| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 20 | 12 | 31 | 67 | 68 | 79 | 102 | 63 | 78 | 73 | 109 | 117 | |
Growth YoY Revenue Growth YoY% | 1,213.2 | 8.7 | 98.2 | 1,835.8 | 238.9 | 556.2 | 223.0 | -6.1 | 15.7 | -7.5 | 7.2 | 86.2 |
| 32 | 30 | 60 | 72 | 65 | 77 | 89 | 70 | 78 | 72 | 99 | 109 | |
| -12 | -18 | -28 | -5 | 2 | 3 | 12 | -7 | 0 | 1 | 10 | 8 | |
OPM OPM% | -58.0 | -151.4 | -89.7 | -7.1 | 3.5 | 3.3 | 11.9 | -10.7 | 0.1 | 1.7 | 9.1 | 6.6 |
| 0 | 140 | 135 | 10 | 5 | 4 | 9 | 8 | 3 | 3 | -5 | 0 | |
Interest Expense Interest ExpenseCr | 9 | 2 | 5 | 6 | 8 | 8 | 7 | 10 | 11 | 11 | 15 | 12 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
PBT PBTCr | -22 | 118 | 100 | -3 | -2 | -4 | 13 | -10 | -9 | -9 | -12 | -7 |
| -2 | 14 | -69 | -2 | 0 | 0 | 3 | -4 | -2 | -3 | -2 | -2 | |
| -20 | 105 | 169 | -1 | -2 | -4 | 10 | -6 | -8 | -7 | -10 | -5 | |
Growth YoY PAT Growth YoY% | 5.6 | 588.8 | 779.0 | -211.6 | 89.5 | -103.5 | -94.2 | -486.8 | -261.2 | -85.1 | -202.2 | 23.6 |
NPM NPM% | -102.0 | 868.2 | 536.4 | -1.6 | -3.2 | -4.7 | 9.6 | -9.9 | -9.9 | -9.3 | -9.2 | -4.1 |
| -5.5 | 28.3 | 105.9 | -0.3 | -0.3 | -0.6 | 1.4 | -0.9 | -1.1 | -1.0 | -1.5 | -0.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 20 | 12 | 31 | 67 | 68 | 79 | 102 | 63 | 78 | 73 | 109 | 117 | |
Growth YoY Revenue Growth YoY% | 1,213.2 | 8.7 | 98.2 | 1,835.8 | 238.9 | 556.2 | 223.0 | -6.1 | 15.7 | -7.5 | 7.2 | 86.2 |
| 32 | 30 | 60 | 72 | 65 | 77 | 89 | 70 | 78 | 72 | 99 | 109 | |
| -12 | -18 | -28 | -5 | 2 | 3 | 12 | -7 | 0 | 1 | 10 | 8 | |
OPM OPM% | -58.0 | -151.4 | -89.7 | -7.1 | 3.5 | 3.3 | 11.9 | -10.7 | 0.1 | 1.7 | 9.1 | 6.6 |
| 0 | 140 | 135 | 10 | 5 | 4 | 9 | 8 | 3 | 3 | -5 | 0 | |
Interest Expense Interest ExpenseCr | 9 | 2 | 5 | 6 | 8 | 8 | 7 | 10 | 11 | 11 | 15 | 12 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
PBT PBTCr | -22 | 118 | 100 | -3 | -2 | -4 | 13 | -10 | -9 | -9 | -12 | -7 |
| -2 | 14 | -69 | -2 | 0 | 0 | 3 | -4 | -2 | -3 | -2 | -2 | |
| -20 | 105 | 169 | -1 | -2 | -4 | 10 | -6 | -8 | -7 | -10 | -5 | |
Growth YoY PAT Growth YoY% | 5.6 | 588.8 | 779.0 | -211.6 | 89.5 | -103.5 | -94.2 | -486.8 | -261.2 | -85.1 | -202.2 | 23.6 |
NPM NPM% | -102.0 | 868.2 | 536.4 | -1.6 | -3.2 | -4.7 | 9.6 | -9.9 | -9.9 | -9.3 | -9.2 | -4.1 |
| -5.5 | 28.3 | 105.9 | -0.3 | -0.3 | -0.6 | 1.4 | -0.9 | -1.1 | -1.0 | -1.5 | -0.7 |
| 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 | 313 | 308 | 343 | 439 | 377 | 313 | 66 | 44 | 67 | 315 | 323 | 377 |
Growth Revenue Growth% | -78.7 | -1.5 | 11.4 | 27.9 | -14.1 | -16.9 | -78.8 | -33.8 | 52.7 | 371.2 | 2.5 | 21.3 |
| 323 | 283 | 308 | 390 | 447 | 348 | 190 | 100 | 143 | 303 | 319 | 359 | |
| -10 | 25 | 35 | 49 | -70 | -34 | -123 | -56 | -76 | 12 | 4 | 19 | |
OPM OPM% | -3.0 | 8.0 | 10.3 | 11.1 | -18.6 | -11.0 | -186.3 | -128.3 | -113.7 | 3.9 | 1.4 | 5.0 |
| 6 | -108 | 6 | 9 | 82 | 10 | -249 | 7 | 305 | 28 | 9 | 1 | |
Interest Expense Interest ExpenseCr | 45 | 21 | 18 | 24 | 32 | 35 | 36 | 36 | 26 | 29 | 46 | 48 |
Depreciation DepreciationCr | 13 | 11 | 12 | 12 | 13 | 12 | 10 | 9 | 7 | 7 | 7 | 8 |
PBT PBTCr | -61 | -115 | 11 | 21 | -34 | -71 | -418 | -95 | 196 | 4 | -41 | -37 |
| 0 | 2 | 4 | -2 | -15 | -3 | 13 | -4 | -58 | 1 | -10 | -8 | |
PAT PATCr | -61 | -117 | 8 | 23 | -19 | -68 | -431 | -91 | 254 | 3 | -31 | -29 |
Growth PAT Growth% | -1,399.6 | -90.2 | 106.5 | 205.5 | -179.9 | -270.2 | -529.6 | 78.9 | 378.9 | -98.9 | -1,175.9 | -1,173.9 |
NPM NPM% | -19.6 | -37.9 | 2.2 | 5.3 | -4.9 | -21.9 | -650.9 | -207.7 | 379.5 | 0.9 | -9.5 | -7.8 |
| -11.8 | 6.7 | 2.0 | 6.3 | -5.0 | -18.5 | -116.7 | -24.6 | 218.3 | 0.4 | -4.6 | -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 | 313 | 308 | 343 | 439 | 377 | 313 | 66 | 44 | 67 | 315 | 323 | 377 |
Growth Revenue Growth% | -78.7 | -1.5 | 11.4 | 27.9 | -14.1 | -16.9 | -78.8 | -33.8 | 52.7 | 371.2 | 2.5 | 21.3 |
| 323 | 283 | 308 | 390 | 447 | 348 | 190 | 100 | 143 | 303 | 319 | 359 | |
| -10 | 25 | 35 | 49 | -70 | -34 | -123 | -56 | -76 | 12 | 4 | 19 | |
OPM OPM% | -3.0 | 8.0 | 10.3 | 11.1 | -18.6 | -11.0 | -186.3 | -128.3 | -113.7 | 3.9 | 1.4 | 5.0 |
| 6 | -108 | 6 | 9 | 82 | 10 | -249 | 7 | 305 | 28 | 9 | 1 | |
Interest Expense Interest ExpenseCr | 45 | 21 | 18 | 24 | 32 | 35 | 36 | 36 | 26 | 29 | 46 | 48 |
Depreciation DepreciationCr | 13 | 11 | 12 | 12 | 13 | 12 | 10 | 9 | 7 | 7 | 7 | 8 |
PBT PBTCr | -61 | -115 | 11 | 21 | -34 | -71 | -418 | -95 | 196 | 4 | -41 | -37 |
| 0 | 2 | 4 | -2 | -15 | -3 | 13 | -4 | -58 | 1 | -10 | -8 | |
PAT PATCr | -61 | -117 | 8 | 23 | -19 | -68 | -431 | -91 | 254 | 3 | -31 | -29 |
Growth PAT Growth% | -1,399.6 | -90.2 | 106.5 | 205.5 | -179.9 | -270.2 | -529.6 | 78.9 | 378.9 | -98.9 | -1,175.9 | -1,173.9 |
NPM NPM% | -19.6 | -37.9 | 2.2 | 5.3 | -4.9 | -21.9 | -650.9 | -207.7 | 379.5 | 0.9 | -9.5 | -7.8 |
| -11.8 | 6.7 | 2.0 | 6.3 | -5.0 | -18.5 | -116.7 | -24.6 | 218.3 | 0.4 | -4.6 | -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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 18 | 67 | 70 |
Reserves ReservesCr | 277 | 290 | 290 | 308 | 289 | 220 | -211 | -302 | 14 | 16 | 41 |
| 476 | 229 | 338 | 391 | 390 | 383 | 389 | 470 | 271 | 257 | 438 | |
| 37 | 18 | 6 | 6 | 48 | 126 | 191 | 172 | 111 | 183 | 138 | |
| 801 | 547 | 643 | 714 | 737 | 739 | 380 | 350 | 414 | 522 | 687 | |
| 574 | 315 | 426 | 481 | 504 | 554 | 215 | 192 | 204 | 319 | 470 | |
| 227 | 232 | 218 | 234 | 232 | 184 | 164 | 158 | 210 | 204 | 218 | |
| 801 | 547 | 643 | 714 | 737 | 739 | 380 | 350 | 414 | 522 | 687 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 18 | 67 | 70 |
Reserves ReservesCr | 277 | 290 | 290 | 308 | 289 | 220 | -211 | -302 | 14 | 16 | 41 |
| 476 | 229 | 338 | 391 | 390 | 383 | 389 | 470 | 271 | 257 | 438 | |
| 37 | 18 | 6 | 6 | 48 | 126 | 191 | 172 | 111 | 183 | 138 | |
| 801 | 547 | 643 | 714 | 737 | 739 | 380 | 350 | 414 | 522 | 687 | |
| 574 | 315 | 426 | 481 | 504 | 554 | 215 | 192 | 204 | 319 | 470 | |
| 227 | 232 | 218 | 234 | 232 | 184 | 164 | 158 | 210 | 204 | 218 | |
| 801 | 547 | 643 | 714 | 737 | 739 | 380 | 350 | 414 | 522 | 687 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 71 | -45 | -83 | 26 | -46 | -61 | -27 | 6 | -83 | -131 | -88 | |
| -55 | 325 | 2 | -25 | -17 | 5 | 77 | 9 | 30 | -6 | -17 | |
| -45 | -275 | 85 | -12 | 64 | 47 | -50 | -14 | 59 | 131 | 110 | |
Net Cash Flow Net Cash FlowCr | -28 | 5 | 4 | -11 | 1 | -9 | 1 | 0 | 5 | -6 | 4 |
Free Cash Flow Free Cash FlowCr | 76 | -52 | -93 | 13 | -50 | -50 | 13 | 6 | -51 | -134 | -94 |
CFO To PAT CFO To PAT% | -115.9 | 38.3 | -1,097.0 | 113.8 | 250.2 | 89.5 | 6.2 | -6.2 | -32.8 | -4,568.9 | 287.4 |
CFO To EBITDA CFO To EBITDA% | -745.8 | -180.2 | -236.0 | 53.9 | 66.0 | 178.1 | 21.6 | -10.0 | 109.5 | -1,054.6 | -1,991.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 71 | -45 | -83 | 26 | -46 | -61 | -27 | 6 | -83 | -131 | -88 | |
| -55 | 325 | 2 | -25 | -17 | 5 | 77 | 9 | 30 | -6 | -17 | |
| -45 | -275 | 85 | -12 | 64 | 47 | -50 | -14 | 59 | 131 | 110 | |
Net Cash Flow Net Cash FlowCr | -28 | 5 | 4 | -11 | 1 | -9 | 1 | 0 | 5 | -6 | 4 |
Free Cash Flow Free Cash FlowCr | 76 | -52 | -93 | 13 | -50 | -50 | 13 | 6 | -51 | -134 | -94 |
CFO To PAT CFO To PAT% | -115.9 | 38.3 | -1,097.0 | 113.8 | 250.2 | 89.5 | 6.2 | -6.2 | -32.8 | -4,568.9 | 287.4 |
CFO To EBITDA CFO To EBITDA% | -745.8 | -180.2 | -236.0 | 53.9 | 66.0 | 178.1 | 21.6 | -10.0 | 109.5 | -1,054.6 | -1,991.9 |
| 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 | 342 | 294 | 446 | 253 | 101 | 151 | 102 | 147 | 1,119 | 1,567 | 1,345 | 2,122 |
Price To Earnings Price To Earnings | 11.9 | 58.8 | 10.9 | 1.2 | 547.3 | |||||||
Price To Sales Price To Sales | 1.1 | 0.9 | 1.3 | 0.6 | 0.3 | 0.5 | 1.5 | 3.4 | 16.7 | 5.0 | 4.2 | 5.6 |
Price To Book Price To Book | 1.2 | 1.0 | 1.5 | 0.8 | 0.3 | 0.7 | -0.5 | -0.5 | 9.3 | 19.0 | 10.3 | 17.2 |
EV To EBITDA EV To EBITDA | -62.8 | 13.2 | 17.0 | 8.8 | -5.3 | -15.1 | -4.1 | -9.9 | -16.8 | 148.8 | 385.3 | 127.6 |
GPM GPM% | 26.8 | 34.6 | 37.8 | 36.4 | 20.2 | 26.4 | 41.8 | 19.0 | 23.1 | 31.0 | 31.9 | 31.9 |
OPM OPM% | -3.0 | 8.0 | 10.3 | 11.1 | -18.6 | -11.0 | -186.3 | -128.3 | -113.7 | 3.9 | 1.4 | 5.0 |
NPM NPM% | -19.6 | -37.9 | 2.2 | 5.3 | -4.9 | -21.9 | -650.9 | -207.7 | 379.5 | 0.9 | -9.5 | -7.8 |
ROCE ROCE% | -2.9 | -26.9 | 6.1 | 8.9 | -0.3 | -6.1 | -184.2 | -49.4 | 108.9 | 9.1 | 1.1 | 1.1 |
ROE ROE% | -21.4 | -38.8 | 2.5 | 7.3 | -6.2 | -29.8 | 214.5 | 31.1 | 803.7 | 3.5 | -27.7 | -27.7 |
ROA ROA% | -7.7 | -21.3 | 1.2 | 3.2 | -2.5 | -9.3 | -113.5 | -26.0 | 61.4 | 0.6 | -4.5 | -4.5 |
| 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 | 342 | 294 | 446 | 253 | 101 | 151 | 102 | 147 | 1,119 | 1,567 | 1,345 | 2,122 |
Price To Earnings Price To Earnings | 11.9 | 58.8 | 10.9 | 1.2 | 547.3 | |||||||
Price To Sales Price To Sales | 1.1 | 0.9 | 1.3 | 0.6 | 0.3 | 0.5 | 1.5 | 3.4 | 16.7 | 5.0 | 4.2 | 5.6 |
Price To Book Price To Book | 1.2 | 1.0 | 1.5 | 0.8 | 0.3 | 0.7 | -0.5 | -0.5 | 9.3 | 19.0 | 10.3 | 17.2 |
EV To EBITDA EV To EBITDA | -62.8 | 13.2 | 17.0 | 8.8 | -5.3 | -15.1 | -4.1 | -9.9 | -16.8 | 148.8 | 385.3 | 127.6 |
GPM GPM% | 26.8 | 34.6 | 37.8 | 36.4 | 20.2 | 26.4 | 41.8 | 19.0 | 23.1 | 31.0 | 31.9 | 31.9 |
OPM OPM% | -3.0 | 8.0 | 10.3 | 11.1 | -18.6 | -11.0 | -186.3 | -128.3 | -113.7 | 3.9 | 1.4 | 5.0 |
NPM NPM% | -19.6 | -37.9 | 2.2 | 5.3 | -4.9 | -21.9 | -650.9 | -207.7 | 379.5 | 0.9 | -9.5 | -7.8 |
ROCE ROCE% | -2.9 | -26.9 | 6.1 | 8.9 | -0.3 | -6.1 | -184.2 | -49.4 | 108.9 | 9.1 | 1.1 | 1.1 |
ROE ROE% | -21.4 | -38.8 | 2.5 | 7.3 | -6.2 | -29.8 | 214.5 | 31.1 | 803.7 | 3.5 | -27.7 | -27.7 |
ROA ROA% | -7.7 | -21.3 | 1.2 | 3.2 | -2.5 | -9.3 | -113.5 | -26.0 | 61.4 | 0.6 | -4.5 | -4.5 |
Documents — TIL Ltd
Concall Transcript Summaries — TIL Ltd