| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,798 | 1,835 | 1,682 | 1,743 | 1,713 | 1,667 | 1,864 | 1,707 | 1,787 | 1,574 | 1,633 | 1,787 | |
Growth YoY Revenue Growth YoY% | 25.0 | 11.8 | 6.9 | 16.7 | -4.7 | -9.2 | 10.8 | -2.1 | 4.3 | -5.6 | -12.4 | 4.7 |
| 1,557 | 1,572 | 1,477 | 1,517 | 1,487 | 1,453 | 1,619 | 1,415 | 1,573 | 1,439 | 1,405 | 1,487 | |
| 240 | 263 | 205 | 225 | 226 | 214 | 245 | 292 | 214 | 136 | 227 | 300 | |
OPM OPM% | 13.4 | 14.3 | 12.2 | 12.9 | 13.2 | 12.8 | 13.1 | 17.1 | 12.0 | 8.6 | 13.9 | 16.8 |
| 15 | 14 | 18 | 15 | 11 | 15 | 19 | 20 | 17 | 23 | 21 | 17 | |
Interest Expense Interest ExpenseCr | 35 | 40 | 49 | 47 | 46 | 35 | 3 | 31 | 25 | 26 | 32 | 30 |
Depreciation DepreciationCr | 89 | 90 | 96 | 92 | 92 | 93 | 90 | 93 | 83 | 72 | 70 | 70 |
PBT PBTCr | 130 | 146 | 78 | 102 | 99 | 102 | 172 | 188 | 124 | 62 | 146 | 216 |
| 40 | 37 | 19 | 28 | 16 | 22 | 38 | 48 | 33 | 18 | 44 | 58 | |
| 90 | 109 | 59 | 74 | 83 | 80 | 133 | 140 | 91 | 44 | 102 | 158 | |
Growth YoY PAT Growth YoY% | 141.5 | -24.2 | -54.8 | -19.1 | -7.7 | -26.7 | 126.1 | 89.4 | 9.1 | -44.8 | -23.6 | 12.9 |
NPM NPM% | 5.0 | 6.0 | 3.5 | 4.2 | 4.9 | 4.8 | 7.2 | 8.2 | 5.1 | 2.8 | 6.3 | 8.8 |
| 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.3 | 0.3 | 0.2 | 0.1 | 0.2 | 0.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,798 | 1,835 | 1,682 | 1,743 | 1,713 | 1,667 | 1,864 | 1,707 | 1,787 | 1,574 | 1,633 | 1,787 | |
Growth YoY Revenue Growth YoY% | 25.0 | 11.8 | 6.9 | 16.7 | -4.7 | -9.2 | 10.8 | -2.1 | 4.3 | -5.6 | -12.4 | 4.7 |
| 1,557 | 1,572 | 1,477 | 1,517 | 1,487 | 1,453 | 1,619 | 1,415 | 1,573 | 1,439 | 1,405 | 1,487 | |
| 240 | 263 | 205 | 225 | 226 | 214 | 245 | 292 | 214 | 136 | 227 | 300 | |
OPM OPM% | 13.4 | 14.3 | 12.2 | 12.9 | 13.2 | 12.8 | 13.1 | 17.1 | 12.0 | 8.6 | 13.9 | 16.8 |
| 15 | 14 | 18 | 15 | 11 | 15 | 19 | 20 | 17 | 23 | 21 | 17 | |
Interest Expense Interest ExpenseCr | 35 | 40 | 49 | 47 | 46 | 35 | 3 | 31 | 25 | 26 | 32 | 30 |
Depreciation DepreciationCr | 89 | 90 | 96 | 92 | 92 | 93 | 90 | 93 | 83 | 72 | 70 | 70 |
PBT PBTCr | 130 | 146 | 78 | 102 | 99 | 102 | 172 | 188 | 124 | 62 | 146 | 216 |
| 40 | 37 | 19 | 28 | 16 | 22 | 38 | 48 | 33 | 18 | 44 | 58 | |
| 90 | 109 | 59 | 74 | 83 | 80 | 133 | 140 | 91 | 44 | 102 | 158 | |
Growth YoY PAT Growth YoY% | 141.5 | -24.2 | -54.8 | -19.1 | -7.7 | -26.7 | 126.1 | 89.4 | 9.1 | -44.8 | -23.6 | 12.9 |
NPM NPM% | 5.0 | 6.0 | 3.5 | 4.2 | 4.9 | 4.8 | 7.2 | 8.2 | 5.1 | 2.8 | 6.3 | 8.8 |
| 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.3 | 0.3 | 0.2 | 0.1 | 0.2 | 0.3 |
| 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 | 3,666 | 4,625 | 4,558 | 5,249 | 4,728 | 4,531 | 6,998 | 6,332 | 6,809 | 6,987 | 6,701 | 6,781 |
Growth Revenue Growth% | -2.4 | 26.2 | -1.5 | 15.2 | -9.9 | -4.2 | 54.5 | -9.5 | 7.5 | 2.6 | -4.1 | -2.5 |
| 2,936 | 3,740 | 3,738 | 4,266 | 3,879 | 3,708 | 5,485 | 5,386 | 5,869 | 6,092 | 5,832 | 5,904 | |
| 730 | 885 | 819 | 983 | 849 | 823 | 1,512 | 947 | 940 | 895 | 869 | 877 | |
OPM OPM% | 19.9 | 19.1 | 18.0 | 18.7 | 18.0 | 18.2 | 21.6 | 14.9 | 13.8 | 12.8 | 13.0 | 12.9 |
| 33 | 107 | 95 | 44 | 17 | -15 | 23 | 25 | 58 | 75 | 82 | 79 | |
Interest Expense Interest ExpenseCr | 145 | 141 | 118 | 112 | 111 | 72 | 86 | 80 | 156 | 130 | 114 | 113 |
Depreciation DepreciationCr | 337 | 413 | 404 | 364 | 334 | 337 | 333 | 313 | 365 | 366 | 317 | 295 |
PBT PBTCr | 281 | 439 | 392 | 550 | 421 | 398 | 1,116 | 579 | 477 | 475 | 520 | 548 |
| 39 | 102 | 128 | 178 | 81 | 94 | 283 | 137 | 127 | 104 | 143 | 153 | |
PAT PATCr | 242 | 337 | 264 | 372 | 340 | 304 | 834 | 442 | 350 | 371 | 377 | 395 |
Growth PAT Growth% | 105.4 | 39.3 | -21.7 | 40.8 | -8.6 | -10.4 | 173.9 | -47.0 | -20.8 | 5.9 | 1.7 | -9.5 |
NPM NPM% | 6.6 | 7.3 | 5.8 | 7.1 | 7.2 | 6.7 | 11.9 | 7.0 | 5.1 | 5.3 | 5.6 | 5.8 |
| 0.5 | 0.7 | 0.5 | 0.1 | 0.7 | 0.6 | 1.7 | 0.9 | 0.7 | 0.7 | 0.7 | 0.8 |
| 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 | 3,666 | 4,625 | 4,558 | 5,249 | 4,728 | 4,531 | 6,998 | 6,332 | 6,809 | 6,987 | 6,701 | 6,781 |
Growth Revenue Growth% | -2.4 | 26.2 | -1.5 | 15.2 | -9.9 | -4.2 | 54.5 | -9.5 | 7.5 | 2.6 | -4.1 | -2.5 |
| 2,936 | 3,740 | 3,738 | 4,266 | 3,879 | 3,708 | 5,485 | 5,386 | 5,869 | 6,092 | 5,832 | 5,904 | |
| 730 | 885 | 819 | 983 | 849 | 823 | 1,512 | 947 | 940 | 895 | 869 | 877 | |
OPM OPM% | 19.9 | 19.1 | 18.0 | 18.7 | 18.0 | 18.2 | 21.6 | 14.9 | 13.8 | 12.8 | 13.0 | 12.9 |
| 33 | 107 | 95 | 44 | 17 | -15 | 23 | 25 | 58 | 75 | 82 | 79 | |
Interest Expense Interest ExpenseCr | 145 | 141 | 118 | 112 | 111 | 72 | 86 | 80 | 156 | 130 | 114 | 113 |
Depreciation DepreciationCr | 337 | 413 | 404 | 364 | 334 | 337 | 333 | 313 | 365 | 366 | 317 | 295 |
PBT PBTCr | 281 | 439 | 392 | 550 | 421 | 398 | 1,116 | 579 | 477 | 475 | 520 | 548 |
| 39 | 102 | 128 | 178 | 81 | 94 | 283 | 137 | 127 | 104 | 143 | 153 | |
PAT PATCr | 242 | 337 | 264 | 372 | 340 | 304 | 834 | 442 | 350 | 371 | 377 | 395 |
Growth PAT Growth% | 105.4 | 39.3 | -21.7 | 40.8 | -8.6 | -10.4 | 173.9 | -47.0 | -20.8 | 5.9 | 1.7 | -9.5 |
NPM NPM% | 6.6 | 7.3 | 5.8 | 7.1 | 7.2 | 6.7 | 11.9 | 7.0 | 5.1 | 5.3 | 5.6 | 5.8 |
| 0.5 | 0.7 | 0.5 | 0.1 | 0.7 | 0.6 | 1.7 | 0.9 | 0.7 | 0.7 | 0.7 | 0.8 |
| 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 | 509 | 498 | 498 | 498 | 498 | 510 | 510 | 510 | 510 | 510 | 510 |
Reserves ReservesCr | 1,951 | 2,259 | 2,444 | 2,475 | 2,523 | 2,819 | 3,318 | 3,666 | 3,806 | 4,111 | 4,262 |
| 1,638 | 1,437 | 1,698 | 1,822 | 1,697 | 1,842 | 2,003 | 1,465 | 1,705 | 1,250 | 1,603 | |
| 2,455 | 1,990 | 1,692 | 1,361 | 1,058 | 601 | 641 | 1,170 | 1,541 | 1,290 | 1,163 | |
| 6,529 | 6,184 | 6,331 | 6,156 | 5,776 | 5,772 | 6,489 | 6,829 | 7,563 | 7,161 | 7,537 | |
| 1,573 | 1,507 | 1,831 | 2,037 | 1,752 | 1,832 | 2,549 | 2,045 | 2,701 | 2,510 | 2,523 | |
| 4,956 | 4,677 | 4,500 | 4,119 | 4,025 | 3,940 | 3,940 | 4,783 | 4,862 | 4,651 | 5,013 | |
| 6,529 | 6,184 | 6,331 | 6,156 | 5,776 | 5,772 | 6,489 | 6,829 | 7,563 | 7,161 | 7,537 |
| 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 | 509 | 498 | 498 | 498 | 498 | 510 | 510 | 510 | 510 | 510 | 510 |
Reserves ReservesCr | 1,951 | 2,259 | 2,444 | 2,475 | 2,523 | 2,819 | 3,318 | 3,666 | 3,806 | 4,111 | 4,262 |
| 1,638 | 1,437 | 1,698 | 1,822 | 1,697 | 1,842 | 2,003 | 1,465 | 1,705 | 1,250 | 1,603 | |
| 2,455 | 1,990 | 1,692 | 1,361 | 1,058 | 601 | 641 | 1,170 | 1,541 | 1,290 | 1,163 | |
| 6,529 | 6,184 | 6,331 | 6,156 | 5,776 | 5,772 | 6,489 | 6,829 | 7,563 | 7,161 | 7,537 | |
| 1,573 | 1,507 | 1,831 | 2,037 | 1,752 | 1,832 | 2,549 | 2,045 | 2,701 | 2,510 | 2,523 | |
| 4,956 | 4,677 | 4,500 | 4,119 | 4,025 | 3,940 | 3,940 | 4,783 | 4,862 | 4,651 | 5,013 | |
| 6,529 | 6,184 | 6,331 | 6,156 | 5,776 | 5,772 | 6,489 | 6,829 | 7,563 | 7,161 | 7,537 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 532 | 999 | 476 | 656 | 1,214 | 505 | 903 | 1,426 | 287 | 945 | 760 | |
| -1,199 | -167 | -188 | -51 | -43 | -155 | -343 | -1,165 | -718 | -205 | -676 | |
| 667 | -808 | -268 | -643 | -862 | -570 | -387 | -410 | 340 | -682 | -137 | |
Net Cash Flow Net Cash FlowCr | 1 | 23 | 20 | -38 | 309 | -220 | 172 | -149 | -91 | 57 | -53 |
Free Cash Flow Free Cash FlowCr | -591 | 852 | 274 | 551 | 1,053 | 175 | 551 | 650 | -351 | 719 | 461 |
CFO To PAT CFO To PAT% | 219.9 | 296.1 | 180.4 | 176.4 | 357.3 | 165.9 | 108.3 | 323.0 | 82.1 | 254.9 | 201.6 |
CFO To EBITDA CFO To EBITDA% | 72.9 | 112.8 | 58.1 | 66.7 | 143.0 | 61.4 | 59.7 | 150.7 | 30.6 | 105.5 | 87.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 532 | 999 | 476 | 656 | 1,214 | 505 | 903 | 1,426 | 287 | 945 | 760 | |
| -1,199 | -167 | -188 | -51 | -43 | -155 | -343 | -1,165 | -718 | -205 | -676 | |
| 667 | -808 | -268 | -643 | -862 | -570 | -387 | -410 | 340 | -682 | -137 | |
Net Cash Flow Net Cash FlowCr | 1 | 23 | 20 | -38 | 309 | -220 | 172 | -149 | -91 | 57 | -53 |
Free Cash Flow Free Cash FlowCr | -591 | 852 | 274 | 551 | 1,053 | 175 | 551 | 650 | -351 | 719 | 461 |
CFO To PAT CFO To PAT% | 219.9 | 296.1 | 180.4 | 176.4 | 357.3 | 165.9 | 108.3 | 323.0 | 82.1 | 254.9 | 201.6 |
CFO To EBITDA CFO To EBITDA% | 72.9 | 112.8 | 58.1 | 66.7 | 143.0 | 61.4 | 59.7 | 150.7 | 30.6 | 105.5 | 87.5 |
| 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 | 2,616 | 4,398 | 3,027 | 3,659 | 2,166 | 7,160 | 27,085 | 14,238 | 18,621 | 12,368 | 11,486 | 11,685 |
Price To Earnings Price To Earnings | 11.1 | 12.8 | 11.1 | 9.6 | 6.3 | 23.4 | 32.4 | 32.5 | 53.0 | 33.3 | 30.5 | 29.4 |
Price To Sales Price To Sales | 0.7 | 0.9 | 0.7 | 0.7 | 0.5 | 1.6 | 3.9 | 2.3 | 2.7 | 1.8 | 1.7 | 1.7 |
Price To Book Price To Book | 1.1 | 1.6 | 1.1 | 1.2 | 0.7 | 2.1 | 7.1 | 3.4 | 4.3 | 3.1 | 2.8 | 2.9 |
EV To EBITDA EV To EBITDA | 7.7 | 7.7 | 6.6 | 5.8 | 4.1 | 10.5 | 18.8 | 16.2 | 21.5 | 14.9 | 14.6 | 14.7 |
GPM GPM% | 38.3 | 37.6 | 34.4 | 37.9 | 37.8 | 37.8 | 37.9 | 31.7 | 34.3 | 34.1 | 33.9 | 33.9 |
OPM OPM% | 19.9 | 19.1 | 18.0 | 18.7 | 18.0 | 18.2 | 21.6 | 14.9 | 13.8 | 12.8 | 13.0 | 12.9 |
NPM NPM% | 6.6 | 7.3 | 5.8 | 7.1 | 7.2 | 6.7 | 11.9 | 7.0 | 5.1 | 5.3 | 5.6 | 5.8 |
ROCE ROCE% | 7.7 | 10.9 | 9.3 | 13.1 | 11.4 | 9.6 | 22.2 | 11.7 | 9.8 | 9.7 | 9.6 | 9.6 |
ROE ROE% | 9.8 | 12.2 | 9.0 | 12.5 | 11.2 | 9.2 | 21.8 | 10.6 | 8.1 | 8.0 | 7.9 | 7.9 |
ROA ROA% | 3.7 | 5.5 | 4.2 | 6.0 | 5.9 | 5.3 | 12.8 | 6.5 | 4.6 | 5.2 | 5.0 | 5.0 |
| 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 | 2,616 | 4,398 | 3,027 | 3,659 | 2,166 | 7,160 | 27,085 | 14,238 | 18,621 | 12,368 | 11,486 | 11,685 |
Price To Earnings Price To Earnings | 11.1 | 12.8 | 11.1 | 9.6 | 6.3 | 23.4 | 32.4 | 32.5 | 53.0 | 33.3 | 30.5 | 29.4 |
Price To Sales Price To Sales | 0.7 | 0.9 | 0.7 | 0.7 | 0.5 | 1.6 | 3.9 | 2.3 | 2.7 | 1.8 | 1.7 | 1.7 |
Price To Book Price To Book | 1.1 | 1.6 | 1.1 | 1.2 | 0.7 | 2.1 | 7.1 | 3.4 | 4.3 | 3.1 | 2.8 | 2.9 |
EV To EBITDA EV To EBITDA | 7.7 | 7.7 | 6.6 | 5.8 | 4.1 | 10.5 | 18.8 | 16.2 | 21.5 | 14.9 | 14.6 | 14.7 |
GPM GPM% | 38.3 | 37.6 | 34.4 | 37.9 | 37.8 | 37.8 | 37.9 | 31.7 | 34.3 | 34.1 | 33.9 | 33.9 |
OPM OPM% | 19.9 | 19.1 | 18.0 | 18.7 | 18.0 | 18.2 | 21.6 | 14.9 | 13.8 | 12.8 | 13.0 | 12.9 |
NPM NPM% | 6.6 | 7.3 | 5.8 | 7.1 | 7.2 | 6.7 | 11.9 | 7.0 | 5.1 | 5.3 | 5.6 | 5.8 |
ROCE ROCE% | 7.7 | 10.9 | 9.3 | 13.1 | 11.4 | 9.6 | 22.2 | 11.7 | 9.8 | 9.7 | 9.6 | 9.6 |
ROE ROE% | 9.8 | 12.2 | 9.0 | 12.5 | 11.2 | 9.2 | 21.8 | 10.6 | 8.1 | 8.0 | 7.9 | 7.9 |
ROA ROA% | 3.7 | 5.5 | 4.2 | 6.0 | 5.9 | 5.3 | 12.8 | 6.5 | 4.6 | 5.2 | 5.0 | 5.0 |
Documents — Trident Ltd