| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 642 | 554 | 597 | 625 | 580 | 661 | 737 | 769 | 680 | 733 | 766 | 989 | |
Growth YoY Revenue Growth YoY% | -0.4 | -15.4 | -10.5 | -2.0 | -9.7 | 19.4 | 23.4 | 23.0 | 17.2 | 10.9 | 3.9 | 28.6 |
| 582 | 493 | 513 | 567 | 517 | 590 | 660 | 696 | 616 | 657 | 691 | 898 | |
| 60 | 60 | 84 | 58 | 64 | 70 | 76 | 73 | 64 | 76 | 74 | 91 | |
OPM OPM% | 9.4 | 10.9 | 14.0 | 9.3 | 11.0 | 10.7 | 10.4 | 9.5 | 9.4 | 10.3 | 9.7 | 9.2 |
| 5 | 3 | 8 | 6 | 5 | 4 | 3 | 6 | 11 | 4 | 12 | 10 | |
Interest Expense Interest ExpenseCr | 6 | 5 | 5 | 4 | 5 | 7 | 6 | 6 | 7 | 8 | 8 | 11 |
Depreciation DepreciationCr | 3 | 3 | 4 | 3 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 |
PBT PBTCr | 57 | 55 | 82 | 57 | 60 | 64 | 69 | 70 | 64 | 67 | 73 | 85 |
| 14 | 15 | 21 | 14 | 16 | 18 | 17 | 18 | 16 | 19 | 19 | 21 | |
| 42 | 40 | 62 | 42 | 45 | 47 | 52 | 52 | 47 | 48 | 55 | 64 | |
Growth YoY PAT Growth YoY% | 125.9 | 75.9 | 27.4 | 12.3 | 5.8 | 16.3 | -15.9 | 22.9 | 5.3 | 3.1 | 5.4 | 22.3 |
NPM NPM% | 6.6 | 7.2 | 10.3 | 6.8 | 7.7 | 7.0 | 7.0 | 6.8 | 6.9 | 6.6 | 7.1 | 6.5 |
| 4.1 | 3.9 | 6.0 | 4.1 | 4.3 | 4.5 | 5.0 | 5.0 | 4.5 | 4.6 | 5.3 | 6.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 642 | 554 | 597 | 625 | 580 | 661 | 737 | 769 | 680 | 733 | 766 | 989 | |
Growth YoY Revenue Growth YoY% | -0.4 | -15.4 | -10.5 | -2.0 | -9.7 | 19.4 | 23.4 | 23.0 | 17.2 | 10.9 | 3.9 | 28.6 |
| 582 | 493 | 513 | 567 | 517 | 590 | 660 | 696 | 616 | 657 | 691 | 898 | |
| 60 | 60 | 84 | 58 | 64 | 70 | 76 | 73 | 64 | 76 | 74 | 91 | |
OPM OPM% | 9.4 | 10.9 | 14.0 | 9.3 | 11.0 | 10.7 | 10.4 | 9.5 | 9.4 | 10.3 | 9.7 | 9.2 |
| 5 | 3 | 8 | 6 | 5 | 4 | 3 | 6 | 11 | 4 | 12 | 10 | |
Interest Expense Interest ExpenseCr | 6 | 5 | 5 | 4 | 5 | 7 | 6 | 6 | 7 | 8 | 8 | 11 |
Depreciation DepreciationCr | 3 | 3 | 4 | 3 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 |
PBT PBTCr | 57 | 55 | 82 | 57 | 60 | 64 | 69 | 70 | 64 | 67 | 73 | 85 |
| 14 | 15 | 21 | 14 | 16 | 18 | 17 | 18 | 16 | 19 | 19 | 21 | |
| 42 | 40 | 62 | 42 | 45 | 47 | 52 | 52 | 47 | 48 | 55 | 64 | |
Growth YoY PAT Growth YoY% | 125.9 | 75.9 | 27.4 | 12.3 | 5.8 | 16.3 | -15.9 | 22.9 | 5.3 | 3.1 | 5.4 | 22.3 |
NPM NPM% | 6.6 | 7.2 | 10.3 | 6.8 | 7.7 | 7.0 | 7.0 | 6.8 | 6.9 | 6.6 | 7.1 | 6.5 |
| 4.1 | 3.9 | 6.0 | 4.1 | 4.3 | 4.5 | 5.0 | 5.0 | 4.5 | 4.6 | 5.3 | 6.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 2,227 | 2,504 | 2,431 | 2,603 | 2,948 | 3,168 |
Growth Revenue Growth% | 12.4 | -2.9 | 7.1 | 13.2 | 15.3 | ||
| 0 | 2,121 | 2,344 | 2,173 | 2,334 | 2,661 | 2,863 | |
| 0 | 106 | 160 | 258 | 269 | 287 | 305 | |
OPM OPM% | 4.7 | 6.4 | 10.6 | 10.3 | 9.7 | 9.6 | |
| 0 | 22 | 26 | 24 | 18 | 34 | 37 | |
Interest Expense Interest ExpenseCr | 0 | 41 | 33 | 23 | 21 | 29 | 34 |
Depreciation DepreciationCr | 0 | 12 | 12 | 14 | 15 | 18 | 18 |
PBT PBTCr | 0 | 76 | 140 | 245 | 251 | 274 | 289 |
| 0 | 21 | 36 | 63 | 65 | 72 | 75 | |
PAT PATCr | 0 | 55 | 104 | 182 | 186 | 202 | 213 |
Growth PAT Growth% | 15,65,268.6 | 90.0 | 74.5 | 2.1 | 8.8 | 9.3 | |
NPM NPM% | 2.5 | 4.2 | 7.5 | 7.1 | 6.8 | 6.7 | |
| -3.5 | 5.8 | 10.1 | 17.6 | 17.9 | 19.5 | 20.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 2,227 | 2,504 | 2,431 | 2,603 | 2,948 | 3,168 |
Growth Revenue Growth% | 12.4 | -2.9 | 7.1 | 13.2 | 15.3 | ||
| 0 | 2,121 | 2,344 | 2,173 | 2,334 | 2,661 | 2,863 | |
| 0 | 106 | 160 | 258 | 269 | 287 | 305 | |
OPM OPM% | 4.7 | 6.4 | 10.6 | 10.3 | 9.7 | 9.6 | |
| 0 | 22 | 26 | 24 | 18 | 34 | 37 | |
Interest Expense Interest ExpenseCr | 0 | 41 | 33 | 23 | 21 | 29 | 34 |
Depreciation DepreciationCr | 0 | 12 | 12 | 14 | 15 | 18 | 18 |
PBT PBTCr | 0 | 76 | 140 | 245 | 251 | 274 | 289 |
| 0 | 21 | 36 | 63 | 65 | 72 | 75 | |
PAT PATCr | 0 | 55 | 104 | 182 | 186 | 202 | 213 |
Growth PAT Growth% | 15,65,268.6 | 90.0 | 74.5 | 2.1 | 8.8 | 9.3 | |
NPM NPM% | 2.5 | 4.2 | 7.5 | 7.1 | 6.8 | 6.7 | |
| -3.5 | 5.8 | 10.1 | 17.6 | 17.9 | 19.5 | 20.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 9 | 9 | 10 | 10 | 10 |
Reserves ReservesCr | 0 | 382 | 485 | 650 | 824 | 1,003 |
| 0 | 510 | 390 | 309 | 286 | 397 | |
| 0 | 27 | 28 | 26 | 34 | 33 | |
| 0 | 929 | 912 | 995 | 1,155 | 1,444 | |
| 0 | 711 | 671 | 748 | 861 | 1,071 | |
| 0 | 218 | 241 | 247 | 294 | 373 | |
| 0 | 929 | 912 | 995 | 1,155 | 1,444 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 9 | 9 | 10 | 10 | 10 |
Reserves ReservesCr | 0 | 382 | 485 | 650 | 824 | 1,003 |
| 0 | 510 | 390 | 309 | 286 | 397 | |
| 0 | 27 | 28 | 26 | 34 | 33 | |
| 0 | 929 | 912 | 995 | 1,155 | 1,444 | |
| 0 | 711 | 671 | 748 | 861 | 1,071 | |
| 0 | 218 | 241 | 247 | 294 | 373 | |
| 0 | 929 | 912 | 995 | 1,155 | 1,444 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 0 | 26 | 145 | 116 | 137 | 85 | |
| 0 | -18 | -35 | -18 | -114 | -41 | |
| 0 | -10 | -109 | -28 | -57 | -44 | |
Net Cash Flow Net Cash FlowCr | 0 | -2 | 1 | 70 | -34 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 8 | 117 | 94 | 85 | 11 |
CFO To PAT CFO To PAT% | 80.0 | 48.4 | 139.4 | 64.0 | 74.0 | 41.9 |
CFO To EBITDA CFO To EBITDA% | 80.0 | 25.1 | 90.8 | 45.0 | 51.0 | 29.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 0 | 26 | 145 | 116 | 137 | 85 | |
| 0 | -18 | -35 | -18 | -114 | -41 | |
| 0 | -10 | -109 | -28 | -57 | -44 | |
Net Cash Flow Net Cash FlowCr | 0 | -2 | 1 | 70 | -34 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 8 | 117 | 94 | 85 | 11 |
CFO To PAT CFO To PAT% | 80.0 | 48.4 | 139.4 | 64.0 | 74.0 | 41.9 |
CFO To EBITDA CFO To EBITDA% | 80.0 | 25.1 | 90.8 | 45.0 | 51.0 | 29.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 743 | 1,773 | 2,641 | 1,957 | 2,719 | ||
Price To Earnings Price To Earnings | 7.1 | 9.8 | 14.2 | 9.7 | 12.7 | ||
Price To Sales Price To Sales | 0.3 | 0.7 | 1.0 | 0.7 | 0.9 | ||
Price To Book Price To Book | 1.5 | 2.7 | 3.2 | 1.9 | 2.7 | ||
EV To EBITDA EV To EBITDA | 5.0 | 6.8 | 9.8 | 6.9 | 8.9 | ||
GPM GPM% | 11.3 | 12.1 | 17.1 | 15.9 | 15.7 | 15.7 | |
OPM OPM% | 4.7 | 6.4 | 10.6 | 10.3 | 9.7 | 9.6 | |
NPM NPM% | 2.5 | 4.2 | 7.5 | 7.1 | 6.8 | 6.7 | |
ROCE ROCE% | -4.0 | 22.3 | 31.5 | 36.9 | 30.9 | 28.3 | 28.3 |
ROE ROE% | -53.9 | 14.0 | 21.1 | 27.5 | 22.2 | 19.9 | 19.9 |
ROA ROA% | -4.0 | 5.9 | 11.4 | 18.3 | 16.1 | 14.0 | 14.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 743 | 1,773 | 2,641 | 1,957 | 2,719 | ||
Price To Earnings Price To Earnings | 7.1 | 9.8 | 14.2 | 9.7 | 12.7 | ||
Price To Sales Price To Sales | 0.3 | 0.7 | 1.0 | 0.7 | 0.9 | ||
Price To Book Price To Book | 1.5 | 2.7 | 3.2 | 1.9 | 2.7 | ||
EV To EBITDA EV To EBITDA | 5.0 | 6.8 | 9.8 | 6.9 | 8.9 | ||
GPM GPM% | 11.3 | 12.1 | 17.1 | 15.9 | 15.7 | 15.7 | |
OPM OPM% | 4.7 | 6.4 | 10.6 | 10.3 | 9.7 | 9.6 | |
NPM NPM% | 2.5 | 4.2 | 7.5 | 7.1 | 6.8 | 6.7 | |
ROCE ROCE% | -4.0 | 22.3 | 31.5 | 36.9 | 30.9 | 28.3 | 28.3 |
ROE ROE% | -53.9 | 14.0 | 21.1 | 27.5 | 22.2 | 19.9 | 19.9 |
ROA ROA% | -4.0 | 5.9 | 11.4 | 18.3 | 16.1 | 14.0 | 14.0 |
Documents — DDev Plastiks Industries Ltd
Concall Transcript Summaries — DDev Plastiks Industries Ltd