| Quarter | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 410 | 500 | 411 | 367 | 375 | 356 | 456 | 461 | 452 | |
Growth YoY Revenue Growth YoY% | -8.5 | -28.9 | 11.0 | 25.7 | 20.6 | ||||
| 308 | 340 | 253 | 232 | 229 | 221 | 275 | 274 | 290 | |
| 102 | 160 | 158 | 135 | 146 | 135 | 181 | 186 | 162 | |
OPM OPM% | 24.9 | 32.0 | 38.4 | 36.7 | 38.9 | 38.0 | 39.7 | 40.4 | 35.8 |
| 31 | 20 | 28 | 43 | 29 | 35 | 44 | 53 | 58 | |
Interest Expense Interest ExpenseCr | 17 | 5 | 14 | 10 | 9 | 8 | 10 | 37 | 8 |
Depreciation DepreciationCr | 29 | 31 | 33 | 33 | 34 | 38 | 39 | 40 | 42 |
PBT PBTCr | 86 | 145 | 139 | 134 | 132 | 124 | 177 | 162 | 170 |
| 27 | 34 | 36 | 28 | 37 | 26 | 40 | 40 | 41 | |
| 60 | 110 | 103 | 107 | 95 | 98 | 137 | 123 | 129 | |
Growth YoY PAT Growth YoY% | 59.5 | -11.3 | 32.6 | 15.1 | 35.6 | ||||
NPM NPM% | 14.5 | 22.1 | 25.1 | 29.1 | 25.3 | 27.5 | 30.0 | 26.6 | 28.5 |
| 14.4 | 8.1 | 7.4 | 7.8 | 7.0 | 7.3 | 10.1 | 9.2 | 9.6 |
| Quarter | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 410 | 500 | 411 | 367 | 375 | 356 | 456 | 461 | 452 | |
Growth YoY Revenue Growth YoY% | -8.5 | -28.9 | 11.0 | 25.7 | 20.6 | ||||
| 308 | 340 | 253 | 232 | 229 | 221 | 275 | 274 | 290 | |
| 102 | 160 | 158 | 135 | 146 | 135 | 181 | 186 | 162 | |
OPM OPM% | 24.9 | 32.0 | 38.4 | 36.7 | 38.9 | 38.0 | 39.7 | 40.4 | 35.8 |
| 31 | 20 | 28 | 43 | 29 | 35 | 44 | 53 | 58 | |
Interest Expense Interest ExpenseCr | 17 | 5 | 14 | 10 | 9 | 8 | 10 | 37 | 8 |
Depreciation DepreciationCr | 29 | 31 | 33 | 33 | 34 | 38 | 39 | 40 | 42 |
PBT PBTCr | 86 | 145 | 139 | 134 | 132 | 124 | 177 | 162 | 170 |
| 27 | 34 | 36 | 28 | 37 | 26 | 40 | 40 | 41 | |
| 60 | 110 | 103 | 107 | 95 | 98 | 137 | 123 | 129 | |
Growth YoY PAT Growth YoY% | 59.5 | -11.3 | 32.6 | 15.1 | 35.6 | ||||
NPM NPM% | 14.5 | 22.1 | 25.1 | 29.1 | 25.3 | 27.5 | 30.0 | 26.6 | 28.5 |
| 14.4 | 8.1 | 7.4 | 7.8 | 7.0 | 7.3 | 10.1 | 9.2 | 9.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 774 | 162 | 388 | 1,067 | 1,396 | 1,688 | 1,648 | 1,725 |
Growth Revenue Growth% | -79.1 | 139.1 | 175.4 | 30.9 | 20.9 | -2.4 | 4.4 | |
| 646 | 198 | 364 | 693 | 984 | 1,134 | 999 | 1,060 | |
| 128 | -36 | 24 | 374 | 412 | 554 | 649 | 665 | |
OPM OPM% | 16.5 | -22.2 | 6.2 | 35.0 | 29.5 | 32.8 | 39.4 | 38.5 |
| 15 | 20 | 20 | 84 | 138 | 122 | 161 | 190 | |
Interest Expense Interest ExpenseCr | 2 | 5 | 5 | 48 | 52 | 46 | 64 | 63 |
Depreciation DepreciationCr | 21 | 22 | 17 | 83 | 111 | 126 | 150 | 158 |
PBT PBTCr | 119 | -43 | 22 | 327 | 387 | 504 | 595 | 633 |
| 35 | 11 | 15 | 76 | 89 | 125 | 143 | 147 | |
PAT PATCr | 85 | -54 | 7 | 251 | 298 | 380 | 452 | 486 |
Growth PAT Growth% | -164.1 | 113.0 | 3,456.3 | 18.6 | 27.4 | 19.1 | 17.1 | |
NPM NPM% | 10.9 | -33.5 | 1.8 | 23.6 | 21.4 | 22.5 | 27.4 | 28.2 |
| 268.8 | -147.7 | 32.0 | 18.5 | 21.9 | 27.6 | 33.5 | 36.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 774 | 162 | 388 | 1,067 | 1,396 | 1,688 | 1,648 | 1,725 |
Growth Revenue Growth% | -79.1 | 139.1 | 175.4 | 30.9 | 20.9 | -2.4 | 4.4 | |
| 646 | 198 | 364 | 693 | 984 | 1,134 | 999 | 1,060 | |
| 128 | -36 | 24 | 374 | 412 | 554 | 649 | 665 | |
OPM OPM% | 16.5 | -22.2 | 6.2 | 35.0 | 29.5 | 32.8 | 39.4 | 38.5 |
| 15 | 20 | 20 | 84 | 138 | 122 | 161 | 190 | |
Interest Expense Interest ExpenseCr | 2 | 5 | 5 | 48 | 52 | 46 | 64 | 63 |
Depreciation DepreciationCr | 21 | 22 | 17 | 83 | 111 | 126 | 150 | 158 |
PBT PBTCr | 119 | -43 | 22 | 327 | 387 | 504 | 595 | 633 |
| 35 | 11 | 15 | 76 | 89 | 125 | 143 | 147 | |
PAT PATCr | 85 | -54 | 7 | 251 | 298 | 380 | 452 | 486 |
Growth PAT Growth% | -164.1 | 113.0 | 3,456.3 | 18.6 | 27.4 | 19.1 | 17.1 | |
NPM NPM% | 10.9 | -33.5 | 1.8 | 23.6 | 21.4 | 22.5 | 27.4 | 28.2 |
| 268.8 | -147.7 | 32.0 | 18.5 | 21.9 | 27.6 | 33.5 | 36.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 13 | 13 |
Reserves ReservesCr | 513 | 459 | 652 | 652 | 870 | 1,040 | 1,430 |
| 144 | 129 | 343 | 343 | 467 | 602 | 702 | |
| 28 | 37 | 324 | 324 | 342 | 231 | 114 | |
| 706 | 636 | 1,332 | 1,332 | 1,696 | 1,903 | 2,280 | |
| 409 | 348 | 628 | 628 | 745 | 949 | 1,341 | |
| 297 | 288 | 705 | 705 | 951 | 954 | 938 | |
| 706 | 636 | 1,332 | 1,332 | 1,696 | 1,903 | 2,280 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 13 | 13 |
Reserves ReservesCr | 513 | 459 | 652 | 652 | 870 | 1,040 | 1,430 |
| 144 | 129 | 343 | 343 | 467 | 602 | 702 | |
| 28 | 37 | 324 | 324 | 342 | 231 | 114 | |
| 706 | 636 | 1,332 | 1,332 | 1,696 | 1,903 | 2,280 | |
| 409 | 348 | 628 | 628 | 745 | 949 | 1,341 | |
| 297 | 288 | 705 | 705 | 951 | 954 | 938 | |
| 706 | 636 | 1,332 | 1,332 | 1,696 | 1,903 | 2,280 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 104 | 14 | 45 | 322 | 353 | 515 | 393 | |
| -120 | -11 | -55 | -197 | -155 | -191 | -150 | |
| 13 | -4 | 11 | -104 | -172 | -343 | -221 | |
Net Cash Flow Net Cash FlowCr | -3 | -1 | 1 | 21 | 26 | -19 | 22 |
Free Cash Flow Free Cash FlowCr | 78 | -24 | 21 | 285 | 276 | 456 | 355 |
CFO To PAT CFO To PAT% | 123.4 | -25.0 | 637.1 | 128.2 | 118.4 | 135.6 | 86.9 |
CFO To EBITDA CFO To EBITDA% | 81.8 | -37.6 | 188.3 | 86.2 | 85.6 | 92.9 | 60.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 104 | 14 | 45 | 322 | 353 | 515 | 393 | |
| -120 | -11 | -55 | -197 | -155 | -191 | -150 | |
| 13 | -4 | 11 | -104 | -172 | -343 | -221 | |
Net Cash Flow Net Cash FlowCr | -3 | -1 | 1 | 21 | 26 | -19 | 22 |
Free Cash Flow Free Cash FlowCr | 78 | -24 | 21 | 285 | 276 | 456 | 355 |
CFO To PAT CFO To PAT% | 123.4 | -25.0 | 637.1 | 128.2 | 118.4 | 135.6 | 86.9 |
CFO To EBITDA CFO To EBITDA% | 81.8 | -37.6 | 188.3 | 86.2 | 85.6 | 92.9 | 60.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 16,573 | 16,204 | ||||||
Price To Earnings Price To Earnings | 37.6 | 34.0 | ||||||
Price To Sales Price To Sales | 10.1 | 9.4 | ||||||
Price To Book Price To Book | 11.5 | 11.2 | ||||||
EV To EBITDA EV To EBITDA | 25.8 | 24.6 | ||||||
GPM GPM% | 70.3 | 69.1 | 72.1 | 54.9 | 52.3 | 54.7 | 60.5 | 60.5 |
OPM OPM% | 16.5 | -22.2 | 6.2 | 35.0 | 29.5 | 32.8 | 39.4 | 38.5 |
NPM NPM% | 10.9 | -33.5 | 1.8 | 23.6 | 21.4 | 22.5 | 27.4 | 28.2 |
ROCE ROCE% | 22.8 | -7.8 | 2.5 | 36.1 | 34.0 | 39.7 | 39.1 | 39.1 |
ROE ROE% | 16.4 | -11.7 | 1.1 | 38.3 | 34.1 | 36.0 | 31.4 | 31.4 |
ROA ROA% | 12.0 | -8.5 | 0.5 | 18.9 | 17.6 | 19.9 | 19.8 | 19.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 16,573 | 16,204 | ||||||
Price To Earnings Price To Earnings | 37.6 | 34.0 | ||||||
Price To Sales Price To Sales | 10.1 | 9.4 | ||||||
Price To Book Price To Book | 11.5 | 11.2 | ||||||
EV To EBITDA EV To EBITDA | 25.8 | 24.6 | ||||||
GPM GPM% | 70.3 | 69.1 | 72.1 | 54.9 | 52.3 | 54.7 | 60.5 | 60.5 |
OPM OPM% | 16.5 | -22.2 | 6.2 | 35.0 | 29.5 | 32.8 | 39.4 | 38.5 |
NPM NPM% | 10.9 | -33.5 | 1.8 | 23.6 | 21.4 | 22.5 | 27.4 | 28.2 |
ROCE ROCE% | 22.8 | -7.8 | 2.5 | 36.1 | 34.0 | 39.7 | 39.1 | 39.1 |
ROE ROE% | 16.4 | -11.7 | 1.1 | 38.3 | 34.1 | 36.0 | 31.4 | 31.4 |
ROA ROA% | 12.0 | -8.5 | 0.5 | 18.9 | 17.6 | 19.9 | 19.8 | 19.8 |
Documents — Travel Food Services Ltd
Concall Transcript Summaries — Travel Food Services Ltd