| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 90 | 123 | 117 | 89 | 109 | 145 | 119 | 87 | 90 | 175 | 137 | 107 | |
Growth YoY Revenue Growth YoY% | 8.6 | 28.7 | 2.3 | 21.3 | 17.9 | 1.8 | -1.9 | -17.3 | 20.1 | 15.8 | 23.3 | |
| 77 | 103 | 99 | 78 | 92 | 122 | 100 | 74 | 60 | 139 | 129 | 91 | |
| 13 | 20 | 18 | 11 | 17 | 23 | 18 | 13 | 31 | 35 | 8 | 16 | |
OPM OPM% | 14.6 | 16.2 | 15.1 | 12.1 | 15.9 | 15.8 | 15.5 | 14.7 | 33.8 | 20.2 | 6.1 | 15.2 |
| -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 5 | 0 | |
Interest Expense Interest ExpenseCr | 5 | 5 | 2 | 2 | 2 | 2 | 3 | 2 | 1 | 1 | 2 | 1 |
Depreciation DepreciationCr | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 |
PBT PBTCr | 7 | 15 | 16 | 8 | 15 | 21 | 15 | 11 | 29 | 34 | 11 | 15 |
| 2 | 4 | 5 | 2 | 5 | 5 | 4 | 3 | 7 | 8 | 3 | 4 | |
| 5 | 11 | 11 | 6 | 10 | 15 | 11 | 8 | 21 | 26 | 8 | 11 | |
Growth YoY PAT Growth YoY% | 17.6 | 258.5 | 15.5 | 100.8 | 41.9 | 3.2 | 26.9 | 106.1 | 69.5 | -25.5 | 37.6 | |
NPM NPM% | 5.8 | 8.8 | 9.3 | 7.1 | 9.5 | 10.5 | 9.4 | 9.2 | 23.7 | 14.9 | 6.0 | 10.3 |
| 0.9 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.3 | 0.1 | 0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 90 | 123 | 117 | 89 | 109 | 145 | 119 | 87 | 90 | 175 | 137 | 107 | |
Growth YoY Revenue Growth YoY% | 8.6 | 28.7 | 2.3 | 21.3 | 17.9 | 1.8 | -1.9 | -17.3 | 20.1 | 15.8 | 23.3 | |
| 77 | 103 | 99 | 78 | 92 | 122 | 100 | 74 | 60 | 139 | 129 | 91 | |
| 13 | 20 | 18 | 11 | 17 | 23 | 18 | 13 | 31 | 35 | 8 | 16 | |
OPM OPM% | 14.6 | 16.2 | 15.1 | 12.1 | 15.9 | 15.8 | 15.5 | 14.7 | 33.8 | 20.2 | 6.1 | 15.2 |
| -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 5 | 0 | |
Interest Expense Interest ExpenseCr | 5 | 5 | 2 | 2 | 2 | 2 | 3 | 2 | 1 | 1 | 2 | 1 |
Depreciation DepreciationCr | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 |
PBT PBTCr | 7 | 15 | 16 | 8 | 15 | 21 | 15 | 11 | 29 | 34 | 11 | 15 |
| 2 | 4 | 5 | 2 | 5 | 5 | 4 | 3 | 7 | 8 | 3 | 4 | |
| 5 | 11 | 11 | 6 | 10 | 15 | 11 | 8 | 21 | 26 | 8 | 11 | |
Growth YoY PAT Growth YoY% | 17.6 | 258.5 | 15.5 | 100.8 | 41.9 | 3.2 | 26.9 | 106.1 | 69.5 | -25.5 | 37.6 | |
NPM NPM% | 5.8 | 8.8 | 9.3 | 7.1 | 9.5 | 10.5 | 9.4 | 9.2 | 23.7 | 14.9 | 6.0 | 10.3 |
| 0.9 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.3 | 0.1 | 0.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 223 | 219 | 213 | 314 | 366 | 417 | 462 | 490 | 510 |
Growth Revenue Growth% | -1.8 | -2.7 | 47.5 | 16.5 | 13.8 | 10.9 | 5.9 | 10.7 | |
| 204 | 195 | 182 | 276 | 317 | 353 | 393 | 403 | 419 | |
| 19 | 24 | 31 | 39 | 49 | 63 | 69 | 87 | 91 | |
OPM OPM% | 8.5 | 10.8 | 14.6 | 12.3 | 13.4 | 15.2 | 15.0 | 17.8 | 17.8 |
| 0 | 0 | 0 | 0 | 1 | 0 | 1 | 6 | 6 | |
Interest Expense Interest ExpenseCr | 13 | 16 | 15 | 16 | 18 | 17 | 9 | 6 | 6 |
Depreciation DepreciationCr | 1 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 5 | 4 | 13 | 20 | 30 | 45 | 59 | 85 | 89 |
| 1 | 1 | 3 | 5 | 8 | 12 | 16 | 21 | 22 | |
PAT PATCr | 3 | 3 | 10 | 15 | 22 | 32 | 43 | 64 | 67 |
Growth PAT Growth% | -9.4 | 205.7 | 52.5 | 50.5 | 45.2 | 33.9 | 47.6 | 48.7 | |
NPM NPM% | 1.6 | 1.4 | 4.5 | 4.7 | 6.1 | 7.7 | 9.3 | 13.0 | 13.1 |
| 0.5 | 0.5 | 1.5 | 2.3 | 3.4 | 0.4 | 0.4 | 0.7 | 0.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 223 | 219 | 213 | 314 | 366 | 417 | 462 | 490 | 510 |
Growth Revenue Growth% | -1.8 | -2.7 | 47.5 | 16.5 | 13.8 | 10.9 | 5.9 | 10.7 | |
| 204 | 195 | 182 | 276 | 317 | 353 | 393 | 403 | 419 | |
| 19 | 24 | 31 | 39 | 49 | 63 | 69 | 87 | 91 | |
OPM OPM% | 8.5 | 10.8 | 14.6 | 12.3 | 13.4 | 15.2 | 15.0 | 17.8 | 17.8 |
| 0 | 0 | 0 | 0 | 1 | 0 | 1 | 6 | 6 | |
Interest Expense Interest ExpenseCr | 13 | 16 | 15 | 16 | 18 | 17 | 9 | 6 | 6 |
Depreciation DepreciationCr | 1 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 5 | 4 | 13 | 20 | 30 | 45 | 59 | 85 | 89 |
| 1 | 1 | 3 | 5 | 8 | 12 | 16 | 21 | 22 | |
PAT PATCr | 3 | 3 | 10 | 15 | 22 | 32 | 43 | 64 | 67 |
Growth PAT Growth% | -9.4 | 205.7 | 52.5 | 50.5 | 45.2 | 33.9 | 47.6 | 48.7 | |
NPM NPM% | 1.6 | 1.4 | 4.5 | 4.7 | 6.1 | 7.7 | 9.3 | 13.0 | 13.1 |
| 0.5 | 0.5 | 1.5 | 2.3 | 3.4 | 0.4 | 0.4 | 0.7 | 0.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 65 | 65 | 65 | 65 | 65 | 98 | 98 | 100 |
Reserves ReservesCr | 29 | 27 | 36 | 50 | 72 | 230 | 273 | 364 |
| 143 | 153 | 143 | 164 | 178 | 138 | 87 | 65 | |
| 10 | 23 | 32 | 27 | 21 | 9 | 8 | 9 | |
| 256 | 268 | 275 | 307 | 337 | 475 | 508 | 573 | |
| 238 | 249 | 259 | 293 | 327 | 465 | 500 | 564 | |
| 18 | 19 | 17 | 13 | 9 | 10 | 8 | 8 | |
| 256 | 268 | 275 | 307 | 337 | 475 | 508 | 573 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 65 | 65 | 65 | 65 | 65 | 98 | 98 | 100 |
Reserves ReservesCr | 29 | 27 | 36 | 50 | 72 | 230 | 273 | 364 |
| 143 | 153 | 143 | 164 | 178 | 138 | 87 | 65 | |
| 10 | 23 | 32 | 27 | 21 | 9 | 8 | 9 | |
| 256 | 268 | 275 | 307 | 337 | 475 | 508 | 573 | |
| 238 | 249 | 259 | 293 | 327 | 465 | 500 | 564 | |
| 18 | 19 | 17 | 13 | 9 | 10 | 8 | 8 | |
| 256 | 268 | 275 | 307 | 337 | 475 | 508 | 573 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 5 | 11 | 17 | 6 | 4 | -52 | -22 | 27 | |
| -2 | 0 | -1 | 1 | 2 | -3 | 1 | -2 | |
| -4 | -13 | -13 | -7 | -8 | 85 | -5 | -17 | |
Net Cash Flow Net Cash FlowCr | -1 | -2 | 4 | -1 | -3 | 30 | -26 | 9 |
Free Cash Flow Free Cash FlowCr | 3 | 11 | 16 | 5 | 3 | -54 | -22 | 26 |
CFO To PAT CFO To PAT% | 130.8 | 360.8 | 177.2 | 41.4 | 17.3 | -162.8 | -50.0 | 43.1 |
CFO To EBITDA CFO To EBITDA% | 24.1 | 48.4 | 55.1 | 15.8 | 7.8 | -82.8 | -31.1 | 31.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 5 | 11 | 17 | 6 | 4 | -52 | -22 | 27 | |
| -2 | 0 | -1 | 1 | 2 | -3 | 1 | -2 | |
| -4 | -13 | -13 | -7 | -8 | 85 | -5 | -17 | |
Net Cash Flow Net Cash FlowCr | -1 | -2 | 4 | -1 | -3 | 30 | -26 | 9 |
Free Cash Flow Free Cash FlowCr | 3 | 11 | 16 | 5 | 3 | -54 | -22 | 26 |
CFO To PAT CFO To PAT% | 130.8 | 360.8 | 177.2 | 41.4 | 17.3 | -162.8 | -50.0 | 43.1 |
CFO To EBITDA CFO To EBITDA% | 24.1 | 48.4 | 55.1 | 15.8 | 7.8 | -82.8 | -31.1 | 31.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,578 | 1,644 | 1,084 | 2,137 | |||||
Price To Earnings Price To Earnings | 49.0 | 38.0 | 16.9 | 28.0 | |||||
Price To Sales Price To Sales | 3.8 | 3.6 | 2.2 | 4.2 | |||||
Price To Book Price To Book | 4.8 | 4.4 | 2.3 | 3.5 | |||||
EV To EBITDA EV To EBITDA | 26.1 | 24.6 | 12.7 | 22.9 | |||||
GPM GPM% | 13.3 | 14.6 | 18.2 | 15.3 | 16.5 | 18.3 | 18.8 | 21.4 | 21.4 |
OPM OPM% | 8.5 | 10.8 | 14.6 | 12.3 | 13.4 | 15.2 | 15.0 | 17.8 | 17.8 |
NPM NPM% | 1.6 | 1.4 | 4.5 | 4.7 | 6.1 | 7.7 | 9.3 | 13.0 | 13.1 |
ROCE ROCE% | 7.9 | 8.6 | 11.3 | 13.1 | 15.6 | 14.0 | 15.4 | 18.1 | 18.1 |
ROE ROE% | 3.7 | 3.5 | 9.6 | 12.8 | 16.1 | 9.8 | 11.6 | 13.7 | 13.7 |
ROA ROA% | 1.4 | 1.2 | 3.5 | 4.8 | 6.6 | 6.8 | 8.5 | 11.1 | 11.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,578 | 1,644 | 1,084 | 2,137 | |||||
Price To Earnings Price To Earnings | 49.0 | 38.0 | 16.9 | 28.0 | |||||
Price To Sales Price To Sales | 3.8 | 3.6 | 2.2 | 4.2 | |||||
Price To Book Price To Book | 4.8 | 4.4 | 2.3 | 3.5 | |||||
EV To EBITDA EV To EBITDA | 26.1 | 24.6 | 12.7 | 22.9 | |||||
GPM GPM% | 13.3 | 14.6 | 18.2 | 15.3 | 16.5 | 18.3 | 18.8 | 21.4 | 21.4 |
OPM OPM% | 8.5 | 10.8 | 14.6 | 12.3 | 13.4 | 15.2 | 15.0 | 17.8 | 17.8 |
NPM NPM% | 1.6 | 1.4 | 4.5 | 4.7 | 6.1 | 7.7 | 9.3 | 13.0 | 13.1 |
ROCE ROCE% | 7.9 | 8.6 | 11.3 | 13.1 | 15.6 | 14.0 | 15.4 | 18.1 | 18.1 |
ROE ROE% | 3.7 | 3.5 | 9.6 | 12.8 | 16.1 | 9.8 | 11.6 | 13.7 | 13.7 |
ROA ROA% | 1.4 | 1.2 | 3.5 | 4.8 | 6.6 | 6.8 | 8.5 | 11.1 | 11.1 |
Documents — Motisons Jewellers Ltd
Concall Transcript Summaries — Motisons Jewellers Ltd