| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 620 | 705 | 668 | 623 | 586 | 630 | 673 | 518 | 703 | 813 | 1,115 | 853 | |
Growth YoY Revenue Growth YoY% | 72.1 | 40.9 | -8.5 | 21.3 | -5.4 | -10.6 | 0.8 | -16.9 | 19.9 | 29.0 | 65.7 | 64.8 |
| 547 | 635 | 615 | 549 | 548 | 595 | 641 | 493 | 653 | 758 | 1,055 | 799 | |
| 73 | 70 | 53 | 74 | 38 | 36 | 32 | 25 | 50 | 55 | 60 | 55 | |
OPM OPM% | 11.7 | 9.9 | 7.9 | 11.9 | 6.4 | 5.6 | 4.8 | 4.8 | 7.1 | 6.7 | 5.4 | 6.4 |
| 6 | 6 | 6 | 4 | 5 | 4 | 5 | 4 | 4 | 4 | 5 | 4 | |
Interest Expense Interest ExpenseCr | 12 | 15 | 14 | 13 | 11 | 10 | 10 | 11 | 12 | 11 | 11 | 8 |
Depreciation DepreciationCr | 14 | 19 | 20 | 17 | 18 | 19 | 19 | 17 | 20 | 24 | 26 | 23 |
PBT PBTCr | 52 | 42 | 25 | 48 | 14 | 10 | 8 | 1 | 22 | 24 | 27 | 28 |
| 13 | 11 | 9 | 13 | 3 | 4 | 2 | 0 | 6 | 6 | 6 | 10 | |
| 38 | 31 | 16 | 35 | 10 | 7 | 6 | 0 | 16 | 18 | 21 | 18 | |
Growth YoY PAT Growth YoY% | 78.8 | -12.1 | -67.0 | -8.3 | -73.4 | -78.8 | -59.8 | -98.8 | 58.1 | 171.1 | 227.1 | 4,165.1 |
NPM NPM% | 6.2 | 4.4 | 2.4 | 5.6 | 1.7 | 1.0 | 1.0 | 0.1 | 2.3 | 2.2 | 1.9 | 2.1 |
| 10.7 | 8.6 | 4.3 | 8.8 | 2.6 | 1.3 | 1.6 | 0.1 | 4.1 | 4.5 | 5.3 | 4.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 620 | 705 | 668 | 623 | 586 | 630 | 673 | 518 | 703 | 813 | 1,115 | 853 | |
Growth YoY Revenue Growth YoY% | 72.1 | 40.9 | -8.5 | 21.3 | -5.4 | -10.6 | 0.8 | -16.9 | 19.9 | 29.0 | 65.7 | 64.8 |
| 547 | 635 | 615 | 549 | 548 | 595 | 641 | 493 | 653 | 758 | 1,055 | 799 | |
| 73 | 70 | 53 | 74 | 38 | 36 | 32 | 25 | 50 | 55 | 60 | 55 | |
OPM OPM% | 11.7 | 9.9 | 7.9 | 11.9 | 6.4 | 5.6 | 4.8 | 4.8 | 7.1 | 6.7 | 5.4 | 6.4 |
| 6 | 6 | 6 | 4 | 5 | 4 | 5 | 4 | 4 | 4 | 5 | 4 | |
Interest Expense Interest ExpenseCr | 12 | 15 | 14 | 13 | 11 | 10 | 10 | 11 | 12 | 11 | 11 | 8 |
Depreciation DepreciationCr | 14 | 19 | 20 | 17 | 18 | 19 | 19 | 17 | 20 | 24 | 26 | 23 |
PBT PBTCr | 52 | 42 | 25 | 48 | 14 | 10 | 8 | 1 | 22 | 24 | 27 | 28 |
| 13 | 11 | 9 | 13 | 3 | 4 | 2 | 0 | 6 | 6 | 6 | 10 | |
| 38 | 31 | 16 | 35 | 10 | 7 | 6 | 0 | 16 | 18 | 21 | 18 | |
Growth YoY PAT Growth YoY% | 78.8 | -12.1 | -67.0 | -8.3 | -73.4 | -78.8 | -59.8 | -98.8 | 58.1 | 171.1 | 227.1 | 4,165.1 |
NPM NPM% | 6.2 | 4.4 | 2.4 | 5.6 | 1.7 | 1.0 | 1.0 | 0.1 | 2.3 | 2.2 | 1.9 | 2.1 |
| 10.7 | 8.6 | 4.3 | 8.8 | 2.6 | 1.3 | 1.6 | 0.1 | 4.1 | 4.5 | 5.3 | 4.6 |
| 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 | 476 | 445 | 752 | 1,050 | 1,499 | 1,241 | 1,748 | 1,938 | 2,506 | 2,512 | 3,149 | 3,484 |
Growth Revenue Growth% | -6.5 | 69.0 | 39.8 | 42.7 | -17.2 | 40.9 | 10.8 | 29.3 | 0.3 | 25.3 | 44.8 | |
| 441 | 378 | 647 | 902 | 1,308 | 1,106 | 1,490 | 1,708 | 2,245 | 2,333 | 2,960 | 3,265 | |
| 35 | 67 | 105 | 149 | 191 | 135 | 258 | 230 | 261 | 179 | 189 | 219 | |
OPM OPM% | 7.3 | 15.1 | 13.9 | 14.1 | 12.7 | 10.9 | 14.8 | 11.9 | 10.4 | 7.1 | 6.0 | 6.3 |
| 10 | 13 | 19 | 23 | 24 | 17 | 22 | 25 | 24 | 17 | 17 | 17 | |
Interest Expense Interest ExpenseCr | 3 | 8 | 9 | 10 | 15 | 15 | 26 | 32 | 51 | 44 | 45 | 42 |
Depreciation DepreciationCr | 7 | 8 | 11 | 24 | 27 | 26 | 32 | 40 | 65 | 73 | 87 | 93 |
PBT PBTCr | 35 | 65 | 102 | 137 | 173 | 111 | 222 | 183 | 169 | 80 | 75 | 102 |
| 13 | 23 | 36 | 48 | 45 | 28 | 55 | 48 | 46 | 22 | 19 | 29 | |
PAT PATCr | 22 | 42 | 66 | 89 | 128 | 83 | 166 | 135 | 123 | 58 | 56 | 74 |
Growth PAT Growth% | 88.9 | 58.6 | 35.0 | 43.9 | -35.0 | 99.5 | -19.0 | -8.3 | -53.0 | -4.1 | 210.1 | |
NPM NPM% | 4.6 | 9.4 | 8.8 | 8.5 | 8.6 | 6.7 | 9.5 | 7.0 | 4.9 | 2.3 | 1.8 | 2.1 |
| 7.9 | 14.4 | 18.8 | 24.8 | 35.7 | 22.6 | 46.3 | 36.6 | 34.2 | 14.3 | 14.0 | 18.5 |
| 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 | 476 | 445 | 752 | 1,050 | 1,499 | 1,241 | 1,748 | 1,938 | 2,506 | 2,512 | 3,149 | 3,484 |
Growth Revenue Growth% | -6.5 | 69.0 | 39.8 | 42.7 | -17.2 | 40.9 | 10.8 | 29.3 | 0.3 | 25.3 | 44.8 | |
| 441 | 378 | 647 | 902 | 1,308 | 1,106 | 1,490 | 1,708 | 2,245 | 2,333 | 2,960 | 3,265 | |
| 35 | 67 | 105 | 149 | 191 | 135 | 258 | 230 | 261 | 179 | 189 | 219 | |
OPM OPM% | 7.3 | 15.1 | 13.9 | 14.1 | 12.7 | 10.9 | 14.8 | 11.9 | 10.4 | 7.1 | 6.0 | 6.3 |
| 10 | 13 | 19 | 23 | 24 | 17 | 22 | 25 | 24 | 17 | 17 | 17 | |
Interest Expense Interest ExpenseCr | 3 | 8 | 9 | 10 | 15 | 15 | 26 | 32 | 51 | 44 | 45 | 42 |
Depreciation DepreciationCr | 7 | 8 | 11 | 24 | 27 | 26 | 32 | 40 | 65 | 73 | 87 | 93 |
PBT PBTCr | 35 | 65 | 102 | 137 | 173 | 111 | 222 | 183 | 169 | 80 | 75 | 102 |
| 13 | 23 | 36 | 48 | 45 | 28 | 55 | 48 | 46 | 22 | 19 | 29 | |
PAT PATCr | 22 | 42 | 66 | 89 | 128 | 83 | 166 | 135 | 123 | 58 | 56 | 74 |
Growth PAT Growth% | 88.9 | 58.6 | 35.0 | 43.9 | -35.0 | 99.5 | -19.0 | -8.3 | -53.0 | -4.1 | 210.1 | |
NPM NPM% | 4.6 | 9.4 | 8.8 | 8.5 | 8.6 | 6.7 | 9.5 | 7.0 | 4.9 | 2.3 | 1.8 | 2.1 |
| 7.9 | 14.4 | 18.8 | 24.8 | 35.7 | 22.6 | 46.3 | 36.6 | 34.2 | 14.3 | 14.0 | 18.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 29 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 40 | 40 |
Reserves ReservesCr | 61 | 76 | 265 | 333 | 418 | 500 | 651 | 765 | 879 | 1,169 | 1,224 |
| 186 | 219 | 297 | 365 | 504 | 452 | 565 | 924 | 1,078 | 1,123 | 1,789 | |
| 2 | 4 | 2 | 0 | 4 | 4 | 19 | 40 | 44 | 21 | 36 | |
| 253 | 328 | 601 | 735 | 963 | 991 | 1,270 | 1,765 | 2,037 | 2,353 | 3,089 | |
| 182 | 207 | 427 | 542 | 699 | 693 | 821 | 1,282 | 1,530 | 1,779 | 2,387 | |
| 71 | 121 | 175 | 194 | 264 | 299 | 449 | 483 | 507 | 574 | 702 | |
| 253 | 328 | 601 | 735 | 963 | 991 | 1,270 | 1,765 | 2,037 | 2,353 | 3,089 |
| 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 | 3 | 29 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 40 | 40 |
Reserves ReservesCr | 61 | 76 | 265 | 333 | 418 | 500 | 651 | 765 | 879 | 1,169 | 1,224 |
| 186 | 219 | 297 | 365 | 504 | 452 | 565 | 924 | 1,078 | 1,123 | 1,789 | |
| 2 | 4 | 2 | 0 | 4 | 4 | 19 | 40 | 44 | 21 | 36 | |
| 253 | 328 | 601 | 735 | 963 | 991 | 1,270 | 1,765 | 2,037 | 2,353 | 3,089 | |
| 182 | 207 | 427 | 542 | 699 | 693 | 821 | 1,282 | 1,530 | 1,779 | 2,387 | |
| 71 | 121 | 175 | 194 | 264 | 299 | 449 | 483 | 507 | 574 | 702 | |
| 253 | 328 | 601 | 735 | 963 | 991 | 1,270 | 1,765 | 2,037 | 2,353 | 3,089 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 40 | -8 | 68 | 21 | 16 | 73 | 147 | 45 | -224 | 53 | 323 | |
| -45 | -4 | -121 | -23 | -8 | 5 | -164 | -51 | -26 | -106 | -152 | |
| 6 | 22 | 81 | -26 | -2 | -4 | -11 | 12 | 269 | 20 | 10 | |
Net Cash Flow Net Cash FlowCr | 1 | 11 | 29 | -27 | 6 | 74 | -28 | 6 | 19 | -33 | 180 |
Free Cash Flow Free Cash FlowCr | 13 | -14 | 21 | -17 | -18 | -6 | 72 | -34 | -365 | -15 | 130 |
CFO To PAT CFO To PAT% | 183.8 | -18.1 | 103.2 | 23.8 | 12.1 | 88.1 | 88.6 | 33.6 | -181.4 | 90.9 | 580.7 |
CFO To EBITDA CFO To EBITDA% | 116.1 | -11.2 | 65.1 | 14.3 | 8.1 | 54.5 | 57.0 | 19.7 | -85.8 | 29.4 | 170.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 40 | -8 | 68 | 21 | 16 | 73 | 147 | 45 | -224 | 53 | 323 | |
| -45 | -4 | -121 | -23 | -8 | 5 | -164 | -51 | -26 | -106 | -152 | |
| 6 | 22 | 81 | -26 | -2 | -4 | -11 | 12 | 269 | 20 | 10 | |
Net Cash Flow Net Cash FlowCr | 1 | 11 | 29 | -27 | 6 | 74 | -28 | 6 | 19 | -33 | 180 |
Free Cash Flow Free Cash FlowCr | 13 | -14 | 21 | -17 | -18 | -6 | 72 | -34 | -365 | -15 | 130 |
CFO To PAT CFO To PAT% | 183.8 | -18.1 | 103.2 | 23.8 | 12.1 | 88.1 | 88.6 | 33.6 | -181.4 | 90.9 | 580.7 |
CFO To EBITDA CFO To EBITDA% | 116.1 | -11.2 | 65.1 | 14.3 | 8.1 | 54.5 | 57.0 | 19.7 | -85.8 | 29.4 | 170.8 |
| 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 | 1,618 | 1,656 | 1,158 | 1,668 | 1,943 | 2,417 | 2,470 | 2,507 | 2,299 | 3,284 | ||
Price To Earnings Price To Earnings | 24.7 | 18.5 | 9.0 | 20.5 | 11.7 | 18.3 | 20.1 | 44.4 | 41.4 | 44.7 | ||
Price To Sales Price To Sales | 2.1 | 1.6 | 0.8 | 1.3 | 1.1 | 1.3 | 1.0 | 1.0 | 0.7 | 0.9 | ||
Price To Book Price To Book | 5.4 | 4.5 | 2.5 | 3.1 | 2.8 | 3.0 | 2.7 | 2.1 | 1.8 | 2.6 | ||
EV To EBITDA EV To EBITDA | 13.6 | 9.8 | 5.4 | 11.3 | 7.2 | 10.1 | 10.3 | 14.3 | 11.7 | 14.3 | ||
GPM GPM% | 39.9 | 35.0 | 34.2 | 19.2 | 17.5 | 16.1 | 20.4 | 17.8 | 17.4 | 13.6 | 13.2 | 13.2 |
OPM OPM% | 7.3 | 15.1 | 13.9 | 14.1 | 12.7 | 10.9 | 14.8 | 11.9 | 10.4 | 7.1 | 6.0 | 6.3 |
NPM NPM% | 4.6 | 9.4 | 8.8 | 8.5 | 8.6 | 6.7 | 9.5 | 7.0 | 4.9 | 2.3 | 1.8 | 2.1 |
ROCE ROCE% | 34.6 | 40.9 | 33.9 | 36.8 | 35.4 | 20.3 | 31.5 | 22.7 | 16.1 | 8.4 | 7.5 | 7.5 |
ROE ROE% | 34.4 | 39.8 | 21.9 | 24.1 | 28.2 | 15.6 | 24.2 | 16.8 | 13.5 | 4.8 | 4.4 | 4.4 |
ROA ROA% | 8.7 | 12.7 | 11.0 | 12.1 | 13.3 | 8.4 | 13.1 | 7.6 | 6.1 | 2.5 | 1.8 | 1.8 |
| 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 | 1,618 | 1,656 | 1,158 | 1,668 | 1,943 | 2,417 | 2,470 | 2,507 | 2,299 | 3,284 | ||
Price To Earnings Price To Earnings | 24.7 | 18.5 | 9.0 | 20.5 | 11.7 | 18.3 | 20.1 | 44.4 | 41.4 | 44.7 | ||
Price To Sales Price To Sales | 2.1 | 1.6 | 0.8 | 1.3 | 1.1 | 1.3 | 1.0 | 1.0 | 0.7 | 0.9 | ||
Price To Book Price To Book | 5.4 | 4.5 | 2.5 | 3.1 | 2.8 | 3.0 | 2.7 | 2.1 | 1.8 | 2.6 | ||
EV To EBITDA EV To EBITDA | 13.6 | 9.8 | 5.4 | 11.3 | 7.2 | 10.1 | 10.3 | 14.3 | 11.7 | 14.3 | ||
GPM GPM% | 39.9 | 35.0 | 34.2 | 19.2 | 17.5 | 16.1 | 20.4 | 17.8 | 17.4 | 13.6 | 13.2 | 13.2 |
OPM OPM% | 7.3 | 15.1 | 13.9 | 14.1 | 12.7 | 10.9 | 14.8 | 11.9 | 10.4 | 7.1 | 6.0 | 6.3 |
NPM NPM% | 4.6 | 9.4 | 8.8 | 8.5 | 8.6 | 6.7 | 9.5 | 7.0 | 4.9 | 2.3 | 1.8 | 2.1 |
ROCE ROCE% | 34.6 | 40.9 | 33.9 | 36.8 | 35.4 | 20.3 | 31.5 | 22.7 | 16.1 | 8.4 | 7.5 | 7.5 |
ROE ROE% | 34.4 | 39.8 | 21.9 | 24.1 | 28.2 | 15.6 | 24.2 | 16.8 | 13.5 | 4.8 | 4.4 | 4.4 |
ROA ROA% | 8.7 | 12.7 | 11.0 | 12.1 | 13.3 | 8.4 | 13.1 | 7.6 | 6.1 | 2.5 | 1.8 | 1.8 |
Documents — PSP Projects Ltd
Concall Transcript Summaries — PSP Projects Ltd