| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 36 | 24 | 40 | 24 | 28 | 22 | 38 | 24 | 29 | 27 | 45 | 68 | |
Growth YoY Revenue Growth YoY% | 102.2 | 25.6 | 42.8 | -17.3 | -22.1 | -7.6 | -4.6 | 0.0 | 5.8 | 19.0 | 18.6 | 176.6 |
| 29 | 18 | 32 | 17 | 20 | 16 | 31 | 18 | 24 | 20 | 33 | 60 | |
| 7 | 7 | 8 | 8 | 7 | 7 | 8 | 6 | 6 | 7 | 12 | 8 | |
OPM OPM% | 20.0 | 27.3 | 19.3 | 31.2 | 26.5 | 29.8 | 19.9 | 26.2 | 19.6 | 25.3 | 26.7 | 11.4 |
| 0 | 0 | 2 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 6 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 3 | 2 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 |
PBT PBTCr | 3 | 2 | 2 | 2 | 2 | 1 | 3 | 2 | 1 | 2 | 8 | 4 |
| 2 | 1 | -1 | -1 | 1 | 1 | 1 | 0 | 0 | 0 | 2 | 1 | |
| 1 | 1 | 2 | 3 | 2 | 0 | 2 | 1 | 1 | 2 | 6 | 3 | |
Growth YoY PAT Growth YoY% | -72.4 | 141.4 | 283.1 | 78.0 | 91.3 | -45.7 | -31.3 | -58.9 | -36.0 | 321.1 | 229.8 | 129.2 |
NPM NPM% | 2.2 | 2.9 | 6.2 | 11.9 | 5.5 | 1.7 | 4.5 | 4.9 | 3.3 | 6.0 | 12.5 | 4.1 |
| 0.5 | 0.5 | 1.6 | 2.2 | 1.1 | 0.3 | 1.2 | 0.8 | 0.6 | 0.9 | 3.2 | 1.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 36 | 24 | 40 | 24 | 28 | 22 | 38 | 24 | 29 | 27 | 45 | 68 | |
Growth YoY Revenue Growth YoY% | 102.2 | 25.6 | 42.8 | -17.3 | -22.1 | -7.6 | -4.6 | 0.0 | 5.8 | 19.0 | 18.6 | 176.6 |
| 29 | 18 | 32 | 17 | 20 | 16 | 31 | 18 | 24 | 20 | 33 | 60 | |
| 7 | 7 | 8 | 8 | 7 | 7 | 8 | 6 | 6 | 7 | 12 | 8 | |
OPM OPM% | 20.0 | 27.3 | 19.3 | 31.2 | 26.5 | 29.8 | 19.9 | 26.2 | 19.6 | 25.3 | 26.7 | 11.4 |
| 0 | 0 | 2 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 6 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 3 | 2 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 |
PBT PBTCr | 3 | 2 | 2 | 2 | 2 | 1 | 3 | 2 | 1 | 2 | 8 | 4 |
| 2 | 1 | -1 | -1 | 1 | 1 | 1 | 0 | 0 | 0 | 2 | 1 | |
| 1 | 1 | 2 | 3 | 2 | 0 | 2 | 1 | 1 | 2 | 6 | 3 | |
Growth YoY PAT Growth YoY% | -72.4 | 141.4 | 283.1 | 78.0 | 91.3 | -45.7 | -31.3 | -58.9 | -36.0 | 321.1 | 229.8 | 129.2 |
NPM NPM% | 2.2 | 2.9 | 6.2 | 11.9 | 5.5 | 1.7 | 4.5 | 4.9 | 3.3 | 6.0 | 12.5 | 4.1 |
| 0.5 | 0.5 | 1.6 | 2.2 | 1.1 | 0.3 | 1.2 | 0.8 | 0.6 | 0.9 | 3.2 | 1.6 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 44 | 58 | 36 | 61 | 62 | 107 | 84 | 129 | 113 | 126 | 169 |
Growth Revenue Growth% | 32.6 | -38.8 | 70.3 | 1.3 | 72.7 | -21.5 | 54.7 | -12.9 | 11.5 | 49.8 | |
| 39 | 55 | 35 | 47 | 52 | 90 | 68 | 101 | 83 | 95 | 137 | |
| 5 | 3 | 1 | 14 | 9 | 16 | 16 | 29 | 29 | 31 | 32 | |
OPM OPM% | 11.8 | 5.7 | 1.5 | 22.7 | 15.2 | 15.2 | 19.0 | 22.2 | 25.9 | 24.6 | 19.1 |
| 3 | 4 | 4 | 3 | 2 | 1 | 2 | 4 | 3 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 0 | 8 | 8 | 8 | 10 | 14 | 14 | 11 | 10 |
Depreciation DepreciationCr | 2 | 3 | 2 | 6 | 5 | 5 | 6 | 8 | 9 | 10 | 10 |
PBT PBTCr | 6 | 4 | 2 | 3 | -2 | 4 | 2 | 11 | 9 | 13 | 15 |
| 1 | 1 | 1 | 0 | -1 | 2 | -1 | 4 | 1 | 3 | 4 | |
PAT PATCr | 4 | 3 | 1 | 2 | -1 | 2 | 4 | 6 | 8 | 9 | 11 |
Growth PAT Growth% | -36.2 | -47.8 | 61.5 | -162.5 | 200.6 | 153.6 | 69.0 | 19.3 | 22.9 | 127.6 | |
NPM NPM% | 10.1 | 4.8 | 4.1 | 3.9 | -2.4 | 1.4 | 4.5 | 5.0 | 6.8 | 7.5 | 6.5 |
| 2.1 | -0.1 | 0.1 | 1.3 | -1.1 | 1.0 | 2.8 | 3.6 | 4.6 | 5.4 | 6.3 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 44 | 58 | 36 | 61 | 62 | 107 | 84 | 129 | 113 | 126 | 169 |
Growth Revenue Growth% | 32.6 | -38.8 | 70.3 | 1.3 | 72.7 | -21.5 | 54.7 | -12.9 | 11.5 | 49.8 | |
| 39 | 55 | 35 | 47 | 52 | 90 | 68 | 101 | 83 | 95 | 137 | |
| 5 | 3 | 1 | 14 | 9 | 16 | 16 | 29 | 29 | 31 | 32 | |
OPM OPM% | 11.8 | 5.7 | 1.5 | 22.7 | 15.2 | 15.2 | 19.0 | 22.2 | 25.9 | 24.6 | 19.1 |
| 3 | 4 | 4 | 3 | 2 | 1 | 2 | 4 | 3 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 0 | 8 | 8 | 8 | 10 | 14 | 14 | 11 | 10 |
Depreciation DepreciationCr | 2 | 3 | 2 | 6 | 5 | 5 | 6 | 8 | 9 | 10 | 10 |
PBT PBTCr | 6 | 4 | 2 | 3 | -2 | 4 | 2 | 11 | 9 | 13 | 15 |
| 1 | 1 | 1 | 0 | -1 | 2 | -1 | 4 | 1 | 3 | 4 | |
PAT PATCr | 4 | 3 | 1 | 2 | -1 | 2 | 4 | 6 | 8 | 9 | 11 |
Growth PAT Growth% | -36.2 | -47.8 | 61.5 | -162.5 | 200.6 | 153.6 | 69.0 | 19.3 | 22.9 | 127.6 | |
NPM NPM% | 10.1 | 4.8 | 4.1 | 3.9 | -2.4 | 1.4 | 4.5 | 5.0 | 6.8 | 7.5 | 6.5 |
| 2.1 | -0.1 | 0.1 | 1.3 | -1.1 | 1.0 | 2.8 | 3.6 | 4.6 | 5.4 | 6.3 |
| Financial Year | 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 | 13 | 13 | 13 | 13 | 13 | 15 | 17 |
Reserves ReservesCr | 78 | 76 | 75 | 78 | 75 | 80 | 88 | 102 | 112 | 140 |
| 9 | 12 | 16 | 25 | 25 | 37 | 32 | 56 | 59 | 74 | |
| 2 | 2 | 47 | 71 | 78 | 78 | 102 | 125 | 87 | 74 | |
| 101 | 102 | 150 | 195 | 200 | 217 | 248 | 312 | 286 | 322 | |
| 70 | 46 | 35 | 68 | 73 | 77 | 69 | 87 | 81 | 115 | |
| 31 | 56 | 115 | 127 | 127 | 139 | 178 | 225 | 205 | 207 | |
| 101 | 102 | 150 | 195 | 200 | 217 | 248 | 312 | 286 | 322 |
| Financial Year | 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 | 13 | 13 | 13 | 13 | 13 | 15 | 17 |
Reserves ReservesCr | 78 | 76 | 75 | 78 | 75 | 80 | 88 | 102 | 112 | 140 |
| 9 | 12 | 16 | 25 | 25 | 37 | 32 | 56 | 59 | 74 | |
| 2 | 2 | 47 | 71 | 78 | 78 | 102 | 125 | 87 | 74 | |
| 101 | 102 | 150 | 195 | 200 | 217 | 248 | 312 | 286 | 322 | |
| 70 | 46 | 35 | 68 | 73 | 77 | 69 | 87 | 81 | 115 | |
| 31 | 56 | 115 | 127 | 127 | 139 | 178 | 225 | 205 | 207 | |
| 101 | 102 | 150 | 195 | 200 | 217 | 248 | 312 | 286 | 322 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 26 | 6 | 8 | -15 | 19 | -2 | 30 | 24 | 21 | 17 | |
| -19 | 2 | -63 | -5 | -6 | -5 | -34 | -42 | 14 | -7 | |
| -1 | -2 | 42 | 21 | 0 | -4 | 16 | 13 | -41 | -1 | |
Net Cash Flow Net Cash FlowCr | 5 | 6 | -14 | 1 | 12 | -11 | 12 | -5 | -6 | 9 |
Free Cash Flow Free Cash FlowCr | 25 | 5 | -82 | -17 | 16 | -17 | 12 | -11 | 7 | |
CFO To PAT CFO To PAT% | 577.6 | 209.7 | 509.4 | -646.8 | -1,272.7 | -153.0 | 783.6 | 371.6 | 269.4 | 183.6 |
CFO To EBITDA CFO To EBITDA% | 493.7 | 178.1 | 1,414.9 | -111.3 | 202.5 | -14.1 | 187.5 | 82.9 | 70.5 | 55.8 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 26 | 6 | 8 | -15 | 19 | -2 | 30 | 24 | 21 | 17 | |
| -19 | 2 | -63 | -5 | -6 | -5 | -34 | -42 | 14 | -7 | |
| -1 | -2 | 42 | 21 | 0 | -4 | 16 | 13 | -41 | -1 | |
Net Cash Flow Net Cash FlowCr | 5 | 6 | -14 | 1 | 12 | -11 | 12 | -5 | -6 | 9 |
Free Cash Flow Free Cash FlowCr | 25 | 5 | -82 | -17 | 16 | -17 | 12 | -11 | 7 | |
CFO To PAT CFO To PAT% | 577.6 | 209.7 | 509.4 | -646.8 | -1,272.7 | -153.0 | 783.6 | 371.6 | 269.4 | 183.6 |
CFO To EBITDA CFO To EBITDA% | 493.7 | 178.1 | 1,414.9 | -111.3 | 202.5 | -14.1 | 187.5 | 82.9 | 70.5 | 55.8 |
| Financial Year | 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 | 78 | 62 | 61 | 53 | 55 | 122 | 89 | 151 | 105 | 96 | 158 |
Price To Earnings Price To Earnings | 26.5 | 555.6 | 27.9 | 114.9 | 21.1 | 28.4 | 18.4 | 11.8 | 14.4 | ||
Price To Sales Price To Sales | 1.8 | 1.1 | 1.7 | 0.9 | 0.9 | 1.1 | 1.1 | 1.2 | 0.9 | 0.8 | 0.9 |
Price To Book Price To Book | 0.9 | 0.7 | 0.7 | 0.6 | 0.6 | 1.3 | 0.9 | 1.3 | 0.8 | 0.6 | 1.0 |
EV To EBITDA EV To EBITDA | 11.3 | 11.3 | 176.4 | 8.4 | 11.8 | 12.5 | 11.7 | 9.8 | 7.2 | 5.5 | 6.9 |
GPM GPM% | 67.5 | 42.6 | 60.2 | 65.6 | 69.5 | 42.7 | 64.7 | 56.8 | 73.0 | ||
OPM OPM% | 11.8 | 5.7 | 1.5 | 22.7 | 15.2 | 15.2 | 19.0 | 22.2 | 25.9 | 24.6 | 19.1 |
NPM NPM% | 10.1 | 4.8 | 4.1 | 3.9 | -2.4 | 1.4 | 4.5 | 5.0 | 6.8 | 7.5 | 6.5 |
ROCE ROCE% | 6.2 | 4.9 | 1.9 | 6.6 | 3.5 | 6.7 | 5.5 | 9.6 | 9.5 | 9.3 | 9.3 |
ROE ROE% | 4.9 | 3.2 | 1.7 | 2.6 | -1.7 | 1.6 | 3.7 | 5.5 | 6.0 | 6.0 | 6.0 |
ROA ROA% | 4.4 | 2.8 | 1.0 | 1.2 | -0.7 | 0.7 | 1.5 | 2.1 | 2.7 | 2.9 | 2.9 |
| Financial Year | 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 | 78 | 62 | 61 | 53 | 55 | 122 | 89 | 151 | 105 | 96 | 158 |
Price To Earnings Price To Earnings | 26.5 | 555.6 | 27.9 | 114.9 | 21.1 | 28.4 | 18.4 | 11.8 | 14.4 | ||
Price To Sales Price To Sales | 1.8 | 1.1 | 1.7 | 0.9 | 0.9 | 1.1 | 1.1 | 1.2 | 0.9 | 0.8 | 0.9 |
Price To Book Price To Book | 0.9 | 0.7 | 0.7 | 0.6 | 0.6 | 1.3 | 0.9 | 1.3 | 0.8 | 0.6 | 1.0 |
EV To EBITDA EV To EBITDA | 11.3 | 11.3 | 176.4 | 8.4 | 11.8 | 12.5 | 11.7 | 9.8 | 7.2 | 5.5 | 6.9 |
GPM GPM% | 67.5 | 42.6 | 60.2 | 65.6 | 69.5 | 42.7 | 64.7 | 56.8 | 73.0 | ||
OPM OPM% | 11.8 | 5.7 | 1.5 | 22.7 | 15.2 | 15.2 | 19.0 | 22.2 | 25.9 | 24.6 | 19.1 |
NPM NPM% | 10.1 | 4.8 | 4.1 | 3.9 | -2.4 | 1.4 | 4.5 | 5.0 | 6.8 | 7.5 | 6.5 |
ROCE ROCE% | 6.2 | 4.9 | 1.9 | 6.6 | 3.5 | 6.7 | 5.5 | 9.6 | 9.5 | 9.3 | 9.3 |
ROE ROE% | 4.9 | 3.2 | 1.7 | 2.6 | -1.7 | 1.6 | 3.7 | 5.5 | 6.0 | 6.0 | 6.0 |
ROA ROA% | 4.4 | 2.8 | 1.0 | 1.2 | -0.7 | 0.7 | 1.5 | 2.1 | 2.7 | 2.9 | 2.9 |
Documents — Mitcon Consultancy & Engineering Services Ltd