| Quarter | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 190 | 221 | 244 | 305 | 380 | 447 | |
Growth YoY Revenue Growth YoY% | 28.3 | 38.2 | 55.8 | 46.6 | ||
| 168 | 199 | 223 | 272 | 336 | 397 | |
| 22 | 21 | 21 | 33 | 44 | 50 | |
OPM OPM% | 11.4 | 9.6 | 8.7 | 10.7 | 11.5 | 11.2 |
| 0 | 3 | 2 | 4 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 3 | 4 | 7 | 7 |
Depreciation DepreciationCr | 5 | 6 | 6 | 15 | 21 | 26 |
PBT PBTCr | 20 | 23 | 20 | 32 | 40 | 45 |
| 4 | 5 | 3 | 4 | 6 | 4 | |
| 11 | 12 | 10 | 13 | 14 | 17 | |
Growth YoY PAT Growth YoY% | -9.2 | 9.8 | 37.0 | 31.7 | ||
NPM NPM% | 6.0 | 5.4 | 4.2 | 4.3 | 3.7 | 3.8 |
| 0.0 | 6.5 | 4.8 | 5.5 | 5.9 | 7.2 |
| Quarter | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 190 | 221 | 244 | 305 | 380 | 447 | |
Growth YoY Revenue Growth YoY% | 28.3 | 38.2 | 55.8 | 46.6 | ||
| 168 | 199 | 223 | 272 | 336 | 397 | |
| 22 | 21 | 21 | 33 | 44 | 50 | |
OPM OPM% | 11.4 | 9.6 | 8.7 | 10.7 | 11.5 | 11.2 |
| 0 | 3 | 2 | 4 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 3 | 4 | 7 | 7 |
Depreciation DepreciationCr | 5 | 6 | 6 | 15 | 21 | 26 |
PBT PBTCr | 20 | 23 | 20 | 32 | 40 | 45 |
| 4 | 5 | 3 | 4 | 6 | 4 | |
| 11 | 12 | 10 | 13 | 14 | 17 | |
Growth YoY PAT Growth YoY% | -9.2 | 9.8 | 37.0 | 31.7 | ||
NPM NPM% | 6.0 | 5.4 | 4.2 | 4.3 | 3.7 | 3.8 |
| 0.0 | 6.5 | 4.8 | 5.5 | 5.9 | 7.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 42 | 42 | 89 | 250 | 411 | 549 | 827 |
Growth Revenue Growth% | 0.0 | 109.7 | 181.6 | 64.5 | 33.6 | 50.7 | |
| 39 | 39 | 83 | 231 | 368 | 495 | 733 | |
| 3 | 3 | 6 | 19 | 43 | 54 | 94 | |
OPM OPM% | 7.1 | 7.1 | 6.9 | 7.4 | 10.4 | 9.8 | 11.3 |
| 2 | 2 | 1 | 0 | 4 | 6 | 6 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 4 | 7 | 14 |
Depreciation DepreciationCr | 2 | 2 | 2 | 4 | 12 | 22 | 47 |
PBT PBTCr | 2 | 2 | 5 | 14 | 32 | 31 | 38 |
| 0 | 0 | 1 | 3 | 8 | 8 | 9 | |
PAT PATCr | 2 | 2 | 4 | 10 | 24 | 23 | 29 |
Growth PAT Growth% | 0.0 | 111.3 | 175.1 | 130.5 | -1.9 | 26.2 | |
NPM NPM% | 4.2 | 4.2 | 4.2 | 4.1 | 5.8 | 4.3 | 3.6 |
| 1.1 | 1.1 | 2.3 | 6.0 | 13.1 | 9.8 | 12.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 42 | 42 | 89 | 250 | 411 | 549 | 827 |
Growth Revenue Growth% | 0.0 | 109.7 | 181.6 | 64.5 | 33.6 | 50.7 | |
| 39 | 39 | 83 | 231 | 368 | 495 | 733 | |
| 3 | 3 | 6 | 19 | 43 | 54 | 94 | |
OPM OPM% | 7.1 | 7.1 | 6.9 | 7.4 | 10.4 | 9.8 | 11.3 |
| 2 | 2 | 1 | 0 | 4 | 6 | 6 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 4 | 7 | 14 |
Depreciation DepreciationCr | 2 | 2 | 2 | 4 | 12 | 22 | 47 |
PBT PBTCr | 2 | 2 | 5 | 14 | 32 | 31 | 38 |
| 0 | 0 | 1 | 3 | 8 | 8 | 9 | |
PAT PATCr | 2 | 2 | 4 | 10 | 24 | 23 | 29 |
Growth PAT Growth% | 0.0 | 111.3 | 175.1 | 130.5 | -1.9 | 26.2 | |
NPM NPM% | 4.2 | 4.2 | 4.2 | 4.1 | 5.8 | 4.3 | 3.6 |
| 1.1 | 1.1 | 2.3 | 6.0 | 13.1 | 9.8 | 12.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 24 | 24 |
Reserves ReservesCr | 22 | 22 | 25 | 37 | 125 | 148 |
| 26 | 26 | 28 | 57 | 77 | 124 | |
| 2 | 2 | 4 | 21 | 17 | 84 | |
| 53 | 53 | 60 | 118 | 243 | 379 | |
| 37 | 37 | 42 | 76 | 197 | 239 | |
| 16 | 16 | 18 | 42 | 46 | 140 | |
| 53 | 53 | 60 | 118 | 243 | 379 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 24 | 24 |
Reserves ReservesCr | 22 | 22 | 25 | 37 | 125 | 148 |
| 26 | 26 | 28 | 57 | 77 | 124 | |
| 2 | 2 | 4 | 21 | 17 | 84 | |
| 53 | 53 | 60 | 118 | 243 | 379 | |
| 37 | 37 | 42 | 76 | 197 | 239 | |
| 16 | 16 | 18 | 42 | 46 | 140 | |
| 53 | 53 | 60 | 118 | 243 | 379 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 12 | 12 | -3 | -8 | 14 | 0 | 52 | |
| -3 | -3 | -2 | -13 | -88 | -28 | -68 | |
| -4 | -4 | -3 | 24 | 83 | 45 | 30 | |
Net Cash Flow Net Cash FlowCr | 5 | 5 | -8 | 3 | 8 | 18 | 14 |
Free Cash Flow Free Cash FlowCr | 9 | 9 | -5 | -21 | 3 | -72 | |
CFO To PAT CFO To PAT% | 687.4 | 687.4 | -75.0 | -78.6 | 57.8 | 0.9 | 175.1 |
CFO To EBITDA CFO To EBITDA% | 406.3 | 406.3 | -46.0 | -43.8 | 32.1 | 0.4 | 55.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 12 | 12 | -3 | -8 | 14 | 0 | 52 | |
| -3 | -3 | -2 | -13 | -88 | -28 | -68 | |
| -4 | -4 | -3 | 24 | 83 | 45 | 30 | |
Net Cash Flow Net Cash FlowCr | 5 | 5 | -8 | 3 | 8 | 18 | 14 |
Free Cash Flow Free Cash FlowCr | 9 | 9 | -5 | -21 | 3 | -72 | |
CFO To PAT CFO To PAT% | 687.4 | 687.4 | -75.0 | -78.6 | 57.8 | 0.9 | 175.1 |
CFO To EBITDA CFO To EBITDA% | 406.3 | 406.3 | -46.0 | -43.8 | 32.1 | 0.4 | 55.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 447 | 349 | 181 | 243 | ||||
Price To Earnings Price To Earnings | 18.8 | 14.9 | 6.1 | 7.8 | ||||
Price To Sales Price To Sales | 1.1 | 0.6 | 0.2 | 0.3 | ||||
Price To Book Price To Book | 3.0 | 2.0 | 0.9 | 1.2 | ||||
EV To EBITDA EV To EBITDA | 8.6 | 7.0 | 3.5 | |||||
GPM GPM% | 31.8 | 31.8 | 26.3 | 21.0 | 21.7 | 20.9 | ||
OPM OPM% | 7.1 | 7.1 | 6.9 | 7.4 | 10.4 | 9.8 | 11.3 | 11.3 |
NPM NPM% | 4.2 | 4.2 | 4.2 | 4.1 | 5.8 | 4.3 | 3.6 | 3.6 |
ROCE ROCE% | 9.0 | 9.0 | 17.6 | 22.8 | 20.1 | 13.7 | ||
ROE ROE% | 7.2 | 7.2 | 13.3 | 25.4 | 16.0 | 13.6 | ||
ROA ROA% | 3.4 | 3.4 | 6.3 | 8.7 | 9.8 | 6.2 | ||
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 447 | 349 | 181 | 243 | ||||
Price To Earnings Price To Earnings | 18.8 | 14.9 | 6.1 | 7.8 | ||||
Price To Sales Price To Sales | 1.1 | 0.6 | 0.2 | 0.3 | ||||
Price To Book Price To Book | 3.0 | 2.0 | 0.9 | 1.2 | ||||
EV To EBITDA EV To EBITDA | 8.6 | 7.0 | 3.5 | |||||
GPM GPM% | 31.8 | 31.8 | 26.3 | 21.0 | 21.7 | 20.9 | ||
OPM OPM% | 7.1 | 7.1 | 6.9 | 7.4 | 10.4 | 9.8 | 11.3 | 11.3 |
NPM NPM% | 4.2 | 4.2 | 4.2 | 4.1 | 5.8 | 4.3 | 3.6 | 3.6 |
ROCE ROCE% | 9.0 | 9.0 | 17.6 | 22.8 | 20.1 | 13.7 | ||
ROE ROE% | 7.2 | 7.2 | 13.3 | 25.4 | 16.0 | 13.6 | ||
ROA ROA% | 3.4 | 3.4 | 6.3 | 8.7 | 9.8 | 6.2 | ||
Documents — Wise Travel India Ltd
Concall Transcript Summaries — Wise Travel India Ltd