| 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 | 23 | 23 | 21 | 21 | 24 | 24 | 24 | 23 | 26 | 28 | 28 | |
Growth YoY Revenue Growth YoY% | 1.4 | 9.4 | 19.4 | 9.8 | -4.7 | 3.6 | 2.6 | 14.4 | 12.3 | 7.0 | 14.1 | 17.9 |
| 18 | 19 | 20 | 17 | 17 | 20 | 20 | 20 | 19 | 22 | 23 | 24 | |
| 4 | 4 | 4 | 4 | 3 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | |
OPM OPM% | 16.4 | 16.8 | 16.5 | 17.2 | 16.4 | 16.0 | 16.1 | 17.0 | 18.6 | 16.1 | 17.8 | 16.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 |
PBT PBTCr | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Growth YoY PAT Growth YoY% | 188.9 | 56.7 | 300.0 | -53.9 | 5.0 | -89.4 | 225.0 | 125.0 | -11.9 | 960.0 | 88.5 | |
NPM NPM% | 1.2 | 1.7 | 2.0 | 0.4 | 0.6 | 1.7 | 0.2 | 1.1 | 1.1 | 1.4 | 1.9 | 1.7 |
| 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 |
| 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 | 23 | 23 | 21 | 21 | 24 | 24 | 24 | 23 | 26 | 28 | 28 | |
Growth YoY Revenue Growth YoY% | 1.4 | 9.4 | 19.4 | 9.8 | -4.7 | 3.6 | 2.6 | 14.4 | 12.3 | 7.0 | 14.1 | 17.9 |
| 18 | 19 | 20 | 17 | 17 | 20 | 20 | 20 | 19 | 22 | 23 | 24 | |
| 4 | 4 | 4 | 4 | 3 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | |
OPM OPM% | 16.4 | 16.8 | 16.5 | 17.2 | 16.4 | 16.0 | 16.1 | 17.0 | 18.6 | 16.1 | 17.8 | 16.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 |
PBT PBTCr | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Growth YoY PAT Growth YoY% | 188.9 | 56.7 | 300.0 | -53.9 | 5.0 | -89.4 | 225.0 | 125.0 | -11.9 | 960.0 | 88.5 | |
NPM NPM% | 1.2 | 1.7 | 2.0 | 0.4 | 0.6 | 1.7 | 0.2 | 1.1 | 1.1 | 1.4 | 1.9 | 1.7 |
| 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 |
| 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 | 63 | 65 | 74 | 83 | 54 | 47 | 60 | 82 | 88 | 90 | 101 | 105 |
Growth Revenue Growth% | 28.5 | 3.4 | 13.7 | 11.4 | -35.3 | -11.8 | 26.9 | 37.3 | 6.7 | 2.6 | 11.9 | 12.8 |
| 52 | 52 | 58 | 65 | 46 | 44 | 55 | 71 | 73 | 75 | 83 | 87 | |
| 12 | 13 | 17 | 18 | 7 | 3 | 5 | 11 | 15 | 15 | 17 | 18 | |
OPM OPM% | 18.3 | 20.1 | 22.4 | 21.9 | 13.2 | 7.2 | 8.9 | 13.8 | 16.6 | 16.4 | 17.3 | 17.2 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
Interest Expense Interest ExpenseCr | 6 | 6 | 4 | 4 | 4 | 4 | 3 | 3 | 4 | 5 | 5 | 6 |
Depreciation DepreciationCr | 5 | 6 | 6 | 7 | 7 | 6 | 7 | 8 | 9 | 8 | 9 | 10 |
PBT PBTCr | 1 | 2 | 7 | 8 | -3 | -6 | -5 | 0 | 2 | 2 | 3 | 3 |
| 0 | 1 | 1 | 2 | -1 | -1 | -1 | 0 | 1 | 1 | 1 | 1 | |
PAT PATCr | 0 | 1 | 5 | 6 | -3 | -5 | -4 | 0 | 1 | 1 | 1 | 2 |
Growth PAT Growth% | 358.3 | 206.9 | 330.8 | 0.8 | -152.2 | -63.9 | 18.4 | 99.8 | 14,356.8 | -42.3 | 114.5 | 95.3 |
NPM NPM% | 0.7 | 1.9 | 7.3 | 6.7 | -5.4 | -10.0 | -6.4 | 0.0 | 1.3 | 0.7 | 1.4 | 1.6 |
| 0.2 | 0.7 | 2.3 | 2.3 | -1.2 | -1.8 | -1.4 | 0.0 | 0.4 | 0.2 | 0.5 | 0.6 |
| 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 | 63 | 65 | 74 | 83 | 54 | 47 | 60 | 82 | 88 | 90 | 101 | 105 |
Growth Revenue Growth% | 28.5 | 3.4 | 13.7 | 11.4 | -35.3 | -11.8 | 26.9 | 37.3 | 6.7 | 2.6 | 11.9 | 12.8 |
| 52 | 52 | 58 | 65 | 46 | 44 | 55 | 71 | 73 | 75 | 83 | 87 | |
| 12 | 13 | 17 | 18 | 7 | 3 | 5 | 11 | 15 | 15 | 17 | 18 | |
OPM OPM% | 18.3 | 20.1 | 22.4 | 21.9 | 13.2 | 7.2 | 8.9 | 13.8 | 16.6 | 16.4 | 17.3 | 17.2 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
Interest Expense Interest ExpenseCr | 6 | 6 | 4 | 4 | 4 | 4 | 3 | 3 | 4 | 5 | 5 | 6 |
Depreciation DepreciationCr | 5 | 6 | 6 | 7 | 7 | 6 | 7 | 8 | 9 | 8 | 9 | 10 |
PBT PBTCr | 1 | 2 | 7 | 8 | -3 | -6 | -5 | 0 | 2 | 2 | 3 | 3 |
| 0 | 1 | 1 | 2 | -1 | -1 | -1 | 0 | 1 | 1 | 1 | 1 | |
PAT PATCr | 0 | 1 | 5 | 6 | -3 | -5 | -4 | 0 | 1 | 1 | 1 | 2 |
Growth PAT Growth% | 358.3 | 206.9 | 330.8 | 0.8 | -152.2 | -63.9 | 18.4 | 99.8 | 14,356.8 | -42.3 | 114.5 | 95.3 |
NPM NPM% | 0.7 | 1.9 | 7.3 | 6.7 | -5.4 | -10.0 | -6.4 | 0.0 | 1.3 | 0.7 | 1.4 | 1.6 |
| 0.2 | 0.7 | 2.3 | 2.3 | -1.2 | -1.8 | -1.4 | 0.0 | 0.4 | 0.2 | 0.5 | 0.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 19 | 19 | 24 | 24 | 24 | 26 | 27 | 28 | 28 | 28 | 28 |
Reserves ReservesCr | 27 | 28 | 62 | 65 | 62 | 78 | 73 | 72 | 73 | 74 | 76 |
| 45 | 39 | 42 | 46 | 42 | 36 | 45 | 56 | 63 | 60 | 67 | |
| 21 | 21 | 14 | 15 | 19 | 12 | 10 | 16 | 16 | 31 | 35 | |
| 112 | 107 | 141 | 150 | 147 | 152 | 155 | 172 | 180 | 192 | 205 | |
| 35 | 32 | 59 | 49 | 44 | 55 | 58 | 73 | 87 | 100 | 117 | |
| 77 | 74 | 83 | 101 | 103 | 97 | 96 | 99 | 93 | 91 | 87 | |
| 112 | 107 | 141 | 150 | 147 | 152 | 155 | 172 | 180 | 192 | 205 |
| 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 | 19 | 19 | 24 | 24 | 24 | 26 | 27 | 28 | 28 | 28 | 28 |
Reserves ReservesCr | 27 | 28 | 62 | 65 | 62 | 78 | 73 | 72 | 73 | 74 | 76 |
| 45 | 39 | 42 | 46 | 42 | 36 | 45 | 56 | 63 | 60 | 67 | |
| 21 | 21 | 14 | 15 | 19 | 12 | 10 | 16 | 16 | 31 | 35 | |
| 112 | 107 | 141 | 150 | 147 | 152 | 155 | 172 | 180 | 192 | 205 | |
| 35 | 32 | 59 | 49 | 44 | 55 | 58 | 73 | 87 | 100 | 117 | |
| 77 | 74 | 83 | 101 | 103 | 97 | 96 | 99 | 93 | 91 | 87 | |
| 112 | 107 | 141 | 150 | 147 | 152 | 155 | 172 | 180 | 192 | 205 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 12 | 12 | 21 | 13 | -5 | -1 | 10 | 1 | -3 | 6 | |
| -11 | -3 | -16 | -25 | -9 | 1 | -6 | -11 | -3 | -6 | -5 | |
| -2 | -8 | 19 | -11 | -4 | 12 | 0 | 0 | 1 | 9 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 15 | -15 | 0 | 7 | -7 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 2 | 8 | 4 | -4 | 4 | -6 | -7 | -1 | -1 | -9 | 2 |
CFO To PAT CFO To PAT% | 3,114.6 | 915.2 | 225.6 | 385.3 | -437.4 | 100.1 | 25.5 | -1,25,617.3 | 115.5 | -445.1 | 407.5 |
CFO To EBITDA CFO To EBITDA% | 111.1 | 88.4 | 73.8 | 117.0 | 177.7 | -138.0 | -18.3 | 89.8 | 9.2 | -20.1 | 33.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 12 | 12 | 21 | 13 | -5 | -1 | 10 | 1 | -3 | 6 | |
| -11 | -3 | -16 | -25 | -9 | 1 | -6 | -11 | -3 | -6 | -5 | |
| -2 | -8 | 19 | -11 | -4 | 12 | 0 | 0 | 1 | 9 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 15 | -15 | 0 | 7 | -7 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 2 | 8 | 4 | -4 | 4 | -6 | -7 | -1 | -1 | -9 | 2 |
CFO To PAT CFO To PAT% | 3,114.6 | 915.2 | 225.6 | 385.3 | -437.4 | 100.1 | 25.5 | -1,25,617.3 | 115.5 | -445.1 | 407.5 |
CFO To EBITDA CFO To EBITDA% | 111.1 | 88.4 | 73.8 | 117.0 | 177.7 | -138.0 | -18.3 | 89.8 | 9.2 | -20.1 | 33.4 |
| 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 | 182 | 169 | 86 | 204 | 244 | 282 | 363 | 358 | 200 | 226 | ||
Price To Earnings Price To Earnings | 33.4 | 30.8 | 314.2 | 542.3 | 139.7 | 136.7 | ||||||
Price To Sales Price To Sales | 2.5 | 2.0 | 1.6 | 4.3 | 4.1 | 3.4 | 4.1 | 4.0 | 2.0 | 2.1 | ||
Price To Book Price To Book | 2.3 | 2.1 | 1.1 | 2.1 | 2.7 | 3.1 | 3.9 | 3.8 | 2.1 | 2.4 | ||
EV To EBITDA EV To EBITDA | 11.7 | 10.6 | 15.5 | 63.8 | 49.9 | 27.3 | 27.3 | 27.6 | 14.4 | 14.2 | ||
GPM GPM% | 53.0 | 42.1 | 42.2 | 40.8 | 36.4 | 32.3 | 32.7 | 34.9 | 34.5 | 34.5 | ||
OPM OPM% | 18.3 | 20.1 | 22.4 | 21.9 | 13.2 | 7.2 | 8.9 | 13.8 | 16.6 | 16.4 | 17.3 | 17.2 |
NPM NPM% | 0.7 | 1.9 | 7.3 | 6.7 | -5.4 | -10.0 | -6.4 | 0.0 | 1.3 | 0.7 | 1.4 | 1.6 |
ROCE ROCE% | 7.9 | 9.6 | 9.5 | 10.2 | 0.3 | -1.9 | -1.4 | 2.8 | 4.5 | 4.3 | 5.2 | 5.2 |
ROE ROE% | 0.9 | 2.7 | 6.3 | 6.2 | -3.3 | -4.5 | -3.9 | 0.0 | 1.1 | 0.7 | 1.4 | 1.4 |
ROA ROA% | 0.4 | 1.2 | 3.9 | 3.7 | -1.9 | -3.1 | -2.5 | 0.0 | 0.6 | 0.3 | 0.7 | 0.7 |
| 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 | 182 | 169 | 86 | 204 | 244 | 282 | 363 | 358 | 200 | 226 | ||
Price To Earnings Price To Earnings | 33.4 | 30.8 | 314.2 | 542.3 | 139.7 | 136.7 | ||||||
Price To Sales Price To Sales | 2.5 | 2.0 | 1.6 | 4.3 | 4.1 | 3.4 | 4.1 | 4.0 | 2.0 | 2.1 | ||
Price To Book Price To Book | 2.3 | 2.1 | 1.1 | 2.1 | 2.7 | 3.1 | 3.9 | 3.8 | 2.1 | 2.4 | ||
EV To EBITDA EV To EBITDA | 11.7 | 10.6 | 15.5 | 63.8 | 49.9 | 27.3 | 27.3 | 27.6 | 14.4 | 14.2 | ||
GPM GPM% | 53.0 | 42.1 | 42.2 | 40.8 | 36.4 | 32.3 | 32.7 | 34.9 | 34.5 | 34.5 | ||
OPM OPM% | 18.3 | 20.1 | 22.4 | 21.9 | 13.2 | 7.2 | 8.9 | 13.8 | 16.6 | 16.4 | 17.3 | 17.2 |
NPM NPM% | 0.7 | 1.9 | 7.3 | 6.7 | -5.4 | -10.0 | -6.4 | 0.0 | 1.3 | 0.7 | 1.4 | 1.6 |
ROCE ROCE% | 7.9 | 9.6 | 9.5 | 10.2 | 0.3 | -1.9 | -1.4 | 2.8 | 4.5 | 4.3 | 5.2 | 5.2 |
ROE ROE% | 0.9 | 2.7 | 6.3 | 6.2 | -3.3 | -4.5 | -3.9 | 0.0 | 1.1 | 0.7 | 1.4 | 1.4 |
ROA ROA% | 0.4 | 1.2 | 3.9 | 3.7 | -1.9 | -3.1 | -2.5 | 0.0 | 0.6 | 0.3 | 0.7 | 0.7 |
Documents — Sintercom India Ltd