| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 81 | 185 | 199 | 69 | 72 | 81 | 89 | 77 | 85 | 88 | 119 | 94 | |
Growth YoY Revenue Growth YoY% | -53.6 | 9.5 | 1.3 | -61.4 | -11.3 | -56.1 | -55.4 | 12.2 | 18.2 | 9.0 | 33.7 | 21.7 |
| 31 | 120 | 231 | 29 | 32 | 32 | 34 | 32 | 33 | 37 | 43 | 37 | |
| 51 | 65 | -32 | 40 | 40 | 49 | 54 | 46 | 52 | 51 | 76 | 58 | |
OPM OPM% | 62.4 | 34.9 | -16.2 | 57.8 | 56.1 | 60.1 | 61.3 | 59.0 | 60.6 | 57.6 | 64.0 | 61.3 |
| 18 | 17 | 146 | 16 | 18 | 289 | 11 | 14 | 16 | 17 | 32 | 24 | |
Interest Expense Interest ExpenseCr | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 7 | 6 | 2 | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 3 |
PBT PBTCr | 67 | 75 | 107 | 53 | 55 | 336 | 64 | 58 | 65 | 65 | 105 | 79 |
| 20 | 25 | 58 | 14 | 14 | 85 | -12 | 15 | 17 | 14 | 28 | 20 | |
| 55 | 50 | 48 | 39 | 41 | 251 | 76 | 42 | 48 | 51 | 77 | 58 | |
Growth YoY PAT Growth YoY% | -13.1 | 6.2 | -37.0 | -22.4 | -25.1 | 402.0 | 55.9 | 7.8 | 14.6 | -79.5 | 2.3 | 37.5 |
NPM NPM% | 68.2 | 27.0 | 24.3 | 56.9 | 57.6 | 309.2 | 85.0 | 54.7 | 55.9 | 58.1 | 65.0 | 61.8 |
| 7.9 | 7.1 | 6.9 | 5.6 | 5.9 | 35.6 | 10.7 | 6.0 | 6.8 | 7.3 | 11.0 | 8.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 81 | 185 | 199 | 69 | 72 | 81 | 89 | 77 | 85 | 88 | 119 | 94 | |
Growth YoY Revenue Growth YoY% | -53.6 | 9.5 | 1.3 | -61.4 | -11.3 | -56.1 | -55.4 | 12.2 | 18.2 | 9.0 | 33.7 | 21.7 |
| 31 | 120 | 231 | 29 | 32 | 32 | 34 | 32 | 33 | 37 | 43 | 37 | |
| 51 | 65 | -32 | 40 | 40 | 49 | 54 | 46 | 52 | 51 | 76 | 58 | |
OPM OPM% | 62.4 | 34.9 | -16.2 | 57.8 | 56.1 | 60.1 | 61.3 | 59.0 | 60.6 | 57.6 | 64.0 | 61.3 |
| 18 | 17 | 146 | 16 | 18 | 289 | 11 | 14 | 16 | 17 | 32 | 24 | |
Interest Expense Interest ExpenseCr | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 7 | 6 | 2 | 3 | 2 | 2 | 2 | 3 | 3 | 3 | 3 |
PBT PBTCr | 67 | 75 | 107 | 53 | 55 | 336 | 64 | 58 | 65 | 65 | 105 | 79 |
| 20 | 25 | 58 | 14 | 14 | 85 | -12 | 15 | 17 | 14 | 28 | 20 | |
| 55 | 50 | 48 | 39 | 41 | 251 | 76 | 42 | 48 | 51 | 77 | 58 | |
Growth YoY PAT Growth YoY% | -13.1 | 6.2 | -37.0 | -22.4 | -25.1 | 402.0 | 55.9 | 7.8 | 14.6 | -79.5 | 2.3 | 37.5 |
NPM NPM% | 68.2 | 27.0 | 24.3 | 56.9 | 57.6 | 309.2 | 85.0 | 54.7 | 55.9 | 58.1 | 65.0 | 61.8 |
| 7.9 | 7.1 | 6.9 | 5.6 | 5.9 | 35.6 | 10.7 | 6.0 | 6.8 | 7.3 | 11.0 | 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 3,225 | 1,739 | 2,265 | 3,292 | 1,231 | 780 | 876 | 721 | 316 | 311 | 370 | 386 |
Growth Revenue Growth% | -46.1 | 30.3 | 45.3 | -62.6 | -36.6 | 12.3 | -17.7 | -56.1 | -1.7 | 18.9 | 21.0 | |
| 3,393 | 1,613 | 2,595 | 3,502 | 1,081 | 832 | 867 | 525 | 227 | 127 | 146 | 150 | |
| -168 | 126 | -330 | -210 | 150 | -51 | 9 | 196 | 89 | 184 | 224 | 236 | |
OPM OPM% | -5.2 | 7.3 | -14.6 | -6.4 | 12.2 | -6.5 | 1.0 | 27.1 | 28.2 | 59.0 | 60.6 | 61.1 |
| 82 | 77 | 526 | 45 | 62 | 213 | 247 | 156 | 196 | 334 | 79 | 88 | |
Interest Expense Interest ExpenseCr | 97 | 68 | 67 | 58 | 29 | 7 | 3 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 12 | 12 | 12 | 15 | 17 | 19 | 21 | 22 | 7 | 9 | 10 | 11 |
PBT PBTCr | -194 | 123 | 117 | -237 | 167 | 136 | 233 | 329 | 278 | 508 | 292 | 313 |
| 53 | 44 | 40 | 70 | 70 | 23 | 34 | 87 | 113 | 101 | 74 | 79 | |
PAT PATCr | -247 | 80 | 77 | -307 | 97 | 113 | 199 | 242 | 165 | 407 | 218 | 234 |
Growth PAT Growth% | 132.3 | -3.3 | -497.7 | 131.6 | 16.4 | 76.3 | 21.5 | -31.8 | 146.6 | -46.3 | -42.9 | |
NPM NPM% | -7.7 | 4.6 | 3.4 | -9.3 | 7.9 | 14.5 | 22.7 | 33.6 | 52.2 | 130.9 | 59.1 | 60.6 |
| 23.0 | 11.0 | -43.6 | 13.8 | 16.1 | 28.3 | 34.4 | 29.0 | 57.8 | 31.3 | 33.3 |
| 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 | 3,225 | 1,739 | 2,265 | 3,292 | 1,231 | 780 | 876 | 721 | 316 | 311 | 370 | 386 |
Growth Revenue Growth% | -46.1 | 30.3 | 45.3 | -62.6 | -36.6 | 12.3 | -17.7 | -56.1 | -1.7 | 18.9 | 21.0 | |
| 3,393 | 1,613 | 2,595 | 3,502 | 1,081 | 832 | 867 | 525 | 227 | 127 | 146 | 150 | |
| -168 | 126 | -330 | -210 | 150 | -51 | 9 | 196 | 89 | 184 | 224 | 236 | |
OPM OPM% | -5.2 | 7.3 | -14.6 | -6.4 | 12.2 | -6.5 | 1.0 | 27.1 | 28.2 | 59.0 | 60.6 | 61.1 |
| 82 | 77 | 526 | 45 | 62 | 213 | 247 | 156 | 196 | 334 | 79 | 88 | |
Interest Expense Interest ExpenseCr | 97 | 68 | 67 | 58 | 29 | 7 | 3 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 12 | 12 | 12 | 15 | 17 | 19 | 21 | 22 | 7 | 9 | 10 | 11 |
PBT PBTCr | -194 | 123 | 117 | -237 | 167 | 136 | 233 | 329 | 278 | 508 | 292 | 313 |
| 53 | 44 | 40 | 70 | 70 | 23 | 34 | 87 | 113 | 101 | 74 | 79 | |
PAT PATCr | -247 | 80 | 77 | -307 | 97 | 113 | 199 | 242 | 165 | 407 | 218 | 234 |
Growth PAT Growth% | 132.3 | -3.3 | -497.7 | 131.6 | 16.4 | 76.3 | 21.5 | -31.8 | 146.6 | -46.3 | -42.9 | |
NPM NPM% | -7.7 | 4.6 | 3.4 | -9.3 | 7.9 | 14.5 | 22.7 | 33.6 | 52.2 | 130.9 | 59.1 | 60.6 |
| 23.0 | 11.0 | -43.6 | 13.8 | 16.1 | 28.3 | 34.4 | 29.0 | 57.8 | 31.3 | 33.3 |
| 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 | 18 | 35 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 |
Reserves ReservesCr | 670 | 696 | 318 | 404 | 488 | 584 | 716 | 577 | 668 | 834 |
| 4,122 | 4,274 | 2,359 | 1,634 | 1,586 | 1,247 | 1,797 | 1,142 | 1,349 | 1,076 | |
| 72 | 98 | 81 | 93 | 104 | 113 | 105 | 33 | 31 | 31 | |
| 4,881 | 5,103 | 2,828 | 2,201 | 2,248 | 2,014 | 2,689 | 1,822 | 2,118 | 2,011 | |
| 4,467 | 4,609 | 2,354 | 1,739 | 1,695 | 1,469 | 2,214 | 1,397 | 1,725 | 1,604 | |
| 414 | 493 | 473 | 463 | 553 | 545 | 475 | 425 | 393 | 407 | |
| 4,881 | 5,103 | 2,828 | 2,201 | 2,248 | 2,014 | 2,689 | 1,822 | 2,118 | 2,011 |
| 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 | 18 | 35 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 |
Reserves ReservesCr | 670 | 696 | 318 | 404 | 488 | 584 | 716 | 577 | 668 | 834 |
| 4,122 | 4,274 | 2,359 | 1,634 | 1,586 | 1,247 | 1,797 | 1,142 | 1,349 | 1,076 | |
| 72 | 98 | 81 | 93 | 104 | 113 | 105 | 33 | 31 | 31 | |
| 4,881 | 5,103 | 2,828 | 2,201 | 2,248 | 2,014 | 2,689 | 1,822 | 2,118 | 2,011 | |
| 4,467 | 4,609 | 2,354 | 1,739 | 1,695 | 1,469 | 2,214 | 1,397 | 1,725 | 1,604 | |
| 414 | 493 | 473 | 463 | 553 | 545 | 475 | 425 | 393 | 407 | |
| 4,881 | 5,103 | 2,828 | 2,201 | 2,248 | 2,014 | 2,689 | 1,822 | 2,118 | 2,011 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -446 | 21 | 101 | 222 | 681 | 170 | 844 | -283 | 260 | -28 | |
| 304 | 84 | 60 | 255 | 11 | -72 | -551 | -272 | 165 | 257 | |
| 12 | -94 | -217 | -233 | -107 | -98 | -119 | -96 | -289 | -54 | |
Net Cash Flow Net Cash FlowCr | -130 | 11 | -56 | 245 | 585 | 0 | 175 | -651 | 136 | 176 |
Free Cash Flow Free Cash FlowCr | -461 | -3 | 67 | 187 | 647 | 148 | 811 | -390 | 236 | -50 |
CFO To PAT CFO To PAT% | -558.4 | 27.4 | -33.0 | 229.1 | 603.0 | 85.5 | 348.9 | -171.2 | 64.0 | -12.7 |
CFO To EBITDA CFO To EBITDA% | -353.3 | -6.4 | -48.2 | 148.0 | -1,334.4 | 1,917.3 | 431.7 | -317.0 | 141.8 | -12.4 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -446 | 21 | 101 | 222 | 681 | 170 | 844 | -283 | 260 | -28 | |
| 304 | 84 | 60 | 255 | 11 | -72 | -551 | -272 | 165 | 257 | |
| 12 | -94 | -217 | -233 | -107 | -98 | -119 | -96 | -289 | -54 | |
Net Cash Flow Net Cash FlowCr | -130 | 11 | -56 | 245 | 585 | 0 | 175 | -651 | 136 | 176 |
Free Cash Flow Free Cash FlowCr | -461 | -3 | 67 | 187 | 647 | 148 | 811 | -390 | 236 | -50 |
CFO To PAT CFO To PAT% | -558.4 | 27.4 | -33.0 | 229.1 | 603.0 | 85.5 | 348.9 | -171.2 | 64.0 | -12.7 |
CFO To EBITDA CFO To EBITDA% | -353.3 | -6.4 | -48.2 | 148.0 | -1,334.4 | 1,917.3 | 431.7 | -317.0 | 141.8 | -12.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 804 | 556 | 2,101 | 2,156 | 1,780 | 5,851 | 3,597 | 2,580 | 5,296 | |||
Price To Earnings Price To Earnings | 5.7 | 18.6 | 10.8 | 7.4 | 35.5 | 8.8 | 11.8 | 22.6 | ||||
Price To Sales Price To Sales | 0.2 | 0.5 | 2.7 | 2.5 | 2.5 | 18.5 | 11.6 | 7.0 | 13.7 | |||
Price To Book Price To Book | 2.1 | 1.2 | 3.8 | 3.3 | 2.3 | 9.0 | 4.9 | 2.9 | 5.9 | |||
EV To EBITDA EV To EBITDA | -4.8 | 3.9 | -29.3 | 167.3 | 1.7 | 55.7 | 13.0 | 6.2 | 17.3 | |||
GPM GPM% | 21.7 | 23.4 | 16.5 | 29.7 | 52.6 | 55.7 | 67.3 | 96.3 | 95.3 | 95.3 | 95.3 | |
OPM OPM% | -5.2 | 7.3 | -14.6 | -6.4 | 12.2 | -6.5 | 1.0 | 27.1 | 28.2 | 59.0 | 60.6 | 61.1 |
NPM NPM% | -7.7 | 4.6 | 3.4 | -9.3 | 7.9 | 14.5 | 22.7 | 33.6 | 52.2 | 130.9 | 59.1 | 60.6 |
ROCE ROCE% | 13.9 | 12.3 | -17.9 | 26.7 | 20.1 | 29.3 | 35.4 | 35.1 | 57.5 | 27.9 | 27.9 | |
ROE ROE% | 11.6 | 10.6 | -79.2 | 20.5 | 20.3 | 30.4 | 30.8 | 25.5 | 55.1 | 24.2 | 24.2 | |
ROA ROA% | 1.6 | 1.5 | -10.9 | 4.4 | 5.0 | 9.9 | 9.0 | 9.1 | 19.2 | 10.9 | 10.9 | |
| 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 | 804 | 556 | 2,101 | 2,156 | 1,780 | 5,851 | 3,597 | 2,580 | 5,296 | |||
Price To Earnings Price To Earnings | 5.7 | 18.6 | 10.8 | 7.4 | 35.5 | 8.8 | 11.8 | 22.6 | ||||
Price To Sales Price To Sales | 0.2 | 0.5 | 2.7 | 2.5 | 2.5 | 18.5 | 11.6 | 7.0 | 13.7 | |||
Price To Book Price To Book | 2.1 | 1.2 | 3.8 | 3.3 | 2.3 | 9.0 | 4.9 | 2.9 | 5.9 | |||
EV To EBITDA EV To EBITDA | -4.8 | 3.9 | -29.3 | 167.3 | 1.7 | 55.7 | 13.0 | 6.2 | 17.3 | |||
GPM GPM% | 21.7 | 23.4 | 16.5 | 29.7 | 52.6 | 55.7 | 67.3 | 96.3 | 95.3 | 95.3 | 95.3 | |
OPM OPM% | -5.2 | 7.3 | -14.6 | -6.4 | 12.2 | -6.5 | 1.0 | 27.1 | 28.2 | 59.0 | 60.6 | 61.1 |
NPM NPM% | -7.7 | 4.6 | 3.4 | -9.3 | 7.9 | 14.5 | 22.7 | 33.6 | 52.2 | 130.9 | 59.1 | 60.6 |
ROCE ROCE% | 13.9 | 12.3 | -17.9 | 26.7 | 20.1 | 29.3 | 35.4 | 35.1 | 57.5 | 27.9 | 27.9 | |
ROE ROE% | 11.6 | 10.6 | -79.2 | 20.5 | 20.3 | 30.4 | 30.8 | 25.5 | 55.1 | 24.2 | 24.2 | |
ROA ROA% | 1.6 | 1.5 | -10.9 | 4.4 | 5.0 | 9.9 | 9.0 | 9.1 | 19.2 | 10.9 | 10.9 | |
Documents — MSTC Ltd
Concall Transcript Summaries — MSTC Ltd