| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 235 | 252 | 256 | 260 | 277 | 279 | 261 | 273 | 295 | 540 | 716 | 785 | |
Growth YoY Revenue Growth YoY% | 88.4 | 82.2 | 39.8 | 21.2 | 18.1 | 10.6 | 1.9 | 5.0 | 6.4 | 93.8 | 174.5 | 187.6 |
| 188 | 201 | 202 | 210 | 217 | 217 | 200 | 223 | 241 | 453 | 569 | 613 | |
| 46 | 51 | 54 | 50 | 60 | 61 | 61 | 50 | 54 | 87 | 147 | 172 | |
OPM OPM% | 19.8 | 20.3 | 21.2 | 19.1 | 21.7 | 22.1 | 23.2 | 18.2 | 18.2 | 16.1 | 20.6 | 21.9 |
| 4 | 11 | 21 | 18 | 17 | 20 | 20 | 21 | 22 | -18 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 18 | 17 |
Depreciation DepreciationCr | 10 | 10 | 10 | 9 | 9 | 8 | 8 | 9 | 9 | 28 | 35 | 38 |
PBT PBTCr | 39 | 52 | 65 | 58 | 69 | 73 | 72 | 61 | 66 | 29 | 96 | 121 |
| 9 | 12 | 15 | 13 | 16 | 17 | 18 | 14 | 15 | 2 | 26 | 26 | |
| 30 | 40 | 50 | 45 | 52 | 57 | 55 | 47 | 51 | 26 | 70 | 95 | |
Growth YoY PAT Growth YoY% | 131.8 | 205.5 | 48.0 | 82.2 | 73.8 | 39.9 | 9.6 | 3.4 | -2.3 | -53.2 | 27.7 | 102.2 |
NPM NPM% | 12.8 | 16.0 | 19.6 | 17.4 | 18.8 | 20.3 | 21.0 | 17.2 | 17.3 | 4.9 | 9.8 | 12.1 |
| 2.8 | 3.6 | 4.3 | 3.9 | 4.4 | 4.8 | 4.7 | 4.0 | 4.3 | 2.2 | 5.9 | 8.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 235 | 252 | 256 | 260 | 277 | 279 | 261 | 273 | 295 | 540 | 716 | 785 | |
Growth YoY Revenue Growth YoY% | 88.4 | 82.2 | 39.8 | 21.2 | 18.1 | 10.6 | 1.9 | 5.0 | 6.4 | 93.8 | 174.5 | 187.6 |
| 188 | 201 | 202 | 210 | 217 | 217 | 200 | 223 | 241 | 453 | 569 | 613 | |
| 46 | 51 | 54 | 50 | 60 | 61 | 61 | 50 | 54 | 87 | 147 | 172 | |
OPM OPM% | 19.8 | 20.3 | 21.2 | 19.1 | 21.7 | 22.1 | 23.2 | 18.2 | 18.2 | 16.1 | 20.6 | 21.9 |
| 4 | 11 | 21 | 18 | 17 | 20 | 20 | 21 | 22 | -18 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 18 | 17 |
Depreciation DepreciationCr | 10 | 10 | 10 | 9 | 9 | 8 | 8 | 9 | 9 | 28 | 35 | 38 |
PBT PBTCr | 39 | 52 | 65 | 58 | 69 | 73 | 72 | 61 | 66 | 29 | 96 | 121 |
| 9 | 12 | 15 | 13 | 16 | 17 | 18 | 14 | 15 | 2 | 26 | 26 | |
| 30 | 40 | 50 | 45 | 52 | 57 | 55 | 47 | 51 | 26 | 70 | 95 | |
Growth YoY PAT Growth YoY% | 131.8 | 205.5 | 48.0 | 82.2 | 73.8 | 39.9 | 9.6 | 3.4 | -2.3 | -53.2 | 27.7 | 102.2 |
NPM NPM% | 12.8 | 16.0 | 19.6 | 17.4 | 18.8 | 20.3 | 21.0 | 17.2 | 17.3 | 4.9 | 9.8 | 12.1 |
| 2.8 | 3.6 | 4.3 | 3.9 | 4.4 | 4.8 | 4.7 | 4.0 | 4.3 | 2.2 | 5.9 | 8.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 262 | 399 | 251 | 367 | 565 | 957 | 1,077 | 1,824 | 2,336 |
Growth Revenue Growth% | 52.4 | -37.1 | 46.2 | 54.2 | 69.3 | 12.5 | 69.4 | 114.4 | |
| 240 | 424 | 245 | 336 | 480 | 767 | 845 | 1,486 | 1,876 | |
| 22 | -25 | 6 | 31 | 85 | 190 | 232 | 337 | 459 | |
OPM OPM% | 8.3 | -6.3 | 2.5 | 8.3 | 15.0 | 19.8 | 21.6 | 18.5 | 19.7 |
| 11 | 59 | 13 | 16 | 20 | 42 | 76 | 27 | 9 | |
Interest Expense Interest ExpenseCr | 3 | 9 | 8 | 5 | 2 | 1 | 1 | 32 | 48 |
Depreciation DepreciationCr | 20 | 43 | 36 | 30 | 36 | 41 | 35 | 81 | 110 |
PBT PBTCr | 9 | -18 | -25 | 11 | 67 | 189 | 272 | 252 | 311 |
| -2 | 2 | 4 | 2 | -1 | 43 | 63 | 58 | 69 | |
PAT PATCr | 11 | -20 | -29 | 8 | 68 | 145 | 209 | 194 | 242 |
Growth PAT Growth% | -282.2 | -42.1 | 129.5 | 712.5 | 112.6 | 43.7 | -7.0 | 15.1 | |
NPM NPM% | 4.2 | -5.0 | -11.4 | 2.3 | 12.1 | 15.2 | 19.4 | 10.7 | 10.4 |
| 1.2 | -2.3 | -3.1 | 0.8 | 6.3 | 13.0 | 17.7 | 16.5 | 20.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 262 | 399 | 251 | 367 | 565 | 957 | 1,077 | 1,824 | 2,336 |
Growth Revenue Growth% | 52.4 | -37.1 | 46.2 | 54.2 | 69.3 | 12.5 | 69.4 | 114.4 | |
| 240 | 424 | 245 | 336 | 480 | 767 | 845 | 1,486 | 1,876 | |
| 22 | -25 | 6 | 31 | 85 | 190 | 232 | 337 | 459 | |
OPM OPM% | 8.3 | -6.3 | 2.5 | 8.3 | 15.0 | 19.8 | 21.6 | 18.5 | 19.7 |
| 11 | 59 | 13 | 16 | 20 | 42 | 76 | 27 | 9 | |
Interest Expense Interest ExpenseCr | 3 | 9 | 8 | 5 | 2 | 1 | 1 | 32 | 48 |
Depreciation DepreciationCr | 20 | 43 | 36 | 30 | 36 | 41 | 35 | 81 | 110 |
PBT PBTCr | 9 | -18 | -25 | 11 | 67 | 189 | 272 | 252 | 311 |
| -2 | 2 | 4 | 2 | -1 | 43 | 63 | 58 | 69 | |
PAT PATCr | 11 | -20 | -29 | 8 | 68 | 145 | 209 | 194 | 242 |
Growth PAT Growth% | -282.2 | -42.1 | 129.5 | 712.5 | 112.6 | 43.7 | -7.0 | 15.1 | |
NPM NPM% | 4.2 | -5.0 | -11.4 | 2.3 | 12.1 | 15.2 | 19.4 | 10.7 | 10.4 |
| 1.2 | -2.3 | -3.1 | 0.8 | 6.3 | 13.0 | 17.7 | 16.5 | 20.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 11 | 11 | 12 | 12 | 12 |
Reserves ReservesCr | 142 | 137 | 244 | 608 | 699 | 1,444 | 1,676 | 1,999 |
| 93 | 117 | 91 | 130 | 193 | 248 | 193 | 676 | |
| 49 | 142 | 104 | 32 | 42 | 33 | 29 | 878 | |
| 285 | 397 | 440 | 781 | 945 | 1,731 | 1,904 | 3,560 | |
| 168 | 171 | 267 | 528 | 505 | 1,313 | 1,414 | 955 | |
| 117 | 226 | 173 | 253 | 441 | 418 | 490 | 2,605 | |
| 285 | 397 | 440 | 781 | 945 | 1,731 | 1,904 | 3,560 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 11 | 11 | 12 | 12 | 12 |
Reserves ReservesCr | 142 | 137 | 244 | 608 | 699 | 1,444 | 1,676 | 1,999 |
| 93 | 117 | 91 | 130 | 193 | 248 | 193 | 676 | |
| 49 | 142 | 104 | 32 | 42 | 33 | 29 | 878 | |
| 285 | 397 | 440 | 781 | 945 | 1,731 | 1,904 | 3,560 | |
| 168 | 171 | 267 | 528 | 505 | 1,313 | 1,414 | 955 | |
| 117 | 226 | 173 | 253 | 441 | 418 | 490 | 2,605 | |
| 285 | 397 | 440 | 781 | 945 | 1,731 | 1,904 | 3,560 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 36 | 19 | 21 | 17 | 52 | 152 | 120 | 234 | |
| -3 | -112 | -82 | -295 | 13 | -568 | -45 | -1,282 | |
| -6 | 73 | 93 | 240 | -2 | 581 | -2 | 836 | |
Net Cash Flow Net Cash FlowCr | 27 | -20 | 32 | -38 | 63 | 165 | 73 | -212 |
Free Cash Flow Free Cash FlowCr | 34 | 14 | 20 | 13 | 48 | 148 | 114 | 230 |
CFO To PAT CFO To PAT% | 328.2 | -95.2 | -72.1 | 199.6 | 75.9 | 104.4 | 57.4 | 120.2 |
CFO To EBITDA CFO To EBITDA% | 166.4 | -76.4 | 334.4 | 55.0 | 61.3 | 80.0 | 51.7 | 69.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 36 | 19 | 21 | 17 | 52 | 152 | 120 | 234 | |
| -3 | -112 | -82 | -295 | 13 | -568 | -45 | -1,282 | |
| -6 | 73 | 93 | 240 | -2 | 581 | -2 | 836 | |
Net Cash Flow Net Cash FlowCr | 27 | -20 | 32 | -38 | 63 | 165 | 73 | -212 |
Free Cash Flow Free Cash FlowCr | 34 | 14 | 20 | 13 | 48 | 148 | 114 | 230 |
CFO To PAT CFO To PAT% | 328.2 | -95.2 | -72.1 | 199.6 | 75.9 | 104.4 | 57.4 | 120.2 |
CFO To EBITDA CFO To EBITDA% | 166.4 | -76.4 | 334.4 | 55.0 | 61.3 | 80.0 | 51.7 | 69.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3,586 | 3,716 | 8,437 | 5,251 | 5,189 | 10,097 | |||
Price To Earnings Price To Earnings | 428.4 | 54.4 | 58.0 | 25.1 | 26.7 | 41.5 | |||
Price To Sales Price To Sales | 9.8 | 6.6 | 8.8 | 4.9 | 2.9 | 4.3 | |||
Price To Book Price To Book | 5.8 | 5.2 | 5.8 | 3.1 | 2.6 | 5.0 | |||
EV To EBITDA EV To EBITDA | 109.9 | 41.7 | 42.5 | 21.2 | 17.7 | 23.3 | |||
GPM GPM% | 93.6 | 89.8 | 94.9 | 94.3 | 95.7 | 96.5 | 98.4 | 97.1 | 97.1 |
OPM OPM% | 8.3 | -6.3 | 2.5 | 8.3 | 15.0 | 19.8 | 21.6 | 18.5 | 19.7 |
NPM NPM% | 4.2 | -5.0 | -11.4 | 2.3 | 12.1 | 15.2 | 19.4 | 10.7 | 10.4 |
ROCE ROCE% | 6.4 | -3.3 | -4.5 | 2.5 | 9.4 | 12.9 | 16.1 | 9.6 | 9.6 |
ROE ROE% | 7.7 | -14.6 | -11.7 | 1.4 | 9.6 | 10.0 | 12.4 | 9.7 | 9.7 |
ROA ROA% | 3.9 | -5.1 | -6.5 | 1.1 | 7.2 | 8.4 | 11.0 | 5.5 | 5.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3,586 | 3,716 | 8,437 | 5,251 | 5,189 | 10,097 | |||
Price To Earnings Price To Earnings | 428.4 | 54.4 | 58.0 | 25.1 | 26.7 | 41.5 | |||
Price To Sales Price To Sales | 9.8 | 6.6 | 8.8 | 4.9 | 2.9 | 4.3 | |||
Price To Book Price To Book | 5.8 | 5.2 | 5.8 | 3.1 | 2.6 | 5.0 | |||
EV To EBITDA EV To EBITDA | 109.9 | 41.7 | 42.5 | 21.2 | 17.7 | 23.3 | |||
GPM GPM% | 93.6 | 89.8 | 94.9 | 94.3 | 95.7 | 96.5 | 98.4 | 97.1 | 97.1 |
OPM OPM% | 8.3 | -6.3 | 2.5 | 8.3 | 15.0 | 19.8 | 21.6 | 18.5 | 19.7 |
NPM NPM% | 4.2 | -5.0 | -11.4 | 2.3 | 12.1 | 15.2 | 19.4 | 10.7 | 10.4 |
ROCE ROCE% | 6.4 | -3.3 | -4.5 | 2.5 | 9.4 | 12.9 | 16.1 | 9.6 | 9.6 |
ROE ROE% | 7.7 | -14.6 | -11.7 | 1.4 | 9.6 | 10.0 | 12.4 | 9.7 | 9.7 |
ROA ROA% | 3.9 | -5.1 | -6.5 | 1.1 | 7.2 | 8.4 | 11.0 | 5.5 | 5.5 |
Documents — Rategain Travel Technologies Ltd
Concall Transcript Summaries — Rategain Travel Technologies Ltd