| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 628 | 599 | 611 | 634 | 652 | 610 | 629 | 586 | 627 | 646 | 637 | 704 | |
Growth YoY Revenue Growth YoY% | 13.8 | 16.7 | 14.5 | 17.6 | 3.7 | 1.8 | 2.9 | -7.6 | -3.7 | 5.9 | 1.3 | 20.1 |
| 589 | 550 | 544 | 560 | 589 | 550 | 555 | 516 | 562 | 580 | 551 | 571 | |
| 40 | 49 | 67 | 74 | 63 | 59 | 74 | 70 | 65 | 66 | 85 | 132 | |
OPM OPM% | 6.3 | 8.1 | 11.0 | 11.7 | 9.6 | 9.7 | 11.7 | 11.9 | 10.4 | 10.2 | 13.4 | 18.8 |
| 20 | 8 | 3 | 7 | 8 | 3 | 9 | 12 | 8 | 3 | -8 | 2 | |
Interest Expense Interest ExpenseCr | 16 | 16 | 17 | 15 | 11 | 15 | 9 | 11 | 12 | 12 | 10 | 9 |
Depreciation DepreciationCr | 22 | 22 | 22 | 22 | 22 | 23 | 23 | 24 | 24 | 24 | 23 | 24 |
PBT PBTCr | 21 | 19 | 32 | 44 | 38 | 25 | 50 | 46 | 38 | 33 | 44 | 102 |
| 6 | 5 | 9 | 12 | 8 | 6 | 15 | 12 | 9 | 8 | 11 | 26 | |
| 16 | 14 | 23 | 32 | 30 | 19 | 35 | 34 | 28 | 25 | 33 | 76 | |
Growth YoY PAT Growth YoY% | 1,55,000.0 | -23.5 | -25.9 | 75.1 | 92.8 | 34.1 | 54.6 | 7.1 | -5.5 | 33.0 | -7.3 | 122.8 |
NPM NPM% | 2.5 | 2.3 | 3.7 | 5.0 | 4.6 | 3.0 | 5.6 | 5.8 | 4.5 | 3.8 | 5.1 | 10.8 |
| 1.2 | 1.1 | 1.8 | 2.5 | 2.4 | 1.3 | 2.8 | 2.7 | 2.2 | 1.9 | 2.5 | 6.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 628 | 599 | 611 | 634 | 652 | 610 | 629 | 586 | 627 | 646 | 637 | 704 | |
Growth YoY Revenue Growth YoY% | 13.8 | 16.7 | 14.5 | 17.6 | 3.7 | 1.8 | 2.9 | -7.6 | -3.7 | 5.9 | 1.3 | 20.1 |
| 589 | 550 | 544 | 560 | 589 | 550 | 555 | 516 | 562 | 580 | 551 | 571 | |
| 40 | 49 | 67 | 74 | 63 | 59 | 74 | 70 | 65 | 66 | 85 | 132 | |
OPM OPM% | 6.3 | 8.1 | 11.0 | 11.7 | 9.6 | 9.7 | 11.7 | 11.9 | 10.4 | 10.2 | 13.4 | 18.8 |
| 20 | 8 | 3 | 7 | 8 | 3 | 9 | 12 | 8 | 3 | -8 | 2 | |
Interest Expense Interest ExpenseCr | 16 | 16 | 17 | 15 | 11 | 15 | 9 | 11 | 12 | 12 | 10 | 9 |
Depreciation DepreciationCr | 22 | 22 | 22 | 22 | 22 | 23 | 23 | 24 | 24 | 24 | 23 | 24 |
PBT PBTCr | 21 | 19 | 32 | 44 | 38 | 25 | 50 | 46 | 38 | 33 | 44 | 102 |
| 6 | 5 | 9 | 12 | 8 | 6 | 15 | 12 | 9 | 8 | 11 | 26 | |
| 16 | 14 | 23 | 32 | 30 | 19 | 35 | 34 | 28 | 25 | 33 | 76 | |
Growth YoY PAT Growth YoY% | 1,55,000.0 | -23.5 | -25.9 | 75.1 | 92.8 | 34.1 | 54.6 | 7.1 | -5.5 | 33.0 | -7.3 | 122.8 |
NPM NPM% | 2.5 | 2.3 | 3.7 | 5.0 | 4.6 | 3.0 | 5.6 | 5.8 | 4.5 | 3.8 | 5.1 | 10.8 |
| 1.2 | 1.1 | 1.8 | 2.5 | 2.4 | 1.3 | 2.8 | 2.7 | 2.2 | 1.9 | 2.5 | 6.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,035 | 1,014 | 1,053 | 1,160 | 1,355 | 1,306 | 2,154 | 2,205 | 2,377 | 2,524 | 2,496 | 2,614 |
Growth Revenue Growth% | -8.2 | -2.0 | 3.9 | 10.2 | 16.8 | -3.6 | 64.9 | 2.4 | 7.8 | 6.2 | -1.1 | 5.6 |
| 909 | 896 | 952 | 1,032 | 1,219 | 1,097 | 1,558 | 1,926 | 2,172 | 2,257 | 2,210 | 2,265 | |
| 126 | 118 | 101 | 129 | 136 | 209 | 596 | 279 | 205 | 267 | 286 | 349 | |
OPM OPM% | 12.2 | 11.7 | 9.6 | 11.1 | 10.1 | 16.0 | 27.7 | 12.7 | 8.6 | 10.6 | 11.5 | 13.3 |
| 4 | 14 | 13 | 2 | 3 | -3 | 24 | -18 | 36 | 27 | 15 | 5 | |
Interest Expense Interest ExpenseCr | 51 | 40 | 29 | 39 | 58 | 36 | 29 | 23 | 59 | 50 | 45 | 43 |
Depreciation DepreciationCr | 59 | 58 | 56 | 54 | 63 | 52 | 44 | 48 | 86 | 90 | 95 | 94 |
PBT PBTCr | 20 | 35 | 29 | 38 | 18 | 118 | 547 | 190 | 96 | 154 | 161 | 217 |
| 9 | 13 | 10 | 14 | 6 | 33 | 138 | 58 | 26 | 41 | 41 | 55 | |
PAT PATCr | 11 | 22 | 19 | 24 | 12 | 85 | 409 | 132 | 70 | 113 | 120 | 162 |
Growth PAT Growth% | 41.8 | 91.5 | -12.0 | 25.4 | -48.5 | 584.0 | 384.1 | -67.8 | -46.7 | 60.8 | 5.8 | 37.1 |
NPM NPM% | 1.1 | 2.1 | 1.8 | 2.1 | 0.9 | 6.5 | 19.0 | 6.0 | 3.0 | 4.5 | 4.8 | 6.2 |
| 31.9 | 1.5 | 1.3 | 1.7 | 0.9 | 6.1 | 30.8 | 9.9 | 5.5 | 8.9 | 9.4 | 12.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,035 | 1,014 | 1,053 | 1,160 | 1,355 | 1,306 | 2,154 | 2,205 | 2,377 | 2,524 | 2,496 | 2,614 |
Growth Revenue Growth% | -8.2 | -2.0 | 3.9 | 10.2 | 16.8 | -3.6 | 64.9 | 2.4 | 7.8 | 6.2 | -1.1 | 5.6 |
| 909 | 896 | 952 | 1,032 | 1,219 | 1,097 | 1,558 | 1,926 | 2,172 | 2,257 | 2,210 | 2,265 | |
| 126 | 118 | 101 | 129 | 136 | 209 | 596 | 279 | 205 | 267 | 286 | 349 | |
OPM OPM% | 12.2 | 11.7 | 9.6 | 11.1 | 10.1 | 16.0 | 27.7 | 12.7 | 8.6 | 10.6 | 11.5 | 13.3 |
| 4 | 14 | 13 | 2 | 3 | -3 | 24 | -18 | 36 | 27 | 15 | 5 | |
Interest Expense Interest ExpenseCr | 51 | 40 | 29 | 39 | 58 | 36 | 29 | 23 | 59 | 50 | 45 | 43 |
Depreciation DepreciationCr | 59 | 58 | 56 | 54 | 63 | 52 | 44 | 48 | 86 | 90 | 95 | 94 |
PBT PBTCr | 20 | 35 | 29 | 38 | 18 | 118 | 547 | 190 | 96 | 154 | 161 | 217 |
| 9 | 13 | 10 | 14 | 6 | 33 | 138 | 58 | 26 | 41 | 41 | 55 | |
PAT PATCr | 11 | 22 | 19 | 24 | 12 | 85 | 409 | 132 | 70 | 113 | 120 | 162 |
Growth PAT Growth% | 41.8 | 91.5 | -12.0 | 25.4 | -48.5 | 584.0 | 384.1 | -67.8 | -46.7 | 60.8 | 5.8 | 37.1 |
NPM NPM% | 1.1 | 2.1 | 1.8 | 2.1 | 0.9 | 6.5 | 19.0 | 6.0 | 3.0 | 4.5 | 4.8 | 6.2 |
| 31.9 | 1.5 | 1.3 | 1.7 | 0.9 | 6.1 | 30.8 | 9.9 | 5.5 | 8.9 | 9.4 | 12.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 3 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 153 | 179 | 198 | 237 | 190 | 276 | 677 | 809 | 812 | 917 | 1,026 |
| 359 | 464 | 445 | 690 | 431 | 457 | 621 | 298 | 625 | 374 | 291 | |
| 287 | 223 | 177 | 174 | 282 | 218 | 166 | 377 | 436 | 395 | 337 | |
| 811 | 869 | 823 | 1,105 | 966 | 1,032 | 1,554 | 1,575 | 1,963 | 1,776 | 1,744 | |
| 400 | 510 | 482 | 587 | 483 | 598 | 1,058 | 785 | 1,155 | 985 | 946 | |
| 411 | 359 | 341 | 518 | 483 | 434 | 496 | 790 | 808 | 791 | 799 | |
| 811 | 869 | 823 | 1,105 | 966 | 1,032 | 1,554 | 1,575 | 1,963 | 1,776 | 1,744 |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 153 | 179 | 198 | 237 | 190 | 276 | 677 | 809 | 812 | 917 | 1,026 |
| 359 | 464 | 445 | 690 | 431 | 457 | 621 | 298 | 625 | 374 | 291 | |
| 287 | 223 | 177 | 174 | 282 | 218 | 166 | 377 | 436 | 395 | 337 | |
| 811 | 869 | 823 | 1,105 | 966 | 1,032 | 1,554 | 1,575 | 1,963 | 1,776 | 1,744 | |
| 400 | 510 | 482 | 587 | 483 | 598 | 1,058 | 785 | 1,155 | 985 | 946 | |
| 411 | 359 | 341 | 518 | 483 | 434 | 496 | 790 | 808 | 791 | 799 | |
| 811 | 869 | 823 | 1,105 | 966 | 1,032 | 1,554 | 1,575 | 1,963 | 1,776 | 1,744 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 23 | 111 | 139 | 97 | 148 | 103 | 96 | 520 | -236 | 415 | 292 | |
| -10 | -5 | -37 | -106 | -142 | -3 | -103 | -392 | -46 | -67 | -94 | |
| -13 | -108 | -101 | 8 | -5 | -101 | 7 | -117 | 271 | -349 | -198 | |
Net Cash Flow Net Cash FlowCr | 0 | -2 | 0 | 0 | 1 | -1 | 0 | 11 | -10 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 15 | 104 | 101 | -10 | 4 | 99 | 17 | 156 | -340 | 347 | 211 |
CFO To PAT CFO To PAT% | 199.7 | 509.1 | 723.5 | 404.6 | 1,195.9 | 121.6 | 23.4 | 393.8 | -335.2 | 366.4 | 243.9 |
CFO To EBITDA CFO To EBITDA% | 18.0 | 93.6 | 136.8 | 75.4 | 108.5 | 49.2 | 16.1 | 186.4 | -114.9 | 155.4 | 102.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 23 | 111 | 139 | 97 | 148 | 103 | 96 | 520 | -236 | 415 | 292 | |
| -10 | -5 | -37 | -106 | -142 | -3 | -103 | -392 | -46 | -67 | -94 | |
| -13 | -108 | -101 | 8 | -5 | -101 | 7 | -117 | 271 | -349 | -198 | |
Net Cash Flow Net Cash FlowCr | 0 | -2 | 0 | 0 | 1 | -1 | 0 | 11 | -10 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 15 | 104 | 101 | -10 | 4 | 99 | 17 | 156 | -340 | 347 | 211 |
CFO To PAT CFO To PAT% | 199.7 | 509.1 | 723.5 | 404.6 | 1,195.9 | 121.6 | 23.4 | 393.8 | -335.2 | 366.4 | 243.9 |
CFO To EBITDA CFO To EBITDA% | 18.0 | 93.6 | 136.8 | 75.4 | 108.5 | 49.2 | 16.1 | 186.4 | -114.9 | 155.4 | 102.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 5 | 20 | 182 | 67 | 297 | 1,437 | 859 | 1,006 | 971 | 1,428 | 2,737 | |
Price To Earnings Price To Earnings | 0.2 | 1.0 | 7.3 | 5.3 | 3.7 | 3.5 | 6.6 | 14.5 | 8.7 | 12.1 | 17.0 | |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.2 | 0.1 | 0.2 | 0.7 | 0.4 | 0.4 | 0.4 | 0.6 | 1.1 | |
Price To Book Price To Book | 0.0 | 0.1 | 0.7 | 0.3 | 1.1 | 2.1 | 1.1 | 1.2 | 1.1 | 1.4 | 2.6 | |
EV To EBITDA EV To EBITDA | 4.7 | 4.3 | 4.8 | 4.5 | 3.8 | 3.3 | 4.5 | 9.2 | 5.8 | 6.6 | 8.7 | |
GPM GPM% | 22.2 | 20.7 | 18.5 | 20.2 | 20.8 | 26.7 | 37.3 | 21.8 | 18.4 | 21.0 | 21.6 | 21.6 |
OPM OPM% | 12.2 | 11.7 | 9.6 | 11.1 | 10.1 | 16.0 | 27.7 | 12.7 | 8.6 | 10.6 | 11.5 | 13.3 |
NPM NPM% | 1.1 | 2.1 | 1.8 | 2.1 | 0.9 | 6.5 | 19.0 | 6.0 | 3.0 | 4.5 | 4.8 | 6.2 |
ROCE ROCE% | 10.6 | 10.2 | 9.3 | 11.2 | 10.3 | 19.6 | 46.9 | 16.4 | 9.1 | 13.5 | 13.6 | 13.6 |
ROE ROE% | 7.3 | 12.0 | 9.5 | 10.0 | 6.4 | 30.2 | 59.3 | 16.1 | 8.5 | 12.2 | 11.5 | 11.5 |
ROA ROA% | 1.4 | 2.5 | 2.3 | 2.2 | 1.3 | 8.2 | 26.3 | 8.4 | 3.6 | 6.4 | 6.9 | 6.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 5 | 20 | 182 | 67 | 297 | 1,437 | 859 | 1,006 | 971 | 1,428 | 2,737 | |
Price To Earnings Price To Earnings | 0.2 | 1.0 | 7.3 | 5.3 | 3.7 | 3.5 | 6.6 | 14.5 | 8.7 | 12.1 | 17.0 | |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.2 | 0.1 | 0.2 | 0.7 | 0.4 | 0.4 | 0.4 | 0.6 | 1.1 | |
Price To Book Price To Book | 0.0 | 0.1 | 0.7 | 0.3 | 1.1 | 2.1 | 1.1 | 1.2 | 1.1 | 1.4 | 2.6 | |
EV To EBITDA EV To EBITDA | 4.7 | 4.3 | 4.8 | 4.5 | 3.8 | 3.3 | 4.5 | 9.2 | 5.8 | 6.6 | 8.7 | |
GPM GPM% | 22.2 | 20.7 | 18.5 | 20.2 | 20.8 | 26.7 | 37.3 | 21.8 | 18.4 | 21.0 | 21.6 | 21.6 |
OPM OPM% | 12.2 | 11.7 | 9.6 | 11.1 | 10.1 | 16.0 | 27.7 | 12.7 | 8.6 | 10.6 | 11.5 | 13.3 |
NPM NPM% | 1.1 | 2.1 | 1.8 | 2.1 | 0.9 | 6.5 | 19.0 | 6.0 | 3.0 | 4.5 | 4.8 | 6.2 |
ROCE ROCE% | 10.6 | 10.2 | 9.3 | 11.2 | 10.3 | 19.6 | 46.9 | 16.4 | 9.1 | 13.5 | 13.6 | 13.6 |
ROE ROE% | 7.3 | 12.0 | 9.5 | 10.0 | 6.4 | 30.2 | 59.3 | 16.1 | 8.5 | 12.2 | 11.5 | 11.5 |
ROA ROA% | 1.4 | 2.5 | 2.3 | 2.2 | 1.3 | 8.2 | 26.3 | 8.4 | 3.6 | 6.4 | 6.9 | 6.9 |
Documents — Sportking India Ltd
Concall Transcript Summaries — Sportking India Ltd