| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 309 | 291 | 331 | 313 | 350 | 323 | 345 | 386 | 429 | 406 | 425 | 450 | |
Growth YoY Revenue Growth YoY% | 2.7 | 2.0 | 17.1 | 13.1 | 13.4 | 10.9 | 4.3 | 23.2 | 22.7 | 25.8 | 23.0 | 16.6 |
| 234 | 226 | 251 | 235 | 260 | 251 | 283 | 296 | 321 | 311 | 317 | 339 | |
| 75 | 65 | 80 | 79 | 90 | 72 | 62 | 90 | 108 | 95 | 108 | 111 | |
OPM OPM% | 24.3 | 22.3 | 24.2 | 25.1 | 25.7 | 22.3 | 18.0 | 23.3 | 25.2 | 23.4 | 25.4 | 24.7 |
| 1 | 2 | 3 | 2 | 3 | 3 | 7 | 8 | 1 | 0 | 8 | 5 | |
Interest Expense Interest ExpenseCr | 6 | 5 | 6 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 8 | 6 |
Depreciation DepreciationCr | 22 | 25 | 26 | 26 | 27 | 28 | 29 | 31 | 32 | 32 | 39 | 32 |
PBT PBTCr | 48 | 37 | 51 | 51 | 61 | 42 | 36 | 61 | 71 | 57 | 70 | 78 |
| 12 | 10 | 14 | 13 | 15 | 11 | 7 | 16 | 18 | 15 | 19 | 21 | |
| 36 | 27 | 37 | 38 | 47 | 31 | 29 | 45 | 53 | 42 | 51 | 57 | |
Growth YoY PAT Growth YoY% | -11.9 | -23.9 | 9.1 | 31.5 | 31.0 | 15.3 | -20.0 | 18.7 | 13.3 | 33.8 | 74.3 | 25.7 |
NPM NPM% | 11.6 | 9.4 | 11.0 | 12.2 | 13.3 | 9.8 | 8.5 | 11.7 | 12.3 | 10.4 | 12.0 | 12.6 |
| 1.7 | 1.3 | 1.8 | 1.9 | 2.3 | 1.5 | 1.4 | 2.2 | 2.5 | 2.0 | 2.5 | 2.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 309 | 291 | 331 | 313 | 350 | 323 | 345 | 386 | 429 | 406 | 425 | 450 | |
Growth YoY Revenue Growth YoY% | 2.7 | 2.0 | 17.1 | 13.1 | 13.4 | 10.9 | 4.3 | 23.2 | 22.7 | 25.8 | 23.0 | 16.6 |
| 234 | 226 | 251 | 235 | 260 | 251 | 283 | 296 | 321 | 311 | 317 | 339 | |
| 75 | 65 | 80 | 79 | 90 | 72 | 62 | 90 | 108 | 95 | 108 | 111 | |
OPM OPM% | 24.3 | 22.3 | 24.2 | 25.1 | 25.7 | 22.3 | 18.0 | 23.3 | 25.2 | 23.4 | 25.4 | 24.7 |
| 1 | 2 | 3 | 2 | 3 | 3 | 7 | 8 | 1 | 0 | 8 | 5 | |
Interest Expense Interest ExpenseCr | 6 | 5 | 6 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 8 | 6 |
Depreciation DepreciationCr | 22 | 25 | 26 | 26 | 27 | 28 | 29 | 31 | 32 | 32 | 39 | 32 |
PBT PBTCr | 48 | 37 | 51 | 51 | 61 | 42 | 36 | 61 | 71 | 57 | 70 | 78 |
| 12 | 10 | 14 | 13 | 15 | 11 | 7 | 16 | 18 | 15 | 19 | 21 | |
| 36 | 27 | 37 | 38 | 47 | 31 | 29 | 45 | 53 | 42 | 51 | 57 | |
Growth YoY PAT Growth YoY% | -11.9 | -23.9 | 9.1 | 31.5 | 31.0 | 15.3 | -20.0 | 18.7 | 13.3 | 33.8 | 74.3 | 25.7 |
NPM NPM% | 11.6 | 9.4 | 11.0 | 12.2 | 13.3 | 9.8 | 8.5 | 11.7 | 12.3 | 10.4 | 12.0 | 12.6 |
| 1.7 | 1.3 | 1.8 | 1.9 | 2.3 | 1.5 | 1.4 | 2.2 | 2.5 | 2.0 | 2.5 | 2.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 647 | 761 | 856 | 998 | 1,228 | 1,148 | 1,208 | 1,331 | 1,646 | 1,710 |
Growth Revenue Growth% | 17.6 | 12.5 | 16.5 | 23.1 | -6.5 | 5.2 | 10.2 | 23.6 | 21.8 | |
| 471 | 561 | 624 | 712 | 886 | 860 | 925 | 1,028 | 1,245 | 1,288 | |
| 176 | 200 | 233 | 286 | 343 | 288 | 283 | 303 | 401 | 422 | |
OPM OPM% | 27.2 | 26.3 | 27.2 | 28.7 | 27.9 | 25.1 | 23.4 | 22.8 | 24.4 | 24.7 |
| 8 | 7 | -16 | 12 | 34 | 15 | 9 | 15 | 17 | 14 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 8 | 8 | 20 | 27 | 23 | 19 | 25 | 26 |
Depreciation DepreciationCr | 19 | 20 | 39 | 46 | 63 | 89 | 94 | 109 | 134 | 135 |
PBT PBTCr | 164 | 187 | 169 | 244 | 293 | 188 | 175 | 191 | 259 | 276 |
| 52 | 63 | 41 | 61 | 79 | 44 | 46 | 45 | 68 | 73 | |
PAT PATCr | 112 | 124 | 128 | 183 | 215 | 143 | 128 | 146 | 191 | 203 |
Growth PAT Growth% | 10.5 | 3.2 | 43.7 | 17.1 | -33.2 | -10.4 | 13.3 | 31.4 | 32.9 | |
NPM NPM% | 17.3 | 16.2 | 14.9 | 18.4 | 17.5 | 12.5 | 10.6 | 10.9 | 11.6 | 11.9 |
| 21.0 | 24.1 | 6.3 | 9.0 | 10.5 | 7.0 | 6.2 | 7.1 | 9.2 | 9.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 647 | 761 | 856 | 998 | 1,228 | 1,148 | 1,208 | 1,331 | 1,646 | 1,710 |
Growth Revenue Growth% | 17.6 | 12.5 | 16.5 | 23.1 | -6.5 | 5.2 | 10.2 | 23.6 | 21.8 | |
| 471 | 561 | 624 | 712 | 886 | 860 | 925 | 1,028 | 1,245 | 1,288 | |
| 176 | 200 | 233 | 286 | 343 | 288 | 283 | 303 | 401 | 422 | |
OPM OPM% | 27.2 | 26.3 | 27.2 | 28.7 | 27.9 | 25.1 | 23.4 | 22.8 | 24.4 | 24.7 |
| 8 | 7 | -16 | 12 | 34 | 15 | 9 | 15 | 17 | 14 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 8 | 8 | 20 | 27 | 23 | 19 | 25 | 26 |
Depreciation DepreciationCr | 19 | 20 | 39 | 46 | 63 | 89 | 94 | 109 | 134 | 135 |
PBT PBTCr | 164 | 187 | 169 | 244 | 293 | 188 | 175 | 191 | 259 | 276 |
| 52 | 63 | 41 | 61 | 79 | 44 | 46 | 45 | 68 | 73 | |
PAT PATCr | 112 | 124 | 128 | 183 | 215 | 143 | 128 | 146 | 191 | 203 |
Growth PAT Growth% | 10.5 | 3.2 | 43.7 | 17.1 | -33.2 | -10.4 | 13.3 | 31.4 | 32.9 | |
NPM NPM% | 17.3 | 16.2 | 14.9 | 18.4 | 17.5 | 12.5 | 10.6 | 10.9 | 11.6 | 11.9 |
| 21.0 | 24.1 | 6.3 | 9.0 | 10.5 | 7.0 | 6.2 | 7.1 | 9.2 | 9.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 0 | 0 | 10 | 10 | 10 | 10 | 10 | 41 |
Reserves ReservesCr | 405 | 409 | 513 | 696 | 876 | 978 | 1,078 | 1,313 | 1,461 |
| 91 | 124 | 169 | 204 | 302 | 265 | 246 | 294 | 334 | |
| 11 | 8 | 58 | 92 | 341 | 246 | 210 | 238 | 279 | |
| 530 | 553 | 752 | 1,004 | 1,530 | 1,502 | 1,555 | 1,867 | 2,138 | |
| 300 | 305 | 397 | 608 | 393 | 303 | 316 | 346 | 469 | |
| 230 | 248 | 355 | 396 | 1,137 | 1,199 | 1,239 | 1,521 | 1,669 | |
| 530 | 553 | 752 | 1,004 | 1,530 | 1,502 | 1,555 | 1,867 | 2,138 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 0 | 0 | 10 | 10 | 10 | 10 | 10 | 41 |
Reserves ReservesCr | 405 | 409 | 513 | 696 | 876 | 978 | 1,078 | 1,313 | 1,461 |
| 91 | 124 | 169 | 204 | 302 | 265 | 246 | 294 | 334 | |
| 11 | 8 | 58 | 92 | 341 | 246 | 210 | 238 | 279 | |
| 530 | 553 | 752 | 1,004 | 1,530 | 1,502 | 1,555 | 1,867 | 2,138 | |
| 300 | 305 | 397 | 608 | 393 | 303 | 316 | 346 | 469 | |
| 230 | 248 | 355 | 396 | 1,137 | 1,199 | 1,239 | 1,521 | 1,669 | |
| 530 | 553 | 752 | 1,004 | 1,530 | 1,502 | 1,555 | 1,867 | 2,138 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 104 | 90 | 215 | 249 | 253 | 247 | 264 | 263 | 351 | |
| 2 | 35 | -105 | 62 | -738 | 47 | -89 | -201 | -223 | |
| -87 | -118 | -55 | -33 | 163 | -292 | -181 | -87 | -115 | |
Net Cash Flow Net Cash FlowCr | 19 | 7 | 55 | 278 | -322 | 2 | -7 | -25 | 12 |
Free Cash Flow Free Cash FlowCr | 90 | 71 | 179 | 221 | 223 | 195 | 200 | 221 | 307 |
CFO To PAT CFO To PAT% | 92.9 | 72.9 | 168.6 | 135.8 | 118.0 | 172.3 | 205.6 | 180.6 | 183.4 |
CFO To EBITDA CFO To EBITDA% | 59.0 | 45.0 | 92.3 | 87.1 | 73.9 | 85.7 | 93.5 | 86.7 | 87.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 104 | 90 | 215 | 249 | 253 | 247 | 264 | 263 | 351 | |
| 2 | 35 | -105 | 62 | -738 | 47 | -89 | -201 | -223 | |
| -87 | -118 | -55 | -33 | 163 | -292 | -181 | -87 | -115 | |
Net Cash Flow Net Cash FlowCr | 19 | 7 | 55 | 278 | -322 | 2 | -7 | -25 | 12 |
Free Cash Flow Free Cash FlowCr | 90 | 71 | 179 | 221 | 223 | 195 | 200 | 221 | 307 |
CFO To PAT CFO To PAT% | 92.9 | 72.9 | 168.6 | 135.8 | 118.0 | 172.3 | 205.6 | 180.6 | 183.4 |
CFO To EBITDA CFO To EBITDA% | 59.0 | 45.0 | 92.3 | 87.1 | 73.9 | 85.7 | 93.5 | 86.7 | 87.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 6,512 | 11,456 | 10,422 | 6,396 | 8,844 | 8,094 | 8,993 | 12,267 | ||
Price To Earnings Price To Earnings | 51.1 | 62.6 | 48.7 | 44.8 | 69.2 | 55.8 | 47.3 | 60.8 | ||
Price To Sales Price To Sales | 7.6 | 11.5 | 8.5 | 5.6 | 7.3 | 6.1 | 5.5 | 7.2 | ||
Price To Book Price To Book | 12.4 | 16.2 | 11.8 | 6.5 | 8.1 | 6.1 | 6.0 | 8.2 | ||
EV To EBITDA EV To EBITDA | 27.4 | 39.0 | 31.0 | 22.8 | 31.7 | 27.2 | 22.9 | 29.8 | ||
GPM GPM% | 66.8 | 65.6 | 72.1 | 70.9 | 73.6 | 74.0 | 74.8 | 79.0 | 78.9 | 78.9 |
OPM OPM% | 27.2 | 26.3 | 27.2 | 28.7 | 27.9 | 25.1 | 23.4 | 22.8 | 24.4 | 24.7 |
NPM NPM% | 17.3 | 16.2 | 14.9 | 18.4 | 17.5 | 12.5 | 10.6 | 10.9 | 11.6 | 11.9 |
ROCE ROCE% | 39.7 | 43.9 | 30.5 | 30.8 | 24.8 | 17.1 | 15.3 | 13.7 | 16.4 | 16.4 |
ROE ROE% | 27.0 | 30.3 | 24.9 | 25.9 | 24.2 | 14.5 | 11.8 | 11.0 | 12.7 | 12.7 |
ROA ROA% | 21.1 | 22.4 | 17.0 | 18.3 | 14.0 | 9.6 | 8.3 | 7.8 | 8.9 | 8.9 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 6,512 | 11,456 | 10,422 | 6,396 | 8,844 | 8,094 | 8,993 | 12,267 | ||
Price To Earnings Price To Earnings | 51.1 | 62.6 | 48.7 | 44.8 | 69.2 | 55.8 | 47.3 | 60.8 | ||
Price To Sales Price To Sales | 7.6 | 11.5 | 8.5 | 5.6 | 7.3 | 6.1 | 5.5 | 7.2 | ||
Price To Book Price To Book | 12.4 | 16.2 | 11.8 | 6.5 | 8.1 | 6.1 | 6.0 | 8.2 | ||
EV To EBITDA EV To EBITDA | 27.4 | 39.0 | 31.0 | 22.8 | 31.7 | 27.2 | 22.9 | 29.8 | ||
GPM GPM% | 66.8 | 65.6 | 72.1 | 70.9 | 73.6 | 74.0 | 74.8 | 79.0 | 78.9 | 78.9 |
OPM OPM% | 27.2 | 26.3 | 27.2 | 28.7 | 27.9 | 25.1 | 23.4 | 22.8 | 24.4 | 24.7 |
NPM NPM% | 17.3 | 16.2 | 14.9 | 18.4 | 17.5 | 12.5 | 10.6 | 10.9 | 11.6 | 11.9 |
ROCE ROCE% | 39.7 | 43.9 | 30.5 | 30.8 | 24.8 | 17.1 | 15.3 | 13.7 | 16.4 | 16.4 |
ROE ROE% | 27.0 | 30.3 | 24.9 | 25.9 | 24.2 | 14.5 | 11.8 | 11.0 | 12.7 | 12.7 |
ROA ROA% | 21.1 | 22.4 | 17.0 | 18.3 | 14.0 | 9.6 | 8.3 | 7.8 | 8.9 | 8.9 |
Documents — Metropolis Healthcare Ltd
Concall Transcript Summaries — Metropolis Healthcare Ltd