| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 10 | 11 | 11 | 14 | 18 | 25 | 37 | 38 | |
Growth YoY Revenue Growth YoY% | 14.4 | 29.5 | 54.3 | 78.8 | 107.4 | 52.5 | ||
| 8 | 9 | 10 | 11 | 15 | 21 | 31 | 31 | |
| 2 | 2 | 2 | 2 | 3 | 4 | 5 | 7 | |
OPM OPM% | 16.3 | 14.2 | 16.7 | 17.1 | 16.8 | 14.3 | 14.4 | 18.6 |
| 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 1 |
PBT PBTCr | 2 | 2 | 2 | 3 | 3 | 7 | 5 | 7 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | |
| 1 | 1 | 1 | 2 | 2 | 5 | 3 | 4 | |
Growth YoY PAT Growth YoY% | 17.6 | 94.2 | 67.0 | 188.6 | 94.0 | -12.9 | ||
NPM NPM% | 8.5 | 8.1 | 8.7 | 12.1 | 9.4 | 19.5 | 8.8 | 11.2 |
| 0.0 | 0.0 | 3.0 | 4.3 | 4.2 | 12.1 | 8.1 | 10.5 |
| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 10 | 11 | 11 | 14 | 18 | 25 | 37 | 38 | |
Growth YoY Revenue Growth YoY% | 14.4 | 29.5 | 54.3 | 78.8 | 107.4 | 52.5 | ||
| 8 | 9 | 10 | 11 | 15 | 21 | 31 | 31 | |
| 2 | 2 | 2 | 2 | 3 | 4 | 5 | 7 | |
OPM OPM% | 16.3 | 14.2 | 16.7 | 17.1 | 16.8 | 14.3 | 14.4 | 18.6 |
| 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 1 |
PBT PBTCr | 2 | 2 | 2 | 3 | 3 | 7 | 5 | 7 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | |
| 1 | 1 | 1 | 2 | 2 | 5 | 3 | 4 | |
Growth YoY PAT Growth YoY% | 17.6 | 94.2 | 67.0 | 188.6 | 94.0 | -12.9 | ||
NPM NPM% | 8.5 | 8.1 | 8.7 | 12.1 | 9.4 | 19.5 | 8.8 | 11.2 |
| 0.0 | 0.0 | 3.0 | 4.3 | 4.2 | 12.1 | 8.1 | 10.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 15 | 13 | 18 | 21 | 25 | 42 | 74 |
Growth Revenue Growth% | -11.9 | 37.6 | 13.5 | 22.2 | 67.7 | 75.4 | |
| 12 | 11 | 16 | 18 | 21 | 36 | 62 | |
| 3 | 2 | 2 | 3 | 4 | 7 | 12 | |
OPM OPM% | 19.7 | 16.6 | 12.2 | 15.3 | 16.9 | 15.3 | 16.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
PBT PBTCr | 2 | 1 | 1 | 2 | 4 | 9 | 10 |
| 1 | 0 | 0 | 1 | 1 | 2 | 3 | |
PAT PATCr | 1 | 1 | 1 | 2 | 3 | 6 | 7 |
Growth PAT Growth% | -42.4 | 23.1 | 82.5 | 56.4 | 142.7 | 14.6 | |
NPM NPM% | 8.8 | 5.8 | 5.1 | 8.3 | 10.6 | 15.3 | 10.0 |
| 4.0 | 2.3 | 2.8 | 5.2 | 7.3 | 16.2 | 18.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 15 | 13 | 18 | 21 | 25 | 42 | 74 |
Growth Revenue Growth% | -11.9 | 37.6 | 13.5 | 22.2 | 67.7 | 75.4 | |
| 12 | 11 | 16 | 18 | 21 | 36 | 62 | |
| 3 | 2 | 2 | 3 | 4 | 7 | 12 | |
OPM OPM% | 19.7 | 16.6 | 12.2 | 15.3 | 16.9 | 15.3 | 16.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
PBT PBTCr | 2 | 1 | 1 | 2 | 4 | 9 | 10 |
| 1 | 0 | 0 | 1 | 1 | 2 | 3 | |
PAT PATCr | 1 | 1 | 1 | 2 | 3 | 6 | 7 |
Growth PAT Growth% | -42.4 | 23.1 | 82.5 | 56.4 | 142.7 | 14.6 | |
NPM NPM% | 8.8 | 5.8 | 5.1 | 8.3 | 10.6 | 15.3 | 10.0 |
| 4.0 | 2.3 | 2.8 | 5.2 | 7.3 | 16.2 | 18.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 3 | 4 | 4 | 4 |
Reserves ReservesCr | 8 | 9 | 10 | 8 | 19 | 25 | 33 |
| 4 | 4 | 4 | 4 | 3 | 12 | 18 | |
| 3 | 2 | 1 | 1 | 0 | 1 | 5 | |
| 15 | 14 | 15 | 17 | 26 | 43 | 59 | |
| 7 | 6 | 8 | 9 | 15 | 19 | 30 | |
| 8 | 8 | 7 | 8 | 11 | 25 | 29 | |
| 15 | 14 | 15 | 17 | 26 | 43 | 59 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 3 | 4 | 4 | 4 |
Reserves ReservesCr | 8 | 9 | 10 | 8 | 19 | 25 | 33 |
| 4 | 4 | 4 | 4 | 3 | 12 | 18 | |
| 3 | 2 | 1 | 1 | 0 | 1 | 5 | |
| 15 | 14 | 15 | 17 | 26 | 43 | 59 | |
| 7 | 6 | 8 | 9 | 15 | 19 | 30 | |
| 8 | 8 | 7 | 8 | 11 | 25 | 29 | |
| 15 | 14 | 15 | 17 | 26 | 43 | 59 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 2 | 2 | 1 | 3 | 2 | 2 | 2 | |
| 0 | -1 | 0 | -2 | -4 | -11 | -6 | |
| -2 | -2 | -1 | -1 | 8 | 4 | 6 | |
Net Cash Flow Net Cash FlowCr | 0 | -1 | 0 | 0 | 6 | -6 | 3 |
Free Cash Flow Free Cash FlowCr | 2 | 1 | 1 | 2 | -2 | -10 | -3 |
CFO To PAT CFO To PAT% | 170.1 | 266.5 | 84.8 | 152.3 | 77.9 | 25.9 | 30.1 |
CFO To EBITDA CFO To EBITDA% | 76.0 | 92.5 | 35.7 | 82.4 | 48.7 | 25.9 | 18.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 2 | 2 | 1 | 3 | 2 | 2 | 2 | |
| 0 | -1 | 0 | -2 | -4 | -11 | -6 | |
| -2 | -2 | -1 | -1 | 8 | 4 | 6 | |
Net Cash Flow Net Cash FlowCr | 0 | -1 | 0 | 0 | 6 | -6 | 3 |
Free Cash Flow Free Cash FlowCr | 2 | 1 | 1 | 2 | -2 | -10 | -3 |
CFO To PAT CFO To PAT% | 170.1 | 266.5 | 84.8 | 152.3 | 77.9 | 25.9 | 30.1 |
CFO To EBITDA CFO To EBITDA% | 76.0 | 92.5 | 35.7 | 82.4 | 48.7 | 25.9 | 18.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 55 | 114 | 119 | 160 | ||||
Price To Earnings Price To Earnings | 20.4 | 17.6 | 16.0 | 21.5 | ||||
Price To Sales Price To Sales | 2.2 | 2.7 | 1.6 | 2.1 | ||||
Price To Book Price To Book | 2.4 | 3.9 | 3.2 | 4.3 | ||||
EV To EBITDA EV To EBITDA | 11.3 | 18.2 | 10.3 | 13.5 | ||||
GPM GPM% | 31.8 | 28.3 | 23.6 | 26.7 | 28.5 | 25.7 | 25.9 | 25.9 |
OPM OPM% | 19.7 | 16.6 | 12.2 | 15.3 | 16.9 | 15.3 | 16.5 | 16.5 |
NPM NPM% | 8.8 | 5.8 | 5.1 | 8.3 | 10.6 | 15.3 | 10.0 | 10.0 |
ROCE ROCE% | 19.3 | 11.6 | 12.5 | 20.1 | 15.9 | 26.5 | 22.6 | 22.6 |
ROE ROE% | 16.0 | 8.4 | 9.4 | 14.7 | 11.6 | 22.0 | 20.2 | 20.2 |
ROA ROA% | 9.1 | 5.4 | 6.3 | 10.3 | 10.2 | 15.1 | 12.6 | 12.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 55 | 114 | 119 | 160 | ||||
Price To Earnings Price To Earnings | 20.4 | 17.6 | 16.0 | 21.5 | ||||
Price To Sales Price To Sales | 2.2 | 2.7 | 1.6 | 2.1 | ||||
Price To Book Price To Book | 2.4 | 3.9 | 3.2 | 4.3 | ||||
EV To EBITDA EV To EBITDA | 11.3 | 18.2 | 10.3 | 13.5 | ||||
GPM GPM% | 31.8 | 28.3 | 23.6 | 26.7 | 28.5 | 25.7 | 25.9 | 25.9 |
OPM OPM% | 19.7 | 16.6 | 12.2 | 15.3 | 16.9 | 15.3 | 16.5 | 16.5 |
NPM NPM% | 8.8 | 5.8 | 5.1 | 8.3 | 10.6 | 15.3 | 10.0 | 10.0 |
ROCE ROCE% | 19.3 | 11.6 | 12.5 | 20.1 | 15.9 | 26.5 | 22.6 | 22.6 |
ROE ROE% | 16.0 | 8.4 | 9.4 | 14.7 | 11.6 | 22.0 | 20.2 | 20.2 |
ROA ROA% | 9.1 | 5.4 | 6.3 | 10.3 | 10.2 | 15.1 | 12.6 | 12.6 |
Documents — Master Components Ltd