| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 22,220 | 23,505 | 22,433 | 21,282 | 24,896 | 26,716 | 26,440 | 25,952 | 29,076 | 30,922 | 33,213 | 34,922 | |
Growth YoY Revenue Growth YoY% | 16.6 | 8.4 | 2.7 | 0.5 | 12.0 | 13.7 | 17.9 | 21.9 | 16.8 | 15.7 | 25.6 | 34.6 |
| 21,739 | 22,988 | 21,974 | 20,911 | 24,437 | 26,114 | 25,843 | 25,552 | 28,487 | 30,296 | 32,599 | 34,215 | |
| 481 | 517 | 459 | 371 | 458 | 603 | 597 | 400 | 589 | 626 | 614 | 708 | |
OPM OPM% | 2.2 | 2.2 | 2.0 | 1.7 | 1.8 | 2.3 | 2.3 | 1.5 | 2.0 | 2.0 | 1.9 | 2.0 |
| 76 | 45 | 79 | 53 | 57 | 48 | 696 | 50 | 43 | 37 | -97 | 43 | |
Interest Expense Interest ExpenseCr | 106 | 85 | 106 | 81 | 84 | 84 | 82 | 92 | 116 | 79 | 72 | 89 |
Depreciation DepreciationCr | 44 | 43 | 52 | 51 | 49 | 54 | 63 | 54 | 55 | 47 | 50 | 51 |
PBT PBTCr | 408 | 434 | 381 | 292 | 381 | 513 | 1,148 | 304 | 460 | 538 | 395 | 611 |
| 97 | 86 | 57 | 75 | 98 | 110 | 230 | 71 | 110 | 124 | 108 | 157 | |
| 312 | 348 | 324 | 217 | 283 | 403 | 918 | 233 | 350 | 413 | 288 | 453 | |
Growth YoY PAT Growth YoY% | -20.5 | -11.4 | -1.4 | -14.9 | -9.2 | 15.8 | 183.3 | 7.3 | 23.8 | 2.6 | -68.7 | 94.7 |
NPM NPM% | 1.4 | 1.5 | 1.4 | 1.0 | 1.1 | 1.5 | 3.5 | 0.9 | 1.2 | 1.3 | 0.9 | 1.3 |
| 3.9 | 4.4 | 4.2 | 3.1 | 3.8 | 5.1 | 8.5 | 3.5 | 5.0 | 5.6 | 5.0 | 6.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 22,220 | 23,505 | 22,433 | 21,282 | 24,896 | 26,716 | 26,440 | 25,952 | 29,076 | 30,922 | 33,213 | 34,922 | |
Growth YoY Revenue Growth YoY% | 16.6 | 8.4 | 2.7 | 0.5 | 12.0 | 13.7 | 17.9 | 21.9 | 16.8 | 15.7 | 25.6 | 34.6 |
| 21,739 | 22,988 | 21,974 | 20,911 | 24,437 | 26,114 | 25,843 | 25,552 | 28,487 | 30,296 | 32,599 | 34,215 | |
| 481 | 517 | 459 | 371 | 458 | 603 | 597 | 400 | 589 | 626 | 614 | 708 | |
OPM OPM% | 2.2 | 2.2 | 2.0 | 1.7 | 1.8 | 2.3 | 2.3 | 1.5 | 2.0 | 2.0 | 1.9 | 2.0 |
| 76 | 45 | 79 | 53 | 57 | 48 | 696 | 50 | 43 | 37 | -97 | 43 | |
Interest Expense Interest ExpenseCr | 106 | 85 | 106 | 81 | 84 | 84 | 82 | 92 | 116 | 79 | 72 | 89 |
Depreciation DepreciationCr | 44 | 43 | 52 | 51 | 49 | 54 | 63 | 54 | 55 | 47 | 50 | 51 |
PBT PBTCr | 408 | 434 | 381 | 292 | 381 | 513 | 1,148 | 304 | 460 | 538 | 395 | 611 |
| 97 | 86 | 57 | 75 | 98 | 110 | 230 | 71 | 110 | 124 | 108 | 157 | |
| 312 | 348 | 324 | 217 | 283 | 403 | 918 | 233 | 350 | 413 | 288 | 453 | |
Growth YoY PAT Growth YoY% | -20.5 | -11.4 | -1.4 | -14.9 | -9.2 | 15.8 | 183.3 | 7.3 | 23.8 | 2.6 | -68.7 | 94.7 |
NPM NPM% | 1.4 | 1.5 | 1.4 | 1.0 | 1.1 | 1.5 | 3.5 | 0.9 | 1.2 | 1.3 | 0.9 | 1.3 |
| 3.9 | 4.4 | 4.2 | 3.1 | 3.8 | 5.1 | 8.5 | 3.5 | 5.0 | 5.6 | 5.0 | 6.2 |
| 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 | 35,442 | 41,115 | 41,603 | 46,536 | 51,465 | 56,946 | 62,644 | 79,377 | 89,346 | 99,334 | 1,19,162 | 1,28,133 |
Growth Revenue Growth% | 12.3 | 16.0 | 1.2 | 11.9 | 10.6 | 10.7 | 10.0 | 26.7 | 12.6 | 11.2 | 20.0 | 23.2 |
| 34,659 | 40,290 | 40,786 | 45,637 | 50,442 | 55,602 | 60,852 | 77,258 | 87,468 | 97,305 | 1,16,933 | 1,25,596 | |
| 784 | 825 | 816 | 899 | 1,023 | 1,343 | 1,792 | 2,119 | 1,877 | 2,029 | 2,229 | 2,537 | |
OPM OPM% | 2.2 | 2.0 | 2.0 | 1.9 | 2.0 | 2.4 | 2.9 | 2.7 | 2.1 | 2.0 | 1.9 | 2.0 |
| 34 | 41 | 39 | -8 | 44 | 89 | 88 | 142 | 264 | 854 | 33 | 26 | |
Interest Expense Interest ExpenseCr | 180 | 157 | 168 | 204 | 219 | 156 | 116 | 272 | 385 | 330 | 359 | 356 |
Depreciation DepreciationCr | 47 | 55 | 57 | 63 | 155 | 148 | 141 | 155 | 181 | 218 | 206 | 203 |
PBT PBTCr | 590 | 655 | 631 | 623 | 692 | 1,128 | 1,622 | 1,833 | 1,575 | 2,335 | 1,697 | 2,004 |
| 146 | 178 | 146 | 139 | 158 | 340 | 307 | 394 | 336 | 514 | 413 | 499 | |
PAT PATCr | 444 | 477 | 484 | 484 | 534 | 789 | 1,315 | 1,439 | 1,239 | 1,821 | 1,284 | 1,505 |
Growth PAT Growth% | 8.2 | 7.3 | 1.6 | 0.0 | 10.2 | 47.7 | 66.8 | 9.5 | -13.9 | 47.0 | -29.5 | -18.1 |
NPM NPM% | 1.3 | 1.2 | 1.2 | 1.0 | 1.0 | 1.4 | 2.1 | 1.8 | 1.4 | 1.8 | 1.1 | 1.2 |
| 5.3 | 5.8 | 6.0 | 6.4 | 6.6 | 4.9 | 16.4 | 17.8 | 15.6 | 20.5 | 19.1 | 21.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 35,442 | 41,115 | 41,603 | 46,536 | 51,465 | 56,946 | 62,644 | 79,377 | 89,346 | 99,334 | 1,19,162 | 1,28,133 |
Growth Revenue Growth% | 12.3 | 16.0 | 1.2 | 11.9 | 10.6 | 10.7 | 10.0 | 26.7 | 12.6 | 11.2 | 20.0 | 23.2 |
| 34,659 | 40,290 | 40,786 | 45,637 | 50,442 | 55,602 | 60,852 | 77,258 | 87,468 | 97,305 | 1,16,933 | 1,25,596 | |
| 784 | 825 | 816 | 899 | 1,023 | 1,343 | 1,792 | 2,119 | 1,877 | 2,029 | 2,229 | 2,537 | |
OPM OPM% | 2.2 | 2.0 | 2.0 | 1.9 | 2.0 | 2.4 | 2.9 | 2.7 | 2.1 | 2.0 | 1.9 | 2.0 |
| 34 | 41 | 39 | -8 | 44 | 89 | 88 | 142 | 264 | 854 | 33 | 26 | |
Interest Expense Interest ExpenseCr | 180 | 157 | 168 | 204 | 219 | 156 | 116 | 272 | 385 | 330 | 359 | 356 |
Depreciation DepreciationCr | 47 | 55 | 57 | 63 | 155 | 148 | 141 | 155 | 181 | 218 | 206 | 203 |
PBT PBTCr | 590 | 655 | 631 | 623 | 692 | 1,128 | 1,622 | 1,833 | 1,575 | 2,335 | 1,697 | 2,004 |
| 146 | 178 | 146 | 139 | 158 | 340 | 307 | 394 | 336 | 514 | 413 | 499 | |
PAT PATCr | 444 | 477 | 484 | 484 | 534 | 789 | 1,315 | 1,439 | 1,239 | 1,821 | 1,284 | 1,505 |
Growth PAT Growth% | 8.2 | 7.3 | 1.6 | 0.0 | 10.2 | 47.7 | 66.8 | 9.5 | -13.9 | 47.0 | -29.5 | -18.1 |
NPM NPM% | 1.3 | 1.2 | 1.2 | 1.0 | 1.0 | 1.4 | 2.1 | 1.8 | 1.4 | 1.8 | 1.1 | 1.2 |
| 5.3 | 5.8 | 6.0 | 6.4 | 6.6 | 4.9 | 16.4 | 17.8 | 15.6 | 20.5 | 19.1 | 21.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 80 | 80 | 80 | 78 | 78 | 78 | 156 | 156 | 156 | 156 | 156 |
Reserves ReservesCr | 2,869 | 3,068 | 3,451 | 3,828 | 4,231 | 4,861 | 5,629 | 6,771 | 7,392 | 8,565 | 10,004 |
| 7,146 | 6,572 | 6,888 | 8,040 | 9,672 | 8,987 | 11,902 | 15,634 | 16,208 | 18,022 | 23,017 | |
| 62 | 69 | 88 | 130 | 295 | 263 | 406 | 356 | 324 | 365 | 398 | |
| 10,525 | 10,150 | 10,865 | 12,421 | 14,656 | 14,562 | 18,416 | 23,283 | 24,394 | 27,584 | 33,839 | |
| 9,907 | 9,554 | 10,225 | 11,669 | 13,654 | 13,700 | 17,359 | 22,138 | 23,162 | 26,226 | 32,529 | |
| 618 | 596 | 639 | 752 | 1,003 | 862 | 1,057 | 1,146 | 1,232 | 1,359 | 1,310 | |
| 10,525 | 10,150 | 10,865 | 12,421 | 14,656 | 14,562 | 18,416 | 23,283 | 24,394 | 27,584 | 33,839 |
| 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 | 80 | 80 | 80 | 78 | 78 | 78 | 156 | 156 | 156 | 156 | 156 |
Reserves ReservesCr | 2,869 | 3,068 | 3,451 | 3,828 | 4,231 | 4,861 | 5,629 | 6,771 | 7,392 | 8,565 | 10,004 |
| 7,146 | 6,572 | 6,888 | 8,040 | 9,672 | 8,987 | 11,902 | 15,634 | 16,208 | 18,022 | 23,017 | |
| 62 | 69 | 88 | 130 | 295 | 263 | 406 | 356 | 324 | 365 | 398 | |
| 10,525 | 10,150 | 10,865 | 12,421 | 14,656 | 14,562 | 18,416 | 23,283 | 24,394 | 27,584 | 33,839 | |
| 9,907 | 9,554 | 10,225 | 11,669 | 13,654 | 13,700 | 17,359 | 22,138 | 23,162 | 26,226 | 32,529 | |
| 618 | 596 | 639 | 752 | 1,003 | 862 | 1,057 | 1,146 | 1,232 | 1,359 | 1,310 | |
| 10,525 | 10,150 | 10,865 | 12,421 | 14,656 | 14,562 | 18,416 | 23,283 | 24,394 | 27,584 | 33,839 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -142 | 1,360 | 186 | 1,068 | 966 | 3,497 | 989 | -3,234 | 1,079 | 293 | 231 | |
| -18 | -75 | -19 | -94 | -58 | -497 | -57 | 176 | 145 | 560 | -10 | |
| 202 | -1,131 | -199 | -651 | 443 | -2,241 | -476 | 1,529 | -1,381 | -1,171 | -999 | |
Net Cash Flow Net Cash FlowCr | 41 | 154 | -32 | 323 | 1,351 | 759 | 457 | -1,529 | -156 | -319 | -779 |
Free Cash Flow Free Cash FlowCr | -185 | 1,309 | 172 | 1,047 | 922 | 3,474 | 878 | -3,377 | 1,034 | 165 | |
CFO To PAT CFO To PAT% | -32.0 | 285.4 | 38.3 | 220.5 | 180.9 | 443.5 | 75.2 | -224.7 | 87.2 | 16.1 | 18.0 |
CFO To EBITDA CFO To EBITDA% | -18.1 | 164.9 | 22.7 | 118.9 | 94.4 | 260.3 | 55.2 | -152.6 | 57.5 | 14.4 | 10.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -142 | 1,360 | 186 | 1,068 | 966 | 3,497 | 989 | -3,234 | 1,079 | 293 | 231 | |
| -18 | -75 | -19 | -94 | -58 | -497 | -57 | 176 | 145 | 560 | -10 | |
| 202 | -1,131 | -199 | -651 | 443 | -2,241 | -476 | 1,529 | -1,381 | -1,171 | -999 | |
Net Cash Flow Net Cash FlowCr | 41 | 154 | -32 | 323 | 1,351 | 759 | 457 | -1,529 | -156 | -319 | -779 |
Free Cash Flow Free Cash FlowCr | -185 | 1,309 | 172 | 1,047 | 922 | 3,474 | 878 | -3,377 | 1,034 | 165 | |
CFO To PAT CFO To PAT% | -32.0 | 285.4 | 38.3 | 220.5 | 180.9 | 443.5 | 75.2 | -224.7 | 87.2 | 16.1 | 18.0 |
CFO To EBITDA CFO To EBITDA% | -18.1 | 164.9 | 22.7 | 118.9 | 94.4 | 260.3 | 55.2 | -152.6 | 57.5 | 14.4 | 10.4 |
| 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 | 4,558 | 4,412 | 5,869 | 3,982 | 2,648 | 7,422 | 11,327 | 13,025 | 16,277 | 19,009 | 15,592 | 32,131 |
Price To Earnings Price To Earnings | 10.8 | 9.5 | 12.2 | 7.8 | 5.1 | 9.8 | 8.8 | 9.3 | 13.3 | 11.8 | 10.5 | 18.9 |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.3 |
Price To Book Price To Book | 1.6 | 1.4 | 1.7 | 1.0 | 0.6 | 1.5 | 2.0 | 1.9 | 2.2 | 2.2 | 1.5 | 3.2 |
EV To EBITDA EV To EBITDA | 8.0 | 6.3 | 8.3 | 4.9 | 3.0 | 3.4 | 4.7 | 6.8 | 9.4 | 10.1 | 7.8 | 13.0 |
GPM GPM% | 5.6 | 5.4 | 5.5 | 5.5 | 5.2 | 5.2 | 5.8 | 5.6 | 5.1 | 4.9 | 4.6 | 4.6 |
OPM OPM% | 2.2 | 2.0 | 2.0 | 1.9 | 2.0 | 2.4 | 2.9 | 2.7 | 2.1 | 2.0 | 1.9 | 2.0 |
NPM NPM% | 1.3 | 1.2 | 1.2 | 1.0 | 1.0 | 1.4 | 2.1 | 1.8 | 1.4 | 1.8 | 1.1 | 1.2 |
ROCE ROCE% | 14.8 | 17.4 | 16.0 | 15.9 | 12.9 | 23.1 | 26.3 | 20.5 | 18.6 | 23.1 | 15.8 | 15.8 |
ROE ROE% | 15.1 | 15.1 | 13.7 | 12.4 | 12.4 | 16.0 | 22.7 | 20.8 | 16.4 | 20.9 | 12.6 | 12.6 |
ROA ROA% | 4.2 | 4.7 | 4.5 | 3.9 | 3.6 | 5.4 | 7.1 | 6.2 | 5.1 | 6.6 | 3.8 | 3.8 |
| 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 | 4,558 | 4,412 | 5,869 | 3,982 | 2,648 | 7,422 | 11,327 | 13,025 | 16,277 | 19,009 | 15,592 | 32,131 |
Price To Earnings Price To Earnings | 10.8 | 9.5 | 12.2 | 7.8 | 5.1 | 9.8 | 8.8 | 9.3 | 13.3 | 11.8 | 10.5 | 18.9 |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.3 |
Price To Book Price To Book | 1.6 | 1.4 | 1.7 | 1.0 | 0.6 | 1.5 | 2.0 | 1.9 | 2.2 | 2.2 | 1.5 | 3.2 |
EV To EBITDA EV To EBITDA | 8.0 | 6.3 | 8.3 | 4.9 | 3.0 | 3.4 | 4.7 | 6.8 | 9.4 | 10.1 | 7.8 | 13.0 |
GPM GPM% | 5.6 | 5.4 | 5.5 | 5.5 | 5.2 | 5.2 | 5.8 | 5.6 | 5.1 | 4.9 | 4.6 | 4.6 |
OPM OPM% | 2.2 | 2.0 | 2.0 | 1.9 | 2.0 | 2.4 | 2.9 | 2.7 | 2.1 | 2.0 | 1.9 | 2.0 |
NPM NPM% | 1.3 | 1.2 | 1.2 | 1.0 | 1.0 | 1.4 | 2.1 | 1.8 | 1.4 | 1.8 | 1.1 | 1.2 |
ROCE ROCE% | 14.8 | 17.4 | 16.0 | 15.9 | 12.9 | 23.1 | 26.3 | 20.5 | 18.6 | 23.1 | 15.8 | 15.8 |
ROE ROE% | 15.1 | 15.1 | 13.7 | 12.4 | 12.4 | 16.0 | 22.7 | 20.8 | 16.4 | 20.9 | 12.6 | 12.6 |
ROA ROA% | 4.2 | 4.7 | 4.5 | 3.9 | 3.6 | 5.4 | 7.1 | 6.2 | 5.1 | 6.6 | 3.8 | 3.8 |
Documents — Redington Ltd
Concall Transcript Summaries — Redington Ltd