| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,074 | 3,073 | 3,138 | 3,130 | 3,269 | 3,363 | 3,428 | 3,548 | 3,759 | 4,185 | 4,489 | 4,604 | |
Growth YoY Revenue Growth YoY% | 11.1 | 5.8 | 4.7 | 5.1 | 6.3 | 9.4 | 9.3 | 13.4 | 15.0 | 24.5 | 31.0 | 29.7 |
| 2,929 | 2,922 | 3,054 | 2,992 | 3,124 | 3,206 | 3,569 | 3,396 | 3,590 | 3,996 | 4,282 | 4,396 | |
| 144 | 151 | 84 | 137 | 145 | 157 | -141 | 152 | 168 | 189 | 207 | 207 | |
OPM OPM% | 4.7 | 4.9 | 2.7 | 4.4 | 4.4 | 4.7 | -4.1 | 4.3 | 4.5 | 4.5 | 4.6 | 4.5 |
| 19 | 12 | 22 | 19 | 14 | 39 | 23 | 26 | 20 | -276 | 21 | 20 | |
Interest Expense Interest ExpenseCr | 35 | 40 | 40 | 42 | 40 | 41 | 38 | 41 | 37 | 48 | 49 | 58 |
Depreciation DepreciationCr | 40 | 42 | 49 | 43 | 42 | 41 | 38 | 42 | 48 | 56 | 70 | 63 |
PBT PBTCr | 88 | 82 | 17 | 71 | 76 | 114 | -194 | 96 | 104 | -191 | 109 | 106 |
| 13 | 45 | 29 | 7 | 7 | 12 | 29 | 3 | 23 | -52 | 6 | 5 | |
| 75 | 37 | -12 | 64 | 69 | 102 | -223 | 93 | 81 | -138 | 103 | 102 | |
Growth YoY PAT Growth YoY% | 11.6 | -64.3 | -112.5 | -28.3 | -8.6 | 176.5 | -1,814.0 | 44.7 | 17.3 | -235.5 | 145.9 | 9.4 |
NPM NPM% | 2.5 | 1.2 | -0.4 | 2.0 | 2.1 | 3.0 | -6.5 | 2.6 | 2.1 | -3.3 | 2.3 | 2.2 |
| 5.2 | 2.5 | -0.8 | 4.5 | 4.8 | 7.1 | -15.5 | 6.4 | 5.7 | -9.8 | 7.3 | 7.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,074 | 3,073 | 3,138 | 3,130 | 3,269 | 3,363 | 3,428 | 3,548 | 3,759 | 4,185 | 4,489 | 4,604 | |
Growth YoY Revenue Growth YoY% | 11.1 | 5.8 | 4.7 | 5.1 | 6.3 | 9.4 | 9.3 | 13.4 | 15.0 | 24.5 | 31.0 | 29.7 |
| 2,929 | 2,922 | 3,054 | 2,992 | 3,124 | 3,206 | 3,569 | 3,396 | 3,590 | 3,996 | 4,282 | 4,396 | |
| 144 | 151 | 84 | 137 | 145 | 157 | -141 | 152 | 168 | 189 | 207 | 207 | |
OPM OPM% | 4.7 | 4.9 | 2.7 | 4.4 | 4.4 | 4.7 | -4.1 | 4.3 | 4.5 | 4.5 | 4.6 | 4.5 |
| 19 | 12 | 22 | 19 | 14 | 39 | 23 | 26 | 20 | -276 | 21 | 20 | |
Interest Expense Interest ExpenseCr | 35 | 40 | 40 | 42 | 40 | 41 | 38 | 41 | 37 | 48 | 49 | 58 |
Depreciation DepreciationCr | 40 | 42 | 49 | 43 | 42 | 41 | 38 | 42 | 48 | 56 | 70 | 63 |
PBT PBTCr | 88 | 82 | 17 | 71 | 76 | 114 | -194 | 96 | 104 | -191 | 109 | 106 |
| 13 | 45 | 29 | 7 | 7 | 12 | 29 | 3 | 23 | -52 | 6 | 5 | |
| 75 | 37 | -12 | 64 | 69 | 102 | -223 | 93 | 81 | -138 | 103 | 102 | |
Growth YoY PAT Growth YoY% | 11.6 | -64.3 | -112.5 | -28.3 | -8.6 | 176.5 | -1,814.0 | 44.7 | 17.3 | -235.5 | 145.9 | 9.4 |
NPM NPM% | 2.5 | 1.2 | -0.4 | 2.0 | 2.1 | 3.0 | -6.5 | 2.6 | 2.1 | -3.3 | 2.3 | 2.2 |
| 5.2 | 2.5 | -0.8 | 4.5 | 4.8 | 7.1 | -15.5 | 6.4 | 5.7 | -9.8 | 7.3 | 7.2 |
| 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 | 3,836 | 4,387 | 5,833 | 7,093 | 8,485 | 9,127 | 10,059 | 11,346 | 12,261 | 13,189 | 15,982 | 17,037 |
Growth Revenue Growth% | 8.0 | 14.4 | 33.0 | 21.6 | 19.6 | 7.6 | 10.2 | 12.8 | 8.1 | 7.6 | 21.2 | 25.2 |
| 3,706 | 4,167 | 5,521 | 6,728 | 7,965 | 8,607 | 9,561 | 10,854 | 11,743 | 12,891 | 15,265 | 16,265 | |
| 130 | 220 | 312 | 365 | 520 | 521 | 499 | 492 | 519 | 298 | 717 | 772 | |
OPM OPM% | 3.4 | 5.0 | 5.3 | 5.2 | 6.1 | 5.7 | 5.0 | 4.3 | 4.2 | 2.3 | 4.5 | 4.5 |
| 15 | 3 | 24 | 4 | 49 | 202 | 55 | 43 | 68 | 94 | -210 | -216 | |
Interest Expense Interest ExpenseCr | 52 | 77 | 92 | 94 | 152 | 127 | 98 | 115 | 148 | 161 | 175 | 192 |
Depreciation DepreciationCr | 43 | 36 | 56 | 66 | 128 | 113 | 112 | 135 | 166 | 164 | 215 | 236 |
PBT PBTCr | 50 | 110 | 187 | 210 | 289 | 483 | 344 | 285 | 272 | 67 | 117 | 128 |
| 19 | 1 | 24 | -5 | 64 | 115 | 18 | -62 | 82 | 56 | -21 | -19 | |
PAT PATCr | 31 | 110 | 163 | 215 | 225 | 367 | 326 | 347 | 190 | 12 | 138 | 147 |
Growth PAT Growth% | -37.0 | 259.0 | 48.6 | 31.7 | 5.0 | 62.9 | -11.2 | 6.3 | -45.1 | -93.8 | 1,069.1 | 261.7 |
NPM NPM% | 0.8 | 2.5 | 2.8 | 3.0 | 2.7 | 4.0 | 3.2 | 3.0 | 1.6 | 0.1 | 0.9 | 0.9 |
| 6.4 | 16.0 | 11.4 | 7.4 | 15.4 | 24.9 | 22.1 | 23.6 | 13.1 | 0.8 | 9.7 | 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 3,836 | 4,387 | 5,833 | 7,093 | 8,485 | 9,127 | 10,059 | 11,346 | 12,261 | 13,189 | 15,982 | 17,037 |
Growth Revenue Growth% | 8.0 | 14.4 | 33.0 | 21.6 | 19.6 | 7.6 | 10.2 | 12.8 | 8.1 | 7.6 | 21.2 | 25.2 |
| 3,706 | 4,167 | 5,521 | 6,728 | 7,965 | 8,607 | 9,561 | 10,854 | 11,743 | 12,891 | 15,265 | 16,265 | |
| 130 | 220 | 312 | 365 | 520 | 521 | 499 | 492 | 519 | 298 | 717 | 772 | |
OPM OPM% | 3.4 | 5.0 | 5.3 | 5.2 | 6.1 | 5.7 | 5.0 | 4.3 | 4.2 | 2.3 | 4.5 | 4.5 |
| 15 | 3 | 24 | 4 | 49 | 202 | 55 | 43 | 68 | 94 | -210 | -216 | |
Interest Expense Interest ExpenseCr | 52 | 77 | 92 | 94 | 152 | 127 | 98 | 115 | 148 | 161 | 175 | 192 |
Depreciation DepreciationCr | 43 | 36 | 56 | 66 | 128 | 113 | 112 | 135 | 166 | 164 | 215 | 236 |
PBT PBTCr | 50 | 110 | 187 | 210 | 289 | 483 | 344 | 285 | 272 | 67 | 117 | 128 |
| 19 | 1 | 24 | -5 | 64 | 115 | 18 | -62 | 82 | 56 | -21 | -19 | |
PAT PATCr | 31 | 110 | 163 | 215 | 225 | 367 | 326 | 347 | 190 | 12 | 138 | 147 |
Growth PAT Growth% | -37.0 | 259.0 | 48.6 | 31.7 | 5.0 | 62.9 | -11.2 | 6.3 | -45.1 | -93.8 | 1,069.1 | 261.7 |
NPM NPM% | 0.8 | 2.5 | 2.8 | 3.0 | 2.7 | 4.0 | 3.2 | 3.0 | 1.6 | 0.1 | 0.9 | 0.9 |
| 6.4 | 16.0 | 11.4 | 7.4 | 15.4 | 24.9 | 22.1 | 23.6 | 13.1 | 0.8 | 9.7 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 69 | 73 | 73 | 73 | 74 | 74 | 73 | 72 | 72 | 71 |
Reserves ReservesCr | 444 | 522 | 955 | 1,177 | 1,315 | 1,757 | 1,998 | 2,260 | 2,341 | 2,336 | 2,475 |
| 764 | 946 | 1,005 | 1,429 | 1,914 | 2,185 | 2,118 | 2,261 | 2,987 | 2,497 | 3,227 | |
| 246 | 508 | 760 | 1,545 | 1,350 | 1,022 | 904 | 1,119 | 573 | 1,207 | 1,860 | |
| 1,463 | 2,044 | 2,794 | 4,224 | 4,652 | 5,040 | 5,096 | 5,713 | 5,973 | 6,112 | 7,632 | |
| 1,080 | 1,341 | 1,694 | 2,114 | 2,392 | 2,913 | 2,770 | 3,244 | 3,565 | 4,005 | 4,669 | |
| 383 | 703 | 1,100 | 2,111 | 2,260 | 2,127 | 2,326 | 2,468 | 2,409 | 2,107 | 2,963 | |
| 1,463 | 2,044 | 2,794 | 4,224 | 4,652 | 5,040 | 5,096 | 5,713 | 5,973 | 6,112 | 7,632 |
| 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 | 6 | 69 | 73 | 73 | 73 | 74 | 74 | 73 | 72 | 72 | 71 |
Reserves ReservesCr | 444 | 522 | 955 | 1,177 | 1,315 | 1,757 | 1,998 | 2,260 | 2,341 | 2,336 | 2,475 |
| 764 | 946 | 1,005 | 1,429 | 1,914 | 2,185 | 2,118 | 2,261 | 2,987 | 2,497 | 3,227 | |
| 246 | 508 | 760 | 1,545 | 1,350 | 1,022 | 904 | 1,119 | 573 | 1,207 | 1,860 | |
| 1,463 | 2,044 | 2,794 | 4,224 | 4,652 | 5,040 | 5,096 | 5,713 | 5,973 | 6,112 | 7,632 | |
| 1,080 | 1,341 | 1,694 | 2,114 | 2,392 | 2,913 | 2,770 | 3,244 | 3,565 | 4,005 | 4,669 | |
| 383 | 703 | 1,100 | 2,111 | 2,260 | 2,127 | 2,326 | 2,468 | 2,409 | 2,107 | 2,963 | |
| 1,463 | 2,044 | 2,794 | 4,224 | 4,652 | 5,040 | 5,096 | 5,713 | 5,973 | 6,112 | 7,632 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 73 | 100 | 215 | 205 | 201 | 640 | 234 | 171 | 394 | 742 | 770 | |
| -51 | -289 | -116 | -522 | -276 | -164 | -122 | -148 | -104 | -474 | -23 | |
| -64 | 193 | 99 | 127 | -141 | 44 | -351 | -229 | -340 | -15 | -620 | |
Net Cash Flow Net Cash FlowCr | -42 | 4 | 198 | -191 | -216 | 520 | -240 | -206 | -50 | 254 | 127 |
Free Cash Flow Free Cash FlowCr | 5 | 35 | 163 | 122 | 124 | 593 | 131 | 52 | 239 | 602 | 593 |
CFO To PAT CFO To PAT% | 237.7 | 91.3 | 131.9 | 95.4 | 89.3 | 174.2 | 71.6 | 49.3 | 207.5 | 6,297.0 | 558.6 |
CFO To EBITDA CFO To EBITDA% | 55.9 | 45.5 | 68.9 | 56.1 | 38.7 | 122.8 | 46.8 | 34.8 | 76.0 | 249.2 | 107.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 73 | 100 | 215 | 205 | 201 | 640 | 234 | 171 | 394 | 742 | 770 | |
| -51 | -289 | -116 | -522 | -276 | -164 | -122 | -148 | -104 | -474 | -23 | |
| -64 | 193 | 99 | 127 | -141 | 44 | -351 | -229 | -340 | -15 | -620 | |
Net Cash Flow Net Cash FlowCr | -42 | 4 | 198 | -191 | -216 | 520 | -240 | -206 | -50 | 254 | 127 |
Free Cash Flow Free Cash FlowCr | 5 | 35 | 163 | 122 | 124 | 593 | 131 | 52 | 239 | 602 | 593 |
CFO To PAT CFO To PAT% | 237.7 | 91.3 | 131.9 | 95.4 | 89.3 | 174.2 | 71.6 | 49.3 | 207.5 | 6,297.0 | 558.6 |
CFO To EBITDA CFO To EBITDA% | 55.9 | 45.5 | 68.9 | 56.1 | 38.7 | 122.8 | 46.8 | 34.8 | 76.0 | 249.2 | 107.4 |
| 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 | 8,235 | 6,201 | 6,327 | 5,788 | 7,139 | 4,672 | 5,898 | 4,689 | 3,958 | 5,983 | ||
Price To Earnings Price To Earnings | 50.8 | 28.7 | 28.1 | 15.8 | 22.0 | 13.5 | 31.0 | 396.1 | 28.7 | 40.8 | ||
Price To Sales Price To Sales | 1.4 | 0.9 | 0.8 | 0.6 | 0.7 | 0.4 | 0.5 | 0.4 | 0.3 | 0.3 | ||
Price To Book Price To Book | 8.0 | 5.0 | 4.6 | 3.2 | 3.5 | 2.0 | 2.4 | 1.9 | 1.6 | 2.4 | ||
EV To EBITDA EV To EBITDA | 26.4 | 18.1 | 13.2 | 11.3 | 15.8 | 11.3 | 13.1 | 17.3 | 6.6 | 8.7 | ||
GPM GPM% | 92.3 | 99.4 | 99.1 | 98.8 | 98.8 | 98.9 | 86.0 | 89.2 | 90.5 | 91.2 | 92.1 | 92.1 |
OPM OPM% | 3.4 | 5.0 | 5.3 | 5.2 | 6.1 | 5.7 | 5.0 | 4.3 | 4.2 | 2.3 | 4.5 | 4.5 |
NPM NPM% | 0.8 | 2.5 | 2.8 | 3.0 | 2.7 | 4.0 | 3.2 | 3.0 | 1.6 | 0.1 | 0.9 | 0.9 |
ROCE ROCE% | 12.0 | 15.4 | 17.9 | 13.8 | 17.2 | 20.4 | 12.6 | 10.0 | 10.3 | 5.6 | 6.7 | 6.7 |
ROE ROE% | 6.8 | 18.6 | 15.8 | 17.2 | 16.2 | 20.1 | 15.7 | 14.8 | 7.9 | 0.5 | 5.4 | 5.4 |
ROA ROA% | 2.1 | 5.4 | 5.8 | 5.1 | 4.8 | 7.3 | 6.4 | 6.1 | 3.2 | 0.2 | 1.8 | 1.8 |
| 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 | 8,235 | 6,201 | 6,327 | 5,788 | 7,139 | 4,672 | 5,898 | 4,689 | 3,958 | 5,983 | ||
Price To Earnings Price To Earnings | 50.8 | 28.7 | 28.1 | 15.8 | 22.0 | 13.5 | 31.0 | 396.1 | 28.7 | 40.8 | ||
Price To Sales Price To Sales | 1.4 | 0.9 | 0.8 | 0.6 | 0.7 | 0.4 | 0.5 | 0.4 | 0.3 | 0.3 | ||
Price To Book Price To Book | 8.0 | 5.0 | 4.6 | 3.2 | 3.5 | 2.0 | 2.4 | 1.9 | 1.6 | 2.4 | ||
EV To EBITDA EV To EBITDA | 26.4 | 18.1 | 13.2 | 11.3 | 15.8 | 11.3 | 13.1 | 17.3 | 6.6 | 8.7 | ||
GPM GPM% | 92.3 | 99.4 | 99.1 | 98.8 | 98.8 | 98.9 | 86.0 | 89.2 | 90.5 | 91.2 | 92.1 | 92.1 |
OPM OPM% | 3.4 | 5.0 | 5.3 | 5.2 | 6.1 | 5.7 | 5.0 | 4.3 | 4.2 | 2.3 | 4.5 | 4.5 |
NPM NPM% | 0.8 | 2.5 | 2.8 | 3.0 | 2.7 | 4.0 | 3.2 | 3.0 | 1.6 | 0.1 | 0.9 | 0.9 |
ROCE ROCE% | 12.0 | 15.4 | 17.9 | 13.8 | 17.2 | 20.4 | 12.6 | 10.0 | 10.3 | 5.6 | 6.7 | 6.7 |
ROE ROE% | 6.8 | 18.6 | 15.8 | 17.2 | 16.2 | 20.1 | 15.7 | 14.8 | 7.9 | 0.5 | 5.4 | 5.4 |
ROA ROA% | 2.1 | 5.4 | 5.8 | 5.1 | 4.8 | 7.3 | 6.4 | 6.1 | 3.2 | 0.2 | 1.8 | 1.8 |
Documents — SIS Ltd
Concall Transcript Summaries — SIS Ltd