| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,720 | 5,260 | 6,485 | 5,528 | 5,196 | 5,345 | 6,131 | 5,179 | 4,543 | 4,868 | 6,233 | 5,812 | |
Growth YoY Revenue Growth YoY% | 39.9 | 34.5 | 31.0 | 26.2 | 10.1 | 1.6 | -5.5 | -6.3 | -12.6 | -8.9 | 1.7 | 12.2 |
| 4,416 | 4,755 | 5,934 | 5,050 | 4,753 | 4,904 | 5,575 | 4,723 | 4,150 | 4,432 | 5,682 | 5,267 | |
| 304 | 505 | 551 | 478 | 443 | 441 | 556 | 456 | 393 | 436 | 550 | 545 | |
OPM OPM% | 6.4 | 9.6 | 8.5 | 8.7 | 8.5 | 8.3 | 9.1 | 8.8 | 8.7 | 9.0 | 8.8 | 9.4 |
| 28 | 29 | 13 | 31 | 29 | 48 | 57 | 31 | 44 | 0 | 21 | 34 | |
Interest Expense Interest ExpenseCr | 153 | 156 | 153 | 155 | 167 | 166 | 193 | 164 | 172 | 196 | 213 | 198 |
Depreciation DepreciationCr | 53 | 53 | 52 | 54 | 55 | 54 | 54 | 55 | 57 | 59 | 65 | 69 |
PBT PBTCr | 125 | 325 | 358 | 300 | 250 | 270 | 367 | 268 | 209 | 182 | 294 | 312 |
| 39 | 94 | 119 | 77 | 76 | 64 | 102 | 64 | 41 | 46 | 77 | 83 | |
| 86 | 231 | 239 | 223 | 175 | 206 | 265 | 205 | 167 | 135 | 217 | 229 | |
Growth YoY PAT Growth YoY% | -37.1 | 37.2 | 17.6 | 20.8 | 102.1 | -10.9 | 11.0 | -8.0 | -4.3 | -34.3 | -18.2 | 11.8 |
NPM NPM% | 1.8 | 4.4 | 3.7 | 4.0 | 3.4 | 3.9 | 4.3 | 4.0 | 3.7 | 2.8 | 3.5 | 3.9 |
| 1.2 | 3.5 | 3.8 | 3.3 | 2.6 | 3.1 | 4.0 | 3.1 | 2.5 | 1.9 | 3.3 | 3.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,720 | 5,260 | 6,485 | 5,528 | 5,196 | 5,345 | 6,131 | 5,179 | 4,543 | 4,868 | 6,233 | 5,812 | |
Growth YoY Revenue Growth YoY% | 39.9 | 34.5 | 31.0 | 26.2 | 10.1 | 1.6 | -5.5 | -6.3 | -12.6 | -8.9 | 1.7 | 12.2 |
| 4,416 | 4,755 | 5,934 | 5,050 | 4,753 | 4,904 | 5,575 | 4,723 | 4,150 | 4,432 | 5,682 | 5,267 | |
| 304 | 505 | 551 | 478 | 443 | 441 | 556 | 456 | 393 | 436 | 550 | 545 | |
OPM OPM% | 6.4 | 9.6 | 8.5 | 8.7 | 8.5 | 8.3 | 9.1 | 8.8 | 8.7 | 9.0 | 8.8 | 9.4 |
| 28 | 29 | 13 | 31 | 29 | 48 | 57 | 31 | 44 | 0 | 21 | 34 | |
Interest Expense Interest ExpenseCr | 153 | 156 | 153 | 155 | 167 | 166 | 193 | 164 | 172 | 196 | 213 | 198 |
Depreciation DepreciationCr | 53 | 53 | 52 | 54 | 55 | 54 | 54 | 55 | 57 | 59 | 65 | 69 |
PBT PBTCr | 125 | 325 | 358 | 300 | 250 | 270 | 367 | 268 | 209 | 182 | 294 | 312 |
| 39 | 94 | 119 | 77 | 76 | 64 | 102 | 64 | 41 | 46 | 77 | 83 | |
| 86 | 231 | 239 | 223 | 175 | 206 | 265 | 205 | 167 | 135 | 217 | 229 | |
Growth YoY PAT Growth YoY% | -37.1 | 37.2 | 17.6 | 20.8 | 102.1 | -10.9 | 11.0 | -8.0 | -4.3 | -34.3 | -18.2 | 11.8 |
NPM NPM% | 1.8 | 4.4 | 3.7 | 4.0 | 3.4 | 3.9 | 4.3 | 4.0 | 3.7 | 2.8 | 3.5 | 3.9 |
| 1.2 | 3.5 | 3.8 | 3.3 | 2.6 | 3.1 | 4.0 | 3.1 | 2.5 | 1.9 | 3.3 | 3.5 |
| 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 | 9,527 | 9,001 | 8,391 | 12,896 | 8,901 | 7,949 | 11,138 | 15,553 | 20,845 | 22,199 | 20,823 | 21,456 |
Growth Revenue Growth% | 0.1 | -5.5 | -6.8 | 53.7 | -31.0 | -10.7 | 40.1 | 39.6 | 34.0 | 6.5 | -6.2 | -1.8 |
| 8,531 | 8,331 | 7,511 | 11,296 | 7,814 | 7,030 | 10,114 | 14,094 | 19,076 | 20,281 | 18,987 | 19,531 | |
| 997 | 670 | 879 | 1,599 | 1,087 | 919 | 1,024 | 1,459 | 1,769 | 1,918 | 1,836 | 1,925 | |
OPM OPM% | 10.5 | 7.4 | 10.5 | 12.4 | 12.2 | 11.6 | 9.2 | 9.4 | 8.5 | 8.6 | 8.8 | 9.0 |
| 61 | 93 | -29 | 10 | 53 | 105 | 276 | 144 | 99 | 165 | 96 | 99 | |
Interest Expense Interest ExpenseCr | 643 | 513 | 460 | 522 | 554 | 480 | 478 | 515 | 595 | 680 | 745 | 780 |
Depreciation DepreciationCr | 248 | 203 | 172 | 193 | 199 | 181 | 187 | 203 | 212 | 216 | 235 | 249 |
PBT PBTCr | 167 | 46 | 219 | 894 | 387 | 363 | 635 | 885 | 1,061 | 1,187 | 952 | 995 |
| 86 | 38 | 80 | 327 | 73 | 79 | 141 | 239 | 321 | 319 | 228 | 247 | |
PAT PATCr | 82 | 8 | 139 | 568 | 314 | 283 | 494 | 646 | 740 | 868 | 724 | 748 |
Growth PAT Growth% | 32.7 | -89.7 | 1,550.8 | 309.1 | -44.7 | -9.9 | 74.5 | 30.8 | 14.6 | 17.3 | -16.6 | -12.0 |
NPM NPM% | 0.9 | 0.1 | 1.6 | 4.4 | 3.5 | 3.6 | 4.4 | 4.2 | 3.5 | 3.9 | 3.5 | 3.5 |
| 2.2 | 0.6 | 3.0 | 9.6 | 5.6 | 4.4 | 7.9 | 9.8 | 11.3 | 13.1 | 10.8 | 11.1 |
| 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 | 9,527 | 9,001 | 8,391 | 12,896 | 8,901 | 7,949 | 11,138 | 15,553 | 20,845 | 22,199 | 20,823 | 21,456 |
Growth Revenue Growth% | 0.1 | -5.5 | -6.8 | 53.7 | -31.0 | -10.7 | 40.1 | 39.6 | 34.0 | 6.5 | -6.2 | -1.8 |
| 8,531 | 8,331 | 7,511 | 11,296 | 7,814 | 7,030 | 10,114 | 14,094 | 19,076 | 20,281 | 18,987 | 19,531 | |
| 997 | 670 | 879 | 1,599 | 1,087 | 919 | 1,024 | 1,459 | 1,769 | 1,918 | 1,836 | 1,925 | |
OPM OPM% | 10.5 | 7.4 | 10.5 | 12.4 | 12.2 | 11.6 | 9.2 | 9.4 | 8.5 | 8.6 | 8.8 | 9.0 |
| 61 | 93 | -29 | 10 | 53 | 105 | 276 | 144 | 99 | 165 | 96 | 99 | |
Interest Expense Interest ExpenseCr | 643 | 513 | 460 | 522 | 554 | 480 | 478 | 515 | 595 | 680 | 745 | 780 |
Depreciation DepreciationCr | 248 | 203 | 172 | 193 | 199 | 181 | 187 | 203 | 212 | 216 | 235 | 249 |
PBT PBTCr | 167 | 46 | 219 | 894 | 387 | 363 | 635 | 885 | 1,061 | 1,187 | 952 | 995 |
| 86 | 38 | 80 | 327 | 73 | 79 | 141 | 239 | 321 | 319 | 228 | 247 | |
PAT PATCr | 82 | 8 | 139 | 568 | 314 | 283 | 494 | 646 | 740 | 868 | 724 | 748 |
Growth PAT Growth% | 32.7 | -89.7 | 1,550.8 | 309.1 | -44.7 | -9.9 | 74.5 | 30.8 | 14.6 | 17.3 | -16.6 | -12.0 |
NPM NPM% | 0.9 | 0.1 | 1.6 | 4.4 | 3.5 | 3.6 | 4.4 | 4.2 | 3.5 | 3.9 | 3.5 | 3.5 |
| 2.2 | 0.6 | 3.0 | 9.6 | 5.6 | 4.4 | 7.9 | 9.8 | 11.3 | 13.1 | 10.8 | 11.1 |
| 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 | 111 | 111 | 120 | 120 | 122 | 122 | 122 | 126 | 126 | 126 | 126 |
Reserves ReservesCr | 3,281 | 3,336 | 3,962 | 4,448 | 4,784 | 5,023 | 5,454 | 6,041 | 6,514 | 7,198 | 7,743 |
| 7,349 | 6,614 | 7,320 | 8,985 | 8,161 | 7,824 | 8,358 | 9,891 | 11,116 | 13,128 | 16,333 | |
| 1,256 | 719 | 705 | 803 | 492 | 246 | 204 | 174 | 170 | 376 | 1,644 | |
| 12,322 | 11,109 | 12,408 | 14,660 | 13,812 | 13,540 | 14,458 | 16,550 | 18,097 | 21,006 | 26,006 | |
| 9,365 | 8,861 | 9,638 | 11,517 | 10,865 | 10,769 | 11,453 | 13,246 | 14,875 | 17,635 | 22,243 | |
| 2,958 | 2,249 | 2,771 | 3,143 | 2,947 | 2,771 | 3,005 | 3,304 | 3,222 | 3,372 | 3,763 | |
| 12,322 | 11,109 | 12,408 | 14,660 | 13,812 | 13,540 | 14,458 | 16,550 | 18,097 | 21,006 | 26,006 |
| 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 | 111 | 111 | 120 | 120 | 122 | 122 | 122 | 126 | 126 | 126 | 126 |
Reserves ReservesCr | 3,281 | 3,336 | 3,962 | 4,448 | 4,784 | 5,023 | 5,454 | 6,041 | 6,514 | 7,198 | 7,743 |
| 7,349 | 6,614 | 7,320 | 8,985 | 8,161 | 7,824 | 8,358 | 9,891 | 11,116 | 13,128 | 16,333 | |
| 1,256 | 719 | 705 | 803 | 492 | 246 | 204 | 174 | 170 | 376 | 1,644 | |
| 12,322 | 11,109 | 12,408 | 14,660 | 13,812 | 13,540 | 14,458 | 16,550 | 18,097 | 21,006 | 26,006 | |
| 9,365 | 8,861 | 9,638 | 11,517 | 10,865 | 10,769 | 11,453 | 13,246 | 14,875 | 17,635 | 22,243 | |
| 2,958 | 2,249 | 2,771 | 3,143 | 2,947 | 2,771 | 3,005 | 3,304 | 3,222 | 3,372 | 3,763 | |
| 12,322 | 11,109 | 12,408 | 14,660 | 13,812 | 13,540 | 14,458 | 16,550 | 18,097 | 21,006 | 26,006 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 395 | 314 | 586 | 673 | 931 | 842 | 1,416 | 1,100 | 1,359 | 742 | -459 | |
| 193 | 376 | -188 | -619 | 11 | -207 | -66 | -192 | -319 | -59 | -766 | |
| -551 | -818 | -453 | 89 | -1,047 | -558 | -1,275 | -893 | -771 | -247 | 878 | |
Net Cash Flow Net Cash FlowCr | 37 | -129 | -56 | 143 | -105 | 77 | 75 | 16 | 270 | 436 | -346 |
Free Cash Flow Free Cash FlowCr | 395 | 334 | 633 | 806 | 1,029 | 894 | 1,467 | 1,224 | 1,109 | 477 | -1,401 |
CFO To PAT CFO To PAT% | 484.6 | 3,731.2 | 422.3 | 118.6 | 296.5 | 297.4 | 286.5 | 170.2 | 183.6 | 85.4 | -63.3 |
CFO To EBITDA CFO To EBITDA% | 39.7 | 46.8 | 66.6 | 42.1 | 85.7 | 91.6 | 138.3 | 75.4 | 76.8 | 38.7 | -25.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 395 | 314 | 586 | 673 | 931 | 842 | 1,416 | 1,100 | 1,359 | 742 | -459 | |
| 193 | 376 | -188 | -619 | 11 | -207 | -66 | -192 | -319 | -59 | -766 | |
| -551 | -818 | -453 | 89 | -1,047 | -558 | -1,275 | -893 | -771 | -247 | 878 | |
Net Cash Flow Net Cash FlowCr | 37 | -129 | -56 | 143 | -105 | 77 | 75 | 16 | 270 | 436 | -346 |
Free Cash Flow Free Cash FlowCr | 395 | 334 | 633 | 806 | 1,029 | 894 | 1,467 | 1,224 | 1,109 | 477 | -1,401 |
CFO To PAT CFO To PAT% | 484.6 | 3,731.2 | 422.3 | 118.6 | 296.5 | 297.4 | 286.5 | 170.2 | 183.6 | 85.4 | -63.3 |
CFO To EBITDA CFO To EBITDA% | 39.7 | 46.8 | 66.6 | 42.1 | 85.7 | 91.6 | 138.3 | 75.4 | 76.8 | 38.7 | -25.0 |
| 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 | 4,217 | 4,548 | 7,067 | 6,763 | 1,147 | 4,818 | 3,571 | 6,674 | 14,591 | 13,153 | 8,219 | 8,439 |
Price To Earnings Price To Earnings | 35.0 | 143.5 | 41.9 | 11.7 | 3.4 | 17.9 | 7.4 | 11.0 | 20.5 | 16.0 | 12.2 | 12.1 |
Price To Sales Price To Sales | 0.4 | 0.5 | 0.8 | 0.5 | 0.1 | 0.6 | 0.3 | 0.4 | 0.7 | 0.6 | 0.4 | 0.4 |
Price To Book Price To Book | 1.2 | 1.3 | 1.7 | 1.5 | 0.2 | 0.9 | 0.6 | 1.1 | 2.2 | 1.8 | 1.0 | 1.1 |
EV To EBITDA EV To EBITDA | 7.0 | 10.2 | 10.0 | 5.5 | 2.4 | 6.9 | 4.2 | 4.8 | 8.2 | 6.9 | 5.7 | 5.6 |
GPM GPM% | 18.8 | 16.3 | 19.2 | 18.6 | 20.8 | 19.0 | 15.6 | 15.0 | 13.3 | 14.1 | 14.7 | 14.7 |
OPM OPM% | 10.5 | 7.4 | 10.5 | 12.4 | 12.2 | 11.6 | 9.2 | 9.4 | 8.5 | 8.6 | 8.8 | 9.0 |
NPM NPM% | 0.9 | 0.1 | 1.6 | 4.4 | 3.5 | 3.6 | 4.4 | 4.2 | 3.5 | 3.9 | 3.5 | 3.5 |
ROCE ROCE% | 12.5 | 9.4 | 11.5 | 20.4 | 13.9 | 11.7 | 16.2 | 19.6 | 21.7 | 20.9 | 15.0 | 15.0 |
ROE ROE% | 2.4 | 0.2 | 3.4 | 12.4 | 6.4 | 5.5 | 8.9 | 10.5 | 11.2 | 11.9 | 9.2 | 9.2 |
ROA ROA% | 0.7 | 0.1 | 1.1 | 3.9 | 2.3 | 2.1 | 3.4 | 3.9 | 4.1 | 4.1 | 2.8 | 2.8 |
| 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 | 4,217 | 4,548 | 7,067 | 6,763 | 1,147 | 4,818 | 3,571 | 6,674 | 14,591 | 13,153 | 8,219 | 8,439 |
Price To Earnings Price To Earnings | 35.0 | 143.5 | 41.9 | 11.7 | 3.4 | 17.9 | 7.4 | 11.0 | 20.5 | 16.0 | 12.2 | 12.1 |
Price To Sales Price To Sales | 0.4 | 0.5 | 0.8 | 0.5 | 0.1 | 0.6 | 0.3 | 0.4 | 0.7 | 0.6 | 0.4 | 0.4 |
Price To Book Price To Book | 1.2 | 1.3 | 1.7 | 1.5 | 0.2 | 0.9 | 0.6 | 1.1 | 2.2 | 1.8 | 1.0 | 1.1 |
EV To EBITDA EV To EBITDA | 7.0 | 10.2 | 10.0 | 5.5 | 2.4 | 6.9 | 4.2 | 4.8 | 8.2 | 6.9 | 5.7 | 5.6 |
GPM GPM% | 18.8 | 16.3 | 19.2 | 18.6 | 20.8 | 19.0 | 15.6 | 15.0 | 13.3 | 14.1 | 14.7 | 14.7 |
OPM OPM% | 10.5 | 7.4 | 10.5 | 12.4 | 12.2 | 11.6 | 9.2 | 9.4 | 8.5 | 8.6 | 8.8 | 9.0 |
NPM NPM% | 0.9 | 0.1 | 1.6 | 4.4 | 3.5 | 3.6 | 4.4 | 4.2 | 3.5 | 3.9 | 3.5 | 3.5 |
ROCE ROCE% | 12.5 | 9.4 | 11.5 | 20.4 | 13.9 | 11.7 | 16.2 | 19.6 | 21.7 | 20.9 | 15.0 | 15.0 |
ROE ROE% | 2.4 | 0.2 | 3.4 | 12.4 | 6.4 | 5.5 | 8.9 | 10.5 | 11.2 | 11.9 | 9.2 | 9.2 |
ROA ROA% | 0.7 | 0.1 | 1.1 | 3.9 | 2.3 | 2.1 | 3.4 | 3.9 | 4.1 | 4.1 | 2.8 | 2.8 |
Documents — NCC Ltd
Concall Transcript Summaries — NCC Ltd