| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 38 | 55 | 46 | 60 | 64 | 66 | 65 | 70 | 72 | 75 | 74 | 82 | |
Growth YoY Revenue Growth YoY% | 137.2 | 155.9 | 33.0 | 77.4 | 69.0 | 19.9 | 42.8 | 17.1 | 13.5 | 13.9 | 13.1 | 15.8 |
| 31 | 49 | 39 | 51 | 57 | 58 | 53 | 61 | 62 | 62 | 59 | 67 | |
| 7 | 6 | 7 | 9 | 7 | 8 | 12 | 10 | 10 | 13 | 15 | 15 | |
OPM OPM% | 17.6 | 10.9 | 14.6 | 14.9 | 10.7 | 12.5 | 19.0 | 14.2 | 14.4 | 17.9 | 20.2 | 18.5 |
| 0 | 0 | 0 | 0 | 3 | 2 | 2 | 0 | 3 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 2 | 1 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 3 | 3 | 2 | 1 | 7 | 3 | 3 | 5 | 5 | 5 |
PBT PBTCr | 5 | 5 | 4 | 6 | 7 | 8 | 7 | 7 | 8 | 8 | 9 | 8 |
| 0 | 0 | -1 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 1 | |
| 5 | 5 | 5 | 6 | 7 | 7 | 6 | 6 | 7 | 6 | 6 | 7 | |
Growth YoY PAT Growth YoY% | 120.2 | 40.9 | 14.4 | 62.1 | 28.1 | 63.0 | 28.1 | 12.7 | 10.2 | -16.2 | 4.0 | 13.8 |
NPM NPM% | 13.6 | 8.2 | 10.3 | 9.5 | 10.3 | 11.1 | 9.2 | 9.2 | 10.0 | 8.2 | 8.5 | 9.0 |
| 1.9 | 1.4 | 0.1 | 0.1 | 0.8 | 0.9 | 0.7 | 7.6 | 0.8 | 0.7 | 0.7 | 0.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 38 | 55 | 46 | 60 | 64 | 66 | 65 | 70 | 72 | 75 | 74 | 82 | |
Growth YoY Revenue Growth YoY% | 137.2 | 155.9 | 33.0 | 77.4 | 69.0 | 19.9 | 42.8 | 17.1 | 13.5 | 13.9 | 13.1 | 15.8 |
| 31 | 49 | 39 | 51 | 57 | 58 | 53 | 61 | 62 | 62 | 59 | 67 | |
| 7 | 6 | 7 | 9 | 7 | 8 | 12 | 10 | 10 | 13 | 15 | 15 | |
OPM OPM% | 17.6 | 10.9 | 14.6 | 14.9 | 10.7 | 12.5 | 19.0 | 14.2 | 14.4 | 17.9 | 20.2 | 18.5 |
| 0 | 0 | 0 | 0 | 3 | 2 | 2 | 0 | 3 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 2 | 1 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 3 | 3 | 2 | 1 | 7 | 3 | 3 | 5 | 5 | 5 |
PBT PBTCr | 5 | 5 | 4 | 6 | 7 | 8 | 7 | 7 | 8 | 8 | 9 | 8 |
| 0 | 0 | -1 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 1 | |
| 5 | 5 | 5 | 6 | 7 | 7 | 6 | 6 | 7 | 6 | 6 | 7 | |
Growth YoY PAT Growth YoY% | 120.2 | 40.9 | 14.4 | 62.1 | 28.1 | 63.0 | 28.1 | 12.7 | 10.2 | -16.2 | 4.0 | 13.8 |
NPM NPM% | 13.6 | 8.2 | 10.3 | 9.5 | 10.3 | 11.1 | 9.2 | 9.2 | 10.0 | 8.2 | 8.5 | 9.0 |
| 1.9 | 1.4 | 0.1 | 0.1 | 0.8 | 0.9 | 0.7 | 7.6 | 0.8 | 0.7 | 0.7 | 0.9 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 20 | 37 | 46 | 41 | 57 | 42 | 83 | 155 | 255 | 292 | 303 |
Growth Revenue Growth% | 81.5 | 25.5 | -12.3 | 40.6 | -27.0 | 99.0 | 87.6 | 64.3 | 14.4 | 14.1 | |
| 15 | 29 | 36 | 34 | 45 | 31 | 66 | 134 | 219 | 243 | 249 | |
| 5 | 8 | 10 | 7 | 12 | 11 | 17 | 21 | 36 | 49 | 54 | |
OPM OPM% | 25.0 | 21.7 | 22.5 | 16.4 | 21.6 | 26.0 | 20.6 | 13.8 | 14.3 | 16.7 | 17.8 |
| 0 | 1 | 1 | 2 | 2 | 1 | 1 | 2 | 7 | 5 | 5 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 6 | 7 |
Depreciation DepreciationCr | 1 | 1 | 2 | 2 | 4 | 3 | 3 | 6 | 13 | 16 | 19 |
PBT PBTCr | 4 | 7 | 9 | 5 | 9 | 8 | 14 | 16 | 28 | 32 | 33 |
| 1 | 1 | 1 | 1 | 1 | 2 | 3 | 0 | 2 | 6 | 6 | |
PAT PATCr | 3 | 6 | 7 | 4 | 8 | 6 | 11 | 16 | 26 | 26 | 27 |
Growth PAT Growth% | 87.5 | 27.9 | -44.8 | 102.0 | -25.4 | 80.8 | 46.0 | 59.2 | 1.8 | 2.3 | |
NPM NPM% | 15.1 | 15.6 | 15.9 | 10.0 | 14.4 | 14.7 | 13.3 | 10.4 | 10.1 | 8.9 | 8.9 |
| 14.7 | 3.5 | 3.1 | 1.7 | 3.4 | 2.5 | 4.6 | 0.5 | 3.0 | 0.3 | 3.2 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 20 | 37 | 46 | 41 | 57 | 42 | 83 | 155 | 255 | 292 | 303 |
Growth Revenue Growth% | 81.5 | 25.5 | -12.3 | 40.6 | -27.0 | 99.0 | 87.6 | 64.3 | 14.4 | 14.1 | |
| 15 | 29 | 36 | 34 | 45 | 31 | 66 | 134 | 219 | 243 | 249 | |
| 5 | 8 | 10 | 7 | 12 | 11 | 17 | 21 | 36 | 49 | 54 | |
OPM OPM% | 25.0 | 21.7 | 22.5 | 16.4 | 21.6 | 26.0 | 20.6 | 13.8 | 14.3 | 16.7 | 17.8 |
| 0 | 1 | 1 | 2 | 2 | 1 | 1 | 2 | 7 | 5 | 5 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 6 | 7 |
Depreciation DepreciationCr | 1 | 1 | 2 | 2 | 4 | 3 | 3 | 6 | 13 | 16 | 19 |
PBT PBTCr | 4 | 7 | 9 | 5 | 9 | 8 | 14 | 16 | 28 | 32 | 33 |
| 1 | 1 | 1 | 1 | 1 | 2 | 3 | 0 | 2 | 6 | 6 | |
PAT PATCr | 3 | 6 | 7 | 4 | 8 | 6 | 11 | 16 | 26 | 26 | 27 |
Growth PAT Growth% | 87.5 | 27.9 | -44.8 | 102.0 | -25.4 | 80.8 | 46.0 | 59.2 | 1.8 | 2.3 | |
NPM NPM% | 15.1 | 15.6 | 15.9 | 10.0 | 14.4 | 14.7 | 13.3 | 10.4 | 10.1 | 8.9 | 8.9 |
| 14.7 | 3.5 | 3.1 | 1.7 | 3.4 | 2.5 | 4.6 | 0.5 | 3.0 | 0.3 | 3.2 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 6 | 6 | 12 | 12 | 12 | 12 | 42 | 85 | 85 |
Reserves ReservesCr | 4 | 22 | 30 | 38 | 46 | 54 | 70 | 112 | 105 | 143 |
| 11 | 12 | 15 | 19 | 23 | 18 | 27 | 37 | 59 | 135 | |
| 2 | 1 | 1 | 3 | 3 | 2 | 1 | 2 | 4 | 57 | |
| 16 | 41 | 52 | 72 | 84 | 86 | 130 | 198 | 254 | 421 | |
| 10 | 31 | 43 | 13 | 27 | 31 | 72 | 98 | 159 | 208 | |
| 6 | 10 | 9 | 59 | 57 | 56 | 58 | 100 | 95 | 213 | |
| 16 | 41 | 52 | 72 | 84 | 86 | 130 | 198 | 254 | 421 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 6 | 6 | 12 | 12 | 12 | 12 | 42 | 85 | 85 |
Reserves ReservesCr | 4 | 22 | 30 | 38 | 46 | 54 | 70 | 112 | 105 | 143 |
| 11 | 12 | 15 | 19 | 23 | 18 | 27 | 37 | 59 | 135 | |
| 2 | 1 | 1 | 3 | 3 | 2 | 1 | 2 | 4 | 57 | |
| 16 | 41 | 52 | 72 | 84 | 86 | 130 | 198 | 254 | 421 | |
| 10 | 31 | 43 | 13 | 27 | 31 | 72 | 98 | 159 | 208 | |
| 6 | 10 | 9 | 59 | 57 | 56 | 58 | 100 | 95 | 213 | |
| 16 | 41 | 52 | 72 | 84 | 86 | 130 | 198 | 254 | 421 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| -5 | -8 | 49 | -3 | 2 | -15 | 7 | 8 | 60 | |
| -5 | 0 | -49 | 3 | 0 | 1 | -44 | 9 | -71 | |
| 19 | -1 | -1 | -1 | -2 | 18 | 41 | -15 | 7 | |
Net Cash Flow Net Cash FlowCr | 10 | -9 | -1 | 0 | 0 | 3 | 4 | 2 | -4 |
Free Cash Flow Free Cash FlowCr | -10 | -9 | -1 | -1 | 1 | -16 | -34 | 5 | |
CFO To PAT CFO To PAT% | -80.3 | -107.0 | 1,214.2 | -33.0 | 37.9 | -139.5 | 44.3 | 33.0 | 228.6 |
CFO To EBITDA CFO To EBITDA% | -57.7 | -75.5 | 739.6 | -22.0 | 21.4 | -90.3 | 33.3 | 23.3 | 122.4 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| -5 | -8 | 49 | -3 | 2 | -15 | 7 | 8 | 60 | |
| -5 | 0 | -49 | 3 | 0 | 1 | -44 | 9 | -71 | |
| 19 | -1 | -1 | -1 | -2 | 18 | 41 | -15 | 7 | |
Net Cash Flow Net Cash FlowCr | 10 | -9 | -1 | 0 | 0 | 3 | 4 | 2 | -4 |
Free Cash Flow Free Cash FlowCr | -10 | -9 | -1 | -1 | 1 | -16 | -34 | 5 | |
CFO To PAT CFO To PAT% | -80.3 | -107.0 | 1,214.2 | -33.0 | 37.9 | -139.5 | 44.3 | 33.0 | 228.6 |
CFO To EBITDA CFO To EBITDA% | -57.7 | -75.5 | 739.6 | -22.0 | 21.4 | -90.3 | 33.3 | 23.3 | 122.4 |
| Financial Year | 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 | 107 | 116 | 69 | 325 | 106 | 2,391 | 3,034 | 67 | 240 | 313 | |
Price To Earnings Price To Earnings | 18.7 | 15.8 | 17.2 | 39.7 | 17.3 | 21.7 | 192.5 | 25.3 | 9.2 | 11.6 | |
Price To Sales Price To Sales | 2.9 | 2.5 | 1.7 | 5.7 | 2.5 | 28.9 | 19.5 | 0.3 | 0.8 | 1.0 | |
Price To Book Price To Book | 3.8 | 3.2 | 1.4 | 5.6 | 1.6 | 2.9 | 19.7 | 3.5 | 1.1 | 1.4 | |
EV To EBITDA EV To EBITDA | 12.2 | 11.3 | 11.7 | 27.3 | 10.4 | 140.3 | 141.5 | 2.1 | 6.4 | 7.3 | |
GPM GPM% | 65.6 | 56.5 | 53.6 | 41.2 | 36.4 | 48.7 | 40.3 | 26.9 | 27.4 | ||
OPM OPM% | 25.0 | 21.7 | 22.5 | 16.4 | 21.6 | 26.0 | 20.6 | 13.8 | 14.3 | 16.7 | 17.8 |
NPM NPM% | 15.1 | 15.6 | 15.9 | 10.0 | 14.4 | 14.7 | 13.3 | 10.4 | 10.1 | 8.9 | 8.9 |
ROCE ROCE% | 53.2 | 23.1 | 22.1 | 10.4 | 15.0 | 11.6 | 17.0 | 10.2 | 14.2 | 12.1 | 12.1 |
ROE ROE% | 81.4 | 20.2 | 20.2 | 8.1 | 14.2 | 9.2 | 13.4 | 10.5 | 13.5 | 11.4 | 11.4 |
ROA ROA% | 18.9 | 13.9 | 14.1 | 5.7 | 9.8 | 7.1 | 8.5 | 8.1 | 10.1 | 6.2 | 6.2 |
| Financial Year | 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 | 107 | 116 | 69 | 325 | 106 | 2,391 | 3,034 | 67 | 240 | 313 | |
Price To Earnings Price To Earnings | 18.7 | 15.8 | 17.2 | 39.7 | 17.3 | 21.7 | 192.5 | 25.3 | 9.2 | 11.6 | |
Price To Sales Price To Sales | 2.9 | 2.5 | 1.7 | 5.7 | 2.5 | 28.9 | 19.5 | 0.3 | 0.8 | 1.0 | |
Price To Book Price To Book | 3.8 | 3.2 | 1.4 | 5.6 | 1.6 | 2.9 | 19.7 | 3.5 | 1.1 | 1.4 | |
EV To EBITDA EV To EBITDA | 12.2 | 11.3 | 11.7 | 27.3 | 10.4 | 140.3 | 141.5 | 2.1 | 6.4 | 7.3 | |
GPM GPM% | 65.6 | 56.5 | 53.6 | 41.2 | 36.4 | 48.7 | 40.3 | 26.9 | 27.4 | ||
OPM OPM% | 25.0 | 21.7 | 22.5 | 16.4 | 21.6 | 26.0 | 20.6 | 13.8 | 14.3 | 16.7 | 17.8 |
NPM NPM% | 15.1 | 15.6 | 15.9 | 10.0 | 14.4 | 14.7 | 13.3 | 10.4 | 10.1 | 8.9 | 8.9 |
ROCE ROCE% | 53.2 | 23.1 | 22.1 | 10.4 | 15.0 | 11.6 | 17.0 | 10.2 | 14.2 | 12.1 | 12.1 |
ROE ROE% | 81.4 | 20.2 | 20.2 | 8.1 | 14.2 | 9.2 | 13.4 | 10.5 | 13.5 | 11.4 | 11.4 |
ROA ROA% | 18.9 | 13.9 | 14.1 | 5.7 | 9.8 | 7.1 | 8.5 | 8.1 | 10.1 | 6.2 | 6.2 |
Documents — Vertoz Ltd
Concall Transcript Summaries — Vertoz Ltd