| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 286 | 250 | 278 | 299 | 291 | 306 | 393 | 427 | 459 | 491 | 574 | 578 | |
Growth YoY Revenue Growth YoY% | -1.6 | 14.1 | -5.2 | 18.2 | 1.6 | 22.6 | 41.3 | 42.9 | 57.8 | 60.3 | 46.2 | 35.3 |
| 269 | 235 | 261 | 282 | 273 | 288 | 370 | 405 | 436 | 466 | 545 | 550 | |
| 17 | 15 | 17 | 17 | 18 | 19 | 23 | 22 | 23 | 25 | 30 | 28 | |
OPM OPM% | 5.9 | 5.9 | 6.2 | 5.5 | 6.1 | 6.1 | 5.8 | 5.1 | 4.9 | 5.1 | 5.2 | 4.9 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 2 |
Depreciation DepreciationCr | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 8 | 9 | 9 | 9 | 9 |
PBT PBTCr | 9 | 8 | 11 | 9 | 10 | 10 | 15 | 12 | 13 | 13 | 19 | 18 |
| 2 | 2 | 2 | 2 | 2 | 3 | 4 | 3 | 3 | 4 | 5 | 5 | |
| 7 | 6 | 8 | 7 | 7 | 8 | 11 | 9 | 10 | 10 | 13 | 13 | |
Growth YoY PAT Growth YoY% | 15.7 | 16.2 | 9.6 | 41.5 | 4.6 | 37.5 | 41.0 | 38.9 | 39.4 | 30.4 | 16.3 | 43.9 |
NPM NPM% | 2.4 | 2.2 | 2.9 | 2.2 | 2.4 | 2.5 | 2.9 | 2.1 | 2.2 | 2.0 | 2.3 | 2.3 |
| 1.1 | 0.9 | 1.3 | 1.1 | 1.1 | 1.2 | 1.8 | 1.5 | 1.6 | 1.6 | 2.1 | 2.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 286 | 250 | 278 | 299 | 291 | 306 | 393 | 427 | 459 | 491 | 574 | 578 | |
Growth YoY Revenue Growth YoY% | -1.6 | 14.1 | -5.2 | 18.2 | 1.6 | 22.6 | 41.3 | 42.9 | 57.8 | 60.3 | 46.2 | 35.3 |
| 269 | 235 | 261 | 282 | 273 | 288 | 370 | 405 | 436 | 466 | 545 | 550 | |
| 17 | 15 | 17 | 17 | 18 | 19 | 23 | 22 | 23 | 25 | 30 | 28 | |
OPM OPM% | 5.9 | 5.9 | 6.2 | 5.5 | 6.1 | 6.1 | 5.8 | 5.1 | 4.9 | 5.1 | 5.2 | 4.9 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 2 |
Depreciation DepreciationCr | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 8 | 9 | 9 | 9 | 9 |
PBT PBTCr | 9 | 8 | 11 | 9 | 10 | 10 | 15 | 12 | 13 | 13 | 19 | 18 |
| 2 | 2 | 2 | 2 | 2 | 3 | 4 | 3 | 3 | 4 | 5 | 5 | |
| 7 | 6 | 8 | 7 | 7 | 8 | 11 | 9 | 10 | 10 | 13 | 13 | |
Growth YoY PAT Growth YoY% | 15.7 | 16.2 | 9.6 | 41.5 | 4.6 | 37.5 | 41.0 | 38.9 | 39.4 | 30.4 | 16.3 | 43.9 |
NPM NPM% | 2.4 | 2.2 | 2.9 | 2.2 | 2.4 | 2.5 | 2.9 | 2.1 | 2.2 | 2.0 | 2.3 | 2.3 |
| 1.1 | 0.9 | 1.3 | 1.1 | 1.1 | 1.2 | 1.8 | 1.5 | 1.6 | 1.6 | 2.1 | 2.1 |
| 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 | 700 | 840 | 970 | 904 | 589 | 548 | 818 | 1,051 | 1,067 | 1,289 | 1,951 | 2,102 |
Growth Revenue Growth% | 0.9 | 20.1 | 15.4 | -6.9 | -34.9 | -7.0 | 49.3 | 28.6 | 1.5 | 20.8 | 51.4 | 48.3 |
| 670 | 803 | 906 | 854 | 553 | 521 | 785 | 1,005 | 1,006 | 1,213 | 1,852 | 1,996 | |
| 30 | 37 | 65 | 50 | 36 | 27 | 32 | 46 | 61 | 75 | 99 | 106 | |
OPM OPM% | 4.2 | 4.4 | 6.7 | 5.5 | 6.1 | 4.9 | 3.9 | 4.4 | 5.7 | 5.8 | 5.1 | 5.0 |
| 2 | 1 | 1 | 5 | 2 | 2 | 5 | 4 | 5 | 4 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 5 | 4 | 3 | 3 | 3 | 4 | 4 | 4 | 8 | 9 | 10 | 10 |
Depreciation DepreciationCr | 17 | 17 | 19 | 21 | 22 | 18 | 18 | 17 | 24 | 26 | 35 | 37 |
PBT PBTCr | 10 | 17 | 44 | 31 | 12 | 7 | 16 | 30 | 34 | 44 | 58 | 63 |
| 3 | 5 | 15 | 10 | 0 | 2 | 4 | 8 | 9 | 11 | 15 | 17 | |
PAT PATCr | 7 | 12 | 28 | 21 | 13 | 5 | 12 | 22 | 25 | 33 | 42 | 46 |
Growth PAT Growth% | -11.1 | 68.7 | 131.8 | -24.1 | -41.6 | -61.6 | 147.9 | 80.9 | 16.3 | 30.5 | 29.1 | 31.2 |
NPM NPM% | 1.0 | 1.4 | 2.9 | 2.4 | 2.1 | 0.9 | 1.5 | 2.0 | 2.4 | 2.5 | 2.2 | 2.2 |
| 1.1 | 1.9 | 4.5 | 3.4 | 2.0 | 0.8 | 1.9 | 3.4 | 4.0 | 5.2 | 6.7 | 7.4 |
| 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 | 700 | 840 | 970 | 904 | 589 | 548 | 818 | 1,051 | 1,067 | 1,289 | 1,951 | 2,102 |
Growth Revenue Growth% | 0.9 | 20.1 | 15.4 | -6.9 | -34.9 | -7.0 | 49.3 | 28.6 | 1.5 | 20.8 | 51.4 | 48.3 |
| 670 | 803 | 906 | 854 | 553 | 521 | 785 | 1,005 | 1,006 | 1,213 | 1,852 | 1,996 | |
| 30 | 37 | 65 | 50 | 36 | 27 | 32 | 46 | 61 | 75 | 99 | 106 | |
OPM OPM% | 4.2 | 4.4 | 6.7 | 5.5 | 6.1 | 4.9 | 3.9 | 4.4 | 5.7 | 5.8 | 5.1 | 5.0 |
| 2 | 1 | 1 | 5 | 2 | 2 | 5 | 4 | 5 | 4 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 5 | 4 | 3 | 3 | 3 | 4 | 4 | 4 | 8 | 9 | 10 | 10 |
Depreciation DepreciationCr | 17 | 17 | 19 | 21 | 22 | 18 | 18 | 17 | 24 | 26 | 35 | 37 |
PBT PBTCr | 10 | 17 | 44 | 31 | 12 | 7 | 16 | 30 | 34 | 44 | 58 | 63 |
| 3 | 5 | 15 | 10 | 0 | 2 | 4 | 8 | 9 | 11 | 15 | 17 | |
PAT PATCr | 7 | 12 | 28 | 21 | 13 | 5 | 12 | 22 | 25 | 33 | 42 | 46 |
Growth PAT Growth% | -11.1 | 68.7 | 131.8 | -24.1 | -41.6 | -61.6 | 147.9 | 80.9 | 16.3 | 30.5 | 29.1 | 31.2 |
NPM NPM% | 1.0 | 1.4 | 2.9 | 2.4 | 2.1 | 0.9 | 1.5 | 2.0 | 2.4 | 2.5 | 2.2 | 2.2 |
| 1.1 | 1.9 | 4.5 | 3.4 | 2.0 | 0.8 | 1.9 | 3.4 | 4.0 | 5.2 | 6.7 | 7.4 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 13 | 13 |
Reserves ReservesCr | 47 | 56 | 80 | 98 | 107 | 110 | 121 | 140 | 161 | 182 | 217 |
| 167 | 175 | 162 | 133 | 89 | 141 | 169 | 167 | 213 | 329 | 406 | |
| 29 | 28 | 36 | 35 | 39 | 34 | 41 | 45 | 125 | 125 | 101 | |
| 250 | 265 | 285 | 273 | 242 | 291 | 337 | 358 | 505 | 648 | 737 | |
| 103 | 117 | 130 | 114 | 62 | 122 | 174 | 132 | 163 | 263 | 356 | |
| 147 | 148 | 155 | 159 | 180 | 169 | 164 | 226 | 342 | 385 | 381 | |
| 250 | 265 | 285 | 273 | 242 | 291 | 337 | 358 | 505 | 648 | 737 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 13 | 13 |
Reserves ReservesCr | 47 | 56 | 80 | 98 | 107 | 110 | 121 | 140 | 161 | 182 | 217 |
| 167 | 175 | 162 | 133 | 89 | 141 | 169 | 167 | 213 | 329 | 406 | |
| 29 | 28 | 36 | 35 | 39 | 34 | 41 | 45 | 125 | 125 | 101 | |
| 250 | 265 | 285 | 273 | 242 | 291 | 337 | 358 | 505 | 648 | 737 | |
| 103 | 117 | 130 | 114 | 62 | 122 | 174 | 132 | 163 | 263 | 356 | |
| 147 | 148 | 155 | 159 | 180 | 169 | 164 | 226 | 342 | 385 | 381 | |
| 250 | 265 | 285 | 273 | 242 | 291 | 337 | 358 | 505 | 648 | 737 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 34 | 38 | 69 | 35 | 28 | 19 | 16 | 43 | 57 | 96 | 107 | |
| -6 | -17 | -23 | -24 | -34 | -12 | -15 | -59 | -73 | -68 | -47 | |
| -28 | -22 | -44 | -4 | -3 | -7 | -2 | 17 | 16 | -25 | -47 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 2 | 7 | -9 | 0 | -1 | 0 | 0 | 3 | 12 |
Free Cash Flow Free Cash FlowCr | 28 | 22 | 46 | 10 | -6 | 7 | 0 | -17 | -16 | 28 | 59 |
CFO To PAT CFO To PAT% | 476.2 | 315.9 | 242.8 | 161.9 | 221.0 | 390.1 | 131.1 | 197.4 | 226.5 | 294.0 | 252.7 |
CFO To EBITDA CFO To EBITDA% | 116.3 | 104.2 | 106.1 | 69.9 | 77.2 | 69.8 | 48.5 | 92.0 | 93.3 | 127.4 | 107.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 34 | 38 | 69 | 35 | 28 | 19 | 16 | 43 | 57 | 96 | 107 | |
| -6 | -17 | -23 | -24 | -34 | -12 | -15 | -59 | -73 | -68 | -47 | |
| -28 | -22 | -44 | -4 | -3 | -7 | -2 | 17 | 16 | -25 | -47 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 2 | 7 | -9 | 0 | -1 | 0 | 0 | 3 | 12 |
Free Cash Flow Free Cash FlowCr | 28 | 22 | 46 | 10 | -6 | 7 | 0 | -17 | -16 | 28 | 59 |
CFO To PAT CFO To PAT% | 476.2 | 315.9 | 242.8 | 161.9 | 221.0 | 390.1 | 131.1 | 197.4 | 226.5 | 294.0 | 252.7 |
CFO To EBITDA CFO To EBITDA% | 116.3 | 104.2 | 106.1 | 69.9 | 77.2 | 69.8 | 48.5 | 92.0 | 93.3 | 127.4 | 107.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 113 | 224 | 539 | 286 | 111 | 194 | 210 | 255 | 451 | 482 | 887 | 1,386 |
Price To Earnings Price To Earnings | 15.7 | 18.4 | 19.1 | 13.4 | 8.9 | 40.4 | 17.6 | 11.8 | 18.0 | 14.7 | 21.0 | 29.9 |
Price To Sales Price To Sales | 0.2 | 0.3 | 0.6 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.4 | 0.4 | 0.5 | 0.7 |
Price To Book Price To Book | 2.1 | 3.6 | 6.2 | 2.7 | 1.0 | 1.7 | 1.6 | 1.7 | 2.7 | 2.5 | 3.9 | 6.0 |
EV To EBITDA EV To EBITDA | 5.6 | 7.4 | 8.7 | 6.1 | 4.1 | 8.4 | 7.7 | 6.9 | 10.0 | 8.4 | 9.9 | 13.5 |
GPM GPM% | 9.2 | 8.9 | 11.3 | 11.7 | 15.2 | 12.8 | 10.5 | 10.3 | 12.6 | 12.4 | 10.3 | 10.3 |
OPM OPM% | 4.2 | 4.4 | 6.7 | 5.5 | 6.1 | 4.9 | 3.9 | 4.4 | 5.7 | 5.8 | 5.1 | 5.0 |
NPM NPM% | 1.0 | 1.4 | 2.9 | 2.4 | 2.1 | 0.9 | 1.5 | 2.0 | 2.4 | 2.5 | 2.2 | 2.2 |
ROCE ROCE% | 14.2 | 18.9 | 42.5 | 26.2 | 10.2 | 7.4 | 11.9 | 15.7 | 12.7 | 15.2 | 19.9 | 19.9 |
ROE ROE% | 13.5 | 19.6 | 32.5 | 20.5 | 11.1 | 4.1 | 9.4 | 14.7 | 15.0 | 16.8 | 18.4 | 18.4 |
ROA ROA% | 2.9 | 4.6 | 9.9 | 7.8 | 5.2 | 1.6 | 3.5 | 6.0 | 5.0 | 5.0 | 5.7 | 5.7 |
| 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 | 113 | 224 | 539 | 286 | 111 | 194 | 210 | 255 | 451 | 482 | 887 | 1,386 |
Price To Earnings Price To Earnings | 15.7 | 18.4 | 19.1 | 13.4 | 8.9 | 40.4 | 17.6 | 11.8 | 18.0 | 14.7 | 21.0 | 29.9 |
Price To Sales Price To Sales | 0.2 | 0.3 | 0.6 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.4 | 0.4 | 0.5 | 0.7 |
Price To Book Price To Book | 2.1 | 3.6 | 6.2 | 2.7 | 1.0 | 1.7 | 1.6 | 1.7 | 2.7 | 2.5 | 3.9 | 6.0 |
EV To EBITDA EV To EBITDA | 5.6 | 7.4 | 8.7 | 6.1 | 4.1 | 8.4 | 7.7 | 6.9 | 10.0 | 8.4 | 9.9 | 13.5 |
GPM GPM% | 9.2 | 8.9 | 11.3 | 11.7 | 15.2 | 12.8 | 10.5 | 10.3 | 12.6 | 12.4 | 10.3 | 10.3 |
OPM OPM% | 4.2 | 4.4 | 6.7 | 5.5 | 6.1 | 4.9 | 3.9 | 4.4 | 5.7 | 5.8 | 5.1 | 5.0 |
NPM NPM% | 1.0 | 1.4 | 2.9 | 2.4 | 2.1 | 0.9 | 1.5 | 2.0 | 2.4 | 2.5 | 2.2 | 2.2 |
ROCE ROCE% | 14.2 | 18.9 | 42.5 | 26.2 | 10.2 | 7.4 | 11.9 | 15.7 | 12.7 | 15.2 | 19.9 | 19.9 |
ROE ROE% | 13.5 | 19.6 | 32.5 | 20.5 | 11.1 | 4.1 | 9.4 | 14.7 | 15.0 | 16.8 | 18.4 | 18.4 |
ROA ROA% | 2.9 | 4.6 | 9.9 | 7.8 | 5.2 | 1.6 | 3.5 | 6.0 | 5.0 | 5.0 | 5.7 | 5.7 |
Documents — Bharat Seats Ltd