| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 45 | 40 | 40 | 43 | 44 | 45 | 42 | 43 | 46 | 46 | 37 | 49 | |
Growth YoY Revenue Growth YoY% | 16.7 | -3.6 | 17.4 | 0.5 | -2.3 | 11.7 | 6.1 | -0.8 | 3.7 | 3.2 | -11.7 | 14.4 |
| 33 | 31 | 34 | 32 | 31 | 34 | 36 | 33 | 33 | 32 | 28 | 30 | |
| 13 | 9 | 6 | 11 | 13 | 10 | 7 | 9 | 13 | 14 | 10 | 18 | |
OPM OPM% | 28.3 | 21.3 | 14.1 | 25.1 | 29.0 | 23.4 | 15.5 | 21.5 | 27.8 | 30.8 | 26.0 | 37.4 |
| 1 | 3 | -2 | 2 | 2 | 3 | 2 | 2 | 3 | -2 | -10 | -1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | 12 | 9 | 1 | 11 | 12 | 11 | 5 | 8 | 12 | 9 | -3 | 15 |
| 3 | 2 | 1 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | -2 | 5 | |
| 8 | 7 | 1 | 8 | 9 | 8 | 3 | 6 | 9 | 6 | -1 | 10 | |
Growth YoY PAT Growth YoY% | 112.5 | 13.1 | -64.8 | 1.3 | 7.3 | 17.7 | 311.4 | -27.0 | -1.6 | -29.0 | -148.6 | 78.3 |
NPM NPM% | 18.3 | 16.7 | 1.8 | 18.4 | 20.1 | 17.6 | 6.8 | 13.6 | 19.1 | 12.1 | -3.8 | 21.1 |
| 14.8 | 11.9 | 1.2 | 14.1 | 15.9 | 14.0 | 5.2 | 10.3 | 15.7 | 9.9 | -2.5 | 18.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 45 | 40 | 40 | 43 | 44 | 45 | 42 | 43 | 46 | 46 | 37 | 49 | |
Growth YoY Revenue Growth YoY% | 16.7 | -3.6 | 17.4 | 0.5 | -2.3 | 11.7 | 6.1 | -0.8 | 3.7 | 3.2 | -11.7 | 14.4 |
| 33 | 31 | 34 | 32 | 31 | 34 | 36 | 33 | 33 | 32 | 28 | 30 | |
| 13 | 9 | 6 | 11 | 13 | 10 | 7 | 9 | 13 | 14 | 10 | 18 | |
OPM OPM% | 28.3 | 21.3 | 14.1 | 25.1 | 29.0 | 23.4 | 15.5 | 21.5 | 27.8 | 30.8 | 26.0 | 37.4 |
| 1 | 3 | -2 | 2 | 2 | 3 | 2 | 2 | 3 | -2 | -10 | -1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | 12 | 9 | 1 | 11 | 12 | 11 | 5 | 8 | 12 | 9 | -3 | 15 |
| 3 | 2 | 1 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | -2 | 5 | |
| 8 | 7 | 1 | 8 | 9 | 8 | 3 | 6 | 9 | 6 | -1 | 10 | |
Growth YoY PAT Growth YoY% | 112.5 | 13.1 | -64.8 | 1.3 | 7.3 | 17.7 | 311.4 | -27.0 | -1.6 | -29.0 | -148.6 | 78.3 |
NPM NPM% | 18.3 | 16.7 | 1.8 | 18.4 | 20.1 | 17.6 | 6.8 | 13.6 | 19.1 | 12.1 | -3.8 | 21.1 |
| 14.8 | 11.9 | 1.2 | 14.1 | 15.9 | 14.0 | 5.2 | 10.3 | 15.7 | 9.9 | -2.5 | 18.4 |
| 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 | 89 | 111 | 109 | 120 | 129 | 107 | 152 | 155 | 168 | 174 | 172 | 178 |
Growth Revenue Growth% | 0.0 | 25.6 | -2.0 | 10.1 | 7.0 | -16.9 | 42.6 | 1.5 | 8.6 | 3.7 | -1.3 | 2.4 |
| 69 | 83 | 87 | 100 | 111 | 96 | 123 | 129 | 129 | 134 | 126 | 123 | |
| 20 | 28 | 22 | 20 | 17 | 11 | 30 | 25 | 38 | 41 | 46 | 55 | |
OPM OPM% | 22.7 | 25.6 | 20.6 | 16.8 | 13.3 | 9.8 | 19.6 | 16.3 | 22.9 | 23.3 | 26.6 | 30.8 |
| 2 | 2 | 3 | 6 | 7 | 1 | 32 | 5 | 3 | 8 | -8 | -10 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 7 | 5 | 4 | 4 | 5 | 6 | 7 | 8 | 8 | 9 | 12 | 11 |
PBT PBTCr | 16 | 26 | 21 | 22 | 18 | 6 | 54 | 22 | 33 | 39 | 26 | 33 |
| 6 | 10 | 8 | 6 | 5 | 7 | 11 | 6 | 9 | 12 | 8 | 10 | |
PAT PATCr | 10 | 17 | 14 | 15 | 13 | -1 | 43 | 16 | 23 | 28 | 19 | 23 |
Growth PAT Growth% | 64.0 | 68.0 | -16.3 | 10.7 | -14.6 | -107.1 | 4,743.0 | -62.9 | 45.7 | 17.3 | -32.0 | -8.6 |
NPM NPM% | 11.1 | 14.9 | 12.7 | 12.8 | 10.2 | -0.9 | 28.5 | 10.4 | 14.0 | 15.8 | 10.9 | 13.1 |
| 17.6 | 29.6 | 24.8 | 27.4 | 23.4 | -1.7 | 77.5 | 28.8 | 41.9 | 49.2 | 33.4 | 41.5 |
| 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 | 89 | 111 | 109 | 120 | 129 | 107 | 152 | 155 | 168 | 174 | 172 | 178 |
Growth Revenue Growth% | 0.0 | 25.6 | -2.0 | 10.1 | 7.0 | -16.9 | 42.6 | 1.5 | 8.6 | 3.7 | -1.3 | 2.4 |
| 69 | 83 | 87 | 100 | 111 | 96 | 123 | 129 | 129 | 134 | 126 | 123 | |
| 20 | 28 | 22 | 20 | 17 | 11 | 30 | 25 | 38 | 41 | 46 | 55 | |
OPM OPM% | 22.7 | 25.6 | 20.6 | 16.8 | 13.3 | 9.8 | 19.6 | 16.3 | 22.9 | 23.3 | 26.6 | 30.8 |
| 2 | 2 | 3 | 6 | 7 | 1 | 32 | 5 | 3 | 8 | -8 | -10 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 7 | 5 | 4 | 4 | 5 | 6 | 7 | 8 | 8 | 9 | 12 | 11 |
PBT PBTCr | 16 | 26 | 21 | 22 | 18 | 6 | 54 | 22 | 33 | 39 | 26 | 33 |
| 6 | 10 | 8 | 6 | 5 | 7 | 11 | 6 | 9 | 12 | 8 | 10 | |
PAT PATCr | 10 | 17 | 14 | 15 | 13 | -1 | 43 | 16 | 23 | 28 | 19 | 23 |
Growth PAT Growth% | 64.0 | 68.0 | -16.3 | 10.7 | -14.6 | -107.1 | 4,743.0 | -62.9 | 45.7 | 17.3 | -32.0 | -8.6 |
NPM NPM% | 11.1 | 14.9 | 12.7 | 12.8 | 10.2 | -0.9 | 28.5 | 10.4 | 14.0 | 15.8 | 10.9 | 13.1 |
| 17.6 | 29.6 | 24.8 | 27.4 | 23.4 | -1.7 | 77.5 | 28.8 | 41.9 | 49.2 | 33.4 | 41.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 67 | 77 | 88 | 96 | 105 | 100 | 120 | 124 | 126 | 129 | 137 |
| 18 | 38 | 23 | 28 | 32 | 37 | 32 | 34 | 45 | 38 | 28 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
| 88 | 118 | 114 | 127 | 139 | 139 | 155 | 161 | 174 | 170 | 169 | |
| 60 | 85 | 82 | 87 | 82 | 83 | 98 | 100 | 102 | 78 | 91 | |
| 28 | 33 | 33 | 40 | 58 | 56 | 57 | 61 | 72 | 92 | 78 | |
| 88 | 118 | 114 | 127 | 139 | 139 | 155 | 161 | 174 | 170 | 169 |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 67 | 77 | 88 | 96 | 105 | 100 | 120 | 124 | 126 | 129 | 137 |
| 18 | 38 | 23 | 28 | 32 | 37 | 32 | 34 | 45 | 38 | 28 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
| 88 | 118 | 114 | 127 | 139 | 139 | 155 | 161 | 174 | 170 | 169 | |
| 60 | 85 | 82 | 87 | 82 | 83 | 98 | 100 | 102 | 78 | 91 | |
| 28 | 33 | 33 | 40 | 58 | 56 | 57 | 61 | 72 | 92 | 78 | |
| 88 | 118 | 114 | 127 | 139 | 139 | 155 | 161 | 174 | 170 | 169 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 25 | 17 | 21 | 11 | 19 | 26 | 32 | 43 | 25 | 36 | |
| -15 | -8 | -10 | -29 | 0 | -7 | -2 | -10 | -17 | -29 | -9 | |
| 0 | -1 | -3 | -7 | -4 | -4 | -24 | -12 | -22 | -24 | -11 | |
Net Cash Flow Net Cash FlowCr | 2 | 16 | 4 | -15 | 7 | 7 | 0 | 10 | 4 | -28 | 15 |
Free Cash Flow Free Cash FlowCr | 13 | 18 | 13 | 10 | -13 | 13 | 25 | 21 | 26 | -5 | 26 |
CFO To PAT CFO To PAT% | 178.3 | 151.1 | 123.8 | 133.5 | 83.3 | -2,056.1 | 58.8 | 197.3 | 183.7 | 91.8 | 189.7 |
CFO To EBITDA CFO To EBITDA% | 87.3 | 88.1 | 76.5 | 101.5 | 63.8 | 182.9 | 85.5 | 126.0 | 112.1 | 62.2 | 77.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 25 | 17 | 21 | 11 | 19 | 26 | 32 | 43 | 25 | 36 | |
| -15 | -8 | -10 | -29 | 0 | -7 | -2 | -10 | -17 | -29 | -9 | |
| 0 | -1 | -3 | -7 | -4 | -4 | -24 | -12 | -22 | -24 | -11 | |
Net Cash Flow Net Cash FlowCr | 2 | 16 | 4 | -15 | 7 | 7 | 0 | 10 | 4 | -28 | 15 |
Free Cash Flow Free Cash FlowCr | 13 | 18 | 13 | 10 | -13 | 13 | 25 | 21 | 26 | -5 | 26 |
CFO To PAT CFO To PAT% | 178.3 | 151.1 | 123.8 | 133.5 | 83.3 | -2,056.1 | 58.8 | 197.3 | 183.7 | 91.8 | 189.7 |
CFO To EBITDA CFO To EBITDA% | 87.3 | 88.1 | 76.5 | 101.5 | 63.8 | 182.9 | 85.5 | 126.0 | 112.1 | 62.2 | 77.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 114 | 248 | 350 | 400 | 400 | 448 | 574 | 487 | 750 | 688 | 650 | 1,114 |
Price To Earnings Price To Earnings | 11.8 | 15.0 | 25.2 | 26.1 | 30.5 | 13.2 | 30.2 | 31.9 | 25.0 | 34.7 | 48.0 | |
Price To Sales Price To Sales | 1.3 | 2.2 | 3.2 | 3.3 | 3.1 | 4.2 | 3.8 | 3.1 | 4.5 | 4.0 | 3.8 | 6.3 |
Price To Book Price To Book | 1.6 | 3.1 | 3.9 | 4.0 | 3.7 | 4.4 | 4.7 | 3.8 | 5.8 | 5.2 | 4.6 | 8.0 |
EV To EBITDA EV To EBITDA | 4.4 | 7.1 | 13.8 | 17.6 | 21.7 | 39.1 | 18.0 | 17.5 | 18.2 | 16.4 | 13.4 | 19.6 |
GPM GPM% | 55.1 | 54.6 | 48.4 | 41.7 | 42.3 | 36.5 | 41.1 | 35.9 | 42.1 | 42.6 | 47.8 | 47.8 |
OPM OPM% | 22.7 | 25.6 | 20.6 | 16.8 | 13.3 | 9.8 | 19.6 | 16.3 | 22.9 | 23.3 | 26.6 | 30.8 |
NPM NPM% | 11.1 | 14.9 | 12.7 | 12.8 | 10.2 | -0.9 | 28.5 | 10.4 | 14.0 | 15.8 | 10.9 | 13.1 |
ROCE ROCE% | 22.3 | 32.9 | 23.6 | 22.0 | 17.1 | 5.7 | 44.5 | 17.6 | 25.4 | 29.8 | 18.8 | 18.8 |
ROE ROE% | 14.2 | 20.8 | 15.3 | 15.5 | 12.2 | -0.9 | 35.4 | 12.7 | 18.3 | 20.9 | 13.4 | 13.4 |
ROA ROA% | 11.2 | 14.1 | 12.2 | 12.1 | 9.4 | -0.7 | 28.0 | 10.0 | 13.5 | 16.2 | 11.1 | 11.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 114 | 248 | 350 | 400 | 400 | 448 | 574 | 487 | 750 | 688 | 650 | 1,114 |
Price To Earnings Price To Earnings | 11.8 | 15.0 | 25.2 | 26.1 | 30.5 | 13.2 | 30.2 | 31.9 | 25.0 | 34.7 | 48.0 | |
Price To Sales Price To Sales | 1.3 | 2.2 | 3.2 | 3.3 | 3.1 | 4.2 | 3.8 | 3.1 | 4.5 | 4.0 | 3.8 | 6.3 |
Price To Book Price To Book | 1.6 | 3.1 | 3.9 | 4.0 | 3.7 | 4.4 | 4.7 | 3.8 | 5.8 | 5.2 | 4.6 | 8.0 |
EV To EBITDA EV To EBITDA | 4.4 | 7.1 | 13.8 | 17.6 | 21.7 | 39.1 | 18.0 | 17.5 | 18.2 | 16.4 | 13.4 | 19.6 |
GPM GPM% | 55.1 | 54.6 | 48.4 | 41.7 | 42.3 | 36.5 | 41.1 | 35.9 | 42.1 | 42.6 | 47.8 | 47.8 |
OPM OPM% | 22.7 | 25.6 | 20.6 | 16.8 | 13.3 | 9.8 | 19.6 | 16.3 | 22.9 | 23.3 | 26.6 | 30.8 |
NPM NPM% | 11.1 | 14.9 | 12.7 | 12.8 | 10.2 | -0.9 | 28.5 | 10.4 | 14.0 | 15.8 | 10.9 | 13.1 |
ROCE ROCE% | 22.3 | 32.9 | 23.6 | 22.0 | 17.1 | 5.7 | 44.5 | 17.6 | 25.4 | 29.8 | 18.8 | 18.8 |
ROE ROE% | 14.2 | 20.8 | 15.3 | 15.5 | 12.2 | -0.9 | 35.4 | 12.7 | 18.3 | 20.9 | 13.4 | 13.4 |
ROA ROA% | 11.2 | 14.1 | 12.2 | 12.1 | 9.4 | -0.7 | 28.0 | 10.0 | 13.5 | 16.2 | 11.1 | 11.1 |
Documents — Foseco Crucible (India) Ltd