| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 729 | 738 | 623 | 588 | 750 | 727 | 650 | 609 | 834 | 801 | 729 | 814 | |
Growth YoY Revenue Growth YoY% | -13.4 | 6.3 | 1.9 | 0.1 | 2.8 | -1.5 | 4.3 | 3.6 | 11.2 | 10.2 | 12.3 | 33.6 |
| 649 | 653 | 545 | 533 | 678 | 648 | 599 | 569 | 737 | 730 | 662 | 732 | |
| 81 | 85 | 77 | 54 | 72 | 79 | 50 | 40 | 97 | 72 | 67 | 82 | |
OPM OPM% | 11.1 | 11.5 | 12.4 | 9.3 | 9.7 | 10.9 | 7.7 | 6.6 | 11.6 | 9.0 | 9.2 | 10.0 |
| 18 | 18 | 19 | 21 | 20 | 17 | -54 | 17 | 15 | -8 | 16 | 24 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 5 | 4 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 4 |
Depreciation DepreciationCr | 16 | 17 | 17 | 17 | 17 | 17 | 19 | 19 | 19 | 20 | 23 | 21 |
PBT PBTCr | 80 | 83 | 75 | 55 | 70 | 75 | -26 | 35 | 88 | 40 | 57 | 81 |
| 20 | 21 | 17 | 14 | 18 | 18 | 16 | 10 | 25 | 8 | 20 | 22 | |
| 59 | 62 | 57 | 41 | 52 | 57 | -42 | 26 | 63 | 32 | 36 | 59 | |
Growth YoY PAT Growth YoY% | -30.1 | 5.4 | -1.0 | -13.8 | -11.5 | -6.8 | -173.8 | -37.2 | 21.0 | -44.6 | 185.1 | 130.2 |
NPM NPM% | 8.1 | 8.3 | 9.2 | 6.9 | 7.0 | 7.9 | -6.5 | 4.2 | 7.6 | 4.0 | 5.0 | 7.3 |
| 4.3 | 4.5 | 4.2 | 3.0 | 3.8 | 4.3 | -3.0 | 1.9 | 4.7 | 2.4 | 2.7 | 4.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 729 | 738 | 623 | 588 | 750 | 727 | 650 | 609 | 834 | 801 | 729 | 814 | |
Growth YoY Revenue Growth YoY% | -13.4 | 6.3 | 1.9 | 0.1 | 2.8 | -1.5 | 4.3 | 3.6 | 11.2 | 10.2 | 12.3 | 33.6 |
| 649 | 653 | 545 | 533 | 678 | 648 | 599 | 569 | 737 | 730 | 662 | 732 | |
| 81 | 85 | 77 | 54 | 72 | 79 | 50 | 40 | 97 | 72 | 67 | 82 | |
OPM OPM% | 11.1 | 11.5 | 12.4 | 9.3 | 9.7 | 10.9 | 7.7 | 6.6 | 11.6 | 9.0 | 9.2 | 10.0 |
| 18 | 18 | 19 | 21 | 20 | 17 | -54 | 17 | 15 | -8 | 16 | 24 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 5 | 4 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 4 |
Depreciation DepreciationCr | 16 | 17 | 17 | 17 | 17 | 17 | 19 | 19 | 19 | 20 | 23 | 21 |
PBT PBTCr | 80 | 83 | 75 | 55 | 70 | 75 | -26 | 35 | 88 | 40 | 57 | 81 |
| 20 | 21 | 17 | 14 | 18 | 18 | 16 | 10 | 25 | 8 | 20 | 22 | |
| 59 | 62 | 57 | 41 | 52 | 57 | -42 | 26 | 63 | 32 | 36 | 59 | |
Growth YoY PAT Growth YoY% | -30.1 | 5.4 | -1.0 | -13.8 | -11.5 | -6.8 | -173.8 | -37.2 | 21.0 | -44.6 | 185.1 | 130.2 |
NPM NPM% | 8.1 | 8.3 | 9.2 | 6.9 | 7.0 | 7.9 | -6.5 | 4.2 | 7.6 | 4.0 | 5.0 | 7.3 |
| 4.3 | 4.5 | 4.2 | 3.0 | 3.8 | 4.3 | -3.0 | 1.9 | 4.7 | 2.4 | 2.7 | 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 | 1,488 | 1,745 | 1,871 | 2,107 | 2,073 | 2,194 | 2,722 | 2,777 | 2,678 | 2,715 | 2,974 | 3,178 |
Growth Revenue Growth% | 17.3 | 7.2 | 12.6 | -1.6 | 5.8 | 24.1 | 2.0 | -3.6 | 1.4 | 9.5 | 16.1 | |
| 1,305 | 1,531 | 1,624 | 1,815 | 1,810 | 1,867 | 2,297 | 2,419 | 2,374 | 2,458 | 2,698 | 2,861 | |
| 183 | 215 | 247 | 292 | 263 | 327 | 426 | 359 | 304 | 256 | 276 | 317 | |
OPM OPM% | 12.3 | 12.3 | 13.2 | 13.9 | 12.7 | 14.9 | 15.6 | 12.9 | 11.3 | 9.4 | 9.3 | 10.0 |
| 7 | 3 | 141 | 25 | 13 | 41 | 35 | 46 | 75 | 5 | 40 | 47 | |
Interest Expense Interest ExpenseCr | 2 | 8 | 4 | 5 | 5 | 5 | 6 | 8 | 13 | 16 | 15 | 15 |
Depreciation DepreciationCr | 21 | 26 | 26 | 26 | 37 | 40 | 44 | 53 | 64 | 71 | 81 | 84 |
PBT PBTCr | 167 | 184 | 359 | 286 | 234 | 323 | 411 | 343 | 301 | 175 | 220 | 265 |
| 51 | 33 | 96 | 94 | 50 | 80 | 105 | 88 | 76 | 67 | 63 | 75 | |
PAT PATCr | 116 | 151 | 263 | 192 | 185 | 243 | 305 | 255 | 225 | 108 | 157 | 190 |
Growth PAT Growth% | 30.3 | 74.9 | -27.0 | -4.1 | 31.6 | 25.8 | -16.5 | -11.6 | -52.1 | 45.0 | 104.7 | |
NPM NPM% | 7.8 | 8.6 | 14.1 | 9.1 | 8.9 | 11.1 | 11.2 | 9.2 | 8.4 | 4.0 | 5.3 | 6.0 |
| 99.3 | 10.8 | 15.8 | 11.6 | 13.3 | 17.1 | 22.0 | 18.3 | 16.5 | 8.2 | 11.7 | 14.1 |
| 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 | 1,488 | 1,745 | 1,871 | 2,107 | 2,073 | 2,194 | 2,722 | 2,777 | 2,678 | 2,715 | 2,974 | 3,178 |
Growth Revenue Growth% | 17.3 | 7.2 | 12.6 | -1.6 | 5.8 | 24.1 | 2.0 | -3.6 | 1.4 | 9.5 | 16.1 | |
| 1,305 | 1,531 | 1,624 | 1,815 | 1,810 | 1,867 | 2,297 | 2,419 | 2,374 | 2,458 | 2,698 | 2,861 | |
| 183 | 215 | 247 | 292 | 263 | 327 | 426 | 359 | 304 | 256 | 276 | 317 | |
OPM OPM% | 12.3 | 12.3 | 13.2 | 13.9 | 12.7 | 14.9 | 15.6 | 12.9 | 11.3 | 9.4 | 9.3 | 10.0 |
| 7 | 3 | 141 | 25 | 13 | 41 | 35 | 46 | 75 | 5 | 40 | 47 | |
Interest Expense Interest ExpenseCr | 2 | 8 | 4 | 5 | 5 | 5 | 6 | 8 | 13 | 16 | 15 | 15 |
Depreciation DepreciationCr | 21 | 26 | 26 | 26 | 37 | 40 | 44 | 53 | 64 | 71 | 81 | 84 |
PBT PBTCr | 167 | 184 | 359 | 286 | 234 | 323 | 411 | 343 | 301 | 175 | 220 | 265 |
| 51 | 33 | 96 | 94 | 50 | 80 | 105 | 88 | 76 | 67 | 63 | 75 | |
PAT PATCr | 116 | 151 | 263 | 192 | 185 | 243 | 305 | 255 | 225 | 108 | 157 | 190 |
Growth PAT Growth% | 30.3 | 74.9 | -27.0 | -4.1 | 31.6 | 25.8 | -16.5 | -11.6 | -52.1 | 45.0 | 104.7 | |
NPM NPM% | 7.8 | 8.6 | 14.1 | 9.1 | 8.9 | 11.1 | 11.2 | 9.2 | 8.4 | 4.0 | 5.3 | 6.0 |
| 99.3 | 10.8 | 15.8 | 11.6 | 13.3 | 17.1 | 22.0 | 18.3 | 16.5 | 8.2 | 11.7 | 14.1 |
| 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 | 12 | 12 | 12 | 12 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 711 | 842 | 1,008 | 1,155 | 1,292 | 1,491 | 1,716 | 1,925 | 2,074 | 1,865 | 1,966 |
| 238 | 281 | 410 | 384 | 412 | 422 | 602 | 496 | 507 | 479 | 560 | |
| 36 | 155 | 139 | 102 | 81 | 111 | 82 | 150 | 147 | 183 | 193 | |
| 997 | 1,289 | 1,569 | 1,652 | 1,801 | 2,038 | 2,414 | 2,587 | 2,743 | 2,536 | 2,725 | |
| 628 | 755 | 1,047 | 1,072 | 1,188 | 1,396 | 1,734 | 1,861 | 1,942 | 1,808 | 1,964 | |
| 369 | 534 | 522 | 580 | 613 | 642 | 680 | 726 | 800 | 728 | 761 | |
| 997 | 1,289 | 1,569 | 1,652 | 1,801 | 2,038 | 2,414 | 2,587 | 2,743 | 2,536 | 2,725 |
| 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 | 12 | 12 | 12 | 12 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 711 | 842 | 1,008 | 1,155 | 1,292 | 1,491 | 1,716 | 1,925 | 2,074 | 1,865 | 1,966 |
| 238 | 281 | 410 | 384 | 412 | 422 | 602 | 496 | 507 | 479 | 560 | |
| 36 | 155 | 139 | 102 | 81 | 111 | 82 | 150 | 147 | 183 | 193 | |
| 997 | 1,289 | 1,569 | 1,652 | 1,801 | 2,038 | 2,414 | 2,587 | 2,743 | 2,536 | 2,725 | |
| 628 | 755 | 1,047 | 1,072 | 1,188 | 1,396 | 1,734 | 1,861 | 1,942 | 1,808 | 1,964 | |
| 369 | 534 | 522 | 580 | 613 | 642 | 680 | 726 | 800 | 728 | 761 | |
| 997 | 1,289 | 1,569 | 1,652 | 1,801 | 2,038 | 2,414 | 2,587 | 2,743 | 2,536 | 2,725 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 78 | 94 | 127 | 94 | 253 | 289 | 294 | 199 | 289 | 157 | 210 | |
| -6 | -169 | -3 | 0 | -184 | -184 | -221 | -157 | -185 | 204 | -89 | |
| -71 | 106 | -113 | -84 | -95 | -82 | -91 | -67 | -104 | -362 | -116 | |
Net Cash Flow Net Cash FlowCr | 2 | 31 | 11 | 10 | -26 | 23 | -18 | -25 | -1 | -1 | 5 |
Free Cash Flow Free Cash FlowCr | 61 | 68 | 115 | 37 | 195 | 261 | 253 | 134 | 222 | 116 | 122 |
CFO To PAT CFO To PAT% | 67.5 | 62.5 | 48.1 | 48.9 | 137.2 | 118.9 | 96.3 | 78.0 | 128.2 | 145.6 | 133.9 |
CFO To EBITDA CFO To EBITDA% | 42.7 | 43.9 | 51.2 | 32.2 | 96.2 | 88.3 | 69.1 | 55.5 | 95.2 | 61.3 | 76.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 78 | 94 | 127 | 94 | 253 | 289 | 294 | 199 | 289 | 157 | 210 | |
| -6 | -169 | -3 | 0 | -184 | -184 | -221 | -157 | -185 | 204 | -89 | |
| -71 | 106 | -113 | -84 | -95 | -82 | -91 | -67 | -104 | -362 | -116 | |
Net Cash Flow Net Cash FlowCr | 2 | 31 | 11 | 10 | -26 | 23 | -18 | -25 | -1 | -1 | 5 |
Free Cash Flow Free Cash FlowCr | 61 | 68 | 115 | 37 | 195 | 261 | 253 | 134 | 222 | 116 | 122 |
CFO To PAT CFO To PAT% | 67.5 | 62.5 | 48.1 | 48.9 | 137.2 | 118.9 | 96.3 | 78.0 | 128.2 | 145.6 | 133.9 |
CFO To EBITDA CFO To EBITDA% | 42.7 | 43.9 | 51.2 | 32.2 | 96.2 | 88.3 | 69.1 | 55.5 | 95.2 | 61.3 | 76.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 5,053 | 6,841 | 7,151 | 10,045 | 6,790 | 10,100 | 11,459 | 9,694 | 9,300 | 8,131 | 5,884 | 7,207 |
Price To Earnings Price To Earnings | 43.7 | 45.5 | 27.2 | 52.3 | 36.6 | 42.6 | 37.6 | 38.1 | 40.7 | 72.3 | 36.7 | 37.3 |
Price To Sales Price To Sales | 3.2 | 3.7 | 3.8 | 4.8 | 3.3 | 4.6 | 4.2 | 3.3 | 3.5 | 3.0 | 2.0 | 2.3 |
Price To Book Price To Book | 7.0 | 8.0 | 7.0 | 8.6 | 5.2 | 6.7 | 6.6 | 5.0 | 4.5 | 4.3 | 3.0 | 3.6 |
EV To EBITDA EV To EBITDA | 27.5 | 32.1 | 28.7 | 34.3 | 25.8 | 30.6 | 26.2 | 25.7 | 29.0 | 30.1 | 19.7 | 21.3 |
GPM GPM% | 37.4 | 37.8 | 39.9 | 39.8 | 39.6 | 39.8 | 39.3 | 38.1 | 38.9 | 39.6 | 41.2 | 41.2 |
OPM OPM% | 12.3 | 12.3 | 13.2 | 13.9 | 12.7 | 14.9 | 15.6 | 12.9 | 11.3 | 9.4 | 9.3 | 10.0 |
NPM NPM% | 7.8 | 8.6 | 14.1 | 9.1 | 8.9 | 11.1 | 11.2 | 9.2 | 8.4 | 4.0 | 5.3 | 6.0 |
ROCE ROCE% | 23.3 | 19.8 | 32.7 | 23.8 | 17.7 | 20.6 | 22.9 | 17.0 | 13.9 | 9.2 | 10.9 | 10.9 |
ROE ROE% | 16.0 | 17.6 | 25.8 | 16.5 | 14.1 | 16.1 | 17.7 | 13.2 | 10.8 | 5.8 | 7.9 | 7.9 |
ROA ROA% | 11.6 | 11.7 | 16.8 | 11.6 | 10.2 | 11.9 | 12.7 | 9.8 | 8.2 | 4.3 | 5.8 | 5.8 |
| 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 | 5,053 | 6,841 | 7,151 | 10,045 | 6,790 | 10,100 | 11,459 | 9,694 | 9,300 | 8,131 | 5,884 | 7,207 |
Price To Earnings Price To Earnings | 43.7 | 45.5 | 27.2 | 52.3 | 36.6 | 42.6 | 37.6 | 38.1 | 40.7 | 72.3 | 36.7 | 37.3 |
Price To Sales Price To Sales | 3.2 | 3.7 | 3.8 | 4.8 | 3.3 | 4.6 | 4.2 | 3.3 | 3.5 | 3.0 | 2.0 | 2.3 |
Price To Book Price To Book | 7.0 | 8.0 | 7.0 | 8.6 | 5.2 | 6.7 | 6.6 | 5.0 | 4.5 | 4.3 | 3.0 | 3.6 |
EV To EBITDA EV To EBITDA | 27.5 | 32.1 | 28.7 | 34.3 | 25.8 | 30.6 | 26.2 | 25.7 | 29.0 | 30.1 | 19.7 | 21.3 |
GPM GPM% | 37.4 | 37.8 | 39.9 | 39.8 | 39.6 | 39.8 | 39.3 | 38.1 | 38.9 | 39.6 | 41.2 | 41.2 |
OPM OPM% | 12.3 | 12.3 | 13.2 | 13.9 | 12.7 | 14.9 | 15.6 | 12.9 | 11.3 | 9.4 | 9.3 | 10.0 |
NPM NPM% | 7.8 | 8.6 | 14.1 | 9.1 | 8.9 | 11.1 | 11.2 | 9.2 | 8.4 | 4.0 | 5.3 | 6.0 |
ROCE ROCE% | 23.3 | 19.8 | 32.7 | 23.8 | 17.7 | 20.6 | 22.9 | 17.0 | 13.9 | 9.2 | 10.9 | 10.9 |
ROE ROE% | 16.0 | 17.6 | 25.8 | 16.5 | 14.1 | 16.1 | 17.7 | 13.2 | 10.8 | 5.8 | 7.9 | 7.9 |
ROA ROA% | 11.6 | 11.7 | 16.8 | 11.6 | 10.2 | 11.9 | 12.7 | 9.8 | 8.2 | 4.3 | 5.8 | 5.8 |
Documents — TTK Prestige Ltd
Concall Transcript Summaries — TTK Prestige Ltd