| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 437 | 492 | 564 | 578 | 585 | 576 | 603 | 605 | 627 | 721 | 742 | 780 | |
Growth YoY Revenue Growth YoY% | 43.9 | 34.0 | 17.0 | 6.8 | 4.8 | 7.2 | 25.2 | 23.1 | 28.8 | |||
Interest Expended Interest ExpendedCr | 174 | 184 | 204 | 209 | 205 | 214 | 200 | 216 | 208 | 231 | 239 | 260 |
Expenses ExpensesCr | 153 | 200 | 242 | 245 | 243 | 267 | 366 | 282 | 292 | 354 | 320 | 366 |
| 109 | 108 | 118 | 123 | 137 | 96 | 36 | 107 | 128 | 136 | 183 | 154 | |
FPM FPM% | 25.1 | 22.0 | 20.9 | 21.3 | 23.4 | 16.6 | 6.0 | 17.6 | 20.3 | 18.8 | 24.7 | 19.7 |
| 3 | 5 | 0 | 5 | 1 | 5 | 4 | 2 | 1 | 3 | 3 | 3 | |
Depreciation DepreciationCr | 4 | 5 | 5 | 4 | 3 | 6 | 5 | 4 | 5 | 5 | 5 | 4 |
PBT PBTCr | 107 | 108 | 114 | 123 | 134 | 94 | 35 | 104 | 121 | 135 | 176 | 153 |
| 28 | 26 | 28 | 30 | 37 | 21 | -3 | 26 | 30 | 33 | 43 | 39 | |
| 79 | 82 | 86 | 94 | 96 | 73 | 38 | 78 | 91 | 102 | 133 | 114 | |
Growth YoY PAT Growth YoY% | 3.2 | 21.1 | -10.8 | -55.1 | -16.4 | -5.4 | 39.0 | 245.6 | 45.8 | |||
NPM NPM% | 18.2 | 16.7 | 15.2 | 16.2 | 16.4 | 12.7 | 6.4 | 12.9 | 14.5 | 14.1 | 17.9 | 14.6 |
| 8.6 | 8.8 | 9.7 | 10.5 | 7.6 | 4.7 | 2.3 | 5.0 | 5.7 | 6.2 | 8.2 | 7.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 437 | 492 | 564 | 578 | 585 | 576 | 603 | 605 | 627 | 721 | 742 | 780 | |
Growth YoY Revenue Growth YoY% | 43.9 | 34.0 | 17.0 | 6.8 | 4.8 | 7.2 | 25.2 | 23.1 | 28.8 | |||
Interest Expended Interest ExpendedCr | 174 | 184 | 204 | 209 | 205 | 214 | 200 | 216 | 208 | 231 | 239 | 260 |
Expenses ExpensesCr | 153 | 200 | 242 | 245 | 243 | 267 | 366 | 282 | 292 | 354 | 320 | 366 |
| 109 | 108 | 118 | 123 | 137 | 96 | 36 | 107 | 128 | 136 | 183 | 154 | |
FPM FPM% | 25.1 | 22.0 | 20.9 | 21.3 | 23.4 | 16.6 | 6.0 | 17.6 | 20.3 | 18.8 | 24.7 | 19.7 |
| 3 | 5 | 0 | 5 | 1 | 5 | 4 | 2 | 1 | 3 | 3 | 3 | |
Depreciation DepreciationCr | 4 | 5 | 5 | 4 | 3 | 6 | 5 | 4 | 5 | 5 | 5 | 4 |
PBT PBTCr | 107 | 108 | 114 | 123 | 134 | 94 | 35 | 104 | 121 | 135 | 176 | 153 |
| 28 | 26 | 28 | 30 | 37 | 21 | -3 | 26 | 30 | 33 | 43 | 39 | |
| 79 | 82 | 86 | 94 | 96 | 73 | 38 | 78 | 91 | 102 | 133 | 114 | |
Growth YoY PAT Growth YoY% | 3.2 | 21.1 | -10.8 | -55.1 | -16.4 | -5.4 | 39.0 | 245.6 | 45.8 | |||
NPM NPM% | 18.2 | 16.7 | 15.2 | 16.2 | 16.4 | 12.7 | 6.4 | 12.9 | 14.5 | 14.1 | 17.9 | 14.6 |
| 8.6 | 8.8 | 9.7 | 10.5 | 7.6 | 4.7 | 2.3 | 5.0 | 5.7 | 6.2 | 8.2 | 7.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 602 | 633 | 681 | 910 | 1,305 | 1,890 | 2,342 | 2,690 | 2,870 |
Growth Revenue Growth% | 5.2 | 7.6 | 33.5 | 43.5 | 44.8 | 23.9 | 14.9 | 21.1 | |
Interest Expended Interest ExpendedCr | 302 | 309 | 323 | 411 | 557 | 726 | 828 | 895 | 938 |
Expenses ExpensesCr | 136 | 174 | 256 | 248 | 419 | 742 | 1,121 | 1,243 | 1,332 |
| 164 | 150 | 103 | 251 | 329 | 422 | 392 | 553 | 600 | |
FPM FPM% | 27.2 | 23.6 | 15.1 | 27.6 | 25.2 | 22.3 | 16.7 | 20.6 | 20.9 |
| 16 | 2 | 4 | 7 | 6 | 16 | 14 | 10 | 11 | |
Depreciation DepreciationCr | 5 | 7 | 7 | 10 | 12 | 17 | 18 | 19 | 19 |
PBT PBTCr | 175 | 144 | 100 | 248 | 321 | 420 | 386 | 536 | 584 |
| 59 | 42 | 23 | 66 | 79 | 103 | 85 | 132 | 145 | |
PAT PATCr | 115 | 103 | 77 | 182 | 242 | 318 | 301 | 404 | 439 |
Growth PAT Growth% | -10.8 | -25.6 | 137.5 | 33.1 | 31.2 | -5.2 | 33.9 | 53.7 | |
NPM NPM% | 19.2 | 16.3 | 11.2 | 20.0 | 18.6 | 16.8 | 12.9 | 15.0 | 15.3 |
| 12.7 | 11.1 | 7.7 | 19.5 | 25.9 | 34.6 | 20.1 | 25.0 | 27.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 602 | 633 | 681 | 910 | 1,305 | 1,890 | 2,342 | 2,690 | 2,870 |
Growth Revenue Growth% | 5.2 | 7.6 | 33.5 | 43.5 | 44.8 | 23.9 | 14.9 | 21.1 | |
Interest Expended Interest ExpendedCr | 302 | 309 | 323 | 411 | 557 | 726 | 828 | 895 | 938 |
Expenses ExpensesCr | 136 | 174 | 256 | 248 | 419 | 742 | 1,121 | 1,243 | 1,332 |
| 164 | 150 | 103 | 251 | 329 | 422 | 392 | 553 | 600 | |
FPM FPM% | 27.2 | 23.6 | 15.1 | 27.6 | 25.2 | 22.3 | 16.7 | 20.6 | 20.9 |
| 16 | 2 | 4 | 7 | 6 | 16 | 14 | 10 | 11 | |
Depreciation DepreciationCr | 5 | 7 | 7 | 10 | 12 | 17 | 18 | 19 | 19 |
PBT PBTCr | 175 | 144 | 100 | 248 | 321 | 420 | 386 | 536 | 584 |
| 59 | 42 | 23 | 66 | 79 | 103 | 85 | 132 | 145 | |
PAT PATCr | 115 | 103 | 77 | 182 | 242 | 318 | 301 | 404 | 439 |
Growth PAT Growth% | -10.8 | -25.6 | 137.5 | 33.1 | 31.2 | -5.2 | 33.9 | 53.7 | |
NPM NPM% | 19.2 | 16.3 | 11.2 | 20.0 | 18.6 | 16.8 | 12.9 | 15.0 | 15.3 |
| 12.7 | 11.1 | 7.7 | 19.5 | 25.9 | 34.6 | 20.1 | 25.0 | 27.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 78 | 87 | 88 | 89 | 89 | 89 | 161 | 162 |
Reserves ReservesCr | 1,014 | 1,336 | 1,412 | 1,568 | 1,784 | 2,142 | 3,272 | 3,734 |
Borrowings BorrowingsCr | 2,925 | 2,921 | 3,932 | 5,983 | 7,035 | 9,048 | 9,860 | 12,258 |
Other Liabilities Other LiabilitiesCr | 261 | 252 | 265 | 335 | 464 | 429 | 344 | 591 |
Total Liabilities Total LiabilitiesCr | 4,278 | 4,597 | 5,697 | 7,974 | 9,372 | 11,708 | 13,638 | 16,745 |
| 35 | 59 | 58 | ||||||
Cash Equivalents Cash EquivalentsCr | 243 | 410 | 466 | 803 | 423 | 408 | 647 | 497 |
Other Assets Other AssetsCr | 4,035 | 4,187 | 5,231 | 7,172 | 8,949 | 11,264 | 12,932 | 16,190 |
Total Assets Total AssetsCr | 4,278 | 4,597 | 5,697 | 7,974 | 9,372 | 11,708 | 13,638 | 16,745 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 78 | 87 | 88 | 89 | 89 | 89 | 161 | 162 |
Reserves ReservesCr | 1,014 | 1,336 | 1,412 | 1,568 | 1,784 | 2,142 | 3,272 | 3,734 |
Borrowings BorrowingsCr | 2,925 | 2,921 | 3,932 | 5,983 | 7,035 | 9,048 | 9,860 | 12,258 |
Other Liabilities Other LiabilitiesCr | 261 | 252 | 265 | 335 | 464 | 429 | 344 | 591 |
Total Liabilities Total LiabilitiesCr | 4,278 | 4,597 | 5,697 | 7,974 | 9,372 | 11,708 | 13,638 | 16,745 |
| 35 | 59 | 58 | ||||||
Cash Equivalents Cash EquivalentsCr | 243 | 410 | 466 | 803 | 423 | 408 | 647 | 497 |
Other Assets Other AssetsCr | 4,035 | 4,187 | 5,231 | 7,172 | 8,949 | 11,264 | 12,932 | 16,190 |
Total Assets Total AssetsCr | 4,278 | 4,597 | 5,697 | 7,974 | 9,372 | 11,708 | 13,638 | 16,745 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -336 | -54 | -711 | -1,326 | -1,296 | -2,134 | -1,047 | -1,541 | |
| -36 | -26 | -201 | -386 | -119 | 36 | -388 | -851 | |
| 375 | 223 | 977 | 2,028 | 928 | 2,045 | 1,586 | 2,292 | |
Net Cash Flow Net Cash FlowCr | 4 | 142 | 65 | 317 | -487 | -53 | 151 | -100 |
Free Cash Flow Free Cash FlowCr | -343 | -65 | -715 | -1,338 | -1,285 | -2,148 | -1,065 | -1,556 |
CFO To EBITDA CFO To EBITDA% | -204.9 | -36.2 | -693.2 | -528.2 | -393.9 | -505.6 | -267.1 | -278.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -336 | -54 | -711 | -1,326 | -1,296 | -2,134 | -1,047 | -1,541 | |
| -36 | -26 | -201 | -386 | -119 | 36 | -388 | -851 | |
| 375 | 223 | 977 | 2,028 | 928 | 2,045 | 1,586 | 2,292 | |
Net Cash Flow Net Cash FlowCr | 4 | 142 | 65 | 317 | -487 | -53 | 151 | -100 |
Free Cash Flow Free Cash FlowCr | -343 | -65 | -715 | -1,338 | -1,285 | -2,148 | -1,065 | -1,556 |
CFO To EBITDA CFO To EBITDA% | -204.9 | -36.2 | -693.2 | -528.2 | -393.9 | -505.6 | -267.1 | -278.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,698 | 3,339 | 5,095 | ||||||
Price To Earnings Price To Earnings | 8.9 | 8.2 | 11.6 | ||||||
Price To Sales Price To Sales | 1.1 | 1.2 | 1.8 | ||||||
Price To Book Price To Book | 0.8 | 0.9 | 1.3 | ||||||
EV To EBITDA EV To EBITDA | 30.4 | 27.3 | 28.2 | ||||||
FPM FPM% | 27.3 | 23.6 | 15.1 | 27.6 | 25.2 | 22.3 | 16.7 | 20.6 | 20.9 |
NPM NPM% | 19.2 | 16.3 | 11.2 | 20.0 | 18.6 | 16.8 | 12.9 | 15.0 | 15.3 |
ROCE ROCE% | 11.9 | 10.4 | 7.8 | 8.6 | 9.9 | 10.2 | 9.1 | 8.8 | 8.8 |
ROE ROE% | 10.6 | 7.2 | 5.1 | 11.0 | 12.9 | 14.2 | 8.8 | 10.4 | 10.4 |
ROA ROA% | 2.7 | 2.2 | 1.3 | 2.3 | 2.6 | 2.7 | 2.2 | 2.4 | 2.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,698 | 3,339 | 5,095 | ||||||
Price To Earnings Price To Earnings | 8.9 | 8.2 | 11.6 | ||||||
Price To Sales Price To Sales | 1.1 | 1.2 | 1.8 | ||||||
Price To Book Price To Book | 0.8 | 0.9 | 1.3 | ||||||
EV To EBITDA EV To EBITDA | 30.4 | 27.3 | 28.2 | ||||||
FPM FPM% | 27.3 | 23.6 | 15.1 | 27.6 | 25.2 | 22.3 | 16.7 | 20.6 | 20.9 |
NPM NPM% | 19.2 | 16.3 | 11.2 | 20.0 | 18.6 | 16.8 | 12.9 | 15.0 | 15.3 |
ROCE ROCE% | 11.9 | 10.4 | 7.8 | 8.6 | 9.9 | 10.2 | 9.1 | 8.8 | 8.8 |
ROE ROE% | 10.6 | 7.2 | 5.1 | 11.0 | 12.9 | 14.2 | 8.8 | 10.4 | 10.4 |
ROA ROA% | 2.7 | 2.2 | 1.3 | 2.3 | 2.6 | 2.7 | 2.2 | 2.4 | 2.4 |
Documents — Northern Arc Capital Ltd
Concall Transcript Summaries — Northern Arc Capital Ltd