| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,377 | 3,777 | 523 | 528 | 590 | 489 | 521 | 573 | 642 | 531 | 630 | 633 | |
Growth YoY Revenue Growth YoY% | 3.5 | -5.4 | -87.3 | -87.5 | -86.5 | -87.0 | -0.3 | 8.6 | 8.9 | 8.6 | 20.9 | 10.4 |
| 3,697 | 3,224 | 413 | 445 | 432 | 421 | 428 | 472 | 451 | 494 | 576 | 535 | |
| 680 | 553 | 110 | 83 | 157 | 68 | 93 | 101 | 191 | 38 | 54 | 98 | |
OPM OPM% | 15.5 | 14.6 | 21.0 | 15.7 | 26.7 | 14.0 | 17.8 | 17.6 | 29.8 | 7.1 | 8.6 | 15.5 |
| 17 | 18 | 29 | 17 | 24 | 27 | 31 | 27 | 39 | 33 | 20 | 25 | |
Interest Expense Interest ExpenseCr | 119 | 106 | 10 | 10 | 10 | 11 | 13 | 12 | 13 | 11 | 14 | 12 |
Depreciation DepreciationCr | 122 | 114 | 17 | 17 | 17 | 17 | 17 | 16 | 16 | 16 | 17 | 16 |
PBT PBTCr | 452 | 3,431 | 111 | 73 | 154 | 80 | 93 | 99 | 201 | 33 | 44 | 95 |
| 146 | 369 | 28 | 21 | 31 | 23 | 26 | 28 | 39 | 7 | 18 | 26 | |
| 307 | 3,062 | 83 | 52 | 123 | 56 | 67 | 72 | 161 | 25 | 26 | 69 | |
Growth YoY PAT Growth YoY% | 46.2 | 1,027.1 | -75.9 | -73.7 | -59.8 | -98.2 | -19.3 | 36.5 | 30.9 | -55.0 | -61.7 | -3.5 |
NPM NPM% | 7.0 | 81.1 | 15.9 | 9.9 | 20.9 | 11.5 | 12.9 | 12.5 | 25.1 | 4.8 | 4.1 | 10.9 |
| 283.7 | 2,622.1 | 275.6 | 217.8 | 111.8 | 2,622.1 | 195.7 | 217.0 | 191.9 | 135.0 | 178.1 | 163.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,377 | 3,777 | 523 | 528 | 590 | 489 | 521 | 573 | 642 | 531 | 630 | 633 | |
Growth YoY Revenue Growth YoY% | 3.5 | -5.4 | -87.3 | -87.5 | -86.5 | -87.0 | -0.3 | 8.6 | 8.9 | 8.6 | 20.9 | 10.4 |
| 3,697 | 3,224 | 413 | 445 | 432 | 421 | 428 | 472 | 451 | 494 | 576 | 535 | |
| 680 | 553 | 110 | 83 | 157 | 68 | 93 | 101 | 191 | 38 | 54 | 98 | |
OPM OPM% | 15.5 | 14.6 | 21.0 | 15.7 | 26.7 | 14.0 | 17.8 | 17.6 | 29.8 | 7.1 | 8.6 | 15.5 |
| 17 | 18 | 29 | 17 | 24 | 27 | 31 | 27 | 39 | 33 | 20 | 25 | |
Interest Expense Interest ExpenseCr | 119 | 106 | 10 | 10 | 10 | 11 | 13 | 12 | 13 | 11 | 14 | 12 |
Depreciation DepreciationCr | 122 | 114 | 17 | 17 | 17 | 17 | 17 | 16 | 16 | 16 | 17 | 16 |
PBT PBTCr | 452 | 3,431 | 111 | 73 | 154 | 80 | 93 | 99 | 201 | 33 | 44 | 95 |
| 146 | 369 | 28 | 21 | 31 | 23 | 26 | 28 | 39 | 7 | 18 | 26 | |
| 307 | 3,062 | 83 | 52 | 123 | 56 | 67 | 72 | 161 | 25 | 26 | 69 | |
Growth YoY PAT Growth YoY% | 46.2 | 1,027.1 | -75.9 | -73.7 | -59.8 | -98.2 | -19.3 | 36.5 | 30.9 | -55.0 | -61.7 | -3.5 |
NPM NPM% | 7.0 | 81.1 | 15.9 | 9.9 | 20.9 | 11.5 | 12.9 | 12.5 | 25.1 | 4.8 | 4.1 | 10.9 |
| 283.7 | 2,622.1 | 275.6 | 217.8 | 111.8 | 2,622.1 | 195.7 | 217.0 | 191.9 | 135.0 | 178.1 | 163.6 |
| 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 | 1,372 | 1,485 | 1,508 | 12,505 | 11,111 | 10,400 | 13,576 | 16,492 | 12,917 | 2,128 | 2,377 | 2,437 |
Growth Revenue Growth% | 4.8 | 8.3 | 1.6 | 729.2 | -11.2 | -6.4 | 30.5 | 21.5 | -21.7 | -83.5 | 11.7 | 12.1 |
| 1,224 | 1,261 | 1,354 | 11,152 | 9,842 | 8,930 | 12,278 | 14,903 | 11,044 | 1,727 | 1,994 | 2,056 | |
| 148 | 224 | 154 | 1,354 | 1,269 | 1,470 | 1,297 | 1,589 | 1,873 | 401 | 383 | 381 | |
OPM OPM% | 10.8 | 15.1 | 10.2 | 10.8 | 11.4 | 14.1 | 9.6 | 9.6 | 14.5 | 18.9 | 16.1 | 15.6 |
| 33 | 39 | 37 | 86 | 35 | 56 | 55 | 84 | 77 | 99 | 118 | 116 | |
Interest Expense Interest ExpenseCr | 53 | 52 | 42 | 574 | 609 | 504 | 449 | 488 | 364 | 44 | 50 | 50 |
Depreciation DepreciationCr | 37 | 40 | 42 | 367 | 423 | 428 | 428 | 456 | 373 | 68 | 65 | 65 |
PBT PBTCr | 90 | 171 | 108 | 409 | 161 | 629 | 479 | 667 | 4,109 | 400 | 377 | 372 |
| 22 | 41 | 31 | 139 | -137 | 237 | 165 | 214 | 642 | 101 | 93 | 91 | |
PAT PATCr | 68 | 130 | 77 | 269 | 298 | 392 | 314 | 453 | 3,467 | 299 | 284 | 282 |
Growth PAT Growth% | 14.3 | 90.2 | -40.8 | 250.2 | 10.7 | 31.4 | -20.0 | 44.4 | 665.7 | -91.4 | -5.1 | -11.6 |
NPM NPM% | 5.0 | 8.8 | 5.1 | 2.1 | 2.7 | 3.8 | 2.3 | 2.8 | 26.8 | 14.1 | 11.9 | 11.6 |
| 279.0 | 377.2 | 230.4 | 319.2 | 402.9 | 450.1 | 555.7 | 830.1 | 3,445.0 | 642.1 | 722.0 | 668.6 |
| 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 | 1,372 | 1,485 | 1,508 | 12,505 | 11,111 | 10,400 | 13,576 | 16,492 | 12,917 | 2,128 | 2,377 | 2,437 |
Growth Revenue Growth% | 4.8 | 8.3 | 1.6 | 729.2 | -11.2 | -6.4 | 30.5 | 21.5 | -21.7 | -83.5 | 11.7 | 12.1 |
| 1,224 | 1,261 | 1,354 | 11,152 | 9,842 | 8,930 | 12,278 | 14,903 | 11,044 | 1,727 | 1,994 | 2,056 | |
| 148 | 224 | 154 | 1,354 | 1,269 | 1,470 | 1,297 | 1,589 | 1,873 | 401 | 383 | 381 | |
OPM OPM% | 10.8 | 15.1 | 10.2 | 10.8 | 11.4 | 14.1 | 9.6 | 9.6 | 14.5 | 18.9 | 16.1 | 15.6 |
| 33 | 39 | 37 | 86 | 35 | 56 | 55 | 84 | 77 | 99 | 118 | 116 | |
Interest Expense Interest ExpenseCr | 53 | 52 | 42 | 574 | 609 | 504 | 449 | 488 | 364 | 44 | 50 | 50 |
Depreciation DepreciationCr | 37 | 40 | 42 | 367 | 423 | 428 | 428 | 456 | 373 | 68 | 65 | 65 |
PBT PBTCr | 90 | 171 | 108 | 409 | 161 | 629 | 479 | 667 | 4,109 | 400 | 377 | 372 |
| 22 | 41 | 31 | 139 | -137 | 237 | 165 | 214 | 642 | 101 | 93 | 91 | |
PAT PATCr | 68 | 130 | 77 | 269 | 298 | 392 | 314 | 453 | 3,467 | 299 | 284 | 282 |
Growth PAT Growth% | 14.3 | 90.2 | -40.8 | 250.2 | 10.7 | 31.4 | -20.0 | 44.4 | 665.7 | -91.4 | -5.1 | -11.6 |
NPM NPM% | 5.0 | 8.8 | 5.1 | 2.1 | 2.7 | 3.8 | 2.3 | 2.8 | 26.8 | 14.1 | 11.9 | 11.6 |
| 279.0 | 377.2 | 230.4 | 319.2 | 402.9 | 450.1 | 555.7 | 830.1 | 3,445.0 | 642.1 | 722.0 | 668.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 9 | 9 | 9 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 1,514 | 1,813 | 2,005 | 2,991 | 3,363 | 3,904 | 4,533 | 5,502 | 9,052 | 9,750 | 10,676 |
| 319 | 311 | 347 | 4,830 | 5,143 | 4,561 | 5,901 | 5,587 | 660 | 778 | 941 | |
| 390 | 385 | 270 | 5,175 | 4,574 | 4,535 | 4,298 | 4,283 | 570 | 629 | 604 | |
| 2,294 | 2,591 | 2,777 | 14,282 | 14,402 | 14,512 | 16,333 | 17,360 | 10,471 | 11,368 | 12,450 | |
| 300 | 410 | 347 | 5,372 | 5,104 | 5,041 | 6,500 | 6,460 | 864 | 961 | 1,082 | |
| 1,994 | 2,181 | 2,430 | 8,910 | 9,298 | 9,471 | 9,832 | 10,900 | 9,607 | 10,407 | 11,368 | |
| 2,294 | 2,591 | 2,777 | 14,282 | 14,402 | 14,512 | 16,333 | 17,360 | 10,471 | 11,368 | 12,450 |
| 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 | 9 | 9 | 9 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 1,514 | 1,813 | 2,005 | 2,991 | 3,363 | 3,904 | 4,533 | 5,502 | 9,052 | 9,750 | 10,676 |
| 319 | 311 | 347 | 4,830 | 5,143 | 4,561 | 5,901 | 5,587 | 660 | 778 | 941 | |
| 390 | 385 | 270 | 5,175 | 4,574 | 4,535 | 4,298 | 4,283 | 570 | 629 | 604 | |
| 2,294 | 2,591 | 2,777 | 14,282 | 14,402 | 14,512 | 16,333 | 17,360 | 10,471 | 11,368 | 12,450 | |
| 300 | 410 | 347 | 5,372 | 5,104 | 5,041 | 6,500 | 6,460 | 864 | 961 | 1,082 | |
| 1,994 | 2,181 | 2,430 | 8,910 | 9,298 | 9,471 | 9,832 | 10,900 | 9,607 | 10,407 | 11,368 | |
| 2,294 | 2,591 | 2,777 | 14,282 | 14,402 | 14,512 | 16,333 | 17,360 | 10,471 | 11,368 | 12,450 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 144 | 113 | 102 | 993 | 1,500 | 1,780 | 351 | 1,437 | 1,817 | 294 | 252 | |
| -102 | 55 | -163 | -367 | -347 | -181 | -188 | -650 | -1,260 | -286 | -202 | |
| -37 | -172 | 64 | -567 | -1,184 | -1,567 | -144 | -778 | -590 | 39 | -30 | |
Net Cash Flow Net Cash FlowCr | 4 | -5 | 3 | 59 | -30 | 33 | 18 | 9 | -33 | 48 | 21 |
Free Cash Flow Free Cash FlowCr | 88 | 70 | 52 | 669 | 1,158 | 1,582 | -5 | 957 | 1,246 | 267 | 161 |
CFO To PAT CFO To PAT% | 210.5 | 86.6 | 132.0 | 368.7 | 502.9 | 454.0 | 111.8 | 317.4 | 52.4 | 98.4 | 88.9 |
CFO To EBITDA CFO To EBITDA% | 97.2 | 50.3 | 65.8 | 73.4 | 118.3 | 121.1 | 27.0 | 90.5 | 97.0 | 73.4 | 65.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 144 | 113 | 102 | 993 | 1,500 | 1,780 | 351 | 1,437 | 1,817 | 294 | 252 | |
| -102 | 55 | -163 | -367 | -347 | -181 | -188 | -650 | -1,260 | -286 | -202 | |
| -37 | -172 | 64 | -567 | -1,184 | -1,567 | -144 | -778 | -590 | 39 | -30 | |
Net Cash Flow Net Cash FlowCr | 4 | -5 | 3 | 59 | -30 | 33 | 18 | 9 | -33 | 48 | 21 |
Free Cash Flow Free Cash FlowCr | 88 | 70 | 52 | 669 | 1,158 | 1,582 | -5 | 957 | 1,246 | 267 | 161 |
CFO To PAT CFO To PAT% | 210.5 | 86.6 | 132.0 | 368.7 | 502.9 | 454.0 | 111.8 | 317.4 | 52.4 | 98.4 | 88.9 |
CFO To EBITDA CFO To EBITDA% | 97.2 | 50.3 | 65.8 | 73.4 | 118.3 | 121.1 | 27.0 | 90.5 | 97.0 | 73.4 | 65.8 |
| 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 | 413 | 1,485 | 1,823 | 1,485 | 1,356 | 1,552 | 2,662 | 4,129 | 9,655 | 8,144 | 6,204 | 7,026 |
Price To Earnings Price To Earnings | 1.7 | 4.5 | 9.1 | 5.4 | 3.0 | 3.0 | 4.2 | 4.4 | 2.5 | 11.2 | 7.5 | 9.2 |
Price To Sales Price To Sales | 0.3 | 0.9 | 1.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.7 | 3.7 | 2.5 | 2.9 |
Price To Book Price To Book | 0.3 | 0.8 | 0.9 | 0.6 | 0.4 | 0.4 | 0.6 | 0.8 | 1.1 | 0.8 | 0.6 | 0.7 |
EV To EBITDA EV To EBITDA | 5.2 | 8.2 | 13.3 | 5.7 | 5.7 | 4.3 | 6.0 | 5.7 | 5.4 | 21.5 | 17.6 | 19.9 |
GPM GPM% | 33.9 | 36.6 | 33.4 | 38.7 | 40.2 | 43.7 | 34.3 | 36.3 | 45.3 | 60.0 | 60.1 | 60.1 |
OPM OPM% | 10.8 | 15.1 | 10.2 | 10.8 | 11.4 | 14.1 | 9.6 | 9.6 | 14.5 | 18.9 | 16.1 | 15.6 |
NPM NPM% | 5.0 | 8.8 | 5.1 | 2.1 | 2.7 | 3.8 | 2.3 | 2.8 | 26.8 | 14.1 | 11.9 | 11.6 |
ROCE ROCE% | 7.6 | 10.3 | 6.6 | 10.4 | 8.1 | 12.6 | 9.2 | 10.8 | 47.2 | 4.3 | 3.8 | 3.8 |
ROE ROE% | 4.5 | 7.1 | 3.8 | 9.0 | 8.8 | 10.0 | 6.9 | 8.2 | 38.3 | 3.1 | 2.7 | 2.7 |
ROA ROA% | 3.0 | 5.0 | 2.8 | 1.9 | 2.1 | 2.7 | 1.9 | 2.6 | 33.1 | 2.6 | 2.3 | 2.3 |
| 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 | 413 | 1,485 | 1,823 | 1,485 | 1,356 | 1,552 | 2,662 | 4,129 | 9,655 | 8,144 | 6,204 | 7,026 |
Price To Earnings Price To Earnings | 1.7 | 4.5 | 9.1 | 5.4 | 3.0 | 3.0 | 4.2 | 4.4 | 2.5 | 11.2 | 7.5 | 9.2 |
Price To Sales Price To Sales | 0.3 | 0.9 | 1.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.7 | 3.7 | 2.5 | 2.9 |
Price To Book Price To Book | 0.3 | 0.8 | 0.9 | 0.6 | 0.4 | 0.4 | 0.6 | 0.8 | 1.1 | 0.8 | 0.6 | 0.7 |
EV To EBITDA EV To EBITDA | 5.2 | 8.2 | 13.3 | 5.7 | 5.7 | 4.3 | 6.0 | 5.7 | 5.4 | 21.5 | 17.6 | 19.9 |
GPM GPM% | 33.9 | 36.6 | 33.4 | 38.7 | 40.2 | 43.7 | 34.3 | 36.3 | 45.3 | 60.0 | 60.1 | 60.1 |
OPM OPM% | 10.8 | 15.1 | 10.2 | 10.8 | 11.4 | 14.1 | 9.6 | 9.6 | 14.5 | 18.9 | 16.1 | 15.6 |
NPM NPM% | 5.0 | 8.8 | 5.1 | 2.1 | 2.7 | 3.8 | 2.3 | 2.8 | 26.8 | 14.1 | 11.9 | 11.6 |
ROCE ROCE% | 7.6 | 10.3 | 6.6 | 10.4 | 8.1 | 12.6 | 9.2 | 10.8 | 47.2 | 4.3 | 3.8 | 3.8 |
ROE ROE% | 4.5 | 7.1 | 3.8 | 9.0 | 8.8 | 10.0 | 6.9 | 8.2 | 38.3 | 3.1 | 2.7 | 2.7 |
ROA ROA% | 3.0 | 5.0 | 2.8 | 1.9 | 2.1 | 2.7 | 1.9 | 2.6 | 33.1 | 2.6 | 2.3 | 2.3 |
Documents — Bengal & Assam Company Ltd