| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10,607 | 10,014 | 10,025 | 10,383 | 11,554 | 11,359 | 11,800 | 12,742 | 14,549 | 15,276 | 15,588 | 17,076 | |
Growth YoY Revenue Growth YoY% | 18.4 | 18.1 | 17.6 | 8.3 | 8.9 | 13.4 | 17.7 | 22.7 | 25.9 | 34.5 | 32.1 | 34.0 |
| 9,113 | 8,461 | 8,498 | 8,889 | 9,860 | 9,522 | 9,892 | 10,730 | 12,276 | 12,812 | 13,173 | 14,287 | |
| 1,494 | 1,553 | 1,527 | 1,494 | 1,695 | 1,837 | 1,909 | 2,012 | 2,273 | 2,464 | 2,414 | 2,789 | |
OPM OPM% | 14.1 | 15.5 | 15.2 | 14.4 | 14.7 | 16.2 | 16.2 | 15.8 | 15.6 | 16.1 | 15.5 | 16.3 |
| 13 | 7 | 9 | 7 | 8 | 18 | 7 | 11 | 13 | 16 | 30 | 7 | |
Interest Expense Interest ExpenseCr | 517 | 516 | 532 | 517 | 522 | 551 | 635 | 663 | 651 | 651 | 653 | 708 |
Depreciation DepreciationCr | 252 | 244 | 264 | 242 | 261 | 260 | 309 | 332 | 341 | 361 | 372 | 381 |
PBT PBTCr | 726 | 787 | 730 | 724 | 901 | 1,021 | 956 | 1,019 | 1,282 | 1,414 | 1,404 | 1,693 |
| 269 | 255 | 276 | 251 | 303 | 340 | 323 | 343 | 402 | 445 | 539 | 519 | |
| 457 | 532 | 464 | 481 | 599 | 685 | 644 | 675 | 880 | 969 | 865 | 1,174 | |
Growth YoY PAT Growth YoY% | 16.0 | 84.3 | 43.1 | 17.5 | 30.9 | 28.8 | 38.8 | 40.4 | 47.0 | 41.4 | 34.4 | 73.8 |
NPM NPM% | 4.3 | 5.3 | 4.6 | 4.6 | 5.2 | 6.0 | 5.5 | 5.3 | 6.0 | 6.3 | 5.5 | 6.9 |
| 112.7 | 110.9 | 114.8 | 107.2 | 141.1 | 190.8 | 139.9 | 165.8 | 218.9 | 243.8 | 209.6 | 301.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10,607 | 10,014 | 10,025 | 10,383 | 11,554 | 11,359 | 11,800 | 12,742 | 14,549 | 15,276 | 15,588 | 17,076 | |
Growth YoY Revenue Growth YoY% | 18.4 | 18.1 | 17.6 | 8.3 | 8.9 | 13.4 | 17.7 | 22.7 | 25.9 | 34.5 | 32.1 | 34.0 |
| 9,113 | 8,461 | 8,498 | 8,889 | 9,860 | 9,522 | 9,892 | 10,730 | 12,276 | 12,812 | 13,173 | 14,287 | |
| 1,494 | 1,553 | 1,527 | 1,494 | 1,695 | 1,837 | 1,909 | 2,012 | 2,273 | 2,464 | 2,414 | 2,789 | |
OPM OPM% | 14.1 | 15.5 | 15.2 | 14.4 | 14.7 | 16.2 | 16.2 | 15.8 | 15.6 | 16.1 | 15.5 | 16.3 |
| 13 | 7 | 9 | 7 | 8 | 18 | 7 | 11 | 13 | 16 | 30 | 7 | |
Interest Expense Interest ExpenseCr | 517 | 516 | 532 | 517 | 522 | 551 | 635 | 663 | 651 | 651 | 653 | 708 |
Depreciation DepreciationCr | 252 | 244 | 264 | 242 | 261 | 260 | 309 | 332 | 341 | 361 | 372 | 381 |
PBT PBTCr | 726 | 787 | 730 | 724 | 901 | 1,021 | 956 | 1,019 | 1,282 | 1,414 | 1,404 | 1,693 |
| 269 | 255 | 276 | 251 | 303 | 340 | 323 | 343 | 402 | 445 | 539 | 519 | |
| 457 | 532 | 464 | 481 | 599 | 685 | 644 | 675 | 880 | 969 | 865 | 1,174 | |
Growth YoY PAT Growth YoY% | 16.0 | 84.3 | 43.1 | 17.5 | 30.9 | 28.8 | 38.8 | 40.4 | 47.0 | 41.4 | 34.4 | 73.8 |
NPM NPM% | 4.3 | 5.3 | 4.6 | 4.6 | 5.2 | 6.0 | 5.5 | 5.3 | 6.0 | 6.3 | 5.5 | 6.9 |
| 112.7 | 110.9 | 114.8 | 107.2 | 141.1 | 190.8 | 139.9 | 165.8 | 218.9 | 243.8 | 209.6 | 301.6 |
| 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 | 12,464 | 13,498 | 17,512 | 21,548 | 19,859 | 20,299 | 25,591 | 33,662 | 39,882 | 44,993 | 58,155 | 62,488 |
Growth Revenue Growth% | 9.9 | 8.3 | 29.7 | 23.1 | -7.8 | 2.2 | 26.1 | 31.5 | 18.5 | 12.8 | 29.3 | 31.7 |
| 11,510 | 12,497 | 16,002 | 19,209 | 17,448 | 17,910 | 22,603 | 29,316 | 34,073 | 38,075 | 48,991 | 52,548 | |
| 954 | 1,001 | 1,510 | 2,339 | 2,411 | 2,388 | 2,988 | 4,346 | 5,809 | 6,919 | 9,163 | 9,940 | |
OPM OPM% | 7.7 | 7.4 | 8.6 | 10.8 | 12.1 | 11.8 | 11.7 | 12.9 | 14.6 | 15.4 | 15.8 | 15.9 |
| 97 | 171 | 148 | 28 | 56 | 63 | 35 | 29 | 34 | 40 | 70 | 65 | |
Interest Expense Interest ExpenseCr | 102 | 88 | 372 | 719 | 910 | 929 | 985 | 1,424 | 2,032 | 2,223 | 2,617 | 2,663 |
Depreciation DepreciationCr | 317 | 377 | 447 | 534 | 649 | 643 | 845 | 986 | 1,011 | 1,067 | 1,406 | 1,455 |
PBT PBTCr | 641 | 710 | 841 | 1,118 | 845 | 854 | 1,184 | 2,013 | 2,751 | 3,594 | 5,119 | 5,793 |
| 169 | 163 | 212 | 368 | 219 | 262 | 360 | 680 | 994 | 1,214 | 1,729 | 1,904 | |
PAT PATCr | 472 | 547 | 629 | 750 | 627 | 592 | 824 | 1,333 | 1,757 | 2,379 | 3,390 | 3,888 |
Growth PAT Growth% | 38.6 | 15.8 | 14.9 | 19.2 | -16.4 | -5.5 | 39.3 | 61.7 | 31.8 | 35.4 | 42.5 | 49.4 |
NPM NPM% | 3.8 | 4.0 | 3.6 | 3.5 | 3.2 | 2.9 | 3.2 | 4.0 | 4.4 | 5.3 | 5.8 | 6.2 |
| 119.2 | 134.8 | 138.1 | 176.5 | 137.7 | 132.2 | 180.0 | 265.3 | 395.6 | 575.4 | 838.1 | 973.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 12,464 | 13,498 | 17,512 | 21,548 | 19,859 | 20,299 | 25,591 | 33,662 | 39,882 | 44,993 | 58,155 | 62,488 |
Growth Revenue Growth% | 9.9 | 8.3 | 29.7 | 23.1 | -7.8 | 2.2 | 26.1 | 31.5 | 18.5 | 12.8 | 29.3 | 31.7 |
| 11,510 | 12,497 | 16,002 | 19,209 | 17,448 | 17,910 | 22,603 | 29,316 | 34,073 | 38,075 | 48,991 | 52,548 | |
| 954 | 1,001 | 1,510 | 2,339 | 2,411 | 2,388 | 2,988 | 4,346 | 5,809 | 6,919 | 9,163 | 9,940 | |
OPM OPM% | 7.7 | 7.4 | 8.6 | 10.8 | 12.1 | 11.8 | 11.7 | 12.9 | 14.6 | 15.4 | 15.8 | 15.9 |
| 97 | 171 | 148 | 28 | 56 | 63 | 35 | 29 | 34 | 40 | 70 | 65 | |
Interest Expense Interest ExpenseCr | 102 | 88 | 372 | 719 | 910 | 929 | 985 | 1,424 | 2,032 | 2,223 | 2,617 | 2,663 |
Depreciation DepreciationCr | 317 | 377 | 447 | 534 | 649 | 643 | 845 | 986 | 1,011 | 1,067 | 1,406 | 1,455 |
PBT PBTCr | 641 | 710 | 841 | 1,118 | 845 | 854 | 1,184 | 2,013 | 2,751 | 3,594 | 5,119 | 5,793 |
| 169 | 163 | 212 | 368 | 219 | 262 | 360 | 680 | 994 | 1,214 | 1,729 | 1,904 | |
PAT PATCr | 472 | 547 | 629 | 750 | 627 | 592 | 824 | 1,333 | 1,757 | 2,379 | 3,390 | 3,888 |
Growth PAT Growth% | 38.6 | 15.8 | 14.9 | 19.2 | -16.4 | -5.5 | 39.3 | 61.7 | 31.8 | 35.4 | 42.5 | 49.4 |
NPM NPM% | 3.8 | 4.0 | 3.6 | 3.5 | 3.2 | 2.9 | 3.2 | 4.0 | 4.4 | 5.3 | 5.8 | 6.2 |
| 119.2 | 134.8 | 138.1 | 176.5 | 137.7 | 132.2 | 180.0 | 265.3 | 395.6 | 575.4 | 838.1 | 973.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 1,513 | 1,857 | 2,141 | 2,464 | 2,453 | 2,894 | 5,069 | 3,231 | 2,830 | 4,677 | 6,456 |
| 3,078 | 3,645 | 8,635 | 8,779 | 10,707 | 11,472 | 14,597 | 9,333 | 16,475 | 16,096 | 21,600 | |
| 847 | 877 | 2,783 | 5,491 | 6,040 | 7,301 | 8,673 | 23,971 | 21,260 | 27,929 | 29,516 | |
| 6,216 | 7,317 | 14,761 | 18,170 | 20,726 | 23,436 | 30,552 | 39,350 | 44,727 | 54,181 | 64,008 | |
| 2,525 | 2,896 | 7,083 | 8,910 | 10,338 | 11,104 | 15,883 | 9,722 | 10,957 | 11,690 | 14,660 | |
| 3,692 | 4,421 | 7,678 | 9,259 | 10,388 | 12,332 | 14,669 | 29,627 | 33,770 | 42,491 | 49,348 | |
| 6,216 | 7,317 | 14,761 | 18,170 | 20,726 | 23,436 | 30,552 | 39,350 | 44,727 | 54,181 | 64,008 |
| 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 | 10 | 10 | 10 |
Reserves ReservesCr | 1,513 | 1,857 | 2,141 | 2,464 | 2,453 | 2,894 | 5,069 | 3,231 | 2,830 | 4,677 | 6,456 |
| 3,078 | 3,645 | 8,635 | 8,779 | 10,707 | 11,472 | 14,597 | 9,333 | 16,475 | 16,096 | 21,600 | |
| 847 | 877 | 2,783 | 5,491 | 6,040 | 7,301 | 8,673 | 23,971 | 21,260 | 27,929 | 29,516 | |
| 6,216 | 7,317 | 14,761 | 18,170 | 20,726 | 23,436 | 30,552 | 39,350 | 44,727 | 54,181 | 64,008 | |
| 2,525 | 2,896 | 7,083 | 8,910 | 10,338 | 11,104 | 15,883 | 9,722 | 10,957 | 11,690 | 14,660 | |
| 3,692 | 4,421 | 7,678 | 9,259 | 10,388 | 12,332 | 14,669 | 29,627 | 33,770 | 42,491 | 49,348 | |
| 6,216 | 7,317 | 14,761 | 18,170 | 20,726 | 23,436 | 30,552 | 39,350 | 44,727 | 54,181 | 64,008 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,075 | 839 | 324 | -710 | 458 | 1,215 | -1,548 | -4,111 | -867 | 3,535 | 1,137 | |
| -715 | -817 | -1,379 | -1,324 | -1,055 | -979 | -1,705 | -1,439 | 961 | -3,227 | -3,015 | |
| -373 | -62 | 1,198 | 2,085 | 1,795 | 261 | 3,116 | 5,979 | 847 | 1,209 | 1,792 | |
Net Cash Flow Net Cash FlowCr | -13 | -40 | 143 | 51 | 1,199 | 496 | -137 | 429 | 941 | 1,886 | -86 |
Free Cash Flow Free Cash FlowCr | 430 | 81 | -954 | -2,009 | -551 | 238 | -2,568 | -5,574 | -1,341 | 1,082 | -2,064 |
CFO To PAT CFO To PAT% | 227.5 | 153.4 | 51.6 | -94.7 | 73.1 | 205.1 | -187.8 | -308.3 | -49.3 | 148.6 | 33.5 |
CFO To EBITDA CFO To EBITDA% | 112.6 | 83.8 | 21.5 | -30.4 | 19.0 | 50.9 | -51.8 | -94.6 | -14.9 | 51.1 | 12.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,075 | 839 | 324 | -710 | 458 | 1,215 | -1,548 | -4,111 | -867 | 3,535 | 1,137 | |
| -715 | -817 | -1,379 | -1,324 | -1,055 | -979 | -1,705 | -1,439 | 961 | -3,227 | -3,015 | |
| -373 | -62 | 1,198 | 2,085 | 1,795 | 261 | 3,116 | 5,979 | 847 | 1,209 | 1,792 | |
Net Cash Flow Net Cash FlowCr | -13 | -40 | 143 | 51 | 1,199 | 496 | -137 | 429 | 941 | 1,886 | -86 |
Free Cash Flow Free Cash FlowCr | 430 | 81 | -954 | -2,009 | -551 | 238 | -2,568 | -5,574 | -1,341 | 1,082 | -2,064 |
CFO To PAT CFO To PAT% | 227.5 | 153.4 | 51.6 | -94.7 | 73.1 | 205.1 | -187.8 | -308.3 | -49.3 | 148.6 | 33.5 |
CFO To EBITDA CFO To EBITDA% | 112.6 | 83.8 | 21.5 | -30.4 | 19.0 | 50.9 | -51.8 | -94.6 | -14.9 | 51.1 | 12.4 |
| 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 | 4,248 | 7,382 | 9,862 | 5,863 | 2,987 | 6,225 | 7,239 | 7,607 | 16,508 | 17,380 | 28,259 | 25,494 |
Price To Earnings Price To Earnings | 15.7 | 23.4 | 29.2 | 13.6 | 8.9 | 19.2 | 16.4 | 11.7 | 20.6 | 14.9 | 16.7 | 12.9 |
Price To Sales Price To Sales | 0.3 | 0.6 | 0.6 | 0.3 | 0.1 | 0.3 | 0.3 | 0.2 | 0.4 | 0.4 | 0.5 | 0.4 |
Price To Book Price To Book | 2.8 | 4.0 | 4.6 | 2.4 | 1.2 | 2.1 | 1.4 | 2.4 | 5.8 | 3.7 | 4.4 | 3.9 |
EV To EBITDA EV To EBITDA | 5.6 | 8.8 | 10.5 | 6.2 | 4.7 | 7.2 | 6.5 | 6.6 | 6.8 | 6.5 | 6.4 | 5.7 |
GPM GPM% | 35.0 | 33.2 | 34.5 | 33.6 | 37.7 | 35.8 | 35.8 | 38.3 | 39.6 | 42.3 | 42.8 | 42.8 |
OPM OPM% | 7.7 | 7.4 | 8.6 | 10.8 | 12.1 | 11.8 | 11.7 | 12.9 | 14.6 | 15.4 | 15.8 | 15.9 |
NPM NPM% | 3.8 | 4.0 | 3.6 | 3.5 | 3.2 | 2.9 | 3.2 | 4.0 | 4.4 | 5.3 | 5.8 | 6.2 |
ROCE ROCE% | 27.5 | 23.6 | 14.6 | 16.2 | 14.7 | 11.5 | 10.3 | 12.2 | 16.4 | 15.7 | 18.1 | 18.1 |
ROE ROE% | 31.0 | 29.3 | 29.2 | 30.3 | 25.4 | 20.4 | 16.2 | 41.1 | 61.9 | 50.8 | 52.4 | 52.4 |
ROA ROA% | 7.6 | 7.5 | 4.3 | 4.1 | 3.0 | 2.5 | 2.7 | 3.4 | 3.9 | 4.4 | 5.3 | 5.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,248 | 7,382 | 9,862 | 5,863 | 2,987 | 6,225 | 7,239 | 7,607 | 16,508 | 17,380 | 28,259 | 25,494 |
Price To Earnings Price To Earnings | 15.7 | 23.4 | 29.2 | 13.6 | 8.9 | 19.2 | 16.4 | 11.7 | 20.6 | 14.9 | 16.7 | 12.9 |
Price To Sales Price To Sales | 0.3 | 0.6 | 0.6 | 0.3 | 0.1 | 0.3 | 0.3 | 0.2 | 0.4 | 0.4 | 0.5 | 0.4 |
Price To Book Price To Book | 2.8 | 4.0 | 4.6 | 2.4 | 1.2 | 2.1 | 1.4 | 2.4 | 5.8 | 3.7 | 4.4 | 3.9 |
EV To EBITDA EV To EBITDA | 5.6 | 8.8 | 10.5 | 6.2 | 4.7 | 7.2 | 6.5 | 6.6 | 6.8 | 6.5 | 6.4 | 5.7 |
GPM GPM% | 35.0 | 33.2 | 34.5 | 33.6 | 37.7 | 35.8 | 35.8 | 38.3 | 39.6 | 42.3 | 42.8 | 42.8 |
OPM OPM% | 7.7 | 7.4 | 8.6 | 10.8 | 12.1 | 11.8 | 11.7 | 12.9 | 14.6 | 15.4 | 15.8 | 15.9 |
NPM NPM% | 3.8 | 4.0 | 3.6 | 3.5 | 3.2 | 2.9 | 3.2 | 4.0 | 4.4 | 5.3 | 5.8 | 6.2 |
ROCE ROCE% | 27.5 | 23.6 | 14.6 | 16.2 | 14.7 | 11.5 | 10.3 | 12.2 | 16.4 | 15.7 | 18.1 | 18.1 |
ROE ROE% | 31.0 | 29.3 | 29.2 | 30.3 | 25.4 | 20.4 | 16.2 | 41.1 | 61.9 | 50.8 | 52.4 | 52.4 |
ROA ROA% | 7.6 | 7.5 | 4.3 | 4.1 | 3.0 | 2.5 | 2.7 | 3.4 | 3.9 | 4.4 | 5.3 | 5.3 |
Documents — TVS Holdings Ltd