| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 252 | 284 | 323 | 321 | 356 | 392 | 507 | 451 | 428 | 461 | 573 | 529 | |
Growth YoY Revenue Growth YoY% | 18.8 | 30.3 | 60.0 | 52.5 | 41.0 | 37.8 | 56.8 | 40.5 | 20.3 | 17.7 | 13.1 | 17.4 |
| 231 | 260 | 296 | 294 | 325 | 358 | 475 | 436 | 422 | 446 | 543 | 495 | |
| 21 | 24 | 27 | 27 | 31 | 34 | 32 | 15 | 6 | 15 | 30 | 35 | |
OPM OPM% | 8.4 | 8.5 | 8.4 | 8.3 | 8.8 | 8.6 | 6.3 | 3.4 | 1.4 | 3.3 | 5.2 | 6.6 |
| 2 | 2 | 3 | 3 | 2 | 4 | 2 | 18 | 20 | 5 | 9 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 2 | 4 | 5 | 4 | 4 | 6 | 8 | 7 |
Depreciation DepreciationCr | 2 | 2 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | 20 | 22 | 26 | 26 | 29 | 31 | 25 | 25 | 18 | 10 | 27 | 27 |
| 0 | 0 | -4 | 1 | 9 | 8 | 7 | 7 | 5 | 3 | 7 | 7 | |
| 19 | 22 | 29 | 25 | 20 | 23 | 19 | 19 | 13 | 7 | 21 | 20 | |
Growth YoY PAT Growth YoY% | 54.4 | 53.8 | 113.7 | 74.1 | 4.3 | 2.6 | -36.5 | -26.9 | -34.8 | -66.9 | 9.5 | 6.5 |
NPM NPM% | 7.7 | 7.8 | 9.1 | 7.9 | 5.7 | 5.8 | 3.7 | 4.1 | 3.1 | 1.6 | 3.6 | 3.7 |
| 0.9 | 0.8 | 1.0 | 0.8 | 0.7 | 0.7 | 0.6 | 0.6 | 0.4 | 0.3 | 0.7 | 0.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 252 | 284 | 323 | 321 | 356 | 392 | 507 | 451 | 428 | 461 | 573 | 529 | |
Growth YoY Revenue Growth YoY% | 18.8 | 30.3 | 60.0 | 52.5 | 41.0 | 37.8 | 56.8 | 40.5 | 20.3 | 17.7 | 13.1 | 17.4 |
| 231 | 260 | 296 | 294 | 325 | 358 | 475 | 436 | 422 | 446 | 543 | 495 | |
| 21 | 24 | 27 | 27 | 31 | 34 | 32 | 15 | 6 | 15 | 30 | 35 | |
OPM OPM% | 8.4 | 8.5 | 8.4 | 8.3 | 8.8 | 8.6 | 6.3 | 3.4 | 1.4 | 3.3 | 5.2 | 6.6 |
| 2 | 2 | 3 | 3 | 2 | 4 | 2 | 18 | 20 | 5 | 9 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 2 | 4 | 5 | 4 | 4 | 6 | 8 | 7 |
Depreciation DepreciationCr | 2 | 2 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | 20 | 22 | 26 | 26 | 29 | 31 | 25 | 25 | 18 | 10 | 27 | 27 |
| 0 | 0 | -4 | 1 | 9 | 8 | 7 | 7 | 5 | 3 | 7 | 7 | |
| 19 | 22 | 29 | 25 | 20 | 23 | 19 | 19 | 13 | 7 | 21 | 20 | |
Growth YoY PAT Growth YoY% | 54.4 | 53.8 | 113.7 | 74.1 | 4.3 | 2.6 | -36.5 | -26.9 | -34.8 | -66.9 | 9.5 | 6.5 |
NPM NPM% | 7.7 | 7.8 | 9.1 | 7.9 | 5.7 | 5.8 | 3.7 | 4.1 | 3.1 | 1.6 | 3.6 | 3.7 |
| 0.9 | 0.8 | 1.0 | 0.8 | 0.7 | 0.7 | 0.6 | 0.6 | 0.4 | 0.3 | 0.7 | 0.6 |
| 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 | 309 | 316 | 433 | 614 | 606 | 519 | 581 | 796 | 1,071 | 1,576 | 1,913 | 1,992 |
Growth Revenue Growth% | -31.6 | 2.0 | 37.3 | 41.9 | -1.3 | -14.4 | 11.9 | 37.1 | 34.4 | 47.2 | 21.4 | 16.8 |
| 353 | 363 | 436 | 572 | 561 | 503 | 561 | 749 | 981 | 1,452 | 1,847 | 1,906 | |
| -44 | -48 | -3 | 42 | 45 | 17 | 20 | 48 | 89 | 123 | 66 | 86 | |
OPM OPM% | -14.2 | -15.2 | -0.6 | 6.9 | 7.5 | 3.2 | 3.5 | 6.0 | 8.3 | 7.8 | 3.5 | 4.3 |
| 2 | 92 | 31 | 3 | 3 | 3 | 4 | 16 | 8 | 11 | 51 | 37 | |
Interest Expense Interest ExpenseCr | 74 | 20 | 4 | 8 | 11 | 7 | 6 | 7 | 6 | 11 | 21 | 24 |
Depreciation DepreciationCr | 9 | 10 | 9 | 9 | 11 | 9 | 10 | 9 | 9 | 12 | 15 | 16 |
PBT PBTCr | -124 | 15 | 15 | 29 | 26 | 3 | 8 | 48 | 82 | 111 | 81 | 82 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 24 | 21 | 21 | |
PAT PATCr | -124 | 15 | 15 | 29 | 26 | 3 | 8 | 48 | 86 | 87 | 60 | 61 |
Growth PAT Growth% | -22.7 | 111.8 | 0.5 | 98.5 | -9.7 | -88.2 | 164.7 | 482.2 | 79.3 | 1.6 | -31.3 | -24.0 |
NPM NPM% | -40.0 | 4.6 | 3.4 | 4.8 | 4.3 | 0.6 | 1.4 | 6.0 | 8.0 | 5.5 | 3.1 | 3.1 |
| -9.9 | 1.2 | 1.1 | 1.7 | 1.5 | 0.2 | 0.4 | 2.4 | 3.3 | 2.9 | 2.0 | 2.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 309 | 316 | 433 | 614 | 606 | 519 | 581 | 796 | 1,071 | 1,576 | 1,913 | 1,992 |
Growth Revenue Growth% | -31.6 | 2.0 | 37.3 | 41.9 | -1.3 | -14.4 | 11.9 | 37.1 | 34.4 | 47.2 | 21.4 | 16.8 |
| 353 | 363 | 436 | 572 | 561 | 503 | 561 | 749 | 981 | 1,452 | 1,847 | 1,906 | |
| -44 | -48 | -3 | 42 | 45 | 17 | 20 | 48 | 89 | 123 | 66 | 86 | |
OPM OPM% | -14.2 | -15.2 | -0.6 | 6.9 | 7.5 | 3.2 | 3.5 | 6.0 | 8.3 | 7.8 | 3.5 | 4.3 |
| 2 | 92 | 31 | 3 | 3 | 3 | 4 | 16 | 8 | 11 | 51 | 37 | |
Interest Expense Interest ExpenseCr | 74 | 20 | 4 | 8 | 11 | 7 | 6 | 7 | 6 | 11 | 21 | 24 |
Depreciation DepreciationCr | 9 | 10 | 9 | 9 | 11 | 9 | 10 | 9 | 9 | 12 | 15 | 16 |
PBT PBTCr | -124 | 15 | 15 | 29 | 26 | 3 | 8 | 48 | 82 | 111 | 81 | 82 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 24 | 21 | 21 | |
PAT PATCr | -124 | 15 | 15 | 29 | 26 | 3 | 8 | 48 | 86 | 87 | 60 | 61 |
Growth PAT Growth% | -22.7 | 111.8 | 0.5 | 98.5 | -9.7 | -88.2 | 164.7 | 482.2 | 79.3 | 1.6 | -31.3 | -24.0 |
NPM NPM% | -40.0 | 4.6 | 3.4 | 4.8 | 4.3 | 0.6 | 1.4 | 6.0 | 8.0 | 5.5 | 3.1 | 3.1 |
| -9.9 | 1.2 | 1.1 | 1.7 | 1.5 | 0.2 | 0.4 | 2.4 | 3.3 | 2.9 | 2.0 | 2.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 25 | 25 | 29 | 34 | 37 | 39 | 39 | 39 | 61 | 61 | 61 |
Reserves ReservesCr | -368 | -37 | -16 | 107 | 143 | 154 | 163 | 211 | 563 | 655 | 717 |
| 552 | 142 | 113 | 129 | 129 | 91 | 111 | 94 | 183 | 177 | 336 | |
| 91 | 190 | 191 | 199 | 201 | 187 | 169 | 115 | 17 | 14 | 15 | |
| 308 | 321 | 390 | 469 | 512 | 471 | 481 | 504 | 827 | 908 | 1,129 | |
| 230 | 167 | 248 | 320 | 353 | 308 | 331 | 365 | 623 | 628 | 812 | |
| 78 | 154 | 142 | 149 | 160 | 163 | 150 | 138 | 204 | 279 | 317 | |
| 308 | 321 | 390 | 469 | 512 | 471 | 481 | 504 | 827 | 908 | 1,129 |
| 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 | 25 | 25 | 29 | 34 | 37 | 39 | 39 | 39 | 61 | 61 | 61 |
Reserves ReservesCr | -368 | -37 | -16 | 107 | 143 | 154 | 163 | 211 | 563 | 655 | 717 |
| 552 | 142 | 113 | 129 | 129 | 91 | 111 | 94 | 183 | 177 | 336 | |
| 91 | 190 | 191 | 199 | 201 | 187 | 169 | 115 | 17 | 14 | 15 | |
| 308 | 321 | 390 | 469 | 512 | 471 | 481 | 504 | 827 | 908 | 1,129 | |
| 230 | 167 | 248 | 320 | 353 | 308 | 331 | 365 | 623 | 628 | 812 | |
| 78 | 154 | 142 | 149 | 160 | 163 | 150 | 138 | 204 | 279 | 317 | |
| 308 | 321 | 390 | 469 | 512 | 471 | 481 | 504 | 827 | 908 | 1,129 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 138 | 52 | 20 | -18 | 14 | 14 | 15 | 11 | -101 | 104 | -38 | |
| -1 | 2 | 1 | -8 | -6 | -3 | -1 | -16 | -96 | -1 | -51 | |
| -127 | -53 | -18 | 25 | -8 | -5 | -19 | 22 | 183 | -84 | 70 | |
Net Cash Flow Net Cash FlowCr | 10 | 1 | 4 | -1 | 0 | 6 | -6 | 17 | -13 | 19 | -19 |
Free Cash Flow Free Cash FlowCr | 137 | 51 | 18 | -28 | 6 | 9 | 12 | 3 | -153 | 44 | |
CFO To PAT CFO To PAT% | -111.4 | 355.6 | 136.8 | -60.2 | 52.4 | 462.4 | 178.5 | 23.2 | -117.9 | 119.7 | -63.6 |
CFO To EBITDA CFO To EBITDA% | -314.0 | -108.8 | -747.6 | -41.4 | 30.5 | 86.7 | 71.7 | 23.1 | -113.0 | 84.4 | -57.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 138 | 52 | 20 | -18 | 14 | 14 | 15 | 11 | -101 | 104 | -38 | |
| -1 | 2 | 1 | -8 | -6 | -3 | -1 | -16 | -96 | -1 | -51 | |
| -127 | -53 | -18 | 25 | -8 | -5 | -19 | 22 | 183 | -84 | 70 | |
Net Cash Flow Net Cash FlowCr | 10 | 1 | 4 | -1 | 0 | 6 | -6 | 17 | -13 | 19 | -19 |
Free Cash Flow Free Cash FlowCr | 137 | 51 | 18 | -28 | 6 | 9 | 12 | 3 | -153 | 44 | |
CFO To PAT CFO To PAT% | -111.4 | 355.6 | 136.8 | -60.2 | 52.4 | 462.4 | 178.5 | 23.2 | -117.9 | 119.7 | -63.6 |
CFO To EBITDA CFO To EBITDA% | -314.0 | -108.8 | -747.6 | -41.4 | 30.5 | 86.7 | 71.7 | 23.1 | -113.0 | 84.4 | -57.3 |
| 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 | 33 | 44 | 188 | 193 | 124 | 159 | 189 | 605 | 2,032 | 1,506 | 872 | 2,021 |
Price To Earnings Price To Earnings | 3.0 | 12.8 | 6.6 | 4.7 | 51.3 | 23.2 | 12.7 | 23.8 | 17.3 | 14.6 | 31.0 | |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.4 | 0.3 | 0.2 | 0.3 | 0.3 | 0.8 | 1.9 | 1.0 | 0.5 | 1.0 |
Price To Book Price To Book | -0.1 | -3.7 | 14.9 | 1.4 | 0.7 | 0.8 | 0.9 | 2.4 | 3.3 | 2.1 | 1.1 | 2.3 |
EV To EBITDA EV To EBITDA | -6.2 | -5.0 | -136.1 | 8.9 | 6.8 | 20.6 | 17.7 | 15.3 | 23.7 | 12.2 | 14.4 | 24.3 |
GPM GPM% | 1.7 | -0.5 | 10.1 | 15.8 | 17.0 | 12.4 | 13.8 | 20.1 | 18.3 | 17.7 | ||
OPM OPM% | -14.2 | -15.2 | -0.6 | 6.9 | 7.5 | 3.2 | 3.5 | 6.0 | 8.3 | 7.8 | 3.5 | 4.3 |
NPM NPM% | -40.0 | 4.6 | 3.4 | 4.8 | 4.3 | 0.6 | 1.4 | 6.0 | 8.0 | 5.5 | 3.1 | 3.1 |
ROCE ROCE% | 67.2 | 17.3 | 9.1 | 11.0 | 9.7 | 2.6 | 3.8 | 13.4 | 12.1 | 16.3 | 11.4 | 11.4 |
ROE ROE% | 36.1 | -121.5 | 116.9 | 20.6 | 14.7 | 1.6 | 4.1 | 19.1 | 13.7 | 12.2 | 7.7 | 7.7 |
ROA ROA% | -40.3 | 4.6 | 3.8 | 6.2 | 5.1 | 0.7 | 1.7 | 9.5 | 10.4 | 9.6 | 5.3 | 5.3 |
| 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 | 33 | 44 | 188 | 193 | 124 | 159 | 189 | 605 | 2,032 | 1,506 | 872 | 2,021 |
Price To Earnings Price To Earnings | 3.0 | 12.8 | 6.6 | 4.7 | 51.3 | 23.2 | 12.7 | 23.8 | 17.3 | 14.6 | 31.0 | |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.4 | 0.3 | 0.2 | 0.3 | 0.3 | 0.8 | 1.9 | 1.0 | 0.5 | 1.0 |
Price To Book Price To Book | -0.1 | -3.7 | 14.9 | 1.4 | 0.7 | 0.8 | 0.9 | 2.4 | 3.3 | 2.1 | 1.1 | 2.3 |
EV To EBITDA EV To EBITDA | -6.2 | -5.0 | -136.1 | 8.9 | 6.8 | 20.6 | 17.7 | 15.3 | 23.7 | 12.2 | 14.4 | 24.3 |
GPM GPM% | 1.7 | -0.5 | 10.1 | 15.8 | 17.0 | 12.4 | 13.8 | 20.1 | 18.3 | 17.7 | ||
OPM OPM% | -14.2 | -15.2 | -0.6 | 6.9 | 7.5 | 3.2 | 3.5 | 6.0 | 8.3 | 7.8 | 3.5 | 4.3 |
NPM NPM% | -40.0 | 4.6 | 3.4 | 4.8 | 4.3 | 0.6 | 1.4 | 6.0 | 8.0 | 5.5 | 3.1 | 3.1 |
ROCE ROCE% | 67.2 | 17.3 | 9.1 | 11.0 | 9.7 | 2.6 | 3.8 | 13.4 | 12.1 | 16.3 | 11.4 | 11.4 |
ROE ROE% | 36.1 | -121.5 | 116.9 | 20.6 | 14.7 | 1.6 | 4.1 | 19.1 | 13.7 | 12.2 | 7.7 | 7.7 |
ROA ROA% | -40.3 | 4.6 | 3.8 | 6.2 | 5.1 | 0.7 | 1.7 | 9.5 | 10.4 | 9.6 | 5.3 | 5.3 |
Documents — Paramount Communications Ltd
Concall Transcript Summaries — Paramount Communications Ltd