| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 124 | 124 | 127 | 140 | 143 | 132 | 137 | 163 | 156 | 144 | 142 | 178 | |
Growth YoY Revenue Growth YoY% | 14.2 | 13.4 | 12.6 | 8.9 | 15.7 | 6.3 | 8.3 | 16.0 | 8.5 | 9.0 | 3.9 | 9.2 |
| 100 | 98 | 100 | 117 | 121 | 112 | 113 | 138 | 136 | 121 | 119 | 149 | |
| 24 | 26 | 27 | 23 | 22 | 20 | 24 | 24 | 20 | 23 | 24 | 29 | |
OPM OPM% | 19.4 | 21.2 | 21.3 | 16.7 | 15.4 | 15.0 | 17.6 | 15.0 | 12.8 | 15.8 | 16.7 | 16.1 |
| 2 | 1 | 3 | 1 | 1 | 2 | 0 | 1 | 1 | -1 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 7 |
Depreciation DepreciationCr | 15 | 15 | 16 | 16 | 16 | 16 | 15 | 16 | 17 | 17 | 17 | 17 |
PBT PBTCr | 5 | 7 | 8 | 3 | 1 | -1 | 3 | 4 | -4 | -3 | 1 | 7 |
| 2 | 2 | 6 | 1 | 0 | 0 | -1 | 1 | -1 | -1 | -5 | 2 | |
| 3 | 4 | 2 | 2 | 1 | -1 | 4 | 3 | -3 | -2 | 6 | 5 | |
Growth YoY PAT Growth YoY% | 9.7 | 13.6 | -57.8 | -47.0 | -79.2 | -114.3 | 81.4 | 41.9 | -577.0 | -206.6 | 42.0 | 79.1 |
NPM NPM% | 2.4 | 3.4 | 1.7 | 1.3 | 0.4 | -0.5 | 2.9 | 1.6 | -1.9 | -1.3 | 3.9 | 2.6 |
| 0.2 | 0.3 | 0.1 | 0.1 | 0.0 | -0.1 | 0.2 | 0.1 | -0.2 | -0.1 | 0.3 | 0.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 124 | 124 | 127 | 140 | 143 | 132 | 137 | 163 | 156 | 144 | 142 | 178 | |
Growth YoY Revenue Growth YoY% | 14.2 | 13.4 | 12.6 | 8.9 | 15.7 | 6.3 | 8.3 | 16.0 | 8.5 | 9.0 | 3.9 | 9.2 |
| 100 | 98 | 100 | 117 | 121 | 112 | 113 | 138 | 136 | 121 | 119 | 149 | |
| 24 | 26 | 27 | 23 | 22 | 20 | 24 | 24 | 20 | 23 | 24 | 29 | |
OPM OPM% | 19.4 | 21.2 | 21.3 | 16.7 | 15.4 | 15.0 | 17.6 | 15.0 | 12.8 | 15.8 | 16.7 | 16.1 |
| 2 | 1 | 3 | 1 | 1 | 2 | 0 | 1 | 1 | -1 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 7 |
Depreciation DepreciationCr | 15 | 15 | 16 | 16 | 16 | 16 | 15 | 16 | 17 | 17 | 17 | 17 |
PBT PBTCr | 5 | 7 | 8 | 3 | 1 | -1 | 3 | 4 | -4 | -3 | 1 | 7 |
| 2 | 2 | 6 | 1 | 0 | 0 | -1 | 1 | -1 | -1 | -5 | 2 | |
| 3 | 4 | 2 | 2 | 1 | -1 | 4 | 3 | -3 | -2 | 6 | 5 | |
Growth YoY PAT Growth YoY% | 9.7 | 13.6 | -57.8 | -47.0 | -79.2 | -114.3 | 81.4 | 41.9 | -577.0 | -206.6 | 42.0 | 79.1 |
NPM NPM% | 2.4 | 3.4 | 1.7 | 1.3 | 0.4 | -0.5 | 2.9 | 1.6 | -1.9 | -1.3 | 3.9 | 2.6 |
| 0.2 | 0.3 | 0.1 | 0.1 | 0.0 | -0.1 | 0.2 | 0.1 | -0.2 | -0.1 | 0.3 | 0.3 |
| 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 | 225 | 189 | 194 | 233 | 240 | 237 | 286 | 418 | 503 | 553 | 604 | 619 |
Growth Revenue Growth% | 10.8 | -15.8 | 2.7 | 19.7 | 3.3 | -1.3 | 20.7 | 46.0 | 20.5 | 9.8 | 9.4 | 7.7 |
| 176 | 153 | 150 | 174 | 179 | 172 | 216 | 329 | 402 | 463 | 514 | 524 | |
| 49 | 36 | 44 | 59 | 61 | 65 | 70 | 89 | 102 | 89 | 91 | 95 | |
OPM OPM% | 21.6 | 19.2 | 22.9 | 25.4 | 25.3 | 27.4 | 24.4 | 21.2 | 20.2 | 16.2 | 15.0 | 15.4 |
| 3 | -2 | 4 | 3 | 3 | 3 | 4 | 8 | 7 | 4 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 9 | 11 | 12 | 10 | 20 | 17 | 18 | 22 | 24 | 24 | 27 | 28 |
Depreciation DepreciationCr | 30 | 39 | 40 | 41 | 51 | 49 | 51 | 52 | 59 | 63 | 68 | 69 |
PBT PBTCr | 12 | -15 | -4 | 11 | -6 | 2 | 4 | 22 | 25 | 6 | -3 | 1 |
| -9 | -11 | 0 | 1 | 9 | 2 | 2 | 8 | 13 | 0 | -6 | -5 | |
PAT PATCr | 21 | -5 | -4 | 10 | -15 | 0 | 2 | 13 | 13 | 6 | 3 | 5 |
Growth PAT Growth% | -17.0 | -124.0 | 27.8 | 372.9 | -254.5 | 100.4 | 2,693.8 | 699.1 | -5.1 | -55.2 | -42.0 | -17.6 |
NPM NPM% | 9.1 | -2.6 | -1.8 | 4.2 | -6.3 | 0.0 | 0.6 | 3.2 | 2.5 | 1.0 | 0.6 | 0.9 |
| 1.2 | -0.3 | -0.2 | 0.6 | -0.9 | 0.0 | 0.1 | 0.8 | 0.8 | 0.3 | 0.2 | 0.3 |
| 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 | 225 | 189 | 194 | 233 | 240 | 237 | 286 | 418 | 503 | 553 | 604 | 619 |
Growth Revenue Growth% | 10.8 | -15.8 | 2.7 | 19.7 | 3.3 | -1.3 | 20.7 | 46.0 | 20.5 | 9.8 | 9.4 | 7.7 |
| 176 | 153 | 150 | 174 | 179 | 172 | 216 | 329 | 402 | 463 | 514 | 524 | |
| 49 | 36 | 44 | 59 | 61 | 65 | 70 | 89 | 102 | 89 | 91 | 95 | |
OPM OPM% | 21.6 | 19.2 | 22.9 | 25.4 | 25.3 | 27.4 | 24.4 | 21.2 | 20.2 | 16.2 | 15.0 | 15.4 |
| 3 | -2 | 4 | 3 | 3 | 3 | 4 | 8 | 7 | 4 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 9 | 11 | 12 | 10 | 20 | 17 | 18 | 22 | 24 | 24 | 27 | 28 |
Depreciation DepreciationCr | 30 | 39 | 40 | 41 | 51 | 49 | 51 | 52 | 59 | 63 | 68 | 69 |
PBT PBTCr | 12 | -15 | -4 | 11 | -6 | 2 | 4 | 22 | 25 | 6 | -3 | 1 |
| -9 | -11 | 0 | 1 | 9 | 2 | 2 | 8 | 13 | 0 | -6 | -5 | |
PAT PATCr | 21 | -5 | -4 | 10 | -15 | 0 | 2 | 13 | 13 | 6 | 3 | 5 |
Growth PAT Growth% | -17.0 | -124.0 | 27.8 | 372.9 | -254.5 | 100.4 | 2,693.8 | 699.1 | -5.1 | -55.2 | -42.0 | -17.6 |
NPM NPM% | 9.1 | -2.6 | -1.8 | 4.2 | -6.3 | 0.0 | 0.6 | 3.2 | 2.5 | 1.0 | 0.6 | 0.9 |
| 1.2 | -0.3 | -0.2 | 0.6 | -0.9 | 0.0 | 0.1 | 0.8 | 0.8 | 0.3 | 0.2 | 0.3 |
| 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 | 167 | 167 | 167 | 167 | 167 | 167 | 167 | 167 | 167 | 167 | 167 |
Reserves ReservesCr | 266 | 262 | 258 | 268 | 253 | 253 | 255 | 255 | 251 | 240 | 235 |
| 68 | 49 | 66 | 63 | 49 | 42 | 60 | 79 | 94 | 99 | 96 | |
| 121 | 121 | 98 | 64 | 173 | 205 | 246 | 224 | 234 | 265 | 281 | |
| 622 | 598 | 590 | 562 | 642 | 667 | 728 | 725 | 746 | 771 | 779 | |
| 87 | 61 | 59 | 59 | 62 | 107 | 112 | 139 | 148 | 129 | 128 | |
| 535 | 537 | 530 | 503 | 580 | 560 | 615 | 586 | 598 | 642 | 652 | |
| 622 | 598 | 590 | 562 | 642 | 667 | 728 | 725 | 746 | 771 | 779 |
| 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 | 167 | 167 | 167 | 167 | 167 | 167 | 167 | 167 | 167 | 167 | 167 |
Reserves ReservesCr | 266 | 262 | 258 | 268 | 253 | 253 | 255 | 255 | 251 | 240 | 235 |
| 68 | 49 | 66 | 63 | 49 | 42 | 60 | 79 | 94 | 99 | 96 | |
| 121 | 121 | 98 | 64 | 173 | 205 | 246 | 224 | 234 | 265 | 281 | |
| 622 | 598 | 590 | 562 | 642 | 667 | 728 | 725 | 746 | 771 | 779 | |
| 87 | 61 | 59 | 59 | 62 | 107 | 112 | 139 | 148 | 129 | 128 | |
| 535 | 537 | 530 | 503 | 580 | 560 | 615 | 586 | 598 | 642 | 652 | |
| 622 | 598 | 590 | 562 | 642 | 667 | 728 | 725 | 746 | 771 | 779 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 39 | 49 | 37 | 53 | 56 | 71 | 69 | 86 | 88 | 65 | 98 | |
| -138 | -28 | -27 | -11 | -4 | -41 | -99 | -42 | -24 | -52 | -28 | |
| 37 | -23 | -20 | -52 | -51 | 0 | 17 | -58 | -59 | -17 | -62 | |
Net Cash Flow Net Cash FlowCr | -63 | -2 | -10 | -10 | 1 | 30 | -14 | -13 | 5 | -3 | 8 |
Free Cash Flow Free Cash FlowCr | -102 | 21 | 10 | 42 | 52 | 41 | -27 | 72 | 53 | -22 | 70 |
CFO To PAT CFO To PAT% | 188.9 | -1,002.6 | -1,030.7 | 547.8 | -370.5 | 1,17,869.2 | 4,108.7 | 645.5 | 691.1 | 1,149.5 | 2,978.0 |
CFO To EBITDA CFO To EBITDA% | 79.8 | 135.9 | 82.5 | 90.2 | 91.4 | 108.8 | 98.8 | 97.6 | 86.5 | 73.3 | 108.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 39 | 49 | 37 | 53 | 56 | 71 | 69 | 86 | 88 | 65 | 98 | |
| -138 | -28 | -27 | -11 | -4 | -41 | -99 | -42 | -24 | -52 | -28 | |
| 37 | -23 | -20 | -52 | -51 | 0 | 17 | -58 | -59 | -17 | -62 | |
Net Cash Flow Net Cash FlowCr | -63 | -2 | -10 | -10 | 1 | 30 | -14 | -13 | 5 | -3 | 8 |
Free Cash Flow Free Cash FlowCr | -102 | 21 | 10 | 42 | 52 | 41 | -27 | 72 | 53 | -22 | 70 |
CFO To PAT CFO To PAT% | 188.9 | -1,002.6 | -1,030.7 | 547.8 | -370.5 | 1,17,869.2 | 4,108.7 | 645.5 | 691.1 | 1,149.5 | 2,978.0 |
CFO To EBITDA CFO To EBITDA% | 79.8 | 135.9 | 82.5 | 90.2 | 91.4 | 108.8 | 98.8 | 97.6 | 86.5 | 73.3 | 108.2 |
| 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 | 890 | 1,059 | 746 | 551 | 529 | 734 | 510 | 535 | 1,223 | 748 | 513 | 593 |
Price To Earnings Price To Earnings | 43.3 | 56.8 | 305.5 | 40.0 | 96.3 | 131.6 | 153.6 | 114.5 | ||||
Price To Sales Price To Sales | 4.0 | 5.6 | 3.8 | 2.4 | 2.2 | 3.1 | 1.8 | 1.3 | 2.4 | 1.4 | 0.8 | 1.0 |
Price To Book Price To Book | 2.0 | 2.5 | 1.8 | 1.3 | 1.3 | 1.8 | 1.2 | 1.3 | 2.9 | 1.8 | 1.3 | 1.5 |
EV To EBITDA EV To EBITDA | 20.3 | 31.6 | 18.5 | 10.3 | 11.6 | 14.0 | 10.7 | 8.9 | 14.7 | 11.7 | 8.9 | 9.3 |
GPM GPM% | 41.4 | 47.5 | 47.9 | 46.8 | 48.5 | 49.8 | 46.8 | 39.1 | 35.7 | 31.9 | 31.1 | 31.1 |
OPM OPM% | 21.6 | 19.2 | 22.9 | 25.4 | 25.3 | 27.4 | 24.4 | 21.2 | 20.2 | 16.2 | 15.0 | 15.4 |
NPM NPM% | 9.1 | -2.6 | -1.8 | 4.2 | -6.3 | 0.0 | 0.6 | 3.2 | 2.5 | 1.0 | 0.6 | 0.9 |
ROCE ROCE% | 3.8 | -0.8 | 1.6 | 4.3 | 2.2 | 3.0 | 3.3 | 6.4 | 7.0 | 4.3 | 3.4 | 3.4 |
ROE ROE% | 4.7 | -1.1 | -0.8 | 2.2 | -3.6 | 0.0 | 0.4 | 3.2 | 3.0 | 1.4 | 0.8 | 0.8 |
ROA ROA% | 3.3 | -0.8 | -0.6 | 1.7 | -2.3 | 0.0 | 0.2 | 1.9 | 1.7 | 0.7 | 0.4 | 0.4 |
| 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 | 890 | 1,059 | 746 | 551 | 529 | 734 | 510 | 535 | 1,223 | 748 | 513 | 593 |
Price To Earnings Price To Earnings | 43.3 | 56.8 | 305.5 | 40.0 | 96.3 | 131.6 | 153.6 | 114.5 | ||||
Price To Sales Price To Sales | 4.0 | 5.6 | 3.8 | 2.4 | 2.2 | 3.1 | 1.8 | 1.3 | 2.4 | 1.4 | 0.8 | 1.0 |
Price To Book Price To Book | 2.0 | 2.5 | 1.8 | 1.3 | 1.3 | 1.8 | 1.2 | 1.3 | 2.9 | 1.8 | 1.3 | 1.5 |
EV To EBITDA EV To EBITDA | 20.3 | 31.6 | 18.5 | 10.3 | 11.6 | 14.0 | 10.7 | 8.9 | 14.7 | 11.7 | 8.9 | 9.3 |
GPM GPM% | 41.4 | 47.5 | 47.9 | 46.8 | 48.5 | 49.8 | 46.8 | 39.1 | 35.7 | 31.9 | 31.1 | 31.1 |
OPM OPM% | 21.6 | 19.2 | 22.9 | 25.4 | 25.3 | 27.4 | 24.4 | 21.2 | 20.2 | 16.2 | 15.0 | 15.4 |
NPM NPM% | 9.1 | -2.6 | -1.8 | 4.2 | -6.3 | 0.0 | 0.6 | 3.2 | 2.5 | 1.0 | 0.6 | 0.9 |
ROCE ROCE% | 3.8 | -0.8 | 1.6 | 4.3 | 2.2 | 3.0 | 3.3 | 6.4 | 7.0 | 4.3 | 3.4 | 3.4 |
ROE ROE% | 4.7 | -1.1 | -0.8 | 2.2 | -3.6 | 0.0 | 0.4 | 3.2 | 3.0 | 1.4 | 0.8 | 0.8 |
ROA ROA% | 3.3 | -0.8 | -0.6 | 1.7 | -2.3 | 0.0 | 0.2 | 1.9 | 1.7 | 0.7 | 0.4 | 0.4 |
Documents — Snowman Logistics Ltd
Concall Transcript Summaries — Snowman Logistics Ltd