| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 19 | 20 | 21 | 21 | 24 | 25 | 23 | 25 | 30 | 27 | 30 | 32 | |
Growth YoY Revenue Growth YoY% | -60.8 | -57.6 | 9.4 | -58.9 | 24.1 | 25.9 | 9.2 | 21.6 | 26.8 | 9.5 | 29.2 | 25.9 |
| 16 | 16 | 14 | 16 | 18 | 18 | 17 | 18 | 22 | 19 | 22 | 24 | |
| 3 | 3 | 7 | 5 | 5 | 8 | 6 | 7 | 8 | 8 | 7 | 7 | |
OPM OPM% | 17.3 | 17.1 | 32.6 | 23.4 | 23.2 | 30.0 | 27.4 | 26.4 | 25.4 | 29.3 | 25.2 | 23.4 |
| 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 3 | 2 | 6 | 4 | 5 | 7 | 6 | 6 | 8 | 8 | 7 | 8 |
| 1 | 0 | 2 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | |
| 2 | 2 | 4 | 3 | 3 | 5 | 5 | 4 | 6 | 6 | 5 | 6 | |
Growth YoY PAT Growth YoY% | 5.1 | 9.0 | 6.0 | 158.7 | 89.7 | 180.8 | 18.8 | 36.2 | 68.5 | 11.4 | 17.8 | 29.9 |
NPM NPM% | 9.7 | 9.7 | 18.5 | 15.8 | 14.8 | 21.7 | 20.1 | 17.7 | 19.6 | 22.1 | 18.4 | 18.3 |
| 1.2 | 1.3 | 2.5 | 3.1 | 3.3 | 5.1 | 4.3 | 4.2 | 5.5 | 5.7 | 5.1 | 5.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 19 | 20 | 21 | 21 | 24 | 25 | 23 | 25 | 30 | 27 | 30 | 32 | |
Growth YoY Revenue Growth YoY% | -60.8 | -57.6 | 9.4 | -58.9 | 24.1 | 25.9 | 9.2 | 21.6 | 26.8 | 9.5 | 29.2 | 25.9 |
| 16 | 16 | 14 | 16 | 18 | 18 | 17 | 18 | 22 | 19 | 22 | 24 | |
| 3 | 3 | 7 | 5 | 5 | 8 | 6 | 7 | 8 | 8 | 7 | 7 | |
OPM OPM% | 17.3 | 17.1 | 32.6 | 23.4 | 23.2 | 30.0 | 27.4 | 26.4 | 25.4 | 29.3 | 25.2 | 23.4 |
| 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 3 | 2 | 6 | 4 | 5 | 7 | 6 | 6 | 8 | 8 | 7 | 8 |
| 1 | 0 | 2 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | |
| 2 | 2 | 4 | 3 | 3 | 5 | 5 | 4 | 6 | 6 | 5 | 6 | |
Growth YoY PAT Growth YoY% | 5.1 | 9.0 | 6.0 | 158.7 | 89.7 | 180.8 | 18.8 | 36.2 | 68.5 | 11.4 | 17.8 | 29.9 |
NPM NPM% | 9.7 | 9.7 | 18.5 | 15.8 | 14.8 | 21.7 | 20.1 | 17.7 | 19.6 | 22.1 | 18.4 | 18.3 |
| 1.2 | 1.3 | 2.5 | 3.1 | 3.3 | 5.1 | 4.3 | 4.2 | 5.5 | 5.7 | 5.1 | 5.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 169 | 203 | 228 | 185 | 180 | 137 | 170 | 69 | 77 | 92 | 112 | 118 |
Growth Revenue Growth% | 16.6 | 20.1 | 12.4 | -19.0 | -2.6 | -24.0 | 24.1 | -59.1 | 10.7 | 19.8 | 21.6 | 22.7 |
| 155 | 188 | 214 | 169 | 163 | 119 | 155 | 53 | 59 | 68 | 82 | 88 | |
| 13 | 14 | 13 | 15 | 16 | 18 | 15 | 17 | 18 | 24 | 30 | 30 | |
OPM OPM% | 7.9 | 7.1 | 5.9 | 8.4 | 9.2 | 12.9 | 8.8 | 24.1 | 23.8 | 25.8 | 26.5 | 25.7 |
| 1 | 0 | 2 | 2 | 3 | 3 | 5 | 1 | 2 | 3 | 4 | 5 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 2 | 2 | 1 | 1 | 1 |
Depreciation DepreciationCr | 7 | 8 | 8 | 9 | 10 | 9 | 8 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | 5 | 5 | 6 | 6 | 6 | 8 | 7 | 12 | 15 | 22 | 29 | 31 |
| 2 | 2 | 2 | 1 | 1 | 2 | 2 | 1 | 4 | 5 | 8 | 8 | |
PAT PATCr | 3 | 3 | 4 | 5 | 5 | 6 | 5 | 11 | 11 | 17 | 22 | 23 |
Growth PAT Growth% | 5.8 | 10.3 | 12.2 | 29.3 | -2.3 | 26.6 | -11.1 | 100.8 | 1.4 | 52.0 | 29.8 | 28.7 |
NPM NPM% | 1.8 | 1.7 | 1.7 | 2.7 | 2.7 | 4.5 | 3.2 | 15.7 | 14.3 | 18.2 | 19.4 | 19.5 |
| 2.4 | 2.6 | 2.5 | 2.6 | 2.5 | 3.2 | 3.1 | 7.1 | 7.2 | 15.8 | 20.5 | 21.8 |
| 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 | 169 | 203 | 228 | 185 | 180 | 137 | 170 | 69 | 77 | 92 | 112 | 118 |
Growth Revenue Growth% | 16.6 | 20.1 | 12.4 | -19.0 | -2.6 | -24.0 | 24.1 | -59.1 | 10.7 | 19.8 | 21.6 | 22.7 |
| 155 | 188 | 214 | 169 | 163 | 119 | 155 | 53 | 59 | 68 | 82 | 88 | |
| 13 | 14 | 13 | 15 | 16 | 18 | 15 | 17 | 18 | 24 | 30 | 30 | |
OPM OPM% | 7.9 | 7.1 | 5.9 | 8.4 | 9.2 | 12.9 | 8.8 | 24.1 | 23.8 | 25.8 | 26.5 | 25.7 |
| 1 | 0 | 2 | 2 | 3 | 3 | 5 | 1 | 2 | 3 | 4 | 5 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 2 | 2 | 1 | 1 | 1 |
Depreciation DepreciationCr | 7 | 8 | 8 | 9 | 10 | 9 | 8 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | 5 | 5 | 6 | 6 | 6 | 8 | 7 | 12 | 15 | 22 | 29 | 31 |
| 2 | 2 | 2 | 1 | 1 | 2 | 2 | 1 | 4 | 5 | 8 | 8 | |
PAT PATCr | 3 | 3 | 4 | 5 | 5 | 6 | 5 | 11 | 11 | 17 | 22 | 23 |
Growth PAT Growth% | 5.8 | 10.3 | 12.2 | 29.3 | -2.3 | 26.6 | -11.1 | 100.8 | 1.4 | 52.0 | 29.8 | 28.7 |
NPM NPM% | 1.8 | 1.7 | 1.7 | 2.7 | 2.7 | 4.5 | 3.2 | 15.7 | 14.3 | 18.2 | 19.4 | 19.5 |
| 2.4 | 2.6 | 2.5 | 2.6 | 2.5 | 3.2 | 3.1 | 7.1 | 7.2 | 15.8 | 20.5 | 21.8 |
| 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 | 9 | 10 | 11 | 13 | 13 | 13 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 42 | 49 | 58 | 70 | 75 | 81 | 66 | 31 | 42 | 58 | 80 |
| 56 | 65 | 73 | 71 | 72 | 63 | 81 | 24 | 24 | 26 | 24 | |
| 30 | 20 | 23 | 17 | 15 | 16 | 22 | 7 | 5 | 4 | 1 | |
| 137 | 148 | 168 | 172 | 175 | 173 | 180 | 72 | 82 | 98 | 115 | |
| 70 | 84 | 94 | 100 | 102 | 104 | 111 | 41 | 51 | 68 | 74 | |
| 66 | 64 | 73 | 72 | 73 | 69 | 69 | 31 | 31 | 30 | 41 | |
| 137 | 148 | 168 | 172 | 175 | 173 | 180 | 72 | 82 | 98 | 115 |
| 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 | 9 | 10 | 11 | 13 | 13 | 13 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 42 | 49 | 58 | 70 | 75 | 81 | 66 | 31 | 42 | 58 | 80 |
| 56 | 65 | 73 | 71 | 72 | 63 | 81 | 24 | 24 | 26 | 24 | |
| 30 | 20 | 23 | 17 | 15 | 16 | 22 | 7 | 5 | 4 | 1 | |
| 137 | 148 | 168 | 172 | 175 | 173 | 180 | 72 | 82 | 98 | 115 | |
| 70 | 84 | 94 | 100 | 102 | 104 | 111 | 41 | 51 | 68 | 74 | |
| 66 | 64 | 73 | 72 | 73 | 69 | 69 | 31 | 31 | 30 | 41 | |
| 137 | 148 | 168 | 172 | 175 | 173 | 180 | 72 | 82 | 98 | 115 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 5 | 13 | 11 | 23 | 14 | 16 | -3 | 17 | 14 | 28 | |
| -8 | -5 | -18 | -6 | -15 | -15 | -12 | 3 | -8 | -9 | -20 | |
| 0 | 3 | 5 | 2 | -8 | 1 | -10 | -8 | -4 | -2 | -4 | |
Net Cash Flow Net Cash FlowCr | 7 | 2 | 0 | 8 | 0 | 0 | -6 | -8 | 5 | 3 | 4 |
Free Cash Flow Free Cash FlowCr | 7 | 0 | -4 | 5 | 11 | 10 | 10 | -6 | 14 | 11 | 18 |
CFO To PAT CFO To PAT% | 484.1 | 138.0 | 344.2 | 230.3 | 484.5 | 236.9 | 290.2 | -27.1 | 150.9 | 81.9 | 127.1 |
CFO To EBITDA CFO To EBITDA% | 111.4 | 32.8 | 97.4 | 73.3 | 141.6 | 82.0 | 105.3 | -17.6 | 91.0 | 57.8 | 93.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 5 | 13 | 11 | 23 | 14 | 16 | -3 | 17 | 14 | 28 | |
| -8 | -5 | -18 | -6 | -15 | -15 | -12 | 3 | -8 | -9 | -20 | |
| 0 | 3 | 5 | 2 | -8 | 1 | -10 | -8 | -4 | -2 | -4 | |
Net Cash Flow Net Cash FlowCr | 7 | 2 | 0 | 8 | 0 | 0 | -6 | -8 | 5 | 3 | 4 |
Free Cash Flow Free Cash FlowCr | 7 | 0 | -4 | 5 | 11 | 10 | 10 | -6 | 14 | 11 | 18 |
CFO To PAT CFO To PAT% | 484.1 | 138.0 | 344.2 | 230.3 | 484.5 | 236.9 | 290.2 | -27.1 | 150.9 | 81.9 | 127.1 |
CFO To EBITDA CFO To EBITDA% | 111.4 | 32.8 | 97.4 | 73.3 | 141.6 | 82.0 | 105.3 | -17.6 | 91.0 | 57.8 | 93.2 |
| 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 | 30 | 47 | 57 | 54 | 41 | 52 | 129 | 295 | 309 | 230 | 167 | 173 |
Price To Earnings Price To Earnings | 9.9 | 13.8 | 15.0 | 11.0 | 8.5 | 8.6 | 23.7 | 27.1 | 28.0 | 13.7 | 7.7 | 7.5 |
Price To Sales Price To Sales | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.4 | 0.8 | 4.3 | 4.0 | 2.5 | 1.5 | 1.5 |
Price To Book Price To Book | 0.6 | 0.8 | 0.8 | 0.7 | 0.5 | 0.6 | 1.7 | 7.1 | 5.8 | 3.3 | 1.8 | 1.9 |
EV To EBITDA EV To EBITDA | 4.4 | 4.8 | 5.8 | 4.3 | 2.6 | 3.0 | 9.6 | 18.1 | 16.6 | 8.9 | 4.5 | 4.3 |
GPM GPM% | 16.8 | 15.5 | 13.7 | 18.8 | 19.7 | 24.2 | 19.9 | 39.7 | 39.6 | 41.2 | 41.1 | 41.1 |
OPM OPM% | 7.9 | 7.1 | 5.9 | 8.4 | 9.2 | 12.9 | 8.8 | 24.1 | 23.8 | 25.8 | 26.5 | 25.7 |
NPM NPM% | 1.8 | 1.7 | 1.7 | 2.7 | 2.7 | 4.5 | 3.2 | 15.7 | 14.3 | 18.2 | 19.4 | 19.5 |
ROCE ROCE% | 7.5 | 7.2 | 6.9 | 7.2 | 7.9 | 8.3 | 8.6 | 23.9 | 23.7 | 27.6 | 29.4 | 29.4 |
ROE ROE% | 6.1 | 5.7 | 5.5 | 5.9 | 5.5 | 6.5 | 7.0 | 26.1 | 20.9 | 24.4 | 24.0 | 24.0 |
ROA ROA% | 2.3 | 2.3 | 2.3 | 2.9 | 2.8 | 3.5 | 3.0 | 15.1 | 13.4 | 17.0 | 18.9 | 18.9 |
| 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 | 30 | 47 | 57 | 54 | 41 | 52 | 129 | 295 | 309 | 230 | 167 | 173 |
Price To Earnings Price To Earnings | 9.9 | 13.8 | 15.0 | 11.0 | 8.5 | 8.6 | 23.7 | 27.1 | 28.0 | 13.7 | 7.7 | 7.5 |
Price To Sales Price To Sales | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.4 | 0.8 | 4.3 | 4.0 | 2.5 | 1.5 | 1.5 |
Price To Book Price To Book | 0.6 | 0.8 | 0.8 | 0.7 | 0.5 | 0.6 | 1.7 | 7.1 | 5.8 | 3.3 | 1.8 | 1.9 |
EV To EBITDA EV To EBITDA | 4.4 | 4.8 | 5.8 | 4.3 | 2.6 | 3.0 | 9.6 | 18.1 | 16.6 | 8.9 | 4.5 | 4.3 |
GPM GPM% | 16.8 | 15.5 | 13.7 | 18.8 | 19.7 | 24.2 | 19.9 | 39.7 | 39.6 | 41.2 | 41.1 | 41.1 |
OPM OPM% | 7.9 | 7.1 | 5.9 | 8.4 | 9.2 | 12.9 | 8.8 | 24.1 | 23.8 | 25.8 | 26.5 | 25.7 |
NPM NPM% | 1.8 | 1.7 | 1.7 | 2.7 | 2.7 | 4.5 | 3.2 | 15.7 | 14.3 | 18.2 | 19.4 | 19.5 |
ROCE ROCE% | 7.5 | 7.2 | 6.9 | 7.2 | 7.9 | 8.3 | 8.6 | 23.9 | 23.7 | 27.6 | 29.4 | 29.4 |
ROE ROE% | 6.1 | 5.7 | 5.5 | 5.9 | 5.5 | 6.5 | 7.0 | 26.1 | 20.9 | 24.4 | 24.0 | 24.0 |
ROA ROA% | 2.3 | 2.3 | 2.3 | 2.9 | 2.8 | 3.5 | 3.0 | 15.1 | 13.4 | 17.0 | 18.9 | 18.9 |
Documents — Mahalaxmi Rubtech Ltd