| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 312 | 316 | 361 | 296 | 268 | 230 | 282 | 243 | 248 | 248 | 283 | 291 | |
Growth YoY Revenue Growth YoY% | -35.1 | -24.8 | -23.8 | -25.8 | -14.2 | -27.4 | -21.9 | -18.0 | -7.5 | 7.8 | 0.3 | 19.8 |
| 307 | 308 | 357 | 295 | 265 | 226 | 267 | 235 | 232 | 238 | 261 | 270 | |
| 6 | 9 | 3 | 1 | 3 | 4 | 15 | 8 | 16 | 10 | 22 | 21 | |
OPM OPM% | 1.8 | 2.7 | 0.9 | 0.3 | 1.1 | 1.6 | 5.4 | 3.1 | 6.4 | 4.1 | 7.6 | 7.2 |
| 6 | 4 | 8 | 10 | 4 | 3 | 52 | 10 | 10 | 18 | 1 | 3 | |
Interest Expense Interest ExpenseCr | 5 | 115 | -263 | 6 | 5 | 2 | 2 | 2 | 5 | 5 | 0 | 1 |
Depreciation DepreciationCr | 17 | 17 | 16 | 16 | 16 | 16 | 8 | 7 | 7 | 7 | 8 | 8 |
PBT PBTCr | -11 | -120 | 257 | -10 | -14 | -11 | 58 | 8 | 13 | 16 | 15 | 15 |
| -4 | -42 | 94 | -1 | -4 | 0 | 14 | 3 | 5 | 7 | -4 | 4 | |
| -7 | -79 | 164 | -10 | -11 | -11 | 43 | 5 | 9 | 8 | 19 | 11 | |
Growth YoY PAT Growth YoY% | 94.6 | 42.8 | 269.0 | 93.6 | -46.6 | 85.9 | -73.5 | 151.7 | 180.4 | 173.0 | -56.7 | 116.4 |
NPM NPM% | -2.3 | -24.8 | 45.4 | -3.2 | -4.0 | -4.8 | 15.4 | 2.0 | 3.5 | 3.3 | 6.7 | 3.7 |
| -1.3 | -13.8 | 28.7 | -1.7 | -1.9 | -2.0 | 7.6 | 0.7 | 1.1 | 1.0 | 2.4 | 1.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 312 | 316 | 361 | 296 | 268 | 230 | 282 | 243 | 248 | 248 | 283 | 291 | |
Growth YoY Revenue Growth YoY% | -35.1 | -24.8 | -23.8 | -25.8 | -14.2 | -27.4 | -21.9 | -18.0 | -7.5 | 7.8 | 0.3 | 19.8 |
| 307 | 308 | 357 | 295 | 265 | 226 | 267 | 235 | 232 | 238 | 261 | 270 | |
| 6 | 9 | 3 | 1 | 3 | 4 | 15 | 8 | 16 | 10 | 22 | 21 | |
OPM OPM% | 1.8 | 2.7 | 0.9 | 0.3 | 1.1 | 1.6 | 5.4 | 3.1 | 6.4 | 4.1 | 7.6 | 7.2 |
| 6 | 4 | 8 | 10 | 4 | 3 | 52 | 10 | 10 | 18 | 1 | 3 | |
Interest Expense Interest ExpenseCr | 5 | 115 | -263 | 6 | 5 | 2 | 2 | 2 | 5 | 5 | 0 | 1 |
Depreciation DepreciationCr | 17 | 17 | 16 | 16 | 16 | 16 | 8 | 7 | 7 | 7 | 8 | 8 |
PBT PBTCr | -11 | -120 | 257 | -10 | -14 | -11 | 58 | 8 | 13 | 16 | 15 | 15 |
| -4 | -42 | 94 | -1 | -4 | 0 | 14 | 3 | 5 | 7 | -4 | 4 | |
| -7 | -79 | 164 | -10 | -11 | -11 | 43 | 5 | 9 | 8 | 19 | 11 | |
Growth YoY PAT Growth YoY% | 94.6 | 42.8 | 269.0 | 93.6 | -46.6 | 85.9 | -73.5 | 151.7 | 180.4 | 173.0 | -56.7 | 116.4 |
NPM NPM% | -2.3 | -24.8 | 45.4 | -3.2 | -4.0 | -4.8 | 15.4 | 2.0 | 3.5 | 3.3 | 6.7 | 3.7 |
| -1.3 | -13.8 | 28.7 | -1.7 | -1.9 | -2.0 | 7.6 | 0.7 | 1.1 | 1.0 | 2.4 | 1.3 |
| 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 | 5,894 | 5,612 | 5,767 | 6,117 | 4,026 | 2,200 | 2,047 | 1,874 | 1,388 | 1,076 | 1,021 | 1,069 |
Growth Revenue Growth% | -5.0 | -4.8 | 2.8 | 6.1 | -34.2 | -45.4 | -7.0 | -8.4 | -25.9 | -22.5 | -5.1 | 4.6 |
| 5,195 | 4,976 | 5,117 | 5,408 | 3,921 | 2,185 | 2,006 | 1,854 | 1,360 | 1,053 | 966 | 1,001 | |
| 699 | 637 | 650 | 709 | 105 | 16 | 41 | 19 | 28 | 23 | 55 | 69 | |
OPM OPM% | 11.8 | 11.3 | 11.3 | 11.6 | 2.6 | 0.7 | 2.0 | 1.0 | 2.0 | 2.1 | 5.4 | 6.4 |
| 96 | 161 | 133 | 113 | 67 | 51 | 17 | 81 | 18 | 69 | 39 | 32 | |
Interest Expense Interest ExpenseCr | 429 | 445 | 452 | 471 | 517 | 644 | 755 | 839 | 80 | 15 | 13 | 12 |
Depreciation DepreciationCr | 206 | 199 | 184 | 168 | 138 | 125 | 105 | 86 | 70 | 55 | 29 | 30 |
PBT PBTCr | 160 | 153 | 147 | 183 | -483 | -702 | -801 | -825 | -103 | 22 | 52 | 59 |
| 43 | 19 | 34 | 61 | -162 | -233 | -274 | -354 | -31 | 10 | 11 | 12 | |
PAT PATCr | 117 | 134 | 113 | 122 | -321 | -469 | -527 | -471 | -72 | 12 | 40 | 46 |
Growth PAT Growth% | 120.6 | 15.0 | -15.9 | 8.1 | -363.1 | -46.2 | -12.3 | 10.7 | 84.7 | 116.7 | 235.3 | 74.1 |
NPM NPM% | 2.0 | 2.4 | 2.0 | 2.0 | -8.0 | -21.3 | -25.8 | -25.1 | -5.2 | 1.1 | 4.0 | 4.3 |
| 21.8 | 27.6 | 22.8 | 22.0 | -56.1 | -82.1 | -92.4 | -82.4 | -12.7 | 2.0 | 5.6 | 5.9 |
| 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 | 5,894 | 5,612 | 5,767 | 6,117 | 4,026 | 2,200 | 2,047 | 1,874 | 1,388 | 1,076 | 1,021 | 1,069 |
Growth Revenue Growth% | -5.0 | -4.8 | 2.8 | 6.1 | -34.2 | -45.4 | -7.0 | -8.4 | -25.9 | -22.5 | -5.1 | 4.6 |
| 5,195 | 4,976 | 5,117 | 5,408 | 3,921 | 2,185 | 2,006 | 1,854 | 1,360 | 1,053 | 966 | 1,001 | |
| 699 | 637 | 650 | 709 | 105 | 16 | 41 | 19 | 28 | 23 | 55 | 69 | |
OPM OPM% | 11.8 | 11.3 | 11.3 | 11.6 | 2.6 | 0.7 | 2.0 | 1.0 | 2.0 | 2.1 | 5.4 | 6.4 |
| 96 | 161 | 133 | 113 | 67 | 51 | 17 | 81 | 18 | 69 | 39 | 32 | |
Interest Expense Interest ExpenseCr | 429 | 445 | 452 | 471 | 517 | 644 | 755 | 839 | 80 | 15 | 13 | 12 |
Depreciation DepreciationCr | 206 | 199 | 184 | 168 | 138 | 125 | 105 | 86 | 70 | 55 | 29 | 30 |
PBT PBTCr | 160 | 153 | 147 | 183 | -483 | -702 | -801 | -825 | -103 | 22 | 52 | 59 |
| 43 | 19 | 34 | 61 | -162 | -233 | -274 | -354 | -31 | 10 | 11 | 12 | |
PAT PATCr | 117 | 134 | 113 | 122 | -321 | -469 | -527 | -471 | -72 | 12 | 40 | 46 |
Growth PAT Growth% | 120.6 | 15.0 | -15.9 | 8.1 | -363.1 | -46.2 | -12.3 | 10.7 | 84.7 | 116.7 | 235.3 | 74.1 |
NPM NPM% | 2.0 | 2.4 | 2.0 | 2.0 | -8.0 | -21.3 | -25.8 | -25.1 | -5.2 | 1.1 | 4.0 | 4.3 |
| 21.8 | 27.6 | 22.8 | 22.0 | -56.1 | -82.1 | -92.4 | -82.4 | -12.7 | 2.0 | 5.6 | 5.9 |
| 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 | 10 | 10 | 10 | 11 | 11 | 11 | 11 | 11 | 11 | 13 | 16 |
Reserves ReservesCr | 1,400 | 1,523 | 1,621 | 1,993 | 1,755 | 1,255 | 738 | 289 | 220 | 510 | 912 |
| 5,789 | 6,194 | 6,899 | 7,107 | 7,283 | 7,947 | 9,054 | 9,989 | 10,068 | 2,068 | 1,268 | |
| 700 | 699 | 682 | 444 | 256 | 102 | 63 | 82 | 112 | 1,745 | 1,635 | |
| 7,907 | 8,423 | 9,208 | 9,594 | 9,302 | 9,316 | 9,868 | 10,373 | 10,414 | 4,339 | 3,881 | |
| 6,464 | 7,093 | 7,926 | 8,386 | 8,156 | 8,028 | 8,433 | 8,826 | 8,844 | 3,383 | 2,898 | |
| 1,444 | 1,330 | 1,282 | 1,208 | 1,146 | 1,288 | 1,435 | 1,547 | 1,570 | 956 | 983 | |
| 7,907 | 8,423 | 9,208 | 9,594 | 9,302 | 9,316 | 9,868 | 10,373 | 10,414 | 4,339 | 3,881 |
| 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 | 10 | 10 | 10 | 11 | 11 | 11 | 11 | 11 | 11 | 13 | 16 |
Reserves ReservesCr | 1,400 | 1,523 | 1,621 | 1,993 | 1,755 | 1,255 | 738 | 289 | 220 | 510 | 912 |
| 5,789 | 6,194 | 6,899 | 7,107 | 7,283 | 7,947 | 9,054 | 9,989 | 10,068 | 2,068 | 1,268 | |
| 700 | 699 | 682 | 444 | 256 | 102 | 63 | 82 | 112 | 1,745 | 1,635 | |
| 7,907 | 8,423 | 9,208 | 9,594 | 9,302 | 9,316 | 9,868 | 10,373 | 10,414 | 4,339 | 3,881 | |
| 6,464 | 7,093 | 7,926 | 8,386 | 8,156 | 8,028 | 8,433 | 8,826 | 8,844 | 3,383 | 2,898 | |
| 1,444 | 1,330 | 1,282 | 1,208 | 1,146 | 1,288 | 1,435 | 1,547 | 1,570 | 956 | 983 | |
| 7,907 | 8,423 | 9,208 | 9,594 | 9,302 | 9,316 | 9,868 | 10,373 | 10,414 | 4,339 | 3,881 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 520 | 673 | 401 | 33 | -19 | -483 | -447 | -432 | -83 | 208 | 74 | |
| -213 | -133 | -164 | -71 | 70 | 79 | 22 | 205 | 2 | -24 | -157 | |
| -318 | -514 | -179 | 32 | -88 | 385 | 404 | 259 | 83 | -127 | 19 | |
Net Cash Flow Net Cash FlowCr | -10 | 26 | 58 | -7 | -36 | -19 | -20 | 33 | 3 | 57 | -64 |
Free Cash Flow Free Cash FlowCr | 270 | 576 | 288 | -39 | -8 | -437 | -434 | -411 | -88 | 178 | 19 |
CFO To PAT CFO To PAT% | 445.9 | 501.6 | 355.4 | 26.7 | 5.8 | 102.9 | 84.8 | 91.6 | 114.4 | 1,723.6 | 183.9 |
CFO To EBITDA CFO To EBITDA% | 74.5 | 105.8 | 61.7 | 4.6 | -17.8 | -3,110.7 | -1,097.7 | -2,215.7 | -293.2 | 915.7 | 134.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 520 | 673 | 401 | 33 | -19 | -483 | -447 | -432 | -83 | 208 | 74 | |
| -213 | -133 | -164 | -71 | 70 | 79 | 22 | 205 | 2 | -24 | -157 | |
| -318 | -514 | -179 | 32 | -88 | 385 | 404 | 259 | 83 | -127 | 19 | |
Net Cash Flow Net Cash FlowCr | -10 | 26 | 58 | -7 | -36 | -19 | -20 | 33 | 3 | 57 | -64 |
Free Cash Flow Free Cash FlowCr | 270 | 576 | 288 | -39 | -8 | -437 | -434 | -411 | -88 | 178 | 19 |
CFO To PAT CFO To PAT% | 445.9 | 501.6 | 355.4 | 26.7 | 5.8 | 102.9 | 84.8 | 91.6 | 114.4 | 1,723.6 | 183.9 |
CFO To EBITDA CFO To EBITDA% | 74.5 | 105.8 | 61.7 | 4.6 | -17.8 | -3,110.7 | -1,097.7 | -2,215.7 | -293.2 | 915.7 | 134.6 |
| 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 | 1,237 | 1,538 | 2,578 | 1,027 | 104 | 176 | 270 | 194 | 585 | 2,164 | 1,099 | 2,021 |
Price To Earnings Price To Earnings | 11.5 | 11.3 | 22.9 | 8.4 | 187.2 | 27.5 | 43.6 | |||||
Price To Sales Price To Sales | 0.2 | 0.3 | 0.5 | 0.2 | 0.0 | 0.1 | 0.1 | 0.1 | 0.4 | 2.0 | 1.1 | 1.9 |
Price To Book Price To Book | 0.9 | 1.0 | 1.6 | 0.5 | 0.1 | 0.1 | 0.4 | 0.7 | 2.5 | 4.2 | 1.2 | 2.2 |
EV To EBITDA EV To EBITDA | 6.5 | 7.5 | 9.2 | 6.0 | 34.2 | 305.0 | 137.5 | 314.1 | 273.2 | 185.9 | 46.3 | 50.2 |
GPM GPM% | 23.3 | 34.3 | 61.0 | 59.6 | 62.4 | 57.6 | 71.2 | 72.0 | 20.5 | 21.4 | 28.4 | 28.4 |
OPM OPM% | 11.8 | 11.3 | 11.3 | 11.6 | 2.6 | 0.7 | 2.0 | 1.0 | 2.0 | 2.1 | 5.4 | 6.4 |
NPM NPM% | 2.0 | 2.4 | 2.0 | 2.0 | -8.0 | -21.3 | -25.8 | -25.1 | -5.2 | 1.1 | 4.0 | 4.3 |
ROCE ROCE% | 12.3 | 12.4 | 11.7 | 12.2 | 0.7 | -1.0 | -0.8 | 0.2 | -0.3 | 1.4 | 2.5 | 2.5 |
ROE ROE% | 8.3 | 8.8 | 6.9 | 6.1 | -18.2 | -37.0 | -70.3 | -156.6 | -31.2 | 2.3 | 4.4 | 4.4 |
ROA ROA% | 1.5 | 1.6 | 1.2 | 1.3 | -3.5 | -5.0 | -5.3 | -4.5 | -0.7 | 0.3 | 1.0 | 1.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,237 | 1,538 | 2,578 | 1,027 | 104 | 176 | 270 | 194 | 585 | 2,164 | 1,099 | 2,021 |
Price To Earnings Price To Earnings | 11.5 | 11.3 | 22.9 | 8.4 | 187.2 | 27.5 | 43.6 | |||||
Price To Sales Price To Sales | 0.2 | 0.3 | 0.5 | 0.2 | 0.0 | 0.1 | 0.1 | 0.1 | 0.4 | 2.0 | 1.1 | 1.9 |
Price To Book Price To Book | 0.9 | 1.0 | 1.6 | 0.5 | 0.1 | 0.1 | 0.4 | 0.7 | 2.5 | 4.2 | 1.2 | 2.2 |
EV To EBITDA EV To EBITDA | 6.5 | 7.5 | 9.2 | 6.0 | 34.2 | 305.0 | 137.5 | 314.1 | 273.2 | 185.9 | 46.3 | 50.2 |
GPM GPM% | 23.3 | 34.3 | 61.0 | 59.6 | 62.4 | 57.6 | 71.2 | 72.0 | 20.5 | 21.4 | 28.4 | 28.4 |
OPM OPM% | 11.8 | 11.3 | 11.3 | 11.6 | 2.6 | 0.7 | 2.0 | 1.0 | 2.0 | 2.1 | 5.4 | 6.4 |
NPM NPM% | 2.0 | 2.4 | 2.0 | 2.0 | -8.0 | -21.3 | -25.8 | -25.1 | -5.2 | 1.1 | 4.0 | 4.3 |
ROCE ROCE% | 12.3 | 12.4 | 11.7 | 12.2 | 0.7 | -1.0 | -0.8 | 0.2 | -0.3 | 1.4 | 2.5 | 2.5 |
ROE ROE% | 8.3 | 8.8 | 6.9 | 6.1 | -18.2 | -37.0 | -70.3 | -156.6 | -31.2 | 2.3 | 4.4 | 4.4 |
ROA ROA% | 1.5 | 1.6 | 1.2 | 1.3 | -3.5 | -5.0 | -5.3 | -4.5 | -0.7 | 0.3 | 1.0 | 1.0 |
Documents — Simplex Infrastructures Ltd