| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 274 | 243 | 264 | 274 | 306 | 350 | 348 | 372 | 452 | 443 | 589 | 640 | |
Growth YoY Revenue Growth YoY% | 28.7 | 18.2 | 5.6 | 24.3 | 11.9 | 44.4 | 31.9 | 35.8 | 47.6 | 26.4 | 69.2 | 72.1 |
| 227 | 203 | 222 | 225 | 251 | 289 | 283 | 303 | 370 | 362 | 491 | 518 | |
| 47 | 40 | 42 | 48 | 56 | 61 | 65 | 69 | 83 | 80 | 98 | 122 | |
OPM OPM% | 17.2 | 16.4 | 15.8 | 17.7 | 18.1 | 17.5 | 18.8 | 18.5 | 18.3 | 18.2 | 16.6 | 19.0 |
| 3 | 5 | 5 | 3 | 6 | 4 | 11 | 4 | 5 | 4 | 8 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 0 | 0 |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 7 | 7 |
PBT PBTCr | 45 | 40 | 41 | 46 | 56 | 60 | 70 | 67 | 82 | 78 | 99 | 117 |
| 12 | 10 | 12 | 10 | 15 | 15 | 17 | 17 | 22 | 22 | 27 | 31 | |
| 33 | 30 | 29 | 35 | 41 | 45 | 53 | 50 | 60 | 56 | 72 | 86 | |
Growth YoY PAT Growth YoY% | 64.7 | 49.0 | -17.9 | 32.6 | 25.9 | 50.3 | 82.6 | 41.6 | 45.8 | 25.4 | 36.2 | 72.3 |
NPM NPM% | 12.0 | 12.3 | 11.0 | 12.9 | 13.5 | 12.8 | 15.2 | 13.5 | 13.3 | 12.7 | 12.3 | 13.5 |
| 1.1 | 1.0 | 0.9 | 1.1 | 1.3 | 1.4 | 1.7 | 1.6 | 1.9 | 1.8 | 2.3 | 2.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 274 | 243 | 264 | 274 | 306 | 350 | 348 | 372 | 452 | 443 | 589 | 640 | |
Growth YoY Revenue Growth YoY% | 28.7 | 18.2 | 5.6 | 24.3 | 11.9 | 44.4 | 31.9 | 35.8 | 47.6 | 26.4 | 69.2 | 72.1 |
| 227 | 203 | 222 | 225 | 251 | 289 | 283 | 303 | 370 | 362 | 491 | 518 | |
| 47 | 40 | 42 | 48 | 56 | 61 | 65 | 69 | 83 | 80 | 98 | 122 | |
OPM OPM% | 17.2 | 16.4 | 15.8 | 17.7 | 18.1 | 17.5 | 18.8 | 18.5 | 18.3 | 18.2 | 16.6 | 19.0 |
| 3 | 5 | 5 | 3 | 6 | 4 | 11 | 4 | 5 | 4 | 8 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 0 | 0 |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 7 | 7 |
PBT PBTCr | 45 | 40 | 41 | 46 | 56 | 60 | 70 | 67 | 82 | 78 | 99 | 117 |
| 12 | 10 | 12 | 10 | 15 | 15 | 17 | 17 | 22 | 22 | 27 | 31 | |
| 33 | 30 | 29 | 35 | 41 | 45 | 53 | 50 | 60 | 56 | 72 | 86 | |
Growth YoY PAT Growth YoY% | 64.7 | 49.0 | -17.9 | 32.6 | 25.9 | 50.3 | 82.6 | 41.6 | 45.8 | 25.4 | 36.2 | 72.3 |
NPM NPM% | 12.0 | 12.3 | 11.0 | 12.9 | 13.5 | 12.8 | 15.2 | 13.5 | 13.3 | 12.7 | 12.3 | 13.5 |
| 1.1 | 1.0 | 0.9 | 1.1 | 1.3 | 1.4 | 1.7 | 1.6 | 1.9 | 1.8 | 2.3 | 2.8 |
| 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 | 507 | 380 | 435 | 459 | 515 | 594 | 797 | 872 | 1,001 | 1,279 | 1,856 | 2,124 |
Growth Revenue Growth% | -15.2 | -25.0 | 14.5 | 5.5 | 12.2 | 15.3 | 34.3 | 9.4 | 14.7 | 27.8 | 45.2 | 54.3 |
| 500 | 372 | 427 | 432 | 482 | 528 | 706 | 742 | 833 | 1,048 | 1,527 | 1,742 | |
| 7 | 8 | 8 | 27 | 33 | 66 | 92 | 130 | 167 | 231 | 330 | 383 | |
OPM OPM% | 1.3 | 2.2 | 1.9 | 5.9 | 6.5 | 11.1 | 11.5 | 14.9 | 16.7 | 18.1 | 17.8 | 18.0 |
| 20 | 20 | 16 | 9 | 27 | 17 | 24 | 21 | 16 | 24 | 21 | 20 | |
Interest Expense Interest ExpenseCr | 5 | 4 | 7 | 3 | 5 | 4 | 2 | 1 | 0 | 3 | 2 | 2 |
Depreciation DepreciationCr | 29 | 28 | 27 | 26 | 22 | 22 | 22 | 21 | 21 | 20 | 23 | 25 |
PBT PBTCr | -7 | -4 | -10 | 7 | 33 | 56 | 92 | 130 | 162 | 232 | 326 | 376 |
| 2 | 1 | 5 | 4 | 3 | 11 | 22 | 33 | 44 | 57 | 87 | 101 | |
PAT PATCr | -9 | -4 | -14 | 3 | 30 | 45 | 71 | 97 | 118 | 175 | 239 | 275 |
Growth PAT Growth% | -1,008.8 | 51.8 | -225.9 | 122.2 | 836.0 | 51.0 | 56.0 | 37.3 | 22.3 | 47.5 | 36.8 | 45.3 |
NPM NPM% | -1.8 | -1.2 | -3.3 | 0.7 | 5.8 | 7.6 | 8.8 | 11.1 | 11.8 | 13.7 | 12.9 | 12.9 |
| -0.6 | -0.1 | -0.4 | 0.1 | 1.0 | 1.5 | 2.3 | 3.1 | 3.8 | 5.6 | 7.7 | 8.8 |
| 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 | 507 | 380 | 435 | 459 | 515 | 594 | 797 | 872 | 1,001 | 1,279 | 1,856 | 2,124 |
Growth Revenue Growth% | -15.2 | -25.0 | 14.5 | 5.5 | 12.2 | 15.3 | 34.3 | 9.4 | 14.7 | 27.8 | 45.2 | 54.3 |
| 500 | 372 | 427 | 432 | 482 | 528 | 706 | 742 | 833 | 1,048 | 1,527 | 1,742 | |
| 7 | 8 | 8 | 27 | 33 | 66 | 92 | 130 | 167 | 231 | 330 | 383 | |
OPM OPM% | 1.3 | 2.2 | 1.9 | 5.9 | 6.5 | 11.1 | 11.5 | 14.9 | 16.7 | 18.1 | 17.8 | 18.0 |
| 20 | 20 | 16 | 9 | 27 | 17 | 24 | 21 | 16 | 24 | 21 | 20 | |
Interest Expense Interest ExpenseCr | 5 | 4 | 7 | 3 | 5 | 4 | 2 | 1 | 0 | 3 | 2 | 2 |
Depreciation DepreciationCr | 29 | 28 | 27 | 26 | 22 | 22 | 22 | 21 | 21 | 20 | 23 | 25 |
PBT PBTCr | -7 | -4 | -10 | 7 | 33 | 56 | 92 | 130 | 162 | 232 | 326 | 376 |
| 2 | 1 | 5 | 4 | 3 | 11 | 22 | 33 | 44 | 57 | 87 | 101 | |
PAT PATCr | -9 | -4 | -14 | 3 | 30 | 45 | 71 | 97 | 118 | 175 | 239 | 275 |
Growth PAT Growth% | -1,008.8 | 51.8 | -225.9 | 122.2 | 836.0 | 51.0 | 56.0 | 37.3 | 22.3 | 47.5 | 36.8 | 45.3 |
NPM NPM% | -1.8 | -1.2 | -3.3 | 0.7 | 5.8 | 7.6 | 8.8 | 11.1 | 11.8 | 13.7 | 12.9 | 12.9 |
| -0.6 | -0.1 | -0.4 | 0.1 | 1.0 | 1.5 | 2.3 | 3.1 | 3.8 | 5.6 | 7.7 | 8.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 33 | 33 | 33 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 |
Reserves ReservesCr | 440 | 437 | 416 | 385 | 402 | 445 | 499 | 574 | 674 | 829 | 1,041 |
| 300 | 263 | 246 | 320 | 321 | 303 | 367 | 290 | 325 | 492 | 793 | |
| 19 | 16 | 13 | 13 | 11 | 11 | 13 | 9 | 7 | 12 | 12 | |
| 793 | 749 | 708 | 748 | 757 | 785 | 907 | 903 | 1,038 | 1,364 | 1,877 | |
| 515 | 383 | 400 | 523 | 536 | 572 | 698 | 698 | 821 | 1,112 | 1,548 | |
| 278 | 366 | 308 | 225 | 221 | 213 | 209 | 205 | 217 | 251 | 328 | |
| 793 | 749 | 708 | 748 | 757 | 785 | 907 | 903 | 1,038 | 1,364 | 1,877 |
| 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 | 33 | 33 | 33 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 |
Reserves ReservesCr | 440 | 437 | 416 | 385 | 402 | 445 | 499 | 574 | 674 | 829 | 1,041 |
| 300 | 263 | 246 | 320 | 321 | 303 | 367 | 290 | 325 | 492 | 793 | |
| 19 | 16 | 13 | 13 | 11 | 11 | 13 | 9 | 7 | 12 | 12 | |
| 793 | 749 | 708 | 748 | 757 | 785 | 907 | 903 | 1,038 | 1,364 | 1,877 | |
| 515 | 383 | 400 | 523 | 536 | 572 | 698 | 698 | 821 | 1,112 | 1,548 | |
| 278 | 366 | 308 | 225 | 221 | 213 | 209 | 205 | 217 | 251 | 328 | |
| 793 | 749 | 708 | 748 | 757 | 785 | 907 | 903 | 1,038 | 1,364 | 1,877 |
| 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 | -20 | -3 | 48 | 56 | -3 | 11 | 89 | 84 | 40 | 129 | |
| 2 | 9 | 1 | -14 | 0 | -8 | -5 | -10 | -33 | -34 | -102 | |
| -35 | 1 | 7 | -45 | -17 | -20 | 11 | -89 | -16 | -7 | -21 | |
Net Cash Flow Net Cash FlowCr | -46 | -10 | 6 | -10 | 39 | -33 | 8 | -13 | 34 | -1 | 3 |
Free Cash Flow Free Cash FlowCr | -27 | -24 | -10 | 37 | 58 | -14 | 0 | 77 | 44 | -13 | 23 |
CFO To PAT CFO To PAT% | 139.8 | 446.9 | 18.4 | 1,506.7 | 185.9 | -6.3 | 15.5 | 91.5 | 71.0 | 22.6 | 54.0 |
CFO To EBITDA CFO To EBITDA% | -192.2 | -241.3 | -31.8 | 177.4 | 167.6 | -4.3 | 11.9 | 68.0 | 50.2 | 17.1 | 39.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -13 | -20 | -3 | 48 | 56 | -3 | 11 | 89 | 84 | 40 | 129 | |
| 2 | 9 | 1 | -14 | 0 | -8 | -5 | -10 | -33 | -34 | -102 | |
| -35 | 1 | 7 | -45 | -17 | -20 | 11 | -89 | -16 | -7 | -21 | |
Net Cash Flow Net Cash FlowCr | -46 | -10 | 6 | -10 | 39 | -33 | 8 | -13 | 34 | -1 | 3 |
Free Cash Flow Free Cash FlowCr | -27 | -24 | -10 | 37 | 58 | -14 | 0 | 77 | 44 | -13 | 23 |
CFO To PAT CFO To PAT% | 139.8 | 446.9 | 18.4 | 1,506.7 | 185.9 | -6.3 | 15.5 | 91.5 | 71.0 | 22.6 | 54.0 |
CFO To EBITDA CFO To EBITDA% | -192.2 | -241.3 | -31.8 | 177.4 | 167.6 | -4.3 | 11.9 | 68.0 | 50.2 | 17.1 | 39.1 |
| 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 | 693 | 769 | 631 | 384 | 262 | 458 | 1,072 | 2,470 | 4,627 | 6,414 | 13,293 | 23,653 |
Price To Earnings Price To Earnings | 119.0 | 8.8 | 10.1 | 15.2 | 25.5 | 39.1 | 36.7 | 55.6 | 85.9 | |||
Price To Sales Price To Sales | 1.4 | 2.0 | 1.4 | 0.8 | 0.5 | 0.8 | 1.3 | 2.8 | 4.6 | 5.0 | 7.2 | 11.1 |
Price To Book Price To Book | 1.5 | 1.6 | 1.4 | 0.9 | 0.6 | 1.0 | 2.0 | 4.1 | 6.6 | 7.5 | 12.4 | 22.1 |
EV To EBITDA EV To EBITDA | 74.0 | 86.1 | 72.2 | 11.7 | 5.2 | 5.2 | 10.7 | 17.7 | 26.4 | 27.0 | 39.8 | 61.9 |
GPM GPM% | 25.1 | 29.3 | 25.8 | 27.7 | 27.5 | 31.0 | 26.4 | 30.0 | 31.9 | 32.8 | 31.2 | 31.2 |
OPM OPM% | 1.3 | 2.2 | 1.9 | 5.9 | 6.5 | 11.1 | 11.5 | 14.9 | 16.7 | 18.1 | 17.8 | 18.0 |
NPM NPM% | -1.8 | -1.2 | -3.3 | 0.7 | 5.8 | 7.6 | 8.8 | 11.1 | 11.8 | 13.7 | 12.9 | 12.9 |
ROCE ROCE% | -0.4 | 0.1 | -0.6 | 2.2 | 7.6 | 11.5 | 15.7 | 21.6 | 23.1 | 26.9 | 30.1 | 30.1 |
ROE ROE% | -1.9 | -0.9 | -3.2 | 0.8 | 6.9 | 9.5 | 13.3 | 16.0 | 16.8 | 20.3 | 22.3 | 22.3 |
ROA ROA% | -1.2 | -0.6 | -2.0 | 0.4 | 4.0 | 5.8 | 7.8 | 10.7 | 11.4 | 12.8 | 12.7 | 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 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 693 | 769 | 631 | 384 | 262 | 458 | 1,072 | 2,470 | 4,627 | 6,414 | 13,293 | 23,653 |
Price To Earnings Price To Earnings | 119.0 | 8.8 | 10.1 | 15.2 | 25.5 | 39.1 | 36.7 | 55.6 | 85.9 | |||
Price To Sales Price To Sales | 1.4 | 2.0 | 1.4 | 0.8 | 0.5 | 0.8 | 1.3 | 2.8 | 4.6 | 5.0 | 7.2 | 11.1 |
Price To Book Price To Book | 1.5 | 1.6 | 1.4 | 0.9 | 0.6 | 1.0 | 2.0 | 4.1 | 6.6 | 7.5 | 12.4 | 22.1 |
EV To EBITDA EV To EBITDA | 74.0 | 86.1 | 72.2 | 11.7 | 5.2 | 5.2 | 10.7 | 17.7 | 26.4 | 27.0 | 39.8 | 61.9 |
GPM GPM% | 25.1 | 29.3 | 25.8 | 27.7 | 27.5 | 31.0 | 26.4 | 30.0 | 31.9 | 32.8 | 31.2 | 31.2 |
OPM OPM% | 1.3 | 2.2 | 1.9 | 5.9 | 6.5 | 11.1 | 11.5 | 14.9 | 16.7 | 18.1 | 17.8 | 18.0 |
NPM NPM% | -1.8 | -1.2 | -3.3 | 0.7 | 5.8 | 7.6 | 8.8 | 11.1 | 11.8 | 13.7 | 12.9 | 12.9 |
ROCE ROCE% | -0.4 | 0.1 | -0.6 | 2.2 | 7.6 | 11.5 | 15.7 | 21.6 | 23.1 | 26.9 | 30.1 | 30.1 |
ROE ROE% | -1.9 | -0.9 | -3.2 | 0.8 | 6.9 | 9.5 | 13.3 | 16.0 | 16.8 | 20.3 | 22.3 | 22.3 |
ROA ROA% | -1.2 | -0.6 | -2.0 | 0.4 | 4.0 | 5.8 | 7.8 | 10.7 | 11.4 | 12.8 | 12.7 | 12.7 |
Documents — TD Power Systems Ltd
Concall Transcript Summaries — TD Power Systems Ltd