| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 275 | 247 | 332 | 393 | 289 | 242 | 488 | 251 | 163 | 233 | 338 | 378 | |
Growth YoY Revenue Growth YoY% | 0.4 | -10.8 | 7.8 | 30.1 | 5.1 | -2.0 | 47.0 | -36.1 | -43.6 | -3.7 | -30.7 | 50.6 |
| 234 | 203 | 275 | 306 | 212 | 159 | 381 | 225 | 139 | 209 | 288 | 332 | |
| 41 | 44 | 57 | 87 | 77 | 83 | 107 | 26 | 24 | 24 | 50 | 46 | |
OPM OPM% | 14.9 | 17.8 | 17.2 | 22.1 | 26.6 | 34.3 | 21.9 | 10.4 | 14.7 | 10.3 | 14.8 | 12.2 |
| 11 | 15 | 9 | 9 | 18 | -39 | 11 | 26 | 13 | 12 | -196 | 13 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 2 | 0 | 0 | 2 | 3 | 0 | 0 | 4 | 5 | 3 |
Depreciation DepreciationCr | 7 | 6 | 6 | 2 | 2 | 6 | 5 | 2 | 3 | 5 | 6 | 6 |
PBT PBTCr | 43 | 50 | 58 | 94 | 93 | -11 | 110 | 50 | 34 | 27 | -157 | 50 |
| 8 | 9 | 10 | 6 | 23 | -2 | 31 | 11 | 9 | 8 | 61 | 10 | |
| 35 | 41 | 48 | 88 | 56 | -10 | 79 | 42 | 19 | 19 | -218 | 40 | |
Growth YoY PAT Growth YoY% | 9.4 | 5.1 | 200.0 | 266.7 | 60.0 | -124.4 | 64.6 | -52.3 | -66.1 | 290.0 | -375.9 | -4.8 |
NPM NPM% | 12.7 | 16.6 | 14.5 | 22.4 | 19.4 | -4.1 | 16.2 | 16.7 | 11.7 | 8.2 | -64.5 | 10.6 |
| 5.1 | 5.9 | 7.0 | 12.8 | 8.1 | -1.4 | 11.4 | 6.1 | 2.8 | 2.7 | -31.9 | 5.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 275 | 247 | 332 | 393 | 289 | 242 | 488 | 251 | 163 | 233 | 338 | 378 | |
Growth YoY Revenue Growth YoY% | 0.4 | -10.8 | 7.8 | 30.1 | 5.1 | -2.0 | 47.0 | -36.1 | -43.6 | -3.7 | -30.7 | 50.6 |
| 234 | 203 | 275 | 306 | 212 | 159 | 381 | 225 | 139 | 209 | 288 | 332 | |
| 41 | 44 | 57 | 87 | 77 | 83 | 107 | 26 | 24 | 24 | 50 | 46 | |
OPM OPM% | 14.9 | 17.8 | 17.2 | 22.1 | 26.6 | 34.3 | 21.9 | 10.4 | 14.7 | 10.3 | 14.8 | 12.2 |
| 11 | 15 | 9 | 9 | 18 | -39 | 11 | 26 | 13 | 12 | -196 | 13 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 2 | 0 | 0 | 2 | 3 | 0 | 0 | 4 | 5 | 3 |
Depreciation DepreciationCr | 7 | 6 | 6 | 2 | 2 | 6 | 5 | 2 | 3 | 5 | 6 | 6 |
PBT PBTCr | 43 | 50 | 58 | 94 | 93 | -11 | 110 | 50 | 34 | 27 | -157 | 50 |
| 8 | 9 | 10 | 6 | 23 | -2 | 31 | 11 | 9 | 8 | 61 | 10 | |
| 35 | 41 | 48 | 88 | 56 | -10 | 79 | 42 | 19 | 19 | -218 | 40 | |
Growth YoY PAT Growth YoY% | 9.4 | 5.1 | 200.0 | 266.7 | 60.0 | -124.4 | 64.6 | -52.3 | -66.1 | 290.0 | -375.9 | -4.8 |
NPM NPM% | 12.7 | 16.6 | 14.5 | 22.4 | 19.4 | -4.1 | 16.2 | 16.7 | 11.7 | 8.2 | -64.5 | 10.6 |
| 5.1 | 5.9 | 7.0 | 12.8 | 8.1 | -1.4 | 11.4 | 6.1 | 2.8 | 2.7 | -31.9 | 5.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 446 | 768 | 798 | 844 | 1,103 | 900 | 1,039 | 1,188 | 1,156 | 1,576 | 1,130 | 1,112 |
Growth Revenue Growth% | 72.4 | 3.9 | 5.7 | 30.7 | -18.4 | 15.5 | 14.3 | -2.6 | 36.3 | -28.3 | -12.4 | |
| 310 | 570 | 579 | 712 | 891 | 761 | 878 | 1,049 | 987 | 1,265 | 1,007 | 968 | |
| 136 | 198 | 219 | 132 | 212 | 139 | 161 | 138 | 169 | 311 | 124 | 144 | |
OPM OPM% | 30.5 | 25.7 | 27.5 | 15.7 | 19.2 | 15.4 | 15.5 | 11.7 | 14.6 | 19.7 | 10.9 | 12.9 |
| 33 | 43 | 54 | 15 | 51 | 24 | 40 | 50 | 48 | 1 | -147 | -158 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 2 | 7 | 11 | 11 | 9 | 10 | 10 | 10 | 16 | 12 |
Depreciation DepreciationCr | 4 | 7 | 7 | 10 | 21 | 21 | 24 | 26 | 26 | 22 | 20 | 20 |
PBT PBTCr | 165 | 234 | 265 | 130 | 230 | 131 | 168 | 152 | 181 | 280 | -59 | -46 |
| 46 | 68 | 72 | 39 | 49 | 24 | 47 | 36 | 33 | 67 | 82 | 88 | |
PAT PATCr | 118 | 166 | 193 | 92 | 182 | 107 | 121 | 116 | 148 | 213 | -141 | -140 |
Growth PAT Growth% | 39.9 | 16.3 | -52.5 | 98.5 | -40.9 | 12.6 | -4.1 | 27.8 | 43.5 | -166.4 | -183.8 | |
NPM NPM% | 26.6 | 21.6 | 24.1 | 10.8 | 16.5 | 11.9 | 11.6 | 9.8 | 12.8 | 13.5 | -12.5 | -12.6 |
| 16.9 | 23.8 | 27.5 | 13.1 | 26.0 | 15.3 | 17.2 | 16.7 | 21.4 | 31.2 | -20.5 | -20.6 |
| 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 | 446 | 768 | 798 | 844 | 1,103 | 900 | 1,039 | 1,188 | 1,156 | 1,576 | 1,130 | 1,112 |
Growth Revenue Growth% | 72.4 | 3.9 | 5.7 | 30.7 | -18.4 | 15.5 | 14.3 | -2.6 | 36.3 | -28.3 | -12.4 | |
| 310 | 570 | 579 | 712 | 891 | 761 | 878 | 1,049 | 987 | 1,265 | 1,007 | 968 | |
| 136 | 198 | 219 | 132 | 212 | 139 | 161 | 138 | 169 | 311 | 124 | 144 | |
OPM OPM% | 30.5 | 25.7 | 27.5 | 15.7 | 19.2 | 15.4 | 15.5 | 11.7 | 14.6 | 19.7 | 10.9 | 12.9 |
| 33 | 43 | 54 | 15 | 51 | 24 | 40 | 50 | 48 | 1 | -147 | -158 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 2 | 7 | 11 | 11 | 9 | 10 | 10 | 10 | 16 | 12 |
Depreciation DepreciationCr | 4 | 7 | 7 | 10 | 21 | 21 | 24 | 26 | 26 | 22 | 20 | 20 |
PBT PBTCr | 165 | 234 | 265 | 130 | 230 | 131 | 168 | 152 | 181 | 280 | -59 | -46 |
| 46 | 68 | 72 | 39 | 49 | 24 | 47 | 36 | 33 | 67 | 82 | 88 | |
PAT PATCr | 118 | 166 | 193 | 92 | 182 | 107 | 121 | 116 | 148 | 213 | -141 | -140 |
Growth PAT Growth% | 39.9 | 16.3 | -52.5 | 98.5 | -40.9 | 12.6 | -4.1 | 27.8 | 43.5 | -166.4 | -183.8 | |
NPM NPM% | 26.6 | 21.6 | 24.1 | 10.8 | 16.5 | 11.9 | 11.6 | 9.8 | 12.8 | 13.5 | -12.5 | -12.6 |
| 16.9 | 23.8 | 27.5 | 13.1 | 26.0 | 15.3 | 17.2 | 16.7 | 21.4 | 31.2 | -20.5 | -20.6 |
| 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 | 7 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 312 | 445 | 598 | 652 | 625 | 745 | 825 | 867 | 735 | 747 | 531 |
| 95 | 133 | 134 | 265 | 305 | 274 | 363 | 400 | 384 | 544 | 454 | |
| 9 | 7 | 11 | 136 | 116 | 182 | 159 | 123 | 85 | 29 | 30 | |
| 422 | 599 | 757 | 1,071 | 1,064 | 1,220 | 1,367 | 1,403 | 1,218 | 1,334 | 1,030 | |
| 177 | 417 | 497 | 614 | 626 | 692 | 835 | 722 | 618 | 675 | 691 | |
| 245 | 182 | 260 | 457 | 438 | 527 | 532 | 682 | 599 | 659 | 338 | |
| 422 | 599 | 757 | 1,071 | 1,064 | 1,220 | 1,367 | 1,403 | 1,218 | 1,334 | 1,030 |
| 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 | 7 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 312 | 445 | 598 | 652 | 625 | 745 | 825 | 867 | 735 | 747 | 531 |
| 95 | 133 | 134 | 265 | 305 | 274 | 363 | 400 | 384 | 544 | 454 | |
| 9 | 7 | 11 | 136 | 116 | 182 | 159 | 123 | 85 | 29 | 30 | |
| 422 | 599 | 757 | 1,071 | 1,064 | 1,220 | 1,367 | 1,403 | 1,218 | 1,334 | 1,030 | |
| 177 | 417 | 497 | 614 | 626 | 692 | 835 | 722 | 618 | 675 | 691 | |
| 245 | 182 | 260 | 457 | 438 | 527 | 532 | 682 | 599 | 659 | 338 | |
| 422 | 599 | 757 | 1,071 | 1,064 | 1,220 | 1,367 | 1,403 | 1,218 | 1,334 | 1,030 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 89 | 95 | 107 | 140 | 157 | 89 | 57 | 125 | 162 | 259 | -81 | |
| 70 | -65 | -102 | -250 | 78 | -53 | 6 | -11 | 193 | -41 | 190 | |
| -145 | -5 | -29 | 118 | -241 | -21 | -34 | -124 | -367 | -224 | -95 | |
Net Cash Flow Net Cash FlowCr | 13 | 25 | -25 | 7 | -6 | 14 | 29 | -10 | -12 | -6 | 14 |
Free Cash Flow Free Cash FlowCr | 84 | 88 | 108 | 131 | 140 | 73 | 48 | 114 | 156 | 237 | -96 |
CFO To PAT CFO To PAT% | 74.8 | 57.3 | 55.5 | 152.4 | 86.3 | 82.6 | 47.0 | 107.9 | 109.1 | 121.8 | 57.5 |
CFO To EBITDA CFO To EBITDA% | 65.1 | 48.0 | 48.7 | 105.7 | 74.2 | 63.8 | 35.4 | 90.4 | 95.6 | 83.3 | -65.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 89 | 95 | 107 | 140 | 157 | 89 | 57 | 125 | 162 | 259 | -81 | |
| 70 | -65 | -102 | -250 | 78 | -53 | 6 | -11 | 193 | -41 | 190 | |
| -145 | -5 | -29 | 118 | -241 | -21 | -34 | -124 | -367 | -224 | -95 | |
Net Cash Flow Net Cash FlowCr | 13 | 25 | -25 | 7 | -6 | 14 | 29 | -10 | -12 | -6 | 14 |
Free Cash Flow Free Cash FlowCr | 84 | 88 | 108 | 131 | 140 | 73 | 48 | 114 | 156 | 237 | -96 |
CFO To PAT CFO To PAT% | 74.8 | 57.3 | 55.5 | 152.4 | 86.3 | 82.6 | 47.0 | 107.9 | 109.1 | 121.8 | 57.5 |
CFO To EBITDA CFO To EBITDA% | 65.1 | 48.0 | 48.7 | 105.7 | 74.2 | 63.8 | 35.4 | 90.4 | 95.6 | 83.3 | -65.6 |
| 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 | 8,314 | 10,663 | 12,511 | 9,682 | 5,534 | 8,842 | 7,676 | 7,103 | 5,851 | 7,688 | 4,719 | 4,039 |
Price To Earnings Price To Earnings | 82.7 | 64.1 | 65.0 | 104.9 | 30.5 | 82.3 | 63.8 | 61.0 | 39.5 | 36.2 | ||
Price To Sales Price To Sales | 18.7 | 13.9 | 15.7 | 11.5 | 5.0 | 8.8 | 7.1 | 5.8 | 4.9 | 4.7 | 4.0 | 3.6 |
Price To Book Price To Book | 26.1 | 22.9 | 20.4 | 14.5 | 8.7 | 11.6 | 9.1 | 8.1 | 7.8 | 10.1 | 8.7 | 7.4 |
EV To EBITDA EV To EBITDA | 60.8 | 53.8 | 57.1 | 74.3 | 27.0 | 64.9 | 48.9 | 52.6 | 35.4 | 25.1 | 39.1 | 29.3 |
GPM GPM% | 53.1 | 51.2 | 50.9 | 44.0 | 45.2 | 42.8 | 43.7 | 42.4 | 46.5 | 48.4 | 46.2 | 46.2 |
OPM OPM% | 30.5 | 25.7 | 27.5 | 15.7 | 19.2 | 15.4 | 15.5 | 11.7 | 14.6 | 19.7 | 10.9 | 12.9 |
NPM NPM% | 26.6 | 21.6 | 24.1 | 10.8 | 16.5 | 11.9 | 11.6 | 9.8 | 12.8 | 13.5 | -12.5 | -12.6 |
ROCE ROCE% | 51.8 | 48.9 | 41.8 | 16.1 | 28.4 | 14.5 | 16.1 | 14.6 | 20.8 | 32.1 | -6.0 | -6.0 |
ROE ROE% | 37.1 | 36.1 | 31.5 | 13.8 | 28.4 | 14.1 | 14.4 | 13.2 | 19.8 | 27.9 | -25.9 | -25.9 |
ROA ROA% | 28.0 | 27.7 | 25.4 | 8.6 | 17.1 | 8.8 | 8.8 | 8.3 | 12.2 | 15.9 | -13.7 | -13.7 |
| 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 | 8,314 | 10,663 | 12,511 | 9,682 | 5,534 | 8,842 | 7,676 | 7,103 | 5,851 | 7,688 | 4,719 | 4,039 |
Price To Earnings Price To Earnings | 82.7 | 64.1 | 65.0 | 104.9 | 30.5 | 82.3 | 63.8 | 61.0 | 39.5 | 36.2 | ||
Price To Sales Price To Sales | 18.7 | 13.9 | 15.7 | 11.5 | 5.0 | 8.8 | 7.1 | 5.8 | 4.9 | 4.7 | 4.0 | 3.6 |
Price To Book Price To Book | 26.1 | 22.9 | 20.4 | 14.5 | 8.7 | 11.6 | 9.1 | 8.1 | 7.8 | 10.1 | 8.7 | 7.4 |
EV To EBITDA EV To EBITDA | 60.8 | 53.8 | 57.1 | 74.3 | 27.0 | 64.9 | 48.9 | 52.6 | 35.4 | 25.1 | 39.1 | 29.3 |
GPM GPM% | 53.1 | 51.2 | 50.9 | 44.0 | 45.2 | 42.8 | 43.7 | 42.4 | 46.5 | 48.4 | 46.2 | 46.2 |
OPM OPM% | 30.5 | 25.7 | 27.5 | 15.7 | 19.2 | 15.4 | 15.5 | 11.7 | 14.6 | 19.7 | 10.9 | 12.9 |
NPM NPM% | 26.6 | 21.6 | 24.1 | 10.8 | 16.5 | 11.9 | 11.6 | 9.8 | 12.8 | 13.5 | -12.5 | -12.6 |
ROCE ROCE% | 51.8 | 48.9 | 41.8 | 16.1 | 28.4 | 14.5 | 16.1 | 14.6 | 20.8 | 32.1 | -6.0 | -6.0 |
ROE ROE% | 37.1 | 36.1 | 31.5 | 13.8 | 28.4 | 14.1 | 14.4 | 13.2 | 19.8 | 27.9 | -25.9 | -25.9 |
ROA ROA% | 28.0 | 27.7 | 25.4 | 8.6 | 17.1 | 8.8 | 8.8 | 8.3 | 12.2 | 15.9 | -13.7 | -13.7 |
Documents — Symphony Ltd
Concall Transcript Summaries — Symphony Ltd