| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 600 | 636 | 632 | 652 | 680 | 695 | 709 | 700 | 729 | 767 | 743 | 764 | |
Growth YoY Revenue Growth YoY% | 16.7 | 17.3 | 10.4 | 12.9 | 13.3 | 9.3 | 12.2 | 7.4 | 7.3 | 10.4 | 4.8 | 9.2 |
| 574 | 601 | 592 | 611 | 636 | 649 | 673 | 661 | 698 | 746 | 700 | 722 | |
| 26 | 35 | 40 | 41 | 44 | 46 | 36 | 39 | 32 | 21 | 43 | 42 | |
OPM OPM% | 4.4 | 5.5 | 6.4 | 6.3 | 6.4 | 6.7 | 5.0 | 5.6 | 4.3 | 2.7 | 5.7 | 5.5 |
| 6 | 9 | 6 | 6 | 7 | 6 | 17 | 5 | 6 | -2 | 7 | 4 | |
Interest Expense Interest ExpenseCr | 6 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 2 | 1 |
Depreciation DepreciationCr | 14 | 15 | 12 | 11 | 12 | 12 | 11 | 11 | 12 | 12 | 12 | 12 |
PBT PBTCr | 12 | 25 | 30 | 33 | 35 | 38 | 39 | 31 | 24 | 5 | 36 | 33 |
| 3 | 4 | 6 | 7 | 7 | 7 | 5 | 2 | 4 | -1 | 9 | 3 | |
| 9 | 21 | 24 | 26 | 28 | 31 | 34 | 29 | 20 | 7 | 27 | 30 | |
Growth YoY PAT Growth YoY% | -1.3 | 332.4 | 150.1 | 106.9 | 205.0 | 51.7 | 41.5 | 13.1 | -29.3 | -78.8 | -19.9 | 4.5 |
NPM NPM% | 1.5 | 3.2 | 3.8 | 3.9 | 4.1 | 4.5 | 4.8 | 4.1 | 2.7 | 0.9 | 3.7 | 4.0 |
| 1.9 | 3.1 | 3.9 | 3.8 | 4.2 | 4.6 | 5.2 | 4.3 | 3.0 | 1.4 | 4.2 | 4.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 600 | 636 | 632 | 652 | 680 | 695 | 709 | 700 | 729 | 767 | 743 | 764 | |
Growth YoY Revenue Growth YoY% | 16.7 | 17.3 | 10.4 | 12.9 | 13.3 | 9.3 | 12.2 | 7.4 | 7.3 | 10.4 | 4.8 | 9.2 |
| 574 | 601 | 592 | 611 | 636 | 649 | 673 | 661 | 698 | 746 | 700 | 722 | |
| 26 | 35 | 40 | 41 | 44 | 46 | 36 | 39 | 32 | 21 | 43 | 42 | |
OPM OPM% | 4.4 | 5.5 | 6.4 | 6.3 | 6.4 | 6.7 | 5.0 | 5.6 | 4.3 | 2.7 | 5.7 | 5.5 |
| 6 | 9 | 6 | 6 | 7 | 6 | 17 | 5 | 6 | -2 | 7 | 4 | |
Interest Expense Interest ExpenseCr | 6 | 4 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 2 | 1 |
Depreciation DepreciationCr | 14 | 15 | 12 | 11 | 12 | 12 | 11 | 11 | 12 | 12 | 12 | 12 |
PBT PBTCr | 12 | 25 | 30 | 33 | 35 | 38 | 39 | 31 | 24 | 5 | 36 | 33 |
| 3 | 4 | 6 | 7 | 7 | 7 | 5 | 2 | 4 | -1 | 9 | 3 | |
| 9 | 21 | 24 | 26 | 28 | 31 | 34 | 29 | 20 | 7 | 27 | 30 | |
Growth YoY PAT Growth YoY% | -1.3 | 332.4 | 150.1 | 106.9 | 205.0 | 51.7 | 41.5 | 13.1 | -29.3 | -78.8 | -19.9 | 4.5 |
NPM NPM% | 1.5 | 3.2 | 3.8 | 3.9 | 4.1 | 4.5 | 4.8 | 4.1 | 2.7 | 0.9 | 3.7 | 4.0 |
| 1.9 | 3.1 | 3.9 | 3.8 | 4.2 | 4.6 | 5.2 | 4.3 | 3.0 | 1.4 | 4.2 | 4.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,324 | 1,210 | 1,484 | 2,099 | 2,444 | 2,736 | 2,940 | 3,004 |
Growth Revenue Growth% | -8.6 | 22.6 | 41.5 | 16.5 | 11.9 | 7.4 | 7.9 | |
| 1,252 | 1,144 | 1,405 | 2,006 | 2,310 | 2,570 | 2,805 | 2,866 | |
| 72 | 66 | 78 | 93 | 134 | 167 | 134 | 137 | |
OPM OPM% | 5.5 | 5.5 | 5.3 | 4.4 | 5.5 | 6.1 | 4.6 | 4.6 |
| 2 | 6 | 14 | 13 | 24 | 36 | 15 | 15 | |
Interest Expense Interest ExpenseCr | 11 | 3 | 5 | 15 | 19 | 10 | 7 | 6 |
Depreciation DepreciationCr | 16 | 15 | 17 | 37 | 54 | 47 | 47 | 48 |
PBT PBTCr | 47 | 54 | 71 | 54 | 85 | 145 | 96 | 98 |
| 6 | 7 | 14 | 20 | 18 | 26 | 13 | 14 | |
PAT PATCr | 41 | 48 | 57 | 35 | 66 | 119 | 83 | 84 |
Growth PAT Growth% | 15.3 | 20.6 | -39.7 | 91.5 | 79.5 | -30.4 | -31.3 | |
NPM NPM% | 3.1 | 3.9 | 3.9 | 1.6 | 2.7 | 4.3 | 2.8 | 2.8 |
| 7.8 | 8.5 | 10.5 | 6.8 | 11.4 | 17.7 | 12.8 | 13.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,324 | 1,210 | 1,484 | 2,099 | 2,444 | 2,736 | 2,940 | 3,004 |
Growth Revenue Growth% | -8.6 | 22.6 | 41.5 | 16.5 | 11.9 | 7.4 | 7.9 | |
| 1,252 | 1,144 | 1,405 | 2,006 | 2,310 | 2,570 | 2,805 | 2,866 | |
| 72 | 66 | 78 | 93 | 134 | 167 | 134 | 137 | |
OPM OPM% | 5.5 | 5.5 | 5.3 | 4.4 | 5.5 | 6.1 | 4.6 | 4.6 |
| 2 | 6 | 14 | 13 | 24 | 36 | 15 | 15 | |
Interest Expense Interest ExpenseCr | 11 | 3 | 5 | 15 | 19 | 10 | 7 | 6 |
Depreciation DepreciationCr | 16 | 15 | 17 | 37 | 54 | 47 | 47 | 48 |
PBT PBTCr | 47 | 54 | 71 | 54 | 85 | 145 | 96 | 98 |
| 6 | 7 | 14 | 20 | 18 | 26 | 13 | 14 | |
PAT PATCr | 41 | 48 | 57 | 35 | 66 | 119 | 83 | 84 |
Growth PAT Growth% | 15.3 | 20.6 | -39.7 | 91.5 | 79.5 | -30.4 | -31.3 | |
NPM NPM% | 3.1 | 3.9 | 3.9 | 1.6 | 2.7 | 4.3 | 2.8 | 2.8 |
| 7.8 | 8.5 | 10.5 | 6.8 | 11.4 | 17.7 | 12.8 | 13.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 53 | 53 | 53 | 53 | 67 | 67 | 67 |
Reserves ReservesCr | 196 | 232 | 288 | 328 | 773 | 891 | 985 |
| 308 | 240 | 381 | 599 | 564 | 491 | 453 | |
| 53 | 47 | 148 | 230 | 125 | 132 | 131 | |
| 614 | 579 | 875 | 1,217 | 1,535 | 1,588 | 1,640 | |
| 429 | 392 | 505 | 702 | 986 | 1,016 | 1,050 | |
| 184 | 188 | 369 | 515 | 549 | 572 | 589 | |
| 614 | 579 | 875 | 1,217 | 1,535 | 1,588 | 1,640 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 53 | 53 | 53 | 53 | 67 | 67 | 67 |
Reserves ReservesCr | 196 | 232 | 288 | 328 | 773 | 891 | 985 |
| 308 | 240 | 381 | 599 | 564 | 491 | 453 | |
| 53 | 47 | 148 | 230 | 125 | 132 | 131 | |
| 614 | 579 | 875 | 1,217 | 1,535 | 1,588 | 1,640 | |
| 429 | 392 | 505 | 702 | 986 | 1,016 | 1,050 | |
| 184 | 188 | 369 | 515 | 549 | 572 | 589 | |
| 614 | 579 | 875 | 1,217 | 1,535 | 1,588 | 1,640 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 129 | 31 | 115 | 103 | 51 | 144 | |
| -17 | -47 | -153 | -356 | 19 | 22 | |
| -85 | 29 | 96 | 223 | -35 | -76 | |
Net Cash Flow Net Cash FlowCr | 27 | 13 | 57 | -31 | 35 | 90 |
Free Cash Flow Free Cash FlowCr | 125 | 18 | 64 | 66 | 38 | 125 |
CFO To PAT CFO To PAT% | 270.2 | 54.2 | 331.7 | 154.9 | 42.7 | 173.5 |
CFO To EBITDA CFO To EBITDA% | 194.5 | 39.7 | 124.0 | 76.5 | 30.5 | 107.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 129 | 31 | 115 | 103 | 51 | 144 | |
| -17 | -47 | -153 | -356 | 19 | 22 | |
| -85 | 29 | 96 | 223 | -35 | -76 | |
Net Cash Flow Net Cash FlowCr | 27 | 13 | 57 | -31 | 35 | 90 |
Free Cash Flow Free Cash FlowCr | 125 | 18 | 64 | 66 | 38 | 125 |
CFO To PAT CFO To PAT% | 270.2 | 54.2 | 331.7 | 154.9 | 42.7 | 173.5 |
CFO To EBITDA CFO To EBITDA% | 194.5 | 39.7 | 124.0 | 76.5 | 30.5 | 107.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,144 | 1,872 | 850 | 1,374 | ||||
Price To Earnings Price To Earnings | 31.6 | 15.8 | 9.9 | 15.8 | ||||
Price To Sales Price To Sales | 0.9 | 0.7 | 0.3 | 0.5 | ||||
Price To Book Price To Book | 2.5 | 1.9 | 0.8 | 1.3 | ||||
EV To EBITDA EV To EBITDA | 15.6 | 10.5 | 4.8 | 8.2 | ||||
GPM GPM% | 96.3 | 94.6 | 88.4 | 80.8 | 93.7 | 94.6 | 94.9 | 94.9 |
OPM OPM% | 5.5 | 5.5 | 5.3 | 4.4 | 5.5 | 6.1 | 4.6 | 4.6 |
NPM NPM% | 3.1 | 3.9 | 3.9 | 1.6 | 2.7 | 4.3 | 2.8 | 2.8 |
ROCE ROCE% | 17.1 | 19.1 | 18.5 | 11.4 | 11.0 | 14.6 | 9.4 | 9.4 |
ROE ROE% | 16.6 | 16.7 | 16.9 | 9.1 | 7.9 | 12.4 | 7.9 | 7.9 |
ROA ROA% | 6.7 | 8.2 | 6.6 | 2.8 | 4.3 | 7.5 | 5.0 | 5.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,144 | 1,872 | 850 | 1,374 | ||||
Price To Earnings Price To Earnings | 31.6 | 15.8 | 9.9 | 15.8 | ||||
Price To Sales Price To Sales | 0.9 | 0.7 | 0.3 | 0.5 | ||||
Price To Book Price To Book | 2.5 | 1.9 | 0.8 | 1.3 | ||||
EV To EBITDA EV To EBITDA | 15.6 | 10.5 | 4.8 | 8.2 | ||||
GPM GPM% | 96.3 | 94.6 | 88.4 | 80.8 | 93.7 | 94.6 | 94.9 | 94.9 |
OPM OPM% | 5.5 | 5.5 | 5.3 | 4.4 | 5.5 | 6.1 | 4.6 | 4.6 |
NPM NPM% | 3.1 | 3.9 | 3.9 | 1.6 | 2.7 | 4.3 | 2.8 | 2.8 |
ROCE ROCE% | 17.1 | 19.1 | 18.5 | 11.4 | 11.0 | 14.6 | 9.4 | 9.4 |
ROE ROE% | 16.6 | 16.7 | 16.9 | 9.1 | 7.9 | 12.4 | 7.9 | 7.9 |
ROA ROA% | 6.7 | 8.2 | 6.6 | 2.8 | 4.3 | 7.5 | 5.0 | 5.0 |
Documents — Updater Services Ltd
Concall Transcript Summaries — Updater Services Ltd