| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 61 | 65 | 63 | 74 | 81 | 78 | 78 | 88 | 89 | 94 | 104 | 107 | |
Growth YoY Revenue Growth YoY% | 22.8 | 27.2 | 21.6 | 40.5 | 32.4 | 19.8 | 24.1 | 19.1 | 10.7 | 21.4 | 32.4 | 20.9 |
| 11 | 21 | 33 | 20 | 21 | 22 | 41 | 32 | 21 | 20 | 27 | 53 | |
| 50 | 43 | 30 | 54 | 59 | 56 | 37 | 57 | 68 | 75 | 77 | 54 | |
OPM OPM% | 81.8 | 67.0 | 47.7 | 73.5 | 73.8 | 71.6 | 47.5 | 64.2 | 76.0 | 79.0 | 74.0 | 50.3 |
| 4 | 3 | 5 | 5 | 6 | 4 | 5 | 6 | 5 | 5 | 4 | 6 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 53 | 46 | 35 | 58 | 64 | 59 | 41 | 62 | 72 | 79 | 80 | 58 |
| 13 | 12 | 9 | 15 | 16 | 15 | 11 | 16 | 18 | 20 | 21 | 15 | |
| 40 | 35 | 26 | 44 | 48 | 44 | 31 | 46 | 53 | 59 | 59 | 44 | |
Growth YoY PAT Growth YoY% | 90.4 | 71.6 | 40.5 | 60.7 | 21.5 | 27.6 | 18.8 | 5.2 | 10.4 | 32.6 | 92.9 | -4.7 |
NPM NPM% | 65.1 | 53.5 | 40.7 | 58.9 | 59.7 | 57.0 | 39.0 | 52.0 | 59.6 | 62.2 | 56.8 | 41.0 |
| 3.1 | 2.7 | 2.0 | 3.4 | 3.8 | 3.5 | 2.4 | 3.6 | 4.2 | 4.6 | 4.6 | 3.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 61 | 65 | 63 | 74 | 81 | 78 | 78 | 88 | 89 | 94 | 104 | 107 | |
Growth YoY Revenue Growth YoY% | 22.8 | 27.2 | 21.6 | 40.5 | 32.4 | 19.8 | 24.1 | 19.1 | 10.7 | 21.4 | 32.4 | 20.9 |
| 11 | 21 | 33 | 20 | 21 | 22 | 41 | 32 | 21 | 20 | 27 | 53 | |
| 50 | 43 | 30 | 54 | 59 | 56 | 37 | 57 | 68 | 75 | 77 | 54 | |
OPM OPM% | 81.8 | 67.0 | 47.7 | 73.5 | 73.8 | 71.6 | 47.5 | 64.2 | 76.0 | 79.0 | 74.0 | 50.3 |
| 4 | 3 | 5 | 5 | 6 | 4 | 5 | 6 | 5 | 5 | 4 | 6 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 53 | 46 | 35 | 58 | 64 | 59 | 41 | 62 | 72 | 79 | 80 | 58 |
| 13 | 12 | 9 | 15 | 16 | 15 | 11 | 16 | 18 | 20 | 21 | 15 | |
| 40 | 35 | 26 | 44 | 48 | 44 | 31 | 46 | 53 | 59 | 59 | 44 | |
Growth YoY PAT Growth YoY% | 90.4 | 71.6 | 40.5 | 60.7 | 21.5 | 27.6 | 18.8 | 5.2 | 10.4 | 32.6 | 92.9 | -4.7 |
NPM NPM% | 65.1 | 53.5 | 40.7 | 58.9 | 59.7 | 57.0 | 39.0 | 52.0 | 59.6 | 62.2 | 56.8 | 41.0 |
| 3.1 | 2.7 | 2.0 | 3.4 | 3.8 | 3.5 | 2.4 | 3.6 | 4.2 | 4.6 | 4.6 | 3.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 68 | 47 | 47 | 203 | 91 | 91 | 136 | 187 | 242 | 311 | 376 | 394 |
Growth Revenue Growth% | -33.1 | -31.3 | 1.0 | 328.0 | -55.2 | -0.5 | 49.8 | 37.8 | 29.3 | 28.6 | 20.9 | 21.3 |
| 53 | 50 | 38 | 197 | 93 | 35 | 49 | 85 | 83 | 104 | 100 | 121 | |
| 15 | -3 | 10 | 6 | -2 | 55 | 86 | 102 | 158 | 207 | 276 | 273 | |
OPM OPM% | 21.9 | -7.2 | 20.2 | 3.1 | -2.2 | 60.9 | 63.6 | 54.6 | 65.6 | 66.5 | 73.4 | 69.3 |
| 3 | 19 | 2 | 4 | 18 | 5 | 3 | 5 | 14 | 19 | 19 | 19 | |
Interest Expense Interest ExpenseCr | 13 | 10 | 7 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 3 |
PBT PBTCr | 4 | 4 | 4 | 7 | 14 | 59 | 89 | 106 | 171 | 223 | 292 | 289 |
| 1 | 1 | 1 | 4 | 3 | 16 | 24 | 29 | 43 | 57 | 75 | 74 | |
PAT PATCr | 3 | 3 | 3 | 3 | 11 | 43 | 65 | 77 | 127 | 167 | 217 | 215 |
Growth PAT Growth% | 12.2 | -1.6 | 4.9 | -8.9 | 298.2 | 283.4 | 48.5 | 18.5 | 66.2 | 31.0 | 30.1 | 27.1 |
NPM NPM% | 4.4 | 6.3 | 6.6 | 1.4 | 12.5 | 48.0 | 47.6 | 41.0 | 52.6 | 53.6 | 57.7 | 54.5 |
| 0.2 | 0.2 | 0.2 | 0.2 | 0.7 | 2.8 | 4.3 | 6.0 | 9.9 | 13.0 | 17.0 | 16.8 |
| 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 | 68 | 47 | 47 | 203 | 91 | 91 | 136 | 187 | 242 | 311 | 376 | 394 |
Growth Revenue Growth% | -33.1 | -31.3 | 1.0 | 328.0 | -55.2 | -0.5 | 49.8 | 37.8 | 29.3 | 28.6 | 20.9 | 21.3 |
| 53 | 50 | 38 | 197 | 93 | 35 | 49 | 85 | 83 | 104 | 100 | 121 | |
| 15 | -3 | 10 | 6 | -2 | 55 | 86 | 102 | 158 | 207 | 276 | 273 | |
OPM OPM% | 21.9 | -7.2 | 20.2 | 3.1 | -2.2 | 60.9 | 63.6 | 54.6 | 65.6 | 66.5 | 73.4 | 69.3 |
| 3 | 19 | 2 | 4 | 18 | 5 | 3 | 5 | 14 | 19 | 19 | 19 | |
Interest Expense Interest ExpenseCr | 13 | 10 | 7 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 3 |
PBT PBTCr | 4 | 4 | 4 | 7 | 14 | 59 | 89 | 106 | 171 | 223 | 292 | 289 |
| 1 | 1 | 1 | 4 | 3 | 16 | 24 | 29 | 43 | 57 | 75 | 74 | |
PAT PATCr | 3 | 3 | 3 | 3 | 11 | 43 | 65 | 77 | 127 | 167 | 217 | 215 |
Growth PAT Growth% | 12.2 | -1.6 | 4.9 | -8.9 | 298.2 | 283.4 | 48.5 | 18.5 | 66.2 | 31.0 | 30.1 | 27.1 |
NPM NPM% | 4.4 | 6.3 | 6.6 | 1.4 | 12.5 | 48.0 | 47.6 | 41.0 | 52.6 | 53.6 | 57.7 | 54.5 |
| 0.2 | 0.2 | 0.2 | 0.2 | 0.7 | 2.8 | 4.3 | 6.0 | 9.9 | 13.0 | 17.0 | 16.8 |
| 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 | 15 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 55 | 54 | 55 | 56 | 66 | 88 | 89 | 123 | 167 | 197 | 247 |
| 39 | 18 | 118 | 18 | 5 | 10 | 11 | 53 | 83 | 109 | 97 | |
| 65 | 50 | 14 | 6 | 5 | 39 | 33 | 3 | 76 | 21 | 5 | |
| 174 | 135 | 202 | 95 | 90 | 150 | 147 | 193 | 339 | 339 | 362 | |
| 139 | 96 | 161 | 62 | 63 | 131 | 129 | 165 | 276 | 301 | 302 | |
| 35 | 40 | 41 | 33 | 27 | 19 | 18 | 28 | 63 | 39 | 60 | |
| 174 | 135 | 202 | 95 | 90 | 150 | 147 | 193 | 339 | 339 | 362 |
| 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 | 15 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 55 | 54 | 55 | 56 | 66 | 88 | 89 | 123 | 167 | 197 | 247 |
| 39 | 18 | 118 | 18 | 5 | 10 | 11 | 53 | 83 | 109 | 97 | |
| 65 | 50 | 14 | 6 | 5 | 39 | 33 | 3 | 76 | 21 | 5 | |
| 174 | 135 | 202 | 95 | 90 | 150 | 147 | 193 | 339 | 339 | 362 | |
| 139 | 96 | 161 | 62 | 63 | 131 | 129 | 165 | 276 | 301 | 302 | |
| 35 | 40 | 41 | 33 | 27 | 19 | 18 | 28 | 63 | 39 | 60 | |
| 174 | 135 | 202 | 95 | 90 | 150 | 147 | 193 | 339 | 339 | 362 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 30 | 33 | 43 | 25 | 31 | 43 | 29 | 81 | 233 | 120 | 197 | |
| 1 | 0 | 0 | 9 | -5 | -14 | -27 | -48 | -111 | 11 | -63 | |
| -40 | -34 | -39 | -31 | -9 | -25 | -3 | -43 | -85 | -139 | -168 | |
Net Cash Flow Net Cash FlowCr | -9 | -1 | 5 | 3 | 17 | 5 | -1 | -11 | 37 | -8 | -34 |
Free Cash Flow Free Cash FlowCr | 30 | 33 | 43 | 34 | 30 | 43 | 29 | 80 | 230 | 119 | 191 |
CFO To PAT CFO To PAT% | 991.4 | 1,118.5 | 1,385.5 | 877.4 | 269.1 | 99.5 | 45.5 | 106.0 | 183.2 | 72.2 | 90.9 |
CFO To EBITDA CFO To EBITDA% | 200.8 | -983.2 | 451.8 | 396.8 | -1,518.3 | 78.4 | 34.0 | 79.6 | 147.0 | 58.2 | 71.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 30 | 33 | 43 | 25 | 31 | 43 | 29 | 81 | 233 | 120 | 197 | |
| 1 | 0 | 0 | 9 | -5 | -14 | -27 | -48 | -111 | 11 | -63 | |
| -40 | -34 | -39 | -31 | -9 | -25 | -3 | -43 | -85 | -139 | -168 | |
Net Cash Flow Net Cash FlowCr | -9 | -1 | 5 | 3 | 17 | 5 | -1 | -11 | 37 | -8 | -34 |
Free Cash Flow Free Cash FlowCr | 30 | 33 | 43 | 34 | 30 | 43 | 29 | 80 | 230 | 119 | 191 |
CFO To PAT CFO To PAT% | 991.4 | 1,118.5 | 1,385.5 | 877.4 | 269.1 | 99.5 | 45.5 | 106.0 | 183.2 | 72.2 | 90.9 |
CFO To EBITDA CFO To EBITDA% | 200.8 | -983.2 | 451.8 | 396.8 | -1,518.3 | 78.4 | 34.0 | 79.6 | 147.0 | 58.2 | 71.4 |
| 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 | 99 | 85 | 133 | 89 | 138 | 610 | 2,853 | 1,858 | 5,914 | 8,075 | 6,329 | 8,486 |
Price To Earnings Price To Earnings | 32.8 | 28.5 | 42.7 | 31.4 | 12.2 | 14.0 | 44.2 | 24.3 | 46.5 | 48.5 | 29.2 | 39.5 |
Price To Sales Price To Sales | 1.4 | 1.8 | 2.8 | 0.4 | 1.5 | 6.7 | 21.0 | 9.9 | 24.5 | 26.0 | 16.9 | 21.5 |
Price To Book Price To Book | 1.4 | 1.3 | 1.9 | 1.3 | 1.7 | 6.0 | 27.9 | 13.6 | 32.9 | 38.5 | 24.3 | 32.6 |
EV To EBITDA EV To EBITDA | 11.0 | -39.2 | 15.0 | 13.0 | -56.6 | 10.4 | 32.4 | 17.3 | 36.5 | 38.9 | 22.9 | 30.8 |
GPM GPM% | 71.9 | 34.7 | 63.2 | 20.2 | 68.5 | 90.5 | 82.5 | 74.0 | 81.8 | 83.0 | 89.8 | 89.8 |
OPM OPM% | 21.9 | -7.2 | 20.2 | 3.1 | -2.2 | 60.9 | 63.6 | 54.6 | 65.6 | 66.5 | 73.4 | 69.3 |
NPM NPM% | 4.4 | 6.3 | 6.6 | 1.4 | 12.5 | 48.0 | 47.6 | 41.0 | 52.6 | 53.6 | 57.7 | 54.5 |
ROCE ROCE% | 12.0 | 12.4 | 12.0 | 13.0 | 17.8 | 58.5 | 86.6 | 75.7 | 92.6 | 104.9 | 110.2 | 110.2 |
ROE ROE% | 4.3 | 4.4 | 4.5 | 4.0 | 14.1 | 42.9 | 63.0 | 56.2 | 70.8 | 79.5 | 83.4 | 83.4 |
ROA ROA% | 1.7 | 2.2 | 1.5 | 3.0 | 12.6 | 29.0 | 44.0 | 39.7 | 37.5 | 49.1 | 59.9 | 59.9 |
| 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 | 99 | 85 | 133 | 89 | 138 | 610 | 2,853 | 1,858 | 5,914 | 8,075 | 6,329 | 8,486 |
Price To Earnings Price To Earnings | 32.8 | 28.5 | 42.7 | 31.4 | 12.2 | 14.0 | 44.2 | 24.3 | 46.5 | 48.5 | 29.2 | 39.5 |
Price To Sales Price To Sales | 1.4 | 1.8 | 2.8 | 0.4 | 1.5 | 6.7 | 21.0 | 9.9 | 24.5 | 26.0 | 16.9 | 21.5 |
Price To Book Price To Book | 1.4 | 1.3 | 1.9 | 1.3 | 1.7 | 6.0 | 27.9 | 13.6 | 32.9 | 38.5 | 24.3 | 32.6 |
EV To EBITDA EV To EBITDA | 11.0 | -39.2 | 15.0 | 13.0 | -56.6 | 10.4 | 32.4 | 17.3 | 36.5 | 38.9 | 22.9 | 30.8 |
GPM GPM% | 71.9 | 34.7 | 63.2 | 20.2 | 68.5 | 90.5 | 82.5 | 74.0 | 81.8 | 83.0 | 89.8 | 89.8 |
OPM OPM% | 21.9 | -7.2 | 20.2 | 3.1 | -2.2 | 60.9 | 63.6 | 54.6 | 65.6 | 66.5 | 73.4 | 69.3 |
NPM NPM% | 4.4 | 6.3 | 6.6 | 1.4 | 12.5 | 48.0 | 47.6 | 41.0 | 52.6 | 53.6 | 57.7 | 54.5 |
ROCE ROCE% | 12.0 | 12.4 | 12.0 | 13.0 | 17.8 | 58.5 | 86.6 | 75.7 | 92.6 | 104.9 | 110.2 | 110.2 |
ROE ROE% | 4.3 | 4.4 | 4.5 | 4.0 | 14.1 | 42.9 | 63.0 | 56.2 | 70.8 | 79.5 | 83.4 | 83.4 |
ROA ROA% | 1.7 | 2.2 | 1.5 | 3.0 | 12.6 | 29.0 | 44.0 | 39.7 | 37.5 | 49.1 | 59.9 | 59.9 |
Documents — Tips Music Ltd
Concall Transcript Summaries — Tips Music Ltd