| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 348 | 306 | 416 | 493 | 292 | 367 | 433 | 348 | 348 | 348 | 444 | 371 | |
Growth YoY Revenue Growth YoY% | 47.3 | 1.4 | -2.9 | 29.8 | -16.0 | 19.8 | 4.2 | -29.4 | 19.2 | -5.3 | 2.6 | 6.6 |
| 251 | 217 | 288 | 279 | 213 | 272 | 294 | 269 | 249 | 250 | 305 | 235 | |
| 96 | 89 | 128 | 214 | 79 | 95 | 140 | 79 | 100 | 97 | 139 | 136 | |
OPM OPM% | 27.7 | 29.2 | 30.8 | 43.4 | 27.1 | 25.9 | 32.2 | 22.6 | 28.6 | 28.0 | 31.3 | 36.6 |
| 20 | 23 | 24 | 27 | 27 | 33 | 25 | 22 | 30 | 17 | 23 | 20 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 35 | 37 | 39 | 36 | 38 | 39 | 39 | 37 | 40 | 44 | 48 | 44 |
PBT PBTCr | 82 | 76 | 113 | 204 | 68 | 89 | 125 | 64 | 90 | 70 | 114 | 112 |
| 20 | 22 | 22 | 52 | 18 | 25 | 10 | 12 | 19 | 17 | 22 | 24 | |
| 62 | 54 | 91 | 152 | 50 | 64 | 116 | 52 | 70 | 53 | 93 | 88 | |
Growth YoY PAT Growth YoY% | 124.9 | 36.9 | 12.6 | 76.0 | -18.8 | 17.7 | 26.9 | -66.2 | 41.0 | -16.9 | -19.9 | 70.1 |
NPM NPM% | 17.7 | 17.7 | 21.9 | 30.9 | 17.1 | 17.4 | 26.7 | 14.8 | 20.2 | 15.2 | 20.8 | 23.6 |
| 3.0 | 2.7 | 4.5 | 7.5 | 2.5 | 3.1 | 5.7 | 2.5 | 3.5 | 2.6 | 4.5 | 4.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 348 | 306 | 416 | 493 | 292 | 367 | 433 | 348 | 348 | 348 | 444 | 371 | |
Growth YoY Revenue Growth YoY% | 47.3 | 1.4 | -2.9 | 29.8 | -16.0 | 19.8 | 4.2 | -29.4 | 19.2 | -5.3 | 2.6 | 6.6 |
| 251 | 217 | 288 | 279 | 213 | 272 | 294 | 269 | 249 | 250 | 305 | 235 | |
| 96 | 89 | 128 | 214 | 79 | 95 | 140 | 79 | 100 | 97 | 139 | 136 | |
OPM OPM% | 27.7 | 29.2 | 30.8 | 43.4 | 27.1 | 25.9 | 32.2 | 22.6 | 28.6 | 28.0 | 31.3 | 36.6 |
| 20 | 23 | 24 | 27 | 27 | 33 | 25 | 22 | 30 | 17 | 23 | 20 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 35 | 37 | 39 | 36 | 38 | 39 | 39 | 37 | 40 | 44 | 48 | 44 |
PBT PBTCr | 82 | 76 | 113 | 204 | 68 | 89 | 125 | 64 | 90 | 70 | 114 | 112 |
| 20 | 22 | 22 | 52 | 18 | 25 | 10 | 12 | 19 | 17 | 22 | 24 | |
| 62 | 54 | 91 | 152 | 50 | 64 | 116 | 52 | 70 | 53 | 93 | 88 | |
Growth YoY PAT Growth YoY% | 124.9 | 36.9 | 12.6 | 76.0 | -18.8 | 17.7 | 26.9 | -66.2 | 41.0 | -16.9 | -19.9 | 70.1 |
NPM NPM% | 17.7 | 17.7 | 21.9 | 30.9 | 17.1 | 17.4 | 26.7 | 14.8 | 20.2 | 15.2 | 20.8 | 23.6 |
| 3.0 | 2.7 | 4.5 | 7.5 | 2.5 | 3.1 | 5.7 | 2.5 | 3.5 | 2.6 | 4.5 | 4.3 |
| 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 | 635 | 982 | 1,319 | 1,441 | 1,038 | 1,177 | 1,436 | 1,342 | 1,449 | 1,585 | 1,473 | 1,511 |
Growth Revenue Growth% | -22.9 | 54.7 | 34.3 | 9.2 | -27.9 | 13.4 | 22.0 | -6.6 | 8.0 | 9.3 | -7.1 | 4.9 |
| 564 | 686 | 786 | 845 | 783 | 891 | 895 | 973 | 1,012 | 1,057 | 1,058 | 1,039 | |
| 71 | 295 | 533 | 596 | 256 | 287 | 541 | 369 | 438 | 528 | 415 | 472 | |
OPM OPM% | 11.1 | 30.1 | 40.4 | 41.4 | 24.6 | 24.4 | 37.7 | 27.5 | 30.2 | 33.3 | 28.1 | 31.2 |
| 252 | 221 | 178 | 191 | 181 | 52 | 86 | 80 | 94 | 111 | 93 | 91 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 52 | 55 | 62 | 67 | 96 | 99 | 103 | 114 | 144 | 152 | 170 | 177 |
PBT PBTCr | 270 | 462 | 648 | 720 | 340 | 240 | 523 | 334 | 387 | 487 | 338 | 386 |
| 97 | 156 | 226 | 246 | 92 | 63 | 146 | 84 | 94 | 105 | 70 | 82 | |
PAT PATCr | 173 | 306 | 422 | 474 | 248 | 177 | 377 | 251 | 293 | 382 | 267 | 304 |
Growth PAT Growth% | -59.6 | 76.8 | 38.0 | 12.3 | -47.6 | -28.8 | 113.4 | -33.5 | 17.1 | 30.1 | -29.9 | 8.1 |
NPM NPM% | 27.3 | 31.1 | 32.0 | 32.9 | 23.9 | 15.0 | 26.3 | 18.7 | 20.2 | 24.1 | 18.2 | 20.1 |
| 5.2 | 10.1 | 21.1 | 18.4 | 9.8 | 7.4 | 16.1 | 12.3 | 14.4 | 18.8 | 13.1 | 14.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 635 | 982 | 1,319 | 1,441 | 1,038 | 1,177 | 1,436 | 1,342 | 1,449 | 1,585 | 1,473 | 1,511 |
Growth Revenue Growth% | -22.9 | 54.7 | 34.3 | 9.2 | -27.9 | 13.4 | 22.0 | -6.6 | 8.0 | 9.3 | -7.1 | 4.9 |
| 564 | 686 | 786 | 845 | 783 | 891 | 895 | 973 | 1,012 | 1,057 | 1,058 | 1,039 | |
| 71 | 295 | 533 | 596 | 256 | 287 | 541 | 369 | 438 | 528 | 415 | 472 | |
OPM OPM% | 11.1 | 30.1 | 40.4 | 41.4 | 24.6 | 24.4 | 37.7 | 27.5 | 30.2 | 33.3 | 28.1 | 31.2 |
| 252 | 221 | 178 | 191 | 181 | 52 | 86 | 80 | 94 | 111 | 93 | 91 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 52 | 55 | 62 | 67 | 96 | 99 | 103 | 114 | 144 | 152 | 170 | 177 |
PBT PBTCr | 270 | 462 | 648 | 720 | 340 | 240 | 523 | 334 | 387 | 487 | 338 | 386 |
| 97 | 156 | 226 | 246 | 92 | 63 | 146 | 84 | 94 | 105 | 70 | 82 | |
PAT PATCr | 173 | 306 | 422 | 474 | 248 | 177 | 377 | 251 | 293 | 382 | 267 | 304 |
Growth PAT Growth% | -59.6 | 76.8 | 38.0 | 12.3 | -47.6 | -28.8 | 113.4 | -33.5 | 17.1 | 30.1 | -29.9 | 8.1 |
NPM NPM% | 27.3 | 31.1 | 32.0 | 32.9 | 23.9 | 15.0 | 26.3 | 18.7 | 20.2 | 24.1 | 18.2 | 20.1 |
| 5.2 | 10.1 | 21.1 | 18.4 | 9.8 | 7.4 | 16.1 | 12.3 | 14.4 | 18.8 | 13.1 | 14.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 168 | 133 | 258 | 258 | 237 | 237 | 203 | 203 | 203 | 203 | 203 |
Reserves ReservesCr | 3,285 | 2,672 | 2,542 | 2,825 | 2,526 | 2,583 | 1,938 | 2,041 | 2,250 | 2,434 | 2,506 |
| 255 | 268 | 422 | 510 | 472 | 504 | 371 | 380 | 356 | 410 | 462 | |
| 20 | 19 | 19 | 16 | 66 | 66 | 67 | 67 | 80 | 163 | 34 | |
| 3,728 | 3,092 | 3,241 | 3,609 | 3,301 | 3,390 | 2,580 | 2,692 | 2,889 | 3,211 | 3,206 | |
| 3,270 | 2,584 | 2,605 | 2,797 | 2,316 | 2,359 | 1,433 | 1,391 | 1,464 | 1,569 | 1,400 | |
| 458 | 509 | 636 | 812 | 985 | 1,032 | 1,147 | 1,300 | 1,425 | 1,642 | 1,806 | |
| 3,728 | 3,092 | 3,241 | 3,609 | 3,301 | 3,390 | 2,580 | 2,692 | 2,889 | 3,211 | 3,206 |
| 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 | 168 | 133 | 258 | 258 | 237 | 237 | 203 | 203 | 203 | 203 | 203 |
Reserves ReservesCr | 3,285 | 2,672 | 2,542 | 2,825 | 2,526 | 2,583 | 1,938 | 2,041 | 2,250 | 2,434 | 2,506 |
| 255 | 268 | 422 | 510 | 472 | 504 | 371 | 380 | 356 | 410 | 462 | |
| 20 | 19 | 19 | 16 | 66 | 66 | 67 | 67 | 80 | 163 | 34 | |
| 3,728 | 3,092 | 3,241 | 3,609 | 3,301 | 3,390 | 2,580 | 2,692 | 2,889 | 3,211 | 3,206 | |
| 3,270 | 2,584 | 2,605 | 2,797 | 2,316 | 2,359 | 1,433 | 1,391 | 1,464 | 1,569 | 1,400 | |
| 458 | 509 | 636 | 812 | 985 | 1,032 | 1,147 | 1,300 | 1,425 | 1,642 | 1,806 | |
| 3,728 | 3,092 | 3,241 | 3,609 | 3,301 | 3,390 | 2,580 | 2,692 | 2,889 | 3,211 | 3,206 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -24 | 118 | 529 | 424 | 58 | 291 | 360 | 212 | 253 | 434 | 157 | |
| 145 | -588 | -397 | -254 | 687 | -360 | 693 | -102 | -141 | -338 | -14 | |
| -101 | -81 | -213 | -173 | -562 | -131 | -1,033 | -122 | -85 | -134 | -141 | |
Net Cash Flow Net Cash FlowCr | 20 | -550 | -82 | -3 | 184 | -200 | 20 | -12 | 27 | -37 | 2 |
Free Cash Flow Free Cash FlowCr | -122 | 12 | 322 | 215 | -142 | 154 | 144 | -33 | -52 | 137 | -140 |
CFO To PAT CFO To PAT% | -13.8 | 38.5 | 125.3 | 89.4 | 23.4 | 164.6 | 95.5 | 84.6 | 86.4 | 113.8 | 58.8 |
CFO To EBITDA CFO To EBITDA% | -33.9 | 39.9 | 99.2 | 71.1 | 22.7 | 101.3 | 66.5 | 57.5 | 57.9 | 82.3 | 37.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -24 | 118 | 529 | 424 | 58 | 291 | 360 | 212 | 253 | 434 | 157 | |
| 145 | -588 | -397 | -254 | 687 | -360 | 693 | -102 | -141 | -338 | -14 | |
| -101 | -81 | -213 | -173 | -562 | -131 | -1,033 | -122 | -85 | -134 | -141 | |
Net Cash Flow Net Cash FlowCr | 20 | -550 | -82 | -3 | 184 | -200 | 20 | -12 | 27 | -37 | 2 |
Free Cash Flow Free Cash FlowCr | -122 | 12 | 322 | 215 | -142 | 154 | 144 | -33 | -52 | 137 | -140 |
CFO To PAT CFO To PAT% | -13.8 | 38.5 | 125.3 | 89.4 | 23.4 | 164.6 | 95.5 | 84.6 | 86.4 | 113.8 | 58.8 |
CFO To EBITDA CFO To EBITDA% | -33.9 | 39.9 | 99.2 | 71.1 | 22.7 | 101.3 | 66.5 | 57.5 | 57.9 | 82.3 | 37.9 |
| 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 | 3,652 | 4,181 | 5,043 | 4,096 | 2,412 | 3,568 | 3,753 | 2,900 | 5,662 | 6,579 | 5,764 | 5,006 |
Price To Earnings Price To Earnings | 21.1 | 13.7 | 11.9 | 8.6 | 9.7 | 20.2 | 9.9 | 11.6 | 19.3 | 17.2 | 21.6 | 16.5 |
Price To Sales Price To Sales | 5.8 | 4.3 | 3.8 | 2.8 | 2.3 | 3.0 | 2.6 | 2.2 | 3.9 | 4.2 | 3.9 | 3.3 |
Price To Book Price To Book | 1.1 | 1.5 | 1.8 | 1.3 | 0.9 | 1.3 | 1.8 | 1.3 | 2.3 | 2.5 | 2.1 | 1.9 |
EV To EBITDA EV To EBITDA | 11.4 | 7.1 | 5.5 | 3.1 | 2.4 | 6.9 | 5.4 | 5.7 | 11.1 | 10.8 | 12.2 | 9.0 |
GPM GPM% | 70.4 | 72.4 | 80.4 | 80.3 | 80.2 | 72.5 | 78.9 | 74.4 | 73.0 | 73.4 | 71.5 | 71.5 |
OPM OPM% | 11.1 | 30.1 | 40.4 | 41.4 | 24.6 | 24.4 | 37.7 | 27.5 | 30.2 | 33.3 | 28.1 | 31.2 |
NPM NPM% | 27.3 | 31.1 | 32.0 | 32.9 | 23.9 | 15.0 | 26.3 | 18.7 | 20.2 | 24.1 | 18.2 | 20.1 |
ROCE ROCE% | 7.8 | 16.5 | 23.1 | 23.4 | 12.3 | 8.5 | 24.5 | 14.9 | 15.8 | 18.4 | 12.5 | 12.5 |
ROE ROE% | 5.0 | 10.9 | 15.1 | 15.4 | 9.0 | 6.3 | 17.6 | 11.2 | 12.0 | 14.5 | 9.9 | 9.9 |
ROA ROA% | 4.6 | 9.9 | 13.0 | 13.1 | 7.5 | 5.2 | 14.6 | 9.3 | 10.2 | 11.9 | 8.3 | 8.3 |
| 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 | 3,652 | 4,181 | 5,043 | 4,096 | 2,412 | 3,568 | 3,753 | 2,900 | 5,662 | 6,579 | 5,764 | 5,006 |
Price To Earnings Price To Earnings | 21.1 | 13.7 | 11.9 | 8.6 | 9.7 | 20.2 | 9.9 | 11.6 | 19.3 | 17.2 | 21.6 | 16.5 |
Price To Sales Price To Sales | 5.8 | 4.3 | 3.8 | 2.8 | 2.3 | 3.0 | 2.6 | 2.2 | 3.9 | 4.2 | 3.9 | 3.3 |
Price To Book Price To Book | 1.1 | 1.5 | 1.8 | 1.3 | 0.9 | 1.3 | 1.8 | 1.3 | 2.3 | 2.5 | 2.1 | 1.9 |
EV To EBITDA EV To EBITDA | 11.4 | 7.1 | 5.5 | 3.1 | 2.4 | 6.9 | 5.4 | 5.7 | 11.1 | 10.8 | 12.2 | 9.0 |
GPM GPM% | 70.4 | 72.4 | 80.4 | 80.3 | 80.2 | 72.5 | 78.9 | 74.4 | 73.0 | 73.4 | 71.5 | 71.5 |
OPM OPM% | 11.1 | 30.1 | 40.4 | 41.4 | 24.6 | 24.4 | 37.7 | 27.5 | 30.2 | 33.3 | 28.1 | 31.2 |
NPM NPM% | 27.3 | 31.1 | 32.0 | 32.9 | 23.9 | 15.0 | 26.3 | 18.7 | 20.2 | 24.1 | 18.2 | 20.1 |
ROCE ROCE% | 7.8 | 16.5 | 23.1 | 23.4 | 12.3 | 8.5 | 24.5 | 14.9 | 15.8 | 18.4 | 12.5 | 12.5 |
ROE ROE% | 5.0 | 10.9 | 15.1 | 15.4 | 9.0 | 6.3 | 17.6 | 11.2 | 12.0 | 14.5 | 9.9 | 9.9 |
ROA ROA% | 4.6 | 9.9 | 13.0 | 13.1 | 7.5 | 5.2 | 14.6 | 9.3 | 10.2 | 11.9 | 8.3 | 8.3 |
Documents — MOIL Ltd
Concall Transcript Summaries — MOIL Ltd