 3,170 | |
| 18 | 53 | 100 | 132 | 155 | 364 | 463 | 456 | 509 | 546 | 586 | 600 | |
OPM OPM% | 3.5 | 9.4 | 12.2 | 12.7 | 14.5 | 21.2 | 21.2 | 17.8 | 16.6 | 15.8 | 15.8 | 15.9 |
| 15 | 6 | 21 | 25 | 17 | 28 | 36 | 64 | 12 | 30 | 40 | 42 | |
Interest Expense Interest ExpenseCr | 1 | 3 | 6 | 6 | 4 | 8 | 8 | 25 | 44 | 42 | 32 | 30 |
Depreciation DepreciationCr | 16 | 13 | 19 | 17 | 25 | 45 | 43 | 67 | 90 | 75 | 73 | 73 |
PBT PBTCr | 16 | 44 | 96 | 133 | 144 | 339 | 448 | 427 | 386 | 459 | 521 | 539 |
| 3 | 7 | 26 | 32 | 30 | 88 | 115 | 117 | 75 | 83 | 117 | 121 | |
PAT PATCr | 14 | 37 | 70 | 101 | 114 | 252 | 333 | 310 | 311 | 376 | 404 | 418 |
Growth PAT Growth% | -22.5 | 168.5 | 89.5 | 45.0 | 12.2 | 121.2 | 32.4 | -6.9 | 0.2 | 20.9 | 7.5 | 5.4 |
NPM NPM% | 2.6 | 6.6 | 8.6 | 9.8 | 10.6 | 14.6 | 15.3 | 12.1 | 10.2 | 10.9 | 10.9 | 11.1 |
| 6.0 | 14.0 | 29.7 | 42.6 | 45.2 | 84.9 | 106.5 | 97.2 | 98.0 | 121.8 | 130.4 | 134.9 |
| 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 | 12 | 12 | 12 | 12 | 12 | 13 | 15 | 15 | 15 | 15 | 16 |
Reserves ReservesCr | 308 | 337 | 537 | 704 | 778 | 846 | 1,056 | 1,668 | 2,072 | 2,447 | 2,976 |
| 103 | 105 | 189 | 169 | 478 | 732 | 852 | 736 | 1,090 | 938 | 980 | |
| 6 | 76 | 101 | 102 | 497 | 523 | 414 | 631 | 507 | 461 | 337 | |
| 428 | 530 | 840 | 987 | 1,902 | 2,296 | 2,488 | 3,141 | 3,685 | 3,862 | 4,309 | |
| 277 | 316 | 428 | 484 | 865 | 1,365 | 1,515 | 1,240 | 1,544 | 1,826 | 2,114 | |
| 151 | 214 | 412 | 503 | 1,038 | 930 | 973 | 1,901 | 2,141 | 2,036 | 2,194 | |
| 428 | 530 | 840 | 987 | 1,902 | 2,296 | 2,488 | 3,141 | 3,685 | 3,862 | 4,309 |
| 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 | 12 | 12 | 12 | 12 | 12 | 13 | 15 | 15 | 15 | 15 | 16 |
Reserves ReservesCr | 308 | 337 | 537 | 704 | 778 | 846 | 1,056 | 1,668 | 2,072 | 2,447 | 2,976 |
| 103 | 105 | 189 | 169 | 478 | 732 | 852 | 736 | 1,090 | 938 | 980 | |
| 6 | 76 | 101 | 102 | 497 | 523 | 414 | 631 | 507 | 461 | 337 | |
| 428 | 530 | 840 | 987 | 1,902 | 2,296 | 2,488 | 3,141 | 3,685 | 3,862 | 4,309 | |
| 277 | 316 | 428 | 484 | 865 | 1,365 | 1,515 | 1,240 | 1,544 | 1,826 | 2,114 | |
| 151 | 214 | 412 | 503 | 1,038 | 930 | 973 | 1,901 | 2,141 | 2,036 | 2,194 | |
| 428 | 530 | 840 | 987 | 1,902 | 2,296 | 2,488 | 3,141 | 3,685 | 3,862 | 4,309 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 32 | 43 | 65 | 75 | 184 | 287 | 273 | 108 | 420 | 396 | 542 | |
| 16 | -119 | -24 | -53 | -269 | 198 | -20 | -738 | -256 | -277 | -66 | |
| -4 | 65 | -7 | -16 | 205 | -118 | -129 | 93 | 2 | -57 | -300 | |
Net Cash Flow Net Cash FlowCr | 44 | -20 | 40 | 5 | 127 | 387 | 119 | -542 | 171 | 80 | 244 |
Free Cash Flow Free Cash FlowCr | 20 | 31 | 50 | 60 | 169 | 276 | 237 | 126 | 391 | 378 | 515 |
CFO To PAT CFO To PAT% | 229.2 | 116.1 | 92.7 | 74.0 | 162.1 | 114.1 | 82.0 | 34.7 | 135.2 | 105.4 | 134.1 |
CFO To EBITDA CFO To EBITDA% | 173.1 | 81.0 | 65.1 | 57.1 | 118.7 | 78.8 | 59.1 | 23.6 | 82.6 | 72.5 | 92.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 32 | 43 | 65 | 75 | 184 | 287 | 273 | 108 | 420 | 396 | 542 | |
| 16 | -119 | -24 | -53 | -269 | 198 | -20 | -738 | -256 | -277 | -66 | |
| -4 | 65 | -7 | -16 | 205 | -118 | -129 | 93 | 2 | -57 | -300 | |
Net Cash Flow Net Cash FlowCr | 44 | -20 | 40 | 5 | 127 | 387 | 119 | -542 | 171 | 80 | 244 |
Free Cash Flow Free Cash FlowCr | 20 | 31 | 50 | 60 | 169 | 276 | 237 | 126 | 391 | 378 | 515 |
CFO To PAT CFO To PAT% | 229.2 | 116.1 | 92.7 | 74.0 | 162.1 | 114.1 | 82.0 | 34.7 | 135.2 | 105.4 | 134.1 |
CFO To EBITDA CFO To EBITDA% | 173.1 | 81.0 | 65.1 | 57.1 | 118.7 | 78.8 | 59.1 | 23.6 | 82.6 | 72.5 | 92.5 |
| 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 | 330 | 423 | 1,254 | 1,063 | 459 | 3,079 | 9,963 | 4,704 | 7,822 | 6,746 | 4,164 | 4,884 |
Price To Earnings Price To Earnings | 25.3 | 13.1 | 17.9 | 10.5 | 4.2 | 14.7 | 33.8 | 16.1 | 26.0 | 17.9 | 10.3 | 11.7 |
Price To Sales Price To Sales | 0.6 | 0.8 | 1.5 | 1.0 | 0.4 | 1.8 | 4.6 | 1.8 | 2.6 | 1.9 | 1.1 | 1.3 |
Price To Book Price To Book | 1.0 | 0.9 | 2.3 | 1.5 | 0.6 | 3.6 | 9.3 | 2.8 | 3.8 | 2.7 | 1.4 | 1.6 |
EV To EBITDA EV To EBITDA | 13.3 | 8.3 | 12.2 | 7.9 | 3.6 | 7.5 | 20.4 | 10.8 | 15.6 | 12.6 | 6.7 | 7.8 |
GPM GPM% | 95.8 | 97.7 | 98.3 | 98.4 | 97.8 | 97.2 | 97.7 | 98.0 | 98.4 | 98.5 | 98.5 | 98.5 |
OPM OPM% | 3.5 | 9.4 | 12.2 | 12.7 | 14.5 | 21.2 | 21.2 | 17.8 | 16.6 | 15.8 | 15.8 | 15.9 |
NPM NPM% | 2.6 | 6.6 | 8.6 | 9.8 | 10.6 | 14.6 | 15.3 | 12.1 | 10.2 | 10.9 | 10.9 | 11.1 |
ROCE ROCE% | 5.3 | 11.2 | 16.9 | 17.8 | 13.3 | 30.7 | 35.8 | 21.7 | 16.5 | 16.5 | 16.1 | 16.1 |
ROE ROE% | 4.3 | 10.6 | 12.7 | 14.2 | 14.4 | 29.3 | 31.1 | 18.4 | 14.9 | 15.3 | 13.5 | 13.5 |
ROA ROA% | 3.2 | 7.0 | 8.3 | 10.3 | 6.0 | 11.0 | 13.4 | 9.9 | 8.4 | 9.7 | 9.4 | 9.4 |
| 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 | 330 | 423 | 1,254 | 1,063 | 459 | 3,079 | 9,963 | 4,704 | 7,822 | 6,746 | 4,164 | 4,884 |
Price To Earnings Price To Earnings | 25.3 | 13.1 | 17.9 | 10.5 | 4.2 | 14.7 | 33.8 | 16.1 | 26.0 | 17.9 | 10.3 | 11.7 |
Price To Sales Price To Sales | 0.6 | 0.8 | 1.5 | 1.0 | 0.4 | 1.8 | 4.6 | 1.8 | 2.6 | 1.9 | 1.1 | 1.3 |
Price To Book Price To Book | 1.0 | 0.9 | 2.3 | 1.5 | 0.6 | 3.6 | 9.3 | 2.8 | 3.8 | 2.7 | 1.4 | 1.6 |
EV To EBITDA EV To EBITDA | 13.3 | 8.3 | 12.2 | 7.9 | 3.6 | 7.5 | 20.4 | 10.8 | 15.6 | 12.6 | 6.7 | 7.8 |
GPM GPM% | 95.8 | 97.7 | 98.3 | 98.4 | 97.8 | 97.2 | 97.7 | 98.0 | 98.4 | 98.5 | 98.5 | 98.5 |
OPM OPM% | 3.5 | 9.4 | 12.2 | 12.7 | 14.5 | 21.2 | 21.2 | 17.8 | 16.6 | 15.8 | 15.8 | 15.9 |
NPM NPM% | 2.6 | 6.6 | 8.6 | 9.8 | 10.6 | 14.6 | 15.3 | 12.1 | 10.2 | 10.9 | 10.9 | 11.1 |
ROCE ROCE% | 5.3 | 11.2 | 16.9 | 17.8 | 13.3 | 30.7 | 35.8 | 21.7 | 16.5 | 16.5 | 16.1 | 16.1 |
ROE ROE% | 4.3 | 10.6 | 12.7 | 14.2 | 14.4 | 29.3 | 31.1 | 18.4 | 14.9 | 15.3 | 13.5 | 13.5 |
ROA ROA% | 3.2 | 7.0 | 8.3 | 10.3 | 6.0 | 11.0 | 13.4 | 9.9 | 8.4 | 9.7 | 9.4 | 9.4 |
Documents — Mastek Ltd
Concall Transcript Summaries — Mastek Ltd