| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 75 | 124 | 100 | 173 | 67 | 122 | 97 | 168 | 80 | 135 | 136 | 243 | |
Growth YoY Revenue Growth YoY% | 13.8 | 9.2 | 1.1 | -6.4 | -10.3 | -1.7 | -2.9 | -2.7 | 18.9 | 10.7 | 40.4 | 44.2 |
| 55 | 69 | 64 | 82 | 68 | 84 | 77 | 92 | 73 | 94 | 96 | 130 | |
| 20 | 54 | 35 | 91 | -1 | 37 | 20 | 77 | 7 | 40 | 40 | 113 | |
OPM OPM% | 27.1 | 44.1 | 35.5 | 52.9 | -1.6 | 30.6 | 20.4 | 45.6 | 9.3 | 29.9 | 29.6 | 46.4 |
| 6 | 6 | 5 | 5 | 4 | 5 | 11 | 11 | 8 | -1 | 10 | 9 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 8 | 10 | 10 | 12 | 15 | 15 | 16 | 17 | 18 | 21 | 28 | 28 |
PBT PBTCr | 18 | 50 | 30 | 83 | -12 | 27 | 15 | 71 | -2 | 18 | 22 | 93 |
| 5 | 13 | 8 | 20 | -27 | 7 | 4 | 18 | 0 | 3 | 6 | 21 | |
| 14 | 37 | 23 | 63 | 15 | 20 | 11 | 53 | -2 | 14 | 16 | 73 | |
Growth YoY PAT Growth YoY% | 28.4 | -4.1 | -35.5 | -25.1 | 8.9 | -45.7 | -51.3 | -16.9 | -111.9 | -28.7 | 49.1 | 38.5 |
NPM NPM% | 18.0 | 30.2 | 22.7 | 36.6 | 21.9 | 16.7 | 11.4 | 31.3 | -2.2 | 10.8 | 12.1 | 30.0 |
| 2.4 | 6.6 | 4.0 | 11.2 | 2.6 | 3.4 | 1.7 | 8.3 | -0.3 | 2.3 | 2.6 | 11.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 75 | 124 | 100 | 173 | 67 | 122 | 97 | 168 | 80 | 135 | 136 | 243 | |
Growth YoY Revenue Growth YoY% | 13.8 | 9.2 | 1.1 | -6.4 | -10.3 | -1.7 | -2.9 | -2.7 | 18.9 | 10.7 | 40.4 | 44.2 |
| 55 | 69 | 64 | 82 | 68 | 84 | 77 | 92 | 73 | 94 | 96 | 130 | |
| 20 | 54 | 35 | 91 | -1 | 37 | 20 | 77 | 7 | 40 | 40 | 113 | |
OPM OPM% | 27.1 | 44.1 | 35.5 | 52.9 | -1.6 | 30.6 | 20.4 | 45.6 | 9.3 | 29.9 | 29.6 | 46.4 |
| 6 | 6 | 5 | 5 | 4 | 5 | 11 | 11 | 8 | -1 | 10 | 9 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 8 | 10 | 10 | 12 | 15 | 15 | 16 | 17 | 18 | 21 | 28 | 28 |
PBT PBTCr | 18 | 50 | 30 | 83 | -12 | 27 | 15 | 71 | -2 | 18 | 22 | 93 |
| 5 | 13 | 8 | 20 | -27 | 7 | 4 | 18 | 0 | 3 | 6 | 21 | |
| 14 | 37 | 23 | 63 | 15 | 20 | 11 | 53 | -2 | 14 | 16 | 73 | |
Growth YoY PAT Growth YoY% | 28.4 | -4.1 | -35.5 | -25.1 | 8.9 | -45.7 | -51.3 | -16.9 | -111.9 | -28.7 | 49.1 | 38.5 |
NPM NPM% | 18.0 | 30.2 | 22.7 | 36.6 | 21.9 | 16.7 | 11.4 | 31.3 | -2.2 | 10.8 | 12.1 | 30.0 |
| 2.4 | 6.6 | 4.0 | 11.2 | 2.6 | 3.4 | 1.7 | 8.3 | -0.3 | 2.3 | 2.6 | 11.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 205 | 263 | 271 | 282 | 271 | 38 | 129 | 429 | 483 | 459 | 519 | 593 |
Growth Revenue Growth% | 12.9 | 28.0 | 3.0 | 4.2 | -4.0 | -85.8 | 234.7 | 233.8 | 12.5 | -5.1 | 13.1 | 30.7 |
| 121 | 196 | 181 | 168 | 167 | 67 | 107 | 218 | 256 | 311 | 354 | 393 | |
| 84 | 67 | 89 | 114 | 104 | -29 | 21 | 211 | 227 | 147 | 165 | 200 | |
OPM OPM% | 41.0 | 25.5 | 33.0 | 40.5 | 38.4 | -74.4 | 16.5 | 49.3 | 47.0 | 32.1 | 31.7 | 33.8 |
| 18 | 12 | 8 | 10 | 31 | 6 | 5 | 23 | 23 | 24 | 28 | 27 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 14 | 29 | 37 | 40 | 42 | 44 | 38 | 35 | 38 | 57 | 83 | 95 |
PBT PBTCr | 87 | 49 | 59 | 84 | 93 | -66 | -13 | 199 | 211 | 114 | 108 | 131 |
| 27 | 15 | 21 | 29 | 28 | -16 | -3 | 50 | 53 | 4 | 27 | 29 | |
PAT PATCr | 60 | 34 | 39 | 55 | 65 | -50 | -9 | 149 | 158 | 109 | 82 | 102 |
Growth PAT Growth% | 18.1 | -43.3 | 13.5 | 43.9 | 16.9 | -177.1 | 81.0 | 1,670.6 | 6.1 | -30.8 | -25.2 | 3.4 |
NPM NPM% | 29.1 | 12.9 | 14.2 | 19.6 | 23.9 | -130.0 | -7.4 | 34.7 | 32.7 | 23.8 | 15.8 | 17.2 |
| 10.6 | 6.0 | 6.8 | 9.8 | 11.5 | -8.8 | -1.7 | 26.3 | 27.9 | 18.6 | 12.9 | 16.1 |
| 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 | 205 | 263 | 271 | 282 | 271 | 38 | 129 | 429 | 483 | 459 | 519 | 593 |
Growth Revenue Growth% | 12.9 | 28.0 | 3.0 | 4.2 | -4.0 | -85.8 | 234.7 | 233.8 | 12.5 | -5.1 | 13.1 | 30.7 |
| 121 | 196 | 181 | 168 | 167 | 67 | 107 | 218 | 256 | 311 | 354 | 393 | |
| 84 | 67 | 89 | 114 | 104 | -29 | 21 | 211 | 227 | 147 | 165 | 200 | |
OPM OPM% | 41.0 | 25.5 | 33.0 | 40.5 | 38.4 | -74.4 | 16.5 | 49.3 | 47.0 | 32.1 | 31.7 | 33.8 |
| 18 | 12 | 8 | 10 | 31 | 6 | 5 | 23 | 23 | 24 | 28 | 27 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 14 | 29 | 37 | 40 | 42 | 44 | 38 | 35 | 38 | 57 | 83 | 95 |
PBT PBTCr | 87 | 49 | 59 | 84 | 93 | -66 | -13 | 199 | 211 | 114 | 108 | 131 |
| 27 | 15 | 21 | 29 | 28 | -16 | -3 | 50 | 53 | 4 | 27 | 29 | |
PAT PATCr | 60 | 34 | 39 | 55 | 65 | -50 | -9 | 149 | 158 | 109 | 82 | 102 |
Growth PAT Growth% | 18.1 | -43.3 | 13.5 | 43.9 | 16.9 | -177.1 | 81.0 | 1,670.6 | 6.1 | -30.8 | -25.2 | 3.4 |
NPM NPM% | 29.1 | 12.9 | 14.2 | 19.6 | 23.9 | -130.0 | -7.4 | 34.7 | 32.7 | 23.8 | 15.8 | 17.2 |
| 10.6 | 6.0 | 6.8 | 9.8 | 11.5 | -8.8 | -1.7 | 26.3 | 27.9 | 18.6 | 12.9 | 16.1 |
| 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 | 57 | 57 | 57 | 57 | 57 | 57 | 57 | 57 | 57 | 63 | 63 |
Reserves ReservesCr | 347 | 684 | 716 | 762 | 802 | 753 | 744 | 893 | 1,038 | 1,660 | 1,733 |
| 45 | 74 | 84 | 85 | 34 | 30 | 38 | 38 | 56 | 73 | 77 | |
| 8 | 82 | 72 | 71 | 88 | 72 | 67 | 88 | 88 | 65 | 74 | |
| 455 | 897 | 929 | 974 | 981 | 911 | 906 | 1,076 | 1,238 | 1,862 | 1,947 | |
| 128 | 106 | 73 | 130 | 150 | 117 | 131 | 287 | 250 | 617 | 483 | |
| 327 | 791 | 855 | 844 | 831 | 794 | 774 | 790 | 989 | 1,245 | 1,464 | |
| 455 | 897 | 929 | 974 | 981 | 911 | 906 | 1,076 | 1,238 | 1,862 | 1,947 |
| 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 | 57 | 57 | 57 | 57 | 57 | 57 | 57 | 57 | 57 | 63 | 63 |
Reserves ReservesCr | 347 | 684 | 716 | 762 | 802 | 753 | 744 | 893 | 1,038 | 1,660 | 1,733 |
| 45 | 74 | 84 | 85 | 34 | 30 | 38 | 38 | 56 | 73 | 77 | |
| 8 | 82 | 72 | 71 | 88 | 72 | 67 | 88 | 88 | 65 | 74 | |
| 455 | 897 | 929 | 974 | 981 | 911 | 906 | 1,076 | 1,238 | 1,862 | 1,947 | |
| 128 | 106 | 73 | 130 | 150 | 117 | 131 | 287 | 250 | 617 | 483 | |
| 327 | 791 | 855 | 844 | 831 | 794 | 774 | 790 | 989 | 1,245 | 1,464 | |
| 455 | 897 | 929 | 974 | 981 | 911 | 906 | 1,076 | 1,238 | 1,862 | 1,947 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 73 | 68 | 84 | 51 | 73 | -24 | 21 | 192 | 178 | 123 | 135 | |
| -19 | -100 | -38 | -59 | -44 | 44 | -36 | -164 | -158 | -645 | -125 | |
| -29 | 7 | -24 | -13 | -28 | -2 | -2 | -8 | -16 | 512 | -12 | |
Net Cash Flow Net Cash FlowCr | 25 | -25 | 22 | -22 | 1 | 18 | -16 | 20 | 4 | -10 | -2 |
Free Cash Flow Free Cash FlowCr | -73 | -45 | -20 | 24 | 52 | -32 | 11 | 148 | -45 | -205 | -162 |
CFO To PAT CFO To PAT% | 121.9 | 199.9 | 218.4 | 92.3 | 112.3 | 48.9 | -225.7 | 129.1 | 112.5 | 112.1 | 164.9 |
CFO To EBITDA CFO To EBITDA% | 86.6 | 101.2 | 94.3 | 44.7 | 69.8 | 85.4 | 100.6 | 90.9 | 78.2 | 83.3 | 81.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 73 | 68 | 84 | 51 | 73 | -24 | 21 | 192 | 178 | 123 | 135 | |
| -19 | -100 | -38 | -59 | -44 | 44 | -36 | -164 | -158 | -645 | -125 | |
| -29 | 7 | -24 | -13 | -28 | -2 | -2 | -8 | -16 | 512 | -12 | |
Net Cash Flow Net Cash FlowCr | 25 | -25 | 22 | -22 | 1 | 18 | -16 | 20 | 4 | -10 | -2 |
Free Cash Flow Free Cash FlowCr | -73 | -45 | -20 | 24 | 52 | -32 | 11 | 148 | -45 | -205 | -162 |
CFO To PAT CFO To PAT% | 121.9 | 199.9 | 218.4 | 92.3 | 112.3 | 48.9 | -225.7 | 129.1 | 112.5 | 112.1 | 164.9 |
CFO To EBITDA CFO To EBITDA% | 86.6 | 101.2 | 94.3 | 44.7 | 69.8 | 85.4 | 100.6 | 90.9 | 78.2 | 83.3 | 81.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,196 | 2,188 | 1,926 | 1,759 | 789 | 1,089 | 1,333 | 2,422 | 5,601 | 4,133 | 3,067 | 3,244 |
Price To Earnings Price To Earnings | 36.7 | 65.4 | 50.0 | 31.7 | 12.2 | 16.3 | 35.5 | 37.8 | 37.5 | 31.8 | ||
Price To Sales Price To Sales | 10.7 | 8.3 | 7.1 | 6.2 | 2.9 | 28.3 | 10.4 | 5.6 | 11.6 | 9.0 | 5.9 | 5.5 |
Price To Book Price To Book | 5.5 | 3.0 | 2.5 | 2.1 | 0.9 | 1.4 | 1.7 | 2.5 | 5.1 | 2.4 | 1.7 | 1.8 |
EV To EBITDA EV To EBITDA | 25.8 | 32.8 | 21.3 | 15.0 | 7.1 | -36.9 | 60.9 | 10.8 | 24.1 | 25.2 | 18.5 | 16.1 |
GPM GPM% | 75.8 | 71.9 | 69.5 | 68.9 | 67.2 | 29.2 | 57.2 | 71.9 | 71.3 | 67.2 | 66.2 | 66.2 |
OPM OPM% | 41.0 | 25.5 | 33.0 | 40.5 | 38.4 | -74.4 | 16.5 | 49.3 | 47.0 | 32.1 | 31.7 | 33.8 |
NPM NPM% | 29.1 | 12.9 | 14.2 | 19.6 | 23.9 | -130.0 | -7.4 | 34.7 | 32.7 | 23.8 | 15.8 | 17.2 |
ROCE ROCE% | 21.6 | 6.6 | 7.8 | 10.3 | 10.8 | -8.1 | -1.6 | 20.9 | 19.3 | 6.6 | 6.0 | 6.0 |
ROE ROE% | 14.8 | 4.6 | 5.0 | 6.8 | 7.5 | -6.2 | -1.2 | 15.7 | 14.4 | 6.3 | 4.5 | 4.5 |
ROA ROA% | 13.1 | 3.8 | 4.2 | 5.7 | 6.6 | -5.5 | -1.1 | 13.8 | 12.8 | 5.9 | 4.2 | 4.2 |
| 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 | 2,196 | 2,188 | 1,926 | 1,759 | 789 | 1,089 | 1,333 | 2,422 | 5,601 | 4,133 | 3,067 | 3,244 |
Price To Earnings Price To Earnings | 36.7 | 65.4 | 50.0 | 31.7 | 12.2 | 16.3 | 35.5 | 37.8 | 37.5 | 31.8 | ||
Price To Sales Price To Sales | 10.7 | 8.3 | 7.1 | 6.2 | 2.9 | 28.3 | 10.4 | 5.6 | 11.6 | 9.0 | 5.9 | 5.5 |
Price To Book Price To Book | 5.5 | 3.0 | 2.5 | 2.1 | 0.9 | 1.4 | 1.7 | 2.5 | 5.1 | 2.4 | 1.7 | 1.8 |
EV To EBITDA EV To EBITDA | 25.8 | 32.8 | 21.3 | 15.0 | 7.1 | -36.9 | 60.9 | 10.8 | 24.1 | 25.2 | 18.5 | 16.1 |
GPM GPM% | 75.8 | 71.9 | 69.5 | 68.9 | 67.2 | 29.2 | 57.2 | 71.9 | 71.3 | 67.2 | 66.2 | 66.2 |
OPM OPM% | 41.0 | 25.5 | 33.0 | 40.5 | 38.4 | -74.4 | 16.5 | 49.3 | 47.0 | 32.1 | 31.7 | 33.8 |
NPM NPM% | 29.1 | 12.9 | 14.2 | 19.6 | 23.9 | -130.0 | -7.4 | 34.7 | 32.7 | 23.8 | 15.8 | 17.2 |
ROCE ROCE% | 21.6 | 6.6 | 7.8 | 10.3 | 10.8 | -8.1 | -1.6 | 20.9 | 19.3 | 6.6 | 6.0 | 6.0 |
ROE ROE% | 14.8 | 4.6 | 5.0 | 6.8 | 7.5 | -6.2 | -1.2 | 15.7 | 14.4 | 6.3 | 4.5 | 4.5 |
ROA ROA% | 13.1 | 3.8 | 4.2 | 5.7 | 6.6 | -5.5 | -1.1 | 13.8 | 12.8 | 5.9 | 4.2 | 4.2 |
Documents — Wonderla Holidays Ltd
Concall Transcript Summaries — Wonderla Holidays Ltd