| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 105 | 83 | 98 | 123 | 117 | 94 | 72 | 98 | 78 | 90 | 77 | 87 | |
Growth YoY Revenue Growth YoY% | 15.1 | -7.1 | 22.1 | 27.3 | 11.7 | 13.7 | -26.7 | -20.7 | -33.4 | -3.9 | 6.7 | -10.9 |
| 92 | 74 | 89 | 94 | 100 | 85 | 77 | 108 | 81 | 80 | 73 | 139 | |
| 12 | 8 | 9 | 29 | 17 | 9 | -6 | -10 | -3 | 10 | 4 | -52 | |
OPM OPM% | 11.8 | 9.8 | 9.5 | 23.7 | 14.6 | 9.1 | -8.1 | -10.3 | -4.0 | 10.9 | 4.9 | -60.3 |
| 7 | 6 | 5 | 7 | 6 | -2 | 0 | 1 | 5 | 6 | 11 | 97 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 2 | 2 | 2 | 3 | 2 | 2 | 3 | 3 | 3 | 3 |
Depreciation DepreciationCr | 3 | 3 | 3 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | 14 | 8 | 9 | 31 | 18 | 2 | -11 | -14 | -3 | 10 | 9 | 39 |
| 3 | 1 | 2 | 7 | 4 | 1 | -1 | 0 | 0 | 0 | 0 | 14 | |
| 11 | 7 | 7 | 25 | 14 | 1 | -10 | -14 | -4 | 10 | 9 | 25 | |
Growth YoY PAT Growth YoY% | -36.3 | -44.6 | -21.1 | 35.7 | 26.2 | -92.9 | -245.5 | -157.6 | -125.3 | 1,840.4 | 192.0 | 273.1 |
NPM NPM% | 10.8 | 8.9 | 6.8 | 20.1 | 12.2 | 0.6 | -13.5 | -14.6 | -4.6 | 11.2 | 11.6 | 28.3 |
| 1.2 | 0.8 | 0.7 | 2.7 | 1.6 | 0.1 | -1.1 | -1.5 | -0.4 | 1.1 | 1.0 | 2.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 105 | 83 | 98 | 123 | 117 | 94 | 72 | 98 | 78 | 90 | 77 | 87 | |
Growth YoY Revenue Growth YoY% | 15.1 | -7.1 | 22.1 | 27.3 | 11.7 | 13.7 | -26.7 | -20.7 | -33.4 | -3.9 | 6.7 | -10.9 |
| 92 | 74 | 89 | 94 | 100 | 85 | 77 | 108 | 81 | 80 | 73 | 139 | |
| 12 | 8 | 9 | 29 | 17 | 9 | -6 | -10 | -3 | 10 | 4 | -52 | |
OPM OPM% | 11.8 | 9.8 | 9.5 | 23.7 | 14.6 | 9.1 | -8.1 | -10.3 | -4.0 | 10.9 | 4.9 | -60.3 |
| 7 | 6 | 5 | 7 | 6 | -2 | 0 | 1 | 5 | 6 | 11 | 97 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 2 | 2 | 2 | 3 | 2 | 2 | 3 | 3 | 3 | 3 |
Depreciation DepreciationCr | 3 | 3 | 3 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | 14 | 8 | 9 | 31 | 18 | 2 | -11 | -14 | -3 | 10 | 9 | 39 |
| 3 | 1 | 2 | 7 | 4 | 1 | -1 | 0 | 0 | 0 | 0 | 14 | |
| 11 | 7 | 7 | 25 | 14 | 1 | -10 | -14 | -4 | 10 | 9 | 25 | |
Growth YoY PAT Growth YoY% | -36.3 | -44.6 | -21.1 | 35.7 | 26.2 | -92.9 | -245.5 | -157.6 | -125.3 | 1,840.4 | 192.0 | 273.1 |
NPM NPM% | 10.8 | 8.9 | 6.8 | 20.1 | 12.2 | 0.6 | -13.5 | -14.6 | -4.6 | 11.2 | 11.6 | 28.3 |
| 1.2 | 0.8 | 0.7 | 2.7 | 1.6 | 0.1 | -1.1 | -1.5 | -0.4 | 1.1 | 1.0 | 2.7 |
| 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 | 232 | 217 | 210 | 184 | 202 | 231 | 395 | 354 | 382 | 406 | 342 | 332 |
Growth Revenue Growth% | 15.1 | -6.8 | -3.3 | -12.3 | 9.7 | 14.4 | 71.1 | -10.2 | 7.7 | 6.2 | -15.6 | -12.8 |
| 194 | 184 | 184 | 181 | 166 | 181 | 299 | 287 | 330 | 356 | 342 | 374 | |
| 38 | 33 | 25 | 2 | 36 | 49 | 96 | 67 | 52 | 49 | 0 | -42 | |
OPM OPM% | 16.4 | 15.1 | 11.9 | 1.2 | 17.7 | 21.5 | 24.2 | 19.0 | 13.5 | 12.1 | 0.1 | -12.7 |
| 3 | 4 | 6 | 5 | 12 | 13 | 18 | 25 | 24 | 11 | 23 | 118 | |
Interest Expense Interest ExpenseCr | 12 | 12 | 12 | 12 | 13 | 13 | 9 | 10 | 9 | 10 | 11 | 11 |
Depreciation DepreciationCr | 12 | 7 | 7 | 8 | 8 | 9 | 9 | 10 | 12 | 10 | 10 | 10 |
PBT PBTCr | 17 | 18 | 11 | -13 | 27 | 41 | 95 | 73 | 53 | 40 | 2 | 55 |
| 2 | 2 | 0 | -2 | 2 | 6 | 22 | 16 | 10 | 10 | 1 | 15 | |
PAT PATCr | 15 | 16 | 11 | -11 | 25 | 36 | 73 | 57 | 44 | 30 | 1 | 40 |
Growth PAT Growth% | 179.9 | 4.9 | -29.6 | -195.8 | 330.3 | 44.1 | 104.1 | -21.9 | -23.5 | -31.5 | -96.2 | 540.7 |
NPM NPM% | 6.5 | 7.4 | 5.4 | -5.9 | 12.3 | 15.5 | 18.5 | 16.1 | 11.4 | 7.4 | 0.3 | 12.1 |
| 2.3 | 1.8 | 1.2 | -1.2 | 2.7 | 3.9 | 7.9 | 6.2 | 4.7 | 3.2 | 0.1 | 4.3 |
| 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 | 232 | 217 | 210 | 184 | 202 | 231 | 395 | 354 | 382 | 406 | 342 | 332 |
Growth Revenue Growth% | 15.1 | -6.8 | -3.3 | -12.3 | 9.7 | 14.4 | 71.1 | -10.2 | 7.7 | 6.2 | -15.6 | -12.8 |
| 194 | 184 | 184 | 181 | 166 | 181 | 299 | 287 | 330 | 356 | 342 | 374 | |
| 38 | 33 | 25 | 2 | 36 | 49 | 96 | 67 | 52 | 49 | 0 | -42 | |
OPM OPM% | 16.4 | 15.1 | 11.9 | 1.2 | 17.7 | 21.5 | 24.2 | 19.0 | 13.5 | 12.1 | 0.1 | -12.7 |
| 3 | 4 | 6 | 5 | 12 | 13 | 18 | 25 | 24 | 11 | 23 | 118 | |
Interest Expense Interest ExpenseCr | 12 | 12 | 12 | 12 | 13 | 13 | 9 | 10 | 9 | 10 | 11 | 11 |
Depreciation DepreciationCr | 12 | 7 | 7 | 8 | 8 | 9 | 9 | 10 | 12 | 10 | 10 | 10 |
PBT PBTCr | 17 | 18 | 11 | -13 | 27 | 41 | 95 | 73 | 53 | 40 | 2 | 55 |
| 2 | 2 | 0 | -2 | 2 | 6 | 22 | 16 | 10 | 10 | 1 | 15 | |
PAT PATCr | 15 | 16 | 11 | -11 | 25 | 36 | 73 | 57 | 44 | 30 | 1 | 40 |
Growth PAT Growth% | 179.9 | 4.9 | -29.6 | -195.8 | 330.3 | 44.1 | 104.1 | -21.9 | -23.5 | -31.5 | -96.2 | 540.7 |
NPM NPM% | 6.5 | 7.4 | 5.4 | -5.9 | 12.3 | 15.5 | 18.5 | 16.1 | 11.4 | 7.4 | 0.3 | 12.1 |
| 2.3 | 1.8 | 1.2 | -1.2 | 2.7 | 3.9 | 7.9 | 6.2 | 4.7 | 3.2 | 0.1 | 4.3 |
| 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 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
Reserves ReservesCr | 66 | 143 | 160 | 149 | 174 | 209 | 278 | 330 | 368 | 393 | 389 |
| 130 | 124 | 125 | 147 | 155 | 128 | 110 | 139 | 155 | 156 | 166 | |
| 71 | 12 | 12 | 9 | 12 | 24 | 31 | 35 | 34 | 29 | 33 | |
| 275 | 289 | 305 | 314 | 350 | 371 | 428 | 514 | 566 | 588 | 598 | |
| 133 | 124 | 143 | 150 | 180 | 185 | 214 | 265 | 293 | 304 | 305 | |
| 142 | 165 | 162 | 164 | 169 | 186 | 214 | 249 | 273 | 284 | 293 | |
| 275 | 289 | 305 | 314 | 350 | 371 | 428 | 514 | 566 | 588 | 598 |
| 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 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
Reserves ReservesCr | 66 | 143 | 160 | 149 | 174 | 209 | 278 | 330 | 368 | 393 | 389 |
| 130 | 124 | 125 | 147 | 155 | 128 | 110 | 139 | 155 | 156 | 166 | |
| 71 | 12 | 12 | 9 | 12 | 24 | 31 | 35 | 34 | 29 | 33 | |
| 275 | 289 | 305 | 314 | 350 | 371 | 428 | 514 | 566 | 588 | 598 | |
| 133 | 124 | 143 | 150 | 180 | 185 | 214 | 265 | 293 | 304 | 305 | |
| 142 | 165 | 162 | 164 | 169 | 186 | 214 | 249 | 273 | 284 | 293 | |
| 275 | 289 | 305 | 314 | 350 | 371 | 428 | 514 | 566 | 588 | 598 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 26 | -2 | 8 | 11 | 0 | 57 | 34 | 16 | 22 | 35 | -3 | |
| -7 | -4 | 0 | -4 | -5 | -16 | -16 | -24 | -16 | -12 | -3 | |
| -13 | 5 | -9 | -10 | 7 | -26 | -18 | 0 | -9 | -26 | 4 | |
Net Cash Flow Net Cash FlowCr | 5 | 0 | -1 | -3 | 2 | 16 | 1 | -8 | -3 | -3 | -2 |
Free Cash Flow Free Cash FlowCr | 18 | -7 | 5 | 5 | -5 | 39 | 15 | -13 | 4 | 21 | -8 |
CFO To PAT CFO To PAT% | 169.2 | -9.5 | 70.0 | -101.5 | 1.3 | 159.6 | 47.2 | 28.3 | 50.8 | 116.3 | -286.4 |
CFO To EBITDA CFO To EBITDA% | 67.5 | -4.6 | 31.4 | 479.3 | 0.9 | 115.1 | 36.0 | 23.9 | 42.9 | 70.8 | -816.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 26 | -2 | 8 | 11 | 0 | 57 | 34 | 16 | 22 | 35 | -3 | |
| -7 | -4 | 0 | -4 | -5 | -16 | -16 | -24 | -16 | -12 | -3 | |
| -13 | 5 | -9 | -10 | 7 | -26 | -18 | 0 | -9 | -26 | 4 | |
Net Cash Flow Net Cash FlowCr | 5 | 0 | -1 | -3 | 2 | 16 | 1 | -8 | -3 | -3 | -2 |
Free Cash Flow Free Cash FlowCr | 18 | -7 | 5 | 5 | -5 | 39 | 15 | -13 | 4 | 21 | -8 |
CFO To PAT CFO To PAT% | 169.2 | -9.5 | 70.0 | -101.5 | 1.3 | 159.6 | 47.2 | 28.3 | 50.8 | 116.3 | -286.4 |
CFO To EBITDA CFO To EBITDA% | 67.5 | -4.6 | 31.4 | 479.3 | 0.9 | 115.1 | 36.0 | 23.9 | 42.9 | 70.8 | -816.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 304 | 556 | 511 | 272 | 221 | 258 | 859 | 1,073 | 2,016 | 1,350 | 607 | 1,082 |
Price To Earnings Price To Earnings | 19.0 | 34.8 | 45.2 | 8.9 | 7.2 | 11.8 | 18.9 | 46.3 | 45.3 | 548.9 | 27.1 | |
Price To Sales Price To Sales | 1.3 | 2.6 | 2.4 | 1.5 | 1.1 | 1.1 | 2.2 | 3.0 | 5.3 | 3.3 | 1.8 | 3.3 |
Price To Book Price To Book | 4.1 | 4.8 | 3.8 | 2.2 | 1.5 | 1.4 | 3.4 | 3.5 | 5.8 | 3.6 | 1.7 | 3.0 |
EV To EBITDA EV To EBITDA | 10.6 | 18.7 | 23.1 | 151.3 | 8.5 | 6.5 | 9.5 | 17.0 | 40.6 | 28.9 | 1,744.0 | -29.1 |
GPM GPM% | 51.2 | 55.4 | 55.3 | 50.5 | 56.6 | 56.6 | 53.5 | 57.9 | 55.3 | 59.4 | ||
OPM OPM% | 16.4 | 15.1 | 11.9 | 1.2 | 17.7 | 21.5 | 24.2 | 19.0 | 13.5 | 12.1 | 0.1 | -12.7 |
NPM NPM% | 6.5 | 7.4 | 5.4 | -5.9 | 12.3 | 15.5 | 18.5 | 16.1 | 11.4 | 7.4 | 0.3 | 12.1 |
ROCE ROCE% | 15.6 | 13.5 | 9.5 | -0.3 | 14.6 | 17.7 | 28.3 | 19.0 | 13.3 | 10.2 | 2.5 | 2.5 |
ROE ROE% | 20.6 | 10.5 | 6.7 | -6.8 | 13.5 | 16.3 | 25.4 | 16.8 | 11.5 | 7.4 | 0.3 | 0.3 |
ROA ROA% | 5.5 | 5.5 | 3.7 | -3.4 | 7.1 | 9.6 | 17.0 | 11.1 | 7.7 | 5.1 | 0.2 | 0.2 |
| 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 | 304 | 556 | 511 | 272 | 221 | 258 | 859 | 1,073 | 2,016 | 1,350 | 607 | 1,082 |
Price To Earnings Price To Earnings | 19.0 | 34.8 | 45.2 | 8.9 | 7.2 | 11.8 | 18.9 | 46.3 | 45.3 | 548.9 | 27.1 | |
Price To Sales Price To Sales | 1.3 | 2.6 | 2.4 | 1.5 | 1.1 | 1.1 | 2.2 | 3.0 | 5.3 | 3.3 | 1.8 | 3.3 |
Price To Book Price To Book | 4.1 | 4.8 | 3.8 | 2.2 | 1.5 | 1.4 | 3.4 | 3.5 | 5.8 | 3.6 | 1.7 | 3.0 |
EV To EBITDA EV To EBITDA | 10.6 | 18.7 | 23.1 | 151.3 | 8.5 | 6.5 | 9.5 | 17.0 | 40.6 | 28.9 | 1,744.0 | -29.1 |
GPM GPM% | 51.2 | 55.4 | 55.3 | 50.5 | 56.6 | 56.6 | 53.5 | 57.9 | 55.3 | 59.4 | ||
OPM OPM% | 16.4 | 15.1 | 11.9 | 1.2 | 17.7 | 21.5 | 24.2 | 19.0 | 13.5 | 12.1 | 0.1 | -12.7 |
NPM NPM% | 6.5 | 7.4 | 5.4 | -5.9 | 12.3 | 15.5 | 18.5 | 16.1 | 11.4 | 7.4 | 0.3 | 12.1 |
ROCE ROCE% | 15.6 | 13.5 | 9.5 | -0.3 | 14.6 | 17.7 | 28.3 | 19.0 | 13.3 | 10.2 | 2.5 | 2.5 |
ROE ROE% | 20.6 | 10.5 | 6.7 | -6.8 | 13.5 | 16.3 | 25.4 | 16.8 | 11.5 | 7.4 | 0.3 | 0.3 |
ROA ROA% | 5.5 | 5.5 | 3.7 | -3.4 | 7.1 | 9.6 | 17.0 | 11.1 | 7.7 | 5.1 | 0.2 | 0.2 |
Documents — Themis Medicare Ltd
Concall Transcript Summaries — Themis Medicare Ltd