| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 114 | 115 | 122 | 128 | 164 | 168 | 274 | 248 | 245 | 251 | 346 | 302 | |
Growth YoY Revenue Growth YoY% | 116.1 | 104.2 | 39.5 | 58.4 | 43.8 | 45.4 | 125.2 | 93.2 | 49.8 | 49.5 | 26.3 | 21.9 |
| 106 | 110 | 120 | 120 | 149 | 137 | 245 | 220 | 213 | 207 | 307 | 253 | |
| 8 | 5 | 1 | 8 | 15 | 30 | 29 | 28 | 32 | 43 | 39 | 49 | |
OPM OPM% | 7.3 | 4.5 | 1.1 | 6.5 | 9.0 | 18.2 | 10.5 | 11.3 | 13.1 | 17.2 | 11.3 | 16.3 |
| 0 | 3 | 5 | 1 | 10 | 1 | 1 | 3 | 4 | 1 | 10 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 2 | 4 | 6 | 5 | 5 | 6 | 6 | 9 | 6 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 3 | 2 | 3 |
PBT PBTCr | 7 | 6 | 3 | 7 | 20 | 25 | 24 | 26 | 30 | 35 | 38 | 44 |
| 2 | 2 | 1 | 2 | 5 | 6 | 9 | 6 | 8 | 9 | 8 | 12 | |
| 5 | 4 | 3 | 5 | 15 | 19 | 16 | 20 | 22 | 26 | 30 | 31 | |
Growth YoY PAT Growth YoY% | 203.5 | 123.6 | 101.5 | 186.8 | 179.3 | 329.7 | 489.0 | 270.7 | 50.5 | 36.7 | 93.4 | 55.3 |
NPM NPM% | 4.6 | 3.9 | 2.2 | 4.2 | 8.9 | 11.4 | 5.7 | 8.1 | 8.9 | 10.4 | 8.7 | 10.3 |
| 0.5 | 0.4 | 0.2 | 0.5 | 1.3 | 1.7 | 0.9 | 1.3 | 1.4 | 1.6 | 1.8 | 0.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 114 | 115 | 122 | 128 | 164 | 168 | 274 | 248 | 245 | 251 | 346 | 302 | |
Growth YoY Revenue Growth YoY% | 116.1 | 104.2 | 39.5 | 58.4 | 43.8 | 45.4 | 125.2 | 93.2 | 49.8 | 49.5 | 26.3 | 21.9 |
| 106 | 110 | 120 | 120 | 149 | 137 | 245 | 220 | 213 | 207 | 307 | 253 | |
| 8 | 5 | 1 | 8 | 15 | 30 | 29 | 28 | 32 | 43 | 39 | 49 | |
OPM OPM% | 7.3 | 4.5 | 1.1 | 6.5 | 9.0 | 18.2 | 10.5 | 11.3 | 13.1 | 17.2 | 11.3 | 16.3 |
| 0 | 3 | 5 | 1 | 10 | 1 | 1 | 3 | 4 | 1 | 10 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 2 | 4 | 6 | 5 | 5 | 6 | 6 | 9 | 6 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 3 | 2 | 3 |
PBT PBTCr | 7 | 6 | 3 | 7 | 20 | 25 | 24 | 26 | 30 | 35 | 38 | 44 |
| 2 | 2 | 1 | 2 | 5 | 6 | 9 | 6 | 8 | 9 | 8 | 12 | |
| 5 | 4 | 3 | 5 | 15 | 19 | 16 | 20 | 22 | 26 | 30 | 31 | |
Growth YoY PAT Growth YoY% | 203.5 | 123.6 | 101.5 | 186.8 | 179.3 | 329.7 | 489.0 | 270.7 | 50.5 | 36.7 | 93.4 | 55.3 |
NPM NPM% | 4.6 | 3.9 | 2.2 | 4.2 | 8.9 | 11.4 | 5.7 | 8.1 | 8.9 | 10.4 | 8.7 | 10.3 |
| 0.5 | 0.4 | 0.2 | 0.5 | 1.3 | 1.7 | 0.9 | 1.3 | 1.4 | 1.6 | 1.8 | 0.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 79 | 105 | 176 | 250 | 439 | 744 | 1,090 | 1,144 |
Growth Revenue Growth% | 32.8 | 68.3 | 42.0 | 75.5 | 69.6 | 46.6 | 34.1 | |
| 73 | 97 | 168 | 236 | 413 | 652 | 948 | 981 | |
| 6 | 8 | 8 | 13 | 25 | 92 | 142 | 164 | |
OPM OPM% | 7.2 | 7.2 | 4.7 | 5.4 | 5.8 | 12.4 | 13.1 | 14.3 |
| 0 | 0 | 2 | 0 | 1 | 0 | 19 | 19 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 4 | 3 | 5 | 17 | 25 | 26 |
Depreciation DepreciationCr | 1 | 2 | 2 | 3 | 3 | 2 | 7 | 9 |
PBT PBTCr | 3 | 3 | 4 | 8 | 19 | 72 | 130 | 147 |
| 1 | 1 | 1 | 2 | 5 | 21 | 31 | 38 | |
PAT PATCr | 2 | 2 | 3 | 6 | 14 | 51 | 98 | 109 |
Growth PAT Growth% | -1.7 | 34.3 | 83.7 | 145.3 | 258.7 | 92.7 | 57.7 | |
NPM NPM% | 3.0 | 2.3 | 1.8 | 2.3 | 3.2 | 6.8 | 9.0 | 9.6 |
| 0.2 | 0.2 | 0.3 | 0.5 | 1.3 | 3.3 | 5.5 | 5.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 79 | 105 | 176 | 250 | 439 | 744 | 1,090 | 1,144 |
Growth Revenue Growth% | 32.8 | 68.3 | 42.0 | 75.5 | 69.6 | 46.6 | 34.1 | |
| 73 | 97 | 168 | 236 | 413 | 652 | 948 | 981 | |
| 6 | 8 | 8 | 13 | 25 | 92 | 142 | 164 | |
OPM OPM% | 7.2 | 7.2 | 4.7 | 5.4 | 5.8 | 12.4 | 13.1 | 14.3 |
| 0 | 0 | 2 | 0 | 1 | 0 | 19 | 19 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 4 | 3 | 5 | 17 | 25 | 26 |
Depreciation DepreciationCr | 1 | 2 | 2 | 3 | 3 | 2 | 7 | 9 |
PBT PBTCr | 3 | 3 | 4 | 8 | 19 | 72 | 130 | 147 |
| 1 | 1 | 1 | 2 | 5 | 21 | 31 | 38 | |
PAT PATCr | 2 | 2 | 3 | 6 | 14 | 51 | 98 | 109 |
Growth PAT Growth% | -1.7 | 34.3 | 83.7 | 145.3 | 258.7 | 92.7 | 57.7 | |
NPM NPM% | 3.0 | 2.3 | 1.8 | 2.3 | 3.2 | 6.8 | 9.0 | 9.6 |
| 0.2 | 0.2 | 0.3 | 0.5 | 1.3 | 3.3 | 5.5 | 5.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 10 | 10 | 11 | 11 | 15 | 19 |
Reserves ReservesCr | 16 | 13 | 15 | 29 | 41 | 190 | 434 |
| 24 | 40 | 43 | 63 | 87 | 302 | 568 | |
| 6 | 18 | 24 | 7 | 10 | 55 | 246 | |
| 51 | 81 | 92 | 110 | 163 | 574 | 1,306 | |
| 42 | 58 | 66 | 77 | 111 | 326 | 1,088 | |
| 8 | 23 | 25 | 33 | 52 | 248 | 218 | |
| 51 | 81 | 92 | 110 | 163 | 574 | 1,306 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 10 | 10 | 11 | 11 | 15 | 19 |
Reserves ReservesCr | 16 | 13 | 15 | 29 | 41 | 190 | 434 |
| 24 | 40 | 43 | 63 | 87 | 302 | 568 | |
| 6 | 18 | 24 | 7 | 10 | 55 | 246 | |
| 51 | 81 | 92 | 110 | 163 | 574 | 1,306 | |
| 42 | 58 | 66 | 77 | 111 | 326 | 1,088 | |
| 8 | 23 | 25 | 33 | 52 | 248 | 218 | |
| 51 | 81 | 92 | 110 | 163 | 574 | 1,306 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 0 | -4 | 4 | 2 | 17 | -77 | -90 | |
| -3 | -12 | -5 | -7 | -32 | -207 | -85 | |
| 4 | 16 | 2 | 6 | 15 | 287 | 258 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 0 | 0 | 0 | 2 | 83 |
Free Cash Flow Free Cash FlowCr | -3 | -16 | -1 | -6 | 17 | -77 | |
CFO To PAT CFO To PAT% | -19.8 | -151.0 | 111.8 | 31.0 | 120.1 | -151.9 | -91.8 |
CFO To EBITDA CFO To EBITDA% | -8.3 | -47.1 | 43.0 | 13.4 | 67.0 | -84.1 | -63.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 0 | -4 | 4 | 2 | 17 | -77 | -90 | |
| -3 | -12 | -5 | -7 | -32 | -207 | -85 | |
| 4 | 16 | 2 | 6 | 15 | 287 | 258 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 0 | 0 | 0 | 2 | 83 |
Free Cash Flow Free Cash FlowCr | -3 | -16 | -1 | -6 | 17 | -77 | |
CFO To PAT CFO To PAT% | -19.8 | -151.0 | 111.8 | 31.0 | 120.1 | -151.9 | -91.8 |
CFO To EBITDA CFO To EBITDA% | -8.3 | -47.1 | 43.0 | 13.4 | 67.0 | -84.1 | -63.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 60 | 97 | 200 | 222 | 279 | 796 | 8,675 | 1,060 |
Price To Earnings Price To Earnings | 25.2 | 38.9 | 63.3 | 38.3 | 19.6 | 15.6 | 95.0 | 11.4 |
Price To Sales Price To Sales | 0.8 | 0.9 | 1.1 | 0.9 | 0.6 | 1.1 | 8.0 | 0.9 |
Price To Book Price To Book | 2.9 | 4.2 | 8.0 | 5.6 | 5.3 | 3.9 | 19.2 | 2.3 |
EV To EBITDA EV To EBITDA | 12.7 | 16.8 | 29.3 | 19.6 | 12.9 | 11.4 | 62.6 | 8.0 |
GPM GPM% | 19.4 | 15.5 | 18.8 | 16.1 | 13.4 | 29.3 | ||
OPM OPM% | 7.2 | 7.2 | 4.7 | 5.4 | 5.8 | 12.4 | 13.1 | 14.3 |
NPM NPM% | 3.0 | 2.3 | 1.8 | 2.3 | 3.2 | 6.8 | 9.0 | 9.6 |
ROCE ROCE% | 14.0 | 11.0 | 12.0 | 13.9 | 23.6 | 19.3 | 18.6 | 18.6 |
ROE ROE% | 11.5 | 10.2 | 12.6 | 14.5 | 27.1 | 24.8 | 21.7 | 21.7 |
ROA ROA% | 4.7 | 2.9 | 3.4 | 5.3 | 8.7 | 8.9 | 7.5 | 7.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 60 | 97 | 200 | 222 | 279 | 796 | 8,675 | 1,060 |
Price To Earnings Price To Earnings | 25.2 | 38.9 | 63.3 | 38.3 | 19.6 | 15.6 | 95.0 | 11.4 |
Price To Sales Price To Sales | 0.8 | 0.9 | 1.1 | 0.9 | 0.6 | 1.1 | 8.0 | 0.9 |
Price To Book Price To Book | 2.9 | 4.2 | 8.0 | 5.6 | 5.3 | 3.9 | 19.2 | 2.3 |
EV To EBITDA EV To EBITDA | 12.7 | 16.8 | 29.3 | 19.6 | 12.9 | 11.4 | 62.6 | 8.0 |
GPM GPM% | 19.4 | 15.5 | 18.8 | 16.1 | 13.4 | 29.3 | ||
OPM OPM% | 7.2 | 7.2 | 4.7 | 5.4 | 5.8 | 12.4 | 13.1 | 14.3 |
NPM NPM% | 3.0 | 2.3 | 1.8 | 2.3 | 3.2 | 6.8 | 9.0 | 9.6 |
ROCE ROCE% | 14.0 | 11.0 | 12.0 | 13.9 | 23.6 | 19.3 | 18.6 | 18.6 |
ROE ROE% | 11.5 | 10.2 | 12.6 | 14.5 | 27.1 | 24.8 | 21.7 | 21.7 |
ROA ROA% | 4.7 | 2.9 | 3.4 | 5.3 | 8.7 | 8.9 | 7.5 | 7.5 |
Documents — Tembo Global Industries Ltd
Concall Transcript Summaries — Tembo Global Industries Ltd