| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 148 | 135 | 154 | 157 | 177 | 166 | 187 | 193 | 217 | 196 | 224 | 240 | |
Growth YoY Revenue Growth YoY% | 9.7 | 5.2 | 13.5 | 16.3 | 19.8 | 23.1 | 21.3 | 23.0 | 22.1 | 17.9 | 19.7 | 24.3 |
| 110 | 103 | 120 | 114 | 129 | 124 | 129 | 135 | 145 | 138 | 149 | 163 | |
| 38 | 32 | 34 | 43 | 48 | 42 | 58 | 58 | 71 | 58 | 75 | 77 | |
OPM OPM% | 25.4 | 23.4 | 21.9 | 27.2 | 27.2 | 25.1 | 30.8 | 29.9 | 33.0 | 29.6 | 33.5 | 32.2 |
| 3 | 3 | 3 | 3 | 2 | 4 | 4 | 5 | 3 | -1 | 5 | 5 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 2 | 1 |
Depreciation DepreciationCr | 11 | 13 | 13 | 11 | 13 | 17 | 14 | 11 | 12 | 22 | 14 | 12 |
PBT PBTCr | 28 | 20 | 23 | 34 | 37 | 28 | 47 | 50 | 63 | 35 | 64 | 68 |
| 8 | 5 | 6 | 10 | 10 | 9 | 26 | 12 | 15 | 7 | 16 | 17 | |
| 20 | 15 | 17 | 24 | 26 | 19 | 22 | 38 | 48 | 28 | 49 | 51 | |
Growth YoY PAT Growth YoY% | 31.8 | 0.3 | 37.5 | 38.8 | 30.0 | 28.6 | 25.6 | 59.9 | 81.0 | 48.0 | 125.8 | 34.1 |
NPM NPM% | 13.7 | 10.9 | 11.1 | 15.3 | 14.9 | 11.4 | 11.5 | 19.8 | 22.1 | 14.3 | 21.8 | 21.4 |
| 1.3 | 0.9 | 1.2 | 1.5 | 1.7 | 1.2 | 1.4 | 2.5 | 3.0 | 1.8 | 3.0 | 3.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 148 | 135 | 154 | 157 | 177 | 166 | 187 | 193 | 217 | 196 | 224 | 240 | |
Growth YoY Revenue Growth YoY% | 9.7 | 5.2 | 13.5 | 16.3 | 19.8 | 23.1 | 21.3 | 23.0 | 22.1 | 17.9 | 19.7 | 24.3 |
| 110 | 103 | 120 | 114 | 129 | 124 | 129 | 135 | 145 | 138 | 149 | 163 | |
| 38 | 32 | 34 | 43 | 48 | 42 | 58 | 58 | 71 | 58 | 75 | 77 | |
OPM OPM% | 25.4 | 23.4 | 21.9 | 27.2 | 27.2 | 25.1 | 30.8 | 29.9 | 33.0 | 29.6 | 33.5 | 32.2 |
| 3 | 3 | 3 | 3 | 2 | 4 | 4 | 5 | 3 | -1 | 5 | 5 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 2 | 1 |
Depreciation DepreciationCr | 11 | 13 | 13 | 11 | 13 | 17 | 14 | 11 | 12 | 22 | 14 | 12 |
PBT PBTCr | 28 | 20 | 23 | 34 | 37 | 28 | 47 | 50 | 63 | 35 | 64 | 68 |
| 8 | 5 | 6 | 10 | 10 | 9 | 26 | 12 | 15 | 7 | 16 | 17 | |
| 20 | 15 | 17 | 24 | 26 | 19 | 22 | 38 | 48 | 28 | 49 | 51 | |
Growth YoY PAT Growth YoY% | 31.8 | 0.3 | 37.5 | 38.8 | 30.0 | 28.6 | 25.6 | 59.9 | 81.0 | 48.0 | 125.8 | 34.1 |
NPM NPM% | 13.7 | 10.9 | 11.1 | 15.3 | 14.9 | 11.4 | 11.5 | 19.8 | 22.1 | 14.3 | 21.8 | 21.4 |
| 1.3 | 0.9 | 1.2 | 1.5 | 1.7 | 1.2 | 1.4 | 2.5 | 3.0 | 1.8 | 3.0 | 3.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 241 | 304 | 356 | 403 | 434 | 495 | 589 | 527 | 572 | 687 | 829 | 876 |
Growth Revenue Growth% | 31.7 | 26.3 | 17.1 | 13.1 | 7.8 | 13.9 | 19.1 | -10.6 | 8.6 | 20.2 | 20.6 | 21.1 |
| 147 | 189 | 212 | 249 | 261 | 323 | 354 | 407 | 434 | 497 | 567 | 594 | |
| 94 | 115 | 145 | 154 | 174 | 171 | 235 | 120 | 137 | 190 | 262 | 282 | |
OPM OPM% | 38.8 | 37.8 | 40.6 | 38.3 | 40.0 | 34.6 | 39.9 | 22.8 | 24.0 | 27.7 | 31.6 | 32.1 |
| 7 | -15 | 21 | 11 | 1 | 12 | 29 | 10 | 10 | 13 | 12 | 12 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 2 | 1 | 2 | 2 | 4 | 3 | 3 | 3 |
Depreciation DepreciationCr | 18 | 18 | 20 | 26 | 32 | 30 | 34 | 39 | 47 | 55 | 59 | 60 |
PBT PBTCr | 82 | 82 | 145 | 138 | 140 | 152 | 228 | 89 | 96 | 145 | 213 | 231 |
| 30 | 39 | 52 | 53 | 52 | 39 | 52 | 24 | 26 | 55 | 50 | 55 | |
PAT PATCr | 52 | 43 | 93 | 85 | 88 | 113 | 176 | 64 | 69 | 91 | 163 | 176 |
Growth PAT Growth% | 17.6 | -17.3 | 117.7 | -8.7 | 3.8 | 28.0 | 55.7 | -63.5 | 8.0 | 30.6 | 79.5 | 67.2 |
NPM NPM% | 21.5 | 14.1 | 26.2 | 21.1 | 20.4 | 22.9 | 29.9 | 12.2 | 12.2 | 13.2 | 19.6 | 20.1 |
| 10.1 | 2.7 | 5.8 | 5.3 | 5.6 | 7.1 | 11.1 | 4.0 | 4.5 | 5.7 | 10.3 | 11.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 241 | 304 | 356 | 403 | 434 | 495 | 589 | 527 | 572 | 687 | 829 | 876 |
Growth Revenue Growth% | 31.7 | 26.3 | 17.1 | 13.1 | 7.8 | 13.9 | 19.1 | -10.6 | 8.6 | 20.2 | 20.6 | 21.1 |
| 147 | 189 | 212 | 249 | 261 | 323 | 354 | 407 | 434 | 497 | 567 | 594 | |
| 94 | 115 | 145 | 154 | 174 | 171 | 235 | 120 | 137 | 190 | 262 | 282 | |
OPM OPM% | 38.8 | 37.8 | 40.6 | 38.3 | 40.0 | 34.6 | 39.9 | 22.8 | 24.0 | 27.7 | 31.6 | 32.1 |
| 7 | -15 | 21 | 11 | 1 | 12 | 29 | 10 | 10 | 13 | 12 | 12 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 2 | 1 | 2 | 2 | 4 | 3 | 3 | 3 |
Depreciation DepreciationCr | 18 | 18 | 20 | 26 | 32 | 30 | 34 | 39 | 47 | 55 | 59 | 60 |
PBT PBTCr | 82 | 82 | 145 | 138 | 140 | 152 | 228 | 89 | 96 | 145 | 213 | 231 |
| 30 | 39 | 52 | 53 | 52 | 39 | 52 | 24 | 26 | 55 | 50 | 55 | |
PAT PATCr | 52 | 43 | 93 | 85 | 88 | 113 | 176 | 64 | 69 | 91 | 163 | 176 |
Growth PAT Growth% | 17.6 | -17.3 | 117.7 | -8.7 | 3.8 | 28.0 | 55.7 | -63.5 | 8.0 | 30.6 | 79.5 | 67.2 |
NPM NPM% | 21.5 | 14.1 | 26.2 | 21.1 | 20.4 | 22.9 | 29.9 | 12.2 | 12.2 | 13.2 | 19.6 | 20.1 |
| 10.1 | 2.7 | 5.8 | 5.3 | 5.6 | 7.1 | 11.1 | 4.0 | 4.5 | 5.7 | 10.3 | 11.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 54 | 54 | 54 | 53 | 53 | 53 | 53 | 53 | 53 | 53 | 159 |
Reserves ReservesCr | 312 | 354 | 390 | 382 | 314 | 374 | 474 | 462 | 440 | 439 | 354 |
| 31 | 18 | 20 | 21 | 82 | 95 | 65 | 77 | 90 | 122 | 110 | |
| 13 | 12 | 15 | 19 | 23 | 23 | 17 | 20 | 26 | 24 | 51 | |
| 410 | 438 | 479 | 475 | 471 | 546 | 608 | 633 | 644 | 693 | 747 | |
| 134 | 150 | 142 | 136 | 152 | 240 | 270 | 273 | 279 | 338 | 372 | |
| 275 | 288 | 337 | 339 | 319 | 305 | 338 | 360 | 365 | 355 | 375 | |
| 410 | 438 | 479 | 475 | 471 | 546 | 608 | 633 | 644 | 693 | 747 |
| 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 | 54 | 54 | 54 | 53 | 53 | 53 | 53 | 53 | 53 | 53 | 159 |
Reserves ReservesCr | 312 | 354 | 390 | 382 | 314 | 374 | 474 | 462 | 440 | 439 | 354 |
| 31 | 18 | 20 | 21 | 82 | 95 | 65 | 77 | 90 | 122 | 110 | |
| 13 | 12 | 15 | 19 | 23 | 23 | 17 | 20 | 26 | 24 | 51 | |
| 410 | 438 | 479 | 475 | 471 | 546 | 608 | 633 | 644 | 693 | 747 | |
| 134 | 150 | 142 | 136 | 152 | 240 | 270 | 273 | 279 | 338 | 372 | |
| 275 | 288 | 337 | 339 | 319 | 305 | 338 | 360 | 365 | 355 | 375 | |
| 410 | 438 | 479 | 475 | 471 | 546 | 608 | 633 | 644 | 693 | 747 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 68 | 90 | 107 | 100 | 168 | 115 | 113 | 129 | 168 | 191 | 213 | |
| -18 | -42 | -43 | -12 | 1 | -49 | -24 | -39 | -91 | -53 | -23 | |
| -45 | -49 | -64 | -94 | -165 | -62 | -89 | -86 | -85 | -130 | -170 | |
Net Cash Flow Net Cash FlowCr | 5 | 0 | 0 | -5 | 4 | 4 | 0 | 4 | -8 | 8 | 21 |
Free Cash Flow Free Cash FlowCr | 53 | 53 | 63 | 61 | 158 | 93 | 99 | 88 | 107 | 146 | 198 |
CFO To PAT CFO To PAT% | 130.9 | 209.1 | 114.7 | 117.8 | 189.9 | 101.4 | 64.4 | 200.9 | 241.2 | 210.8 | 130.9 |
CFO To EBITDA CFO To EBITDA% | 72.5 | 77.8 | 74.0 | 65.0 | 96.7 | 67.0 | 48.3 | 107.7 | 122.0 | 100.5 | 81.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 68 | 90 | 107 | 100 | 168 | 115 | 113 | 129 | 168 | 191 | 213 | |
| -18 | -42 | -43 | -12 | 1 | -49 | -24 | -39 | -91 | -53 | -23 | |
| -45 | -49 | -64 | -94 | -165 | -62 | -89 | -86 | -85 | -130 | -170 | |
Net Cash Flow Net Cash FlowCr | 5 | 0 | 0 | -5 | 4 | 4 | 0 | 4 | -8 | 8 | 21 |
Free Cash Flow Free Cash FlowCr | 53 | 53 | 63 | 61 | 158 | 93 | 99 | 88 | 107 | 146 | 198 |
CFO To PAT CFO To PAT% | 130.9 | 209.1 | 114.7 | 117.8 | 189.9 | 101.4 | 64.4 | 200.9 | 241.2 | 210.8 | 130.9 |
CFO To EBITDA CFO To EBITDA% | 72.5 | 77.8 | 74.0 | 65.0 | 96.7 | 67.0 | 48.3 | 107.7 | 122.0 | 100.5 | 81.4 |
| 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 | 3,845 | 3,230 | 2,801 | 2,618 | 4,774 | 4,093 | 2,274 | 3,136 | 3,605 | 5,567 | 9,132 | |
Price To Earnings Price To Earnings | 89.7 | 34.6 | 32.9 | 29.6 | 42.2 | 23.2 | 35.3 | 44.3 | 39.4 | 34.2 | 51.9 | |
Price To Sales Price To Sales | 12.6 | 9.1 | 7.0 | 6.0 | 9.7 | 7.0 | 4.3 | 5.5 | 5.2 | 6.7 | 10.4 | |
Price To Book Price To Book | 9.4 | 7.3 | 6.4 | 7.1 | 11.2 | 7.8 | 4.4 | 6.4 | 7.3 | 10.9 | 17.8 | |
EV To EBITDA EV To EBITDA | 33.3 | 22.2 | 18.1 | 15.1 | 27.8 | 17.5 | 18.9 | 22.8 | 18.8 | 21.2 | 32.6 | |
GPM GPM% | 62.7 | 64.8 | 66.0 | 64.8 | 63.5 | 56.4 | 60.9 | 55.8 | 58.3 | 59.0 | 60.4 | 60.4 |
OPM OPM% | 38.8 | 37.8 | 40.6 | 38.3 | 40.0 | 34.6 | 39.9 | 22.8 | 24.0 | 27.7 | 31.6 | 32.1 |
NPM NPM% | 21.5 | 14.1 | 26.2 | 21.1 | 20.4 | 22.9 | 29.9 | 12.2 | 12.2 | 13.2 | 19.6 | 20.1 |
ROCE ROCE% | 22.4 | 20.1 | 32.8 | 31.7 | 37.5 | 35.2 | 42.0 | 16.9 | 18.7 | 28.8 | 38.3 | 38.3 |
ROE ROE% | 14.2 | 10.5 | 21.0 | 19.6 | 24.1 | 26.5 | 33.5 | 12.5 | 14.1 | 18.4 | 31.8 | 31.8 |
ROA ROA% | 12.6 | 9.8 | 19.5 | 17.9 | 18.8 | 20.7 | 29.0 | 10.2 | 10.8 | 13.1 | 21.8 | 21.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3,845 | 3,230 | 2,801 | 2,618 | 4,774 | 4,093 | 2,274 | 3,136 | 3,605 | 5,567 | 9,132 | |
Price To Earnings Price To Earnings | 89.7 | 34.6 | 32.9 | 29.6 | 42.2 | 23.2 | 35.3 | 44.3 | 39.4 | 34.2 | 51.9 | |
Price To Sales Price To Sales | 12.6 | 9.1 | 7.0 | 6.0 | 9.7 | 7.0 | 4.3 | 5.5 | 5.2 | 6.7 | 10.4 | |
Price To Book Price To Book | 9.4 | 7.3 | 6.4 | 7.1 | 11.2 | 7.8 | 4.4 | 6.4 | 7.3 | 10.9 | 17.8 | |
EV To EBITDA EV To EBITDA | 33.3 | 22.2 | 18.1 | 15.1 | 27.8 | 17.5 | 18.9 | 22.8 | 18.8 | 21.2 | 32.6 | |
GPM GPM% | 62.7 | 64.8 | 66.0 | 64.8 | 63.5 | 56.4 | 60.9 | 55.8 | 58.3 | 59.0 | 60.4 | 60.4 |
OPM OPM% | 38.8 | 37.8 | 40.6 | 38.3 | 40.0 | 34.6 | 39.9 | 22.8 | 24.0 | 27.7 | 31.6 | 32.1 |
NPM NPM% | 21.5 | 14.1 | 26.2 | 21.1 | 20.4 | 22.9 | 29.9 | 12.2 | 12.2 | 13.2 | 19.6 | 20.1 |
ROCE ROCE% | 22.4 | 20.1 | 32.8 | 31.7 | 37.5 | 35.2 | 42.0 | 16.9 | 18.7 | 28.8 | 38.3 | 38.3 |
ROE ROE% | 14.2 | 10.5 | 21.0 | 19.6 | 24.1 | 26.5 | 33.5 | 12.5 | 14.1 | 18.4 | 31.8 | 31.8 |
ROA ROA% | 12.6 | 9.8 | 19.5 | 17.9 | 18.8 | 20.7 | 29.0 | 10.2 | 10.8 | 13.1 | 21.8 | 21.8 |
Documents — Thyrocare Technologies Ltd
Concall Transcript Summaries — Thyrocare Technologies Ltd