| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,227 | 2,143 | 2,205 | 2,207 | 2,422 | 2,017 | 2,107 | 2,400 | 2,251 | 2,158 | 1,358 | 1,652 | |
Growth YoY Revenue Growth YoY% | -0.1 | -8.4 | 6.2 | 16.1 | 8.8 | -5.9 | -4.4 | 8.8 | -7.1 | 7.0 | -35.6 | -31.2 |
Interest Expended Interest ExpendedCr | 1,350 | 1,312 | 1,291 | 1,309 | 1,238 | 1,194 | 1,050 | 1,196 | 1,286 | 1,458 | 1,679 | 1,335 |
Expenses ExpensesCr | 448 | 478 | 511 | 471 | 4,852 | 389 | 603 | 724 | 528 | 260 | 3,255 | 1 |
| 429 | 353 | 402 | 426 | -3,668 | 434 | 455 | 480 | 436 | 440 | -3,576 | 315 | |
FPM FPM% | 19.3 | 16.5 | 18.2 | 19.3 | -151.4 | 21.5 | 21.6 | 20.0 | 19.4 | 20.4 | -263.4 | 19.1 |
| 15 | 69 | 51 | 30 | 3 | 3 | 25 | 9 | 10 | 0 | 4 | 31 | |
Depreciation DepreciationCr | 23 | 23 | 21 | 19 | 20 | 20 | 25 | 21 | 21 | 21 | 25 | 20 |
PBT PBTCr | 422 | 399 | 432 | 437 | -3,685 | 417 | 455 | 468 | 425 | 419 | -10,097 | 326 |
| 124 | 96 | 112 | 110 | -924 | 115 | 131 | 134 | 117 | 105 | -1,995 | 83 | |
| 298 | 303 | 319 | 327 | -2,761 | 302 | 324 | 334 | 308 | 314 | -8,101 | 243 | |
Growth YoY PAT Growth YoY% | 2.9 | 4.0 | 21.6 | 11.0 | -1,026.5 | -0.1 | 1.4 | 2.3 | 111.2 | 3.9 | -2,600.1 | -27.2 |
NPM NPM% | 13.4 | 14.1 | 14.5 | 14.8 | -114.0 | 15.0 | 15.4 | 13.9 | 13.7 | 14.6 | -596.7 | 14.7 |
| 5.8 | 5.7 | 5.7 | 5.4 | -44.2 | 4.2 | 4.1 | 4.1 | 3.8 | 3.9 | -99.1 | 2.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,227 | 2,143 | 2,205 | 2,207 | 2,422 | 2,017 | 2,107 | 2,400 | 2,251 | 2,158 | 1,358 | 1,652 | |
Growth YoY Revenue Growth YoY% | -0.1 | -8.4 | 6.2 | 16.1 | 8.8 | -5.9 | -4.4 | 8.8 | -7.1 | 7.0 | -35.6 | -31.2 |
Interest Expended Interest ExpendedCr | 1,350 | 1,312 | 1,291 | 1,309 | 1,238 | 1,194 | 1,050 | 1,196 | 1,286 | 1,458 | 1,679 | 1,335 |
Expenses ExpensesCr | 448 | 478 | 511 | 471 | 4,852 | 389 | 603 | 724 | 528 | 260 | 3,255 | 1 |
| 429 | 353 | 402 | 426 | -3,668 | 434 | 455 | 480 | 436 | 440 | -3,576 | 315 | |
FPM FPM% | 19.3 | 16.5 | 18.2 | 19.3 | -151.4 | 21.5 | 21.6 | 20.0 | 19.4 | 20.4 | -263.4 | 19.1 |
| 15 | 69 | 51 | 30 | 3 | 3 | 25 | 9 | 10 | 0 | 4 | 31 | |
Depreciation DepreciationCr | 23 | 23 | 21 | 19 | 20 | 20 | 25 | 21 | 21 | 21 | 25 | 20 |
PBT PBTCr | 422 | 399 | 432 | 437 | -3,685 | 417 | 455 | 468 | 425 | 419 | -10,097 | 326 |
| 124 | 96 | 112 | 110 | -924 | 115 | 131 | 134 | 117 | 105 | -1,995 | 83 | |
| 298 | 303 | 319 | 327 | -2,761 | 302 | 324 | 334 | 308 | 314 | -8,101 | 243 | |
Growth YoY PAT Growth YoY% | 2.9 | 4.0 | 21.6 | 11.0 | -1,026.5 | -0.1 | 1.4 | 2.3 | 111.2 | 3.9 | -2,600.1 | -27.2 |
NPM NPM% | 13.4 | 14.1 | 14.5 | 14.8 | -114.0 | 15.0 | 15.4 | 13.9 | 13.7 | 14.6 | -596.7 | 14.7 |
| 5.8 | 5.7 | 5.7 | 5.4 | -44.2 | 4.2 | 4.1 | 4.1 | 3.8 | 3.9 | -99.1 | 2.1 |
| 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 | 8,290 | 10,399 | 14,951 | 17,020 | 13,216 | 9,927 | 8,983 | 8,719 | 8,475 | 8,623 | 8,166 | 7,418 |
Growth Revenue Growth% | 28.5 | 25.4 | 43.8 | 13.8 | -22.4 | -24.9 | -9.5 | -2.9 | -2.8 | 1.8 | -5.3 | -17.1 |
Interest Expended Interest ExpendedCr | 4,971 | 6,411 | 8,010 | 9,726 | 8,512 | 6,939 | 6,242 | 5,636 | 5,307 | 4,791 | 5,618 | 5,757 |
Expenses ExpensesCr | 1,105 | 1,485 | 2,034 | 1,655 | 2,043 | 1,432 | 1,119 | 1,400 | 1,585 | 6,184 | 4,769 | 4,045 |
| 2,214 | 2,503 | 4,908 | 5,639 | 2,662 | 1,556 | 1,623 | 1,683 | 1,583 | -2,352 | -2,221 | -2,385 | |
FPM FPM% | 26.7 | 24.1 | 32.8 | 33.1 | 20.1 | 15.7 | 18.1 | 19.3 | 18.7 | -27.3 | -27.2 | -32.1 |
| 936 | 1,292 | 7 | 7 | 7 | 103 | 11 | 7 | 150 | 60 | 24 | 45 | |
Depreciation DepreciationCr | 20 | 23 | 37 | 43 | 108 | 97 | 77 | 86 | 85 | 83 | 88 | 88 |
PBT PBTCr | 3,129 | 3,772 | 4,878 | 5,604 | 2,561 | 1,562 | 1,556 | 1,604 | 1,649 | -2,376 | -8,784 | -8,927 |
| 776 | 863 | 1,005 | 1,546 | 395 | 360 | 378 | 476 | 432 | -568 | -1,640 | -1,691 | |
PAT PATCr | 2,353 | 2,909 | 3,873 | 4,058 | 2,166 | 1,202 | 1,178 | 1,128 | 1,217 | -1,807 | -7,145 | -7,236 |
Growth PAT Growth% | 23.8 | 23.6 | 33.2 | 4.8 | -46.6 | -44.5 | -2.0 | -4.3 | 7.9 | -248.5 | -295.3 | -302.0 |
NPM NPM% | 28.4 | 28.0 | 25.9 | 23.8 | 16.4 | 12.1 | 13.1 | 12.9 | 14.4 | -21.0 | -87.5 | -97.5 |
| 53.4 | 61.4 | 81.7 | 85.5 | 46.1 | 24.7 | 23.6 | 22.5 | 23.8 | -26.7 | -87.7 | -89.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 8,290 | 10,399 | 14,951 | 17,020 | 13,216 | 9,927 | 8,983 | 8,719 | 8,475 | 8,623 | 8,166 | 7,418 |
Growth Revenue Growth% | 28.5 | 25.4 | 43.8 | 13.8 | -22.4 | -24.9 | -9.5 | -2.9 | -2.8 | 1.8 | -5.3 | -17.1 |
Interest Expended Interest ExpendedCr | 4,971 | 6,411 | 8,010 | 9,726 | 8,512 | 6,939 | 6,242 | 5,636 | 5,307 | 4,791 | 5,618 | 5,757 |
Expenses ExpensesCr | 1,105 | 1,485 | 2,034 | 1,655 | 2,043 | 1,432 | 1,119 | 1,400 | 1,585 | 6,184 | 4,769 | 4,045 |
| 2,214 | 2,503 | 4,908 | 5,639 | 2,662 | 1,556 | 1,623 | 1,683 | 1,583 | -2,352 | -2,221 | -2,385 | |
FPM FPM% | 26.7 | 24.1 | 32.8 | 33.1 | 20.1 | 15.7 | 18.1 | 19.3 | 18.7 | -27.3 | -27.2 | -32.1 |
| 936 | 1,292 | 7 | 7 | 7 | 103 | 11 | 7 | 150 | 60 | 24 | 45 | |
Depreciation DepreciationCr | 20 | 23 | 37 | 43 | 108 | 97 | 77 | 86 | 85 | 83 | 88 | 88 |
PBT PBTCr | 3,129 | 3,772 | 4,878 | 5,604 | 2,561 | 1,562 | 1,556 | 1,604 | 1,649 | -2,376 | -8,784 | -8,927 |
| 776 | 863 | 1,005 | 1,546 | 395 | 360 | 378 | 476 | 432 | -568 | -1,640 | -1,691 | |
PAT PATCr | 2,353 | 2,909 | 3,873 | 4,058 | 2,166 | 1,202 | 1,178 | 1,128 | 1,217 | -1,807 | -7,145 | -7,236 |
Growth PAT Growth% | 23.8 | 23.6 | 33.2 | 4.8 | -46.6 | -44.5 | -2.0 | -4.3 | 7.9 | -248.5 | -295.3 | -302.0 |
NPM NPM% | 28.4 | 28.0 | 25.9 | 23.8 | 16.4 | 12.1 | 13.1 | 12.9 | 14.4 | -21.0 | -87.5 | -97.5 |
| 53.4 | 61.4 | 81.7 | 85.5 | 46.1 | 24.7 | 23.6 | 22.5 | 23.8 | -26.7 | -87.7 | -89.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 84 | 85 | 85 | 85 | 84 | 89 | 89 | 90 | 113 | 163 | 229 |
Reserves ReservesCr | 10,610 | 12,037 | 14,273 | 16,397 | 15,454 | 16,045 | 16,585 | 17,272 | 19,679 | 21,660 | 18,763 |
Borrowings BorrowingsCr | 49,832 | 72,149 | 1,11,056 | 1,05,756 | 79,674 | 68,805 | 61,359 | 52,403 | 48,493 | 42,726 | 51,604 |
Other Liabilities Other LiabilitiesCr | 15,194 | 19,434 | 7,188 | 7,866 | 7,660 | 8,300 | 3,940 | 5,181 | 4,781 | 5,633 | 3,648 |
Total Liabilities Total LiabilitiesCr | 75,720 | 1,03,705 | 1,32,603 | 1,30,104 | 1,02,872 | 93,239 | 81,973 | 74,945 | 73,066 | 70,181 | 74,243 |
| 69 | 101 | 111 | 156 | 392 | 238 | 269 | 375 | 325 | 391 | 341 | |
Cash Equivalents Cash EquivalentsCr | 2,902 | 5,683 | 4,867 | 14,621 | 15,039 | 17,004 | 9,653 | 5,232 | 4,424 | 4,734 | 10,960 |
Other Assets Other AssetsCr | 72,749 | 97,922 | 1,27,625 | 1,15,327 | 87,441 | 75,997 | 72,051 | 69,338 | 68,317 | 65,057 | 62,942 |
Total Assets Total AssetsCr | 75,720 | 1,03,705 | 1,32,603 | 1,30,104 | 1,02,872 | 93,239 | 81,973 | 74,945 | 73,066 | 70,181 | 74,243 |
| 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 | 84 | 85 | 85 | 85 | 84 | 89 | 89 | 90 | 113 | 163 | 229 |
Reserves ReservesCr | 10,610 | 12,037 | 14,273 | 16,397 | 15,454 | 16,045 | 16,585 | 17,272 | 19,679 | 21,660 | 18,763 |
Borrowings BorrowingsCr | 49,832 | 72,149 | 1,11,056 | 1,05,756 | 79,674 | 68,805 | 61,359 | 52,403 | 48,493 | 42,726 | 51,604 |
Other Liabilities Other LiabilitiesCr | 15,194 | 19,434 | 7,188 | 7,866 | 7,660 | 8,300 | 3,940 | 5,181 | 4,781 | 5,633 | 3,648 |
Total Liabilities Total LiabilitiesCr | 75,720 | 1,03,705 | 1,32,603 | 1,30,104 | 1,02,872 | 93,239 | 81,973 | 74,945 | 73,066 | 70,181 | 74,243 |
| 69 | 101 | 111 | 156 | 392 | 238 | 269 | 375 | 325 | 391 | 341 | |
Cash Equivalents Cash EquivalentsCr | 2,902 | 5,683 | 4,867 | 14,621 | 15,039 | 17,004 | 9,653 | 5,232 | 4,424 | 4,734 | 10,960 |
Other Assets Other AssetsCr | 72,749 | 97,922 | 1,27,625 | 1,15,327 | 87,441 | 75,997 | 72,051 | 69,338 | 68,317 | 65,057 | 62,942 |
Total Assets Total AssetsCr | 75,720 | 1,03,705 | 1,32,603 | 1,30,104 | 1,02,872 | 93,239 | 81,973 | 74,945 | 73,066 | 70,181 | 74,243 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -11,643 | -17,845 | -25,024 | 21,206 | 19,331 | 7,089 | 657 | 4,001 | 140 | 8,772 | -7,466 | |
| -4,997 | -2,107 | 368 | -4,220 | 8,265 | 3,103 | 1,649 | 884 | 1,042 | -5,578 | -1,540 | |
| 15,330 | 22,591 | 23,775 | -7,335 | -27,934 | -10,632 | -7,444 | -9,142 | -2,383 | -2,373 | 14,684 | |
Net Cash Flow Net Cash FlowCr | -1,310 | 2,638 | -881 | 9,650 | -338 | -440 | -5,138 | -4,257 | -1,201 | 821 | 5,678 |
Free Cash Flow Free Cash FlowCr | -11,678 | -17,901 | -25,067 | 21,117 | 19,297 | 7,060 | 638 | 3,957 | 85 | 8,727 | -7,505 |
CFO To EBITDA CFO To EBITDA% | -526.0 | -712.8 | -509.9 | 376.0 | 726.2 | 455.7 | 40.5 | 237.7 | 8.9 | -372.9 | 336.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -11,643 | -17,845 | -25,024 | 21,206 | 19,331 | 7,089 | 657 | 4,001 | 140 | 8,772 | -7,466 | |
| -4,997 | -2,107 | 368 | -4,220 | 8,265 | 3,103 | 1,649 | 884 | 1,042 | -5,578 | -1,540 | |
| 15,330 | 22,591 | 23,775 | -7,335 | -27,934 | -10,632 | -7,444 | -9,142 | -2,383 | -2,373 | 14,684 | |
Net Cash Flow Net Cash FlowCr | -1,310 | 2,638 | -881 | 9,650 | -338 | -440 | -5,138 | -4,257 | -1,201 | 821 | 5,678 |
Free Cash Flow Free Cash FlowCr | -11,678 | -17,901 | -25,067 | 21,117 | 19,297 | 7,060 | 638 | 3,957 | 85 | 8,727 | -7,505 |
CFO To EBITDA CFO To EBITDA% | -526.0 | -712.8 | -509.9 | 376.0 | 726.2 | 455.7 | 40.5 | 237.7 | 8.9 | -372.9 | 336.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 27,247 | 42,271 | 52,767 | 36,637 | 4,128 | 9,085 | 7,394 | 4,591 | 10,360 | 8,884 | 12,389 | 16,523 |
Price To Earnings Price To Earnings | 13.8 | 15.8 | 13.6 | 9.0 | 1.8 | 7.3 | 6.0 | 3.9 | 7.8 | |||
Price To Sales Price To Sales | 3.0 | 3.6 | 3.5 | 2.1 | 0.3 | 0.9 | 0.8 | 0.5 | 1.2 | 1.0 | 1.5 | 2.2 |
Price To Book Price To Book | 2.5 | 3.5 | 3.7 | 2.2 | 0.3 | 0.5 | 0.4 | 0.3 | 0.5 | 0.4 | 0.9 | 0.9 |
EV To EBITDA EV To EBITDA | 33.5 | 43.4 | 32.4 | 22.7 | 25.8 | 39.1 | 36.4 | 30.8 | 34.4 | -19.9 | -23.9 | -24.2 |
FPM FPM% | 26.7 | 24.1 | 32.8 | 33.1 | 20.1 | 15.7 | 18.1 | 19.3 | 18.7 | -27.3 | -27.2 | -32.1 |
NPM NPM% | 28.4 | 28.0 | 25.9 | 23.8 | 16.4 | 12.1 | 13.1 | 12.9 | 14.4 | -21.0 | -87.5 | -97.5 |
ROCE ROCE% | 13.4 | 12.1 | 10.3 | 12.5 | 11.6 | 10.0 | 10.0 | 10.4 | 10.2 | 3.7 | -4.5 | -4.5 |
ROE ROE% | 22.0 | 24.0 | 27.0 | 24.6 | 13.9 | 7.5 | 7.1 | 6.5 | 6.2 | -8.3 | -37.6 | -37.6 |
ROA ROA% | 3.1 | 2.8 | 2.9 | 3.1 | 2.1 | 1.3 | 1.4 | 1.5 | 1.7 | -2.6 | -9.6 | -9.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 27,247 | 42,271 | 52,767 | 36,637 | 4,128 | 9,085 | 7,394 | 4,591 | 10,360 | 8,884 | 12,389 | 16,523 |
Price To Earnings Price To Earnings | 13.8 | 15.8 | 13.6 | 9.0 | 1.8 | 7.3 | 6.0 | 3.9 | 7.8 | |||
Price To Sales Price To Sales | 3.0 | 3.6 | 3.5 | 2.1 | 0.3 | 0.9 | 0.8 | 0.5 | 1.2 | 1.0 | 1.5 | 2.2 |
Price To Book Price To Book | 2.5 | 3.5 | 3.7 | 2.2 | 0.3 | 0.5 | 0.4 | 0.3 | 0.5 | 0.4 | 0.9 | 0.9 |
EV To EBITDA EV To EBITDA | 33.5 | 43.4 | 32.4 | 22.7 | 25.8 | 39.1 | 36.4 | 30.8 | 34.4 | -19.9 | -23.9 | -24.2 |
FPM FPM% | 26.7 | 24.1 | 32.8 | 33.1 | 20.1 | 15.7 | 18.1 | 19.3 | 18.7 | -27.3 | -27.2 | -32.1 |
NPM NPM% | 28.4 | 28.0 | 25.9 | 23.8 | 16.4 | 12.1 | 13.1 | 12.9 | 14.4 | -21.0 | -87.5 | -97.5 |
ROCE ROCE% | 13.4 | 12.1 | 10.3 | 12.5 | 11.6 | 10.0 | 10.0 | 10.4 | 10.2 | 3.7 | -4.5 | -4.5 |
ROE ROE% | 22.0 | 24.0 | 27.0 | 24.6 | 13.9 | 7.5 | 7.1 | 6.5 | 6.2 | -8.3 | -37.6 | -37.6 |
ROA ROA% | 3.1 | 2.8 | 2.9 | 3.1 | 2.1 | 1.3 | 1.4 | 1.5 | 1.7 | -2.6 | -9.6 | -9.6 |
Documents — Sammaan Capital Ltd
Concall Transcript Summaries — Sammaan Capital Ltd