| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 97 | 108 | 114 | 116 | 122 | 121 | 130 | 134 | 145 | 144 | 287 | 270 | |
Growth YoY Revenue Growth YoY% | 21.2 | 39.1 | 29.9 | 35.4 | 26.1 | 12.5 | 14.5 | 15.2 | 18.5 | 18.6 | 120.9 | 101.6 |
| 90 | 99 | 104 | 108 | 112 | 110 | 115 | 126 | 127 | 125 | 216 | 220 | |
| 7 | 9 | 9 | 8 | 10 | 11 | 15 | 9 | 18 | 19 | 71 | 50 | |
OPM OPM% | 7.5 | 7.9 | 8.3 | 7.0 | 8.3 | 9.2 | 11.8 | 6.4 | 12.7 | 13.2 | 24.8 | 18.5 |
| 2 | 0 | 2 | -4 | 4 | 0 | 2 | 2 | 1 | 13 | -18 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 3 | 4 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 |
PBT PBTCr | 8 | 6 | 9 | 2 | 11 | 8 | 13 | 6 | 16 | 27 | 48 | 46 |
| 2 | 1 | 2 | 1 | 3 | 2 | 4 | 2 | 4 | 7 | 12 | 12 | |
| 6 | 4 | 6 | 1 | 8 | 6 | 10 | 5 | 12 | 20 | 36 | 34 | |
Growth YoY PAT Growth YoY% | 1,119.6 | 299.0 | -19.7 | -79.2 | 46.0 | 42.4 | 54.7 | 318.3 | 42.4 | 245.3 | 277.8 | 603.5 |
NPM NPM% | 5.8 | 3.8 | 5.4 | 1.0 | 6.7 | 4.8 | 7.3 | 3.6 | 8.0 | 14.0 | 12.5 | 12.5 |
| 1.7 | 1.3 | 1.9 | 0.3 | 2.5 | 1.8 | 2.9 | 1.5 | 3.6 | 6.2 | 11.1 | 10.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 97 | 108 | 114 | 116 | 122 | 121 | 130 | 134 | 145 | 144 | 287 | 270 | |
Growth YoY Revenue Growth YoY% | 21.2 | 39.1 | 29.9 | 35.4 | 26.1 | 12.5 | 14.5 | 15.2 | 18.5 | 18.6 | 120.9 | 101.6 |
| 90 | 99 | 104 | 108 | 112 | 110 | 115 | 126 | 127 | 125 | 216 | 220 | |
| 7 | 9 | 9 | 8 | 10 | 11 | 15 | 9 | 18 | 19 | 71 | 50 | |
OPM OPM% | 7.5 | 7.9 | 8.3 | 7.0 | 8.3 | 9.2 | 11.8 | 6.4 | 12.7 | 13.2 | 24.8 | 18.5 |
| 2 | 0 | 2 | -4 | 4 | 0 | 2 | 2 | 1 | 13 | -18 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 3 | 4 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 |
PBT PBTCr | 8 | 6 | 9 | 2 | 11 | 8 | 13 | 6 | 16 | 27 | 48 | 46 |
| 2 | 1 | 2 | 1 | 3 | 2 | 4 | 2 | 4 | 7 | 12 | 12 | |
| 6 | 4 | 6 | 1 | 8 | 6 | 10 | 5 | 12 | 20 | 36 | 34 | |
Growth YoY PAT Growth YoY% | 1,119.6 | 299.0 | -19.7 | -79.2 | 46.0 | 42.4 | 54.7 | 318.3 | 42.4 | 245.3 | 277.8 | 603.5 |
NPM NPM% | 5.8 | 3.8 | 5.4 | 1.0 | 6.7 | 4.8 | 7.3 | 3.6 | 8.0 | 14.0 | 12.5 | 12.5 |
| 1.7 | 1.3 | 1.9 | 0.3 | 2.5 | 1.8 | 2.9 | 1.5 | 3.6 | 6.2 | 11.1 | 10.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 171 | 168 | 191 | 201 | 219 | 292 | 340 | 335 | 405 | 490 | 710 | 847 |
Growth Revenue Growth% | -1.9 | 13.4 | 5.5 | 33.2 | 16.2 | -1.4 | 20.9 | 21.2 | 44.9 | 66.7 | ||
| 155 | 142 | 160 | 174 | 192 | 252 | 309 | 310 | 373 | 445 | 592 | 688 | |
| 16 | 26 | 31 | 27 | 27 | 40 | 30 | 24 | 32 | 45 | 118 | 159 | |
OPM OPM% | 9.6 | 15.4 | 16.3 | 13.5 | 12.3 | 13.7 | 8.9 | 7.3 | 7.9 | 9.2 | 16.6 | 18.8 |
| 0 | 1 | 0 | 5 | 0 | -2 | -2 | -1 | 6 | 2 | -3 | -2 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 3 | 6 | 9 | 11 |
Depreciation DepreciationCr | 7 | 6 | 6 | 6 | 6 | 6 | 7 | 6 | 6 | 8 | 10 | 10 |
PBT PBTCr | 7 | 17 | 22 | 24 | 19 | 30 | 20 | 15 | 29 | 34 | 97 | 136 |
| 2 | 6 | 8 | 7 | 4 | 7 | 5 | 4 | 8 | 9 | 24 | 35 | |
PAT PATCr | 5 | 11 | 14 | 16 | 15 | 22 | 15 | 11 | 21 | 25 | 73 | 102 |
Growth PAT Growth% | 136.4 | 31.1 | 15.0 | 48.4 | -34.8 | -23.6 | 91.1 | 15.5 | 193.9 | 258.4 | ||
NPM NPM% | 2.7 | 6.5 | 7.5 | 8.2 | 6.9 | 7.7 | 4.3 | 3.3 | 5.3 | 5.0 | 10.2 | 12.0 |
| 1.4 | 3.4 | 4.4 | 5.0 | 4.7 | 6.9 | 4.5 | 3.4 | 6.6 | 7.6 | 22.4 | 31.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 171 | 168 | 191 | 201 | 219 | 292 | 340 | 335 | 405 | 490 | 710 | 847 |
Growth Revenue Growth% | -1.9 | 13.4 | 5.5 | 33.2 | 16.2 | -1.4 | 20.9 | 21.2 | 44.9 | 66.7 | ||
| 155 | 142 | 160 | 174 | 192 | 252 | 309 | 310 | 373 | 445 | 592 | 688 | |
| 16 | 26 | 31 | 27 | 27 | 40 | 30 | 24 | 32 | 45 | 118 | 159 | |
OPM OPM% | 9.6 | 15.4 | 16.3 | 13.5 | 12.3 | 13.7 | 8.9 | 7.3 | 7.9 | 9.2 | 16.6 | 18.8 |
| 0 | 1 | 0 | 5 | 0 | -2 | -2 | -1 | 6 | 2 | -3 | -2 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 3 | 6 | 9 | 11 |
Depreciation DepreciationCr | 7 | 6 | 6 | 6 | 6 | 6 | 7 | 6 | 6 | 8 | 10 | 10 |
PBT PBTCr | 7 | 17 | 22 | 24 | 19 | 30 | 20 | 15 | 29 | 34 | 97 | 136 |
| 2 | 6 | 8 | 7 | 4 | 7 | 5 | 4 | 8 | 9 | 24 | 35 | |
PAT PATCr | 5 | 11 | 14 | 16 | 15 | 22 | 15 | 11 | 21 | 25 | 73 | 102 |
Growth PAT Growth% | 136.4 | 31.1 | 15.0 | 48.4 | -34.8 | -23.6 | 91.1 | 15.5 | 193.9 | 258.4 | ||
NPM NPM% | 2.7 | 6.5 | 7.5 | 8.2 | 6.9 | 7.7 | 4.3 | 3.3 | 5.3 | 5.0 | 10.2 | 12.0 |
| 1.4 | 3.4 | 4.4 | 5.0 | 4.7 | 6.9 | 4.5 | 3.4 | 6.6 | 7.6 | 22.4 | 31.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 94 | 101 | 111 | 124 | 144 | 161 | 173 | 184 | 200 | 213 | 271 |
| 41 | 31 | 29 | 27 | 37 | 32 | 33 | 28 | 62 | 94 | 220 | |
| 9 | 9 | 9 | 9 | 7 | 6 | 6 | 6 | 5 | 8 | 8 | |
| 148 | 145 | 152 | 162 | 191 | 203 | 214 | 222 | 271 | 319 | 503 | |
| 81 | 75 | 85 | 94 | 116 | 128 | 135 | 136 | 171 | 219 | 398 | |
| 66 | 70 | 67 | 68 | 75 | 75 | 79 | 85 | 100 | 100 | 104 | |
| 148 | 145 | 152 | 162 | 191 | 203 | 214 | 222 | 271 | 319 | 503 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 94 | 101 | 111 | 124 | 144 | 161 | 173 | 184 | 200 | 213 | 271 |
| 41 | 31 | 29 | 27 | 37 | 32 | 33 | 28 | 62 | 94 | 220 | |
| 9 | 9 | 9 | 9 | 7 | 6 | 6 | 6 | 5 | 8 | 8 | |
| 148 | 145 | 152 | 162 | 191 | 203 | 214 | 222 | 271 | 319 | 503 | |
| 81 | 75 | 85 | 94 | 116 | 128 | 135 | 136 | 171 | 219 | 398 | |
| 66 | 70 | 67 | 68 | 75 | 75 | 79 | 85 | 100 | 100 | 104 | |
| 148 | 145 | 152 | 162 | 191 | 203 | 214 | 222 | 271 | 319 | 503 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 26 | 12 | 19 | 19 | 24 | 14 | 22 | -4 | -16 | -64 | |
| -6 | -11 | -3 | -8 | -15 | -4 | -11 | -13 | -15 | -9 | -15 | |
| -6 | -15 | -9 | -10 | -3 | -21 | 1 | -14 | 19 | 24 | 80 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 1 | -1 | 4 | -4 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 6 | 17 | 9 | 11 | 5 | 18 | 3 | 10 | -20 | -32 | -79 |
CFO To PAT CFO To PAT% | 276.2 | 242.7 | 86.0 | 114.7 | 127.2 | 106.2 | 97.0 | 201.2 | -18.2 | -65.2 | -88.5 |
CFO To EBITDA CFO To EBITDA% | 77.4 | 102.1 | 39.5 | 69.4 | 71.4 | 59.6 | 46.8 | 92.1 | -12.2 | -35.6 | -54.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 26 | 12 | 19 | 19 | 24 | 14 | 22 | -4 | -16 | -64 | |
| -6 | -11 | -3 | -8 | -15 | -4 | -11 | -13 | -15 | -9 | -15 | |
| -6 | -15 | -9 | -10 | -3 | -21 | 1 | -14 | 19 | 24 | 80 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 1 | -1 | 4 | -4 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 6 | 17 | 9 | 11 | 5 | 18 | 3 | 10 | -20 | -32 | -79 |
CFO To PAT CFO To PAT% | 276.2 | 242.7 | 86.0 | 114.7 | 127.2 | 106.2 | 97.0 | 201.2 | -18.2 | -65.2 | -88.5 |
CFO To EBITDA CFO To EBITDA% | 77.4 | 102.1 | 39.5 | 69.4 | 71.4 | 59.6 | 46.8 | 92.1 | -12.2 | -35.6 | -54.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 135 | 163 | 215 | 185 | 105 | 152 | 215 | 173 | 380 | 399 | 376 | 1,534 |
Price To Earnings Price To Earnings | 32.8 | 15.9 | 15.8 | 11.7 | 6.9 | 6.8 | 14.7 | 15.5 | 17.8 | 16.1 | 5.2 | 15.1 |
Price To Sales Price To Sales | 0.8 | 1.0 | 1.1 | 0.9 | 0.5 | 0.5 | 0.6 | 0.5 | 0.9 | 0.8 | 0.5 | 1.8 |
Price To Book Price To Book | 1.4 | 1.6 | 1.9 | 1.5 | 0.7 | 0.9 | 1.2 | 0.9 | 1.9 | 1.8 | 1.4 | 5.6 |
EV To EBITDA EV To EBITDA | 9.7 | 7.0 | 7.5 | 7.2 | 4.7 | 4.1 | 7.5 | 7.3 | 12.9 | 10.4 | 4.7 | 10.7 |
GPM GPM% | 18.9 | 26.0 | 25.7 | 23.0 | 23.3 | 22.4 | 16.7 | 15.9 | 15.3 | 16.3 | 22.2 | 22.2 |
OPM OPM% | 9.6 | 15.4 | 16.3 | 13.5 | 12.3 | 13.7 | 8.9 | 7.3 | 7.9 | 9.2 | 16.6 | 18.8 |
NPM NPM% | 2.7 | 6.5 | 7.5 | 8.2 | 6.9 | 7.7 | 4.3 | 3.3 | 5.3 | 5.0 | 10.2 | 12.0 |
ROCE ROCE% | 8.2 | 16.4 | 18.7 | 18.1 | 12.1 | 18.1 | 11.3 | 8.9 | 13.6 | 13.6 | 23.5 | 23.5 |
ROE ROE% | 4.7 | 10.4 | 12.5 | 12.9 | 10.3 | 13.6 | 8.3 | 6.0 | 10.5 | 11.4 | 26.4 | 26.4 |
ROA ROA% | 3.1 | 7.5 | 9.4 | 10.1 | 7.9 | 11.1 | 6.8 | 5.0 | 7.9 | 7.7 | 14.4 | 14.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 135 | 163 | 215 | 185 | 105 | 152 | 215 | 173 | 380 | 399 | 376 | 1,534 |
Price To Earnings Price To Earnings | 32.8 | 15.9 | 15.8 | 11.7 | 6.9 | 6.8 | 14.7 | 15.5 | 17.8 | 16.1 | 5.2 | 15.1 |
Price To Sales Price To Sales | 0.8 | 1.0 | 1.1 | 0.9 | 0.5 | 0.5 | 0.6 | 0.5 | 0.9 | 0.8 | 0.5 | 1.8 |
Price To Book Price To Book | 1.4 | 1.6 | 1.9 | 1.5 | 0.7 | 0.9 | 1.2 | 0.9 | 1.9 | 1.8 | 1.4 | 5.6 |
EV To EBITDA EV To EBITDA | 9.7 | 7.0 | 7.5 | 7.2 | 4.7 | 4.1 | 7.5 | 7.3 | 12.9 | 10.4 | 4.7 | 10.7 |
GPM GPM% | 18.9 | 26.0 | 25.7 | 23.0 | 23.3 | 22.4 | 16.7 | 15.9 | 15.3 | 16.3 | 22.2 | 22.2 |
OPM OPM% | 9.6 | 15.4 | 16.3 | 13.5 | 12.3 | 13.7 | 8.9 | 7.3 | 7.9 | 9.2 | 16.6 | 18.8 |
NPM NPM% | 2.7 | 6.5 | 7.5 | 8.2 | 6.9 | 7.7 | 4.3 | 3.3 | 5.3 | 5.0 | 10.2 | 12.0 |
ROCE ROCE% | 8.2 | 16.4 | 18.7 | 18.1 | 12.1 | 18.1 | 11.3 | 8.9 | 13.6 | 13.6 | 23.5 | 23.5 |
ROE ROE% | 4.7 | 10.4 | 12.5 | 12.9 | 10.3 | 13.6 | 8.3 | 6.0 | 10.5 | 11.4 | 26.4 | 26.4 |
ROA ROA% | 3.1 | 7.5 | 9.4 | 10.1 | 7.9 | 11.1 | 6.8 | 5.0 | 7.9 | 7.7 | 14.4 | 14.4 |
Documents — Modison Ltd
Concall Transcript Summaries — Modison Ltd