| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 19 | 33 | 30 | 44 | 43 | 39 | 43 | 49 | 43 | 53 | 45 | 58 | |
Growth YoY Revenue Growth YoY% | -45.2 | 16.2 | 58.4 | 32.1 | 45.0 | -11.6 | -0.3 | 25.5 | -1.1 | 9.5 | 4.0 | 9.6 |
| 17 | 30 | 28 | 40 | 40 | 35 | 36 | 45 | 37 | 47 | 39 | 51 | |
| 2 | 3 | 2 | 4 | 4 | 4 | 7 | 4 | 6 | 6 | 6 | 7 | |
OPM OPM% | 11.8 | 9.9 | 7.1 | 8.8 | 9.1 | 10.3 | 16.5 | 8.6 | 13.2 | 11.3 | 12.5 | 12.0 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 3 | 3 | 4 | 4 | 4 | 7 | 4 | 6 | 6 | 5 | 7 |
| 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 1 | 2 | 2 | 3 | 3 | 2 | 5 | 2 | 4 | 4 | 4 | 5 | |
Growth YoY PAT Growth YoY% | 60.7 | 48.6 | 23.1 | 32.7 | 43.8 | -13.4 | 101.2 | -16.3 | -28.9 | 91.0 | -3.3 | 24.9 |
NPM NPM% | 7.5 | 6.3 | 5.9 | 6.3 | 5.8 | 6.2 | 11.7 | 4.1 | 8.4 | 7.2 | 7.8 | 8.2 |
| 0.0 | 1.6 | 1.3 | 1.8 | 0.3 | 1.8 | 3.8 | 1.5 | 2.7 | 2.8 | 2.6 | 3.5 |
| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 19 | 33 | 30 | 44 | 43 | 39 | 43 | 49 | 43 | 53 | 45 | 58 | |
Growth YoY Revenue Growth YoY% | -45.2 | 16.2 | 58.4 | 32.1 | 45.0 | -11.6 | -0.3 | 25.5 | -1.1 | 9.5 | 4.0 | 9.6 |
| 17 | 30 | 28 | 40 | 40 | 35 | 36 | 45 | 37 | 47 | 39 | 51 | |
| 2 | 3 | 2 | 4 | 4 | 4 | 7 | 4 | 6 | 6 | 6 | 7 | |
OPM OPM% | 11.8 | 9.9 | 7.1 | 8.8 | 9.1 | 10.3 | 16.5 | 8.6 | 13.2 | 11.3 | 12.5 | 12.0 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 3 | 3 | 4 | 4 | 4 | 7 | 4 | 6 | 6 | 5 | 7 |
| 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 1 | 2 | 2 | 3 | 3 | 2 | 5 | 2 | 4 | 4 | 4 | 5 | |
Growth YoY PAT Growth YoY% | 60.7 | 48.6 | 23.1 | 32.7 | 43.8 | -13.4 | 101.2 | -16.3 | -28.9 | 91.0 | -3.3 | 24.9 |
NPM NPM% | 7.5 | 6.3 | 5.9 | 6.3 | 5.8 | 6.2 | 11.7 | 4.1 | 8.4 | 7.2 | 7.8 | 8.2 |
| 0.0 | 1.6 | 1.3 | 1.8 | 0.3 | 1.8 | 3.8 | 1.5 | 2.7 | 2.8 | 2.6 | 3.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 46 | 47 | 45 | 55 | 68 | 63 | 52 | 74 | 82 | 92 | 96 | 103 |
Growth Revenue Growth% | 0.8 | -4.0 | 24.1 | 22.8 | -7.3 | -17.4 | 41.7 | 11.4 | 11.9 | 4.5 | 7.1 | |
| 44 | 44 | 43 | 53 | 65 | 59 | 47 | 68 | 74 | 81 | 85 | 90 | |
| 2 | 2 | 2 | 2 | 3 | 4 | 6 | 6 | 8 | 11 | 12 | 13 | |
OPM OPM% | 5.0 | 4.6 | 3.5 | 3.6 | 3.9 | 5.9 | 10.6 | 8.2 | 9.6 | 12.3 | 12.1 | 12.2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 1 | 1 | 1 | 2 | 3 | 5 | 5 | 6 | 10 | 10 | 11 |
| 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 3 | 3 | 3 | |
PAT PATCr | 1 | 1 | 0 | 1 | 1 | 2 | 4 | 4 | 5 | 7 | 7 | 8 |
Growth PAT Growth% | -19.3 | -6.6 | 95.7 | 49.7 | 66.1 | 53.1 | 19.5 | 17.4 | 44.0 | 5.0 | 11.1 | |
NPM NPM% | 1.4 | 1.1 | 1.1 | 1.7 | 2.0 | 3.6 | 6.7 | 5.7 | 6.0 | 7.7 | 7.7 | 8.0 |
| 624.5 | 504.1 | 471.0 | 922.0 | 1,380.4 | 14.3 | 2.9 | 0.4 | 3.7 | 5.3 | 5.5 | 6.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 46 | 47 | 45 | 55 | 68 | 63 | 52 | 74 | 82 | 92 | 96 | 103 |
Growth Revenue Growth% | 0.8 | -4.0 | 24.1 | 22.8 | -7.3 | -17.4 | 41.7 | 11.4 | 11.9 | 4.5 | 7.1 | |
| 44 | 44 | 43 | 53 | 65 | 59 | 47 | 68 | 74 | 81 | 85 | 90 | |
| 2 | 2 | 2 | 2 | 3 | 4 | 6 | 6 | 8 | 11 | 12 | 13 | |
OPM OPM% | 5.0 | 4.6 | 3.5 | 3.6 | 3.9 | 5.9 | 10.6 | 8.2 | 9.6 | 12.3 | 12.1 | 12.2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 1 | 1 | 1 | 2 | 3 | 5 | 5 | 6 | 10 | 10 | 11 |
| 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 3 | 3 | 3 | |
PAT PATCr | 1 | 1 | 0 | 1 | 1 | 2 | 4 | 4 | 5 | 7 | 7 | 8 |
Growth PAT Growth% | -19.3 | -6.6 | 95.7 | 49.7 | 66.1 | 53.1 | 19.5 | 17.4 | 44.0 | 5.0 | 11.1 | |
NPM NPM% | 1.4 | 1.1 | 1.1 | 1.7 | 2.0 | 3.6 | 6.7 | 5.7 | 6.0 | 7.7 | 7.7 | 8.0 |
| 624.5 | 504.1 | 471.0 | 922.0 | 1,380.4 | 14.3 | 2.9 | 0.4 | 3.7 | 5.3 | 5.5 | 6.1 |
| Financial Year | Mar 2015 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 2 | 3 | 3 | 4 | 6 | 8 | 15 | 19 | 12 | 18 | 26 | 34 |
| 14 | 14 | 17 | 19 | 19 | 17 | 10 | 19 | 11 | 9 | 8 | 11 | |
| 2 | 2 | 1 | 2 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | |
| 18 | 19 | 21 | 25 | 25 | 25 | 28 | 39 | 37 | 41 | 49 | 59 | |
| 15 | 16 | 19 | 22 | 21 | 21 | 23 | 32 | 30 | 34 | 40 | 48 | |
| 3 | 3 | 2 | 4 | 4 | 5 | 4 | 8 | 7 | 7 | 8 | 12 | |
| 18 | 19 | 21 | 25 | 25 | 25 | 28 | 39 | 37 | 41 | 49 | 59 |
| Financial Year | Mar 2015 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 2 | 3 | 3 | 4 | 6 | 8 | 15 | 19 | 12 | 18 | 26 | 34 |
| 14 | 14 | 17 | 19 | 19 | 17 | 10 | 19 | 11 | 9 | 8 | 11 | |
| 2 | 2 | 1 | 2 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | |
| 18 | 19 | 21 | 25 | 25 | 25 | 28 | 39 | 37 | 41 | 49 | 59 | |
| 15 | 16 | 19 | 22 | 21 | 21 | 23 | 32 | 30 | 34 | 40 | 48 | |
| 3 | 3 | 2 | 4 | 4 | 5 | 4 | 8 | 7 | 7 | 8 | 12 | |
| 18 | 19 | 21 | 25 | 25 | 25 | 28 | 39 | 37 | 41 | 49 | 59 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 2 | 1 | 2 | 2 | 3 | -4 | 5 | 0 | 5 | 0 | 10 | |
| -1 | 0 | 0 | -1 | -1 | -1 | 0 | -4 | -1 | -2 | -1 | -6 | |
| -3 | -1 | -1 | 1 | -2 | -1 | 4 | -2 | 1 | -2 | -1 | 1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 2 | -1 | 1 | -1 | -1 | 0 | 1 | -1 | 5 |
Free Cash Flow Free Cash FlowCr | 4 | 2 | 1 | 2 | 1 | 2 | -5 | 1 | -1 | 3 | -1 | 4 |
CFO To PAT CFO To PAT% | 670.9 | 440.8 | 279.7 | 264.6 | 115.2 | 113.6 | -122.5 | 129.0 | -9.4 | 68.8 | 3.7 | 115.1 |
CFO To EBITDA CFO To EBITDA% | 180.8 | 103.0 | 84.9 | 121.6 | 60.2 | 69.8 | -77.6 | 89.7 | -5.9 | 42.9 | 2.4 | 75.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 2 | 1 | 2 | 2 | 3 | -4 | 5 | 0 | 5 | 0 | 10 | |
| -1 | 0 | 0 | -1 | -1 | -1 | 0 | -4 | -1 | -2 | -1 | -6 | |
| -3 | -1 | -1 | 1 | -2 | -1 | 4 | -2 | 1 | -2 | -1 | 1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 2 | -1 | 1 | -1 | -1 | 0 | 1 | -1 | 5 |
Free Cash Flow Free Cash FlowCr | 4 | 2 | 1 | 2 | 1 | 2 | -5 | 1 | -1 | 3 | -1 | 4 |
CFO To PAT CFO To PAT% | 670.9 | 440.8 | 279.7 | 264.6 | 115.2 | 113.6 | -122.5 | 129.0 | -9.4 | 68.8 | 3.7 | 115.1 |
CFO To EBITDA CFO To EBITDA% | 180.8 | 103.0 | 84.9 | 121.6 | 60.2 | 69.8 | -77.6 | 89.7 | -5.9 | 42.9 | 2.4 | 75.7 |
| Financial Year | Mar 2015 | 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 | 34 | 35 | 191 | 228 | 110 | 77 | 86 | ||||||
Price To Earnings Price To Earnings | 9.7 | 8.4 | 38.7 | 32.2 | 14.8 | 9.3 | 10.4 | ||||||
Price To Sales Price To Sales | 0.7 | 0.5 | 2.3 | 2.5 | 1.1 | 0.8 | 0.8 | ||||||
Price To Book Price To Book | 2.1 | 1.7 | 7.5 | 7.2 | 2.8 | 1.6 | 1.8 | ||||||
EV To EBITDA EV To EBITDA | 6.1 | 5.8 | 24.2 | 20.0 | 9.5 | 5.8 | 6.5 | ||||||
GPM GPM% | 8.2 | 8.3 | 7.8 | 7.2 | 8.8 | 11.7 | 17.2 | 14.7 | 14.5 | 17.4 | 18.0 | 18.1 | 18.1 |
OPM OPM% | 5.0 | 4.6 | 3.5 | 3.6 | 3.9 | 5.9 | 10.6 | 8.2 | 9.6 | 12.3 | 12.1 | 12.2 | 12.2 |
NPM NPM% | 1.4 | 1.1 | 1.1 | 1.7 | 2.0 | 3.6 | 6.7 | 5.7 | 6.0 | 7.7 | 7.7 | 8.0 | 8.0 |
ROCE ROCE% | 37.9 | 31.4 | 23.2 | 18.6 | 26.7 | 30.1 | 28.2 | 27.9 | 24.9 | 31.1 | 26.0 | 23.1 | 23.1 |
ROE ROE% | 28.0 | 18.4 | 14.7 | 21.5 | 24.3 | 28.8 | 21.4 | 20.5 | 19.4 | 22.3 | 19.0 | 17.4 | 17.4 |
ROA ROA% | 3.5 | 2.7 | 2.2 | 3.6 | 5.4 | 9.1 | 12.7 | 10.7 | 13.3 | 17.1 | 15.3 | 13.9 | 13.9 |
| Financial Year | Mar 2015 | 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 | 34 | 35 | 191 | 228 | 110 | 77 | 86 | ||||||
Price To Earnings Price To Earnings | 9.7 | 8.4 | 38.7 | 32.2 | 14.8 | 9.3 | 10.4 | ||||||
Price To Sales Price To Sales | 0.7 | 0.5 | 2.3 | 2.5 | 1.1 | 0.8 | 0.8 | ||||||
Price To Book Price To Book | 2.1 | 1.7 | 7.5 | 7.2 | 2.8 | 1.6 | 1.8 | ||||||
EV To EBITDA EV To EBITDA | 6.1 | 5.8 | 24.2 | 20.0 | 9.5 | 5.8 | 6.5 | ||||||
GPM GPM% | 8.2 | 8.3 | 7.8 | 7.2 | 8.8 | 11.7 | 17.2 | 14.7 | 14.5 | 17.4 | 18.0 | 18.1 | 18.1 |
OPM OPM% | 5.0 | 4.6 | 3.5 | 3.6 | 3.9 | 5.9 | 10.6 | 8.2 | 9.6 | 12.3 | 12.1 | 12.2 | 12.2 |
NPM NPM% | 1.4 | 1.1 | 1.1 | 1.7 | 2.0 | 3.6 | 6.7 | 5.7 | 6.0 | 7.7 | 7.7 | 8.0 | 8.0 |
ROCE ROCE% | 37.9 | 31.4 | 23.2 | 18.6 | 26.7 | 30.1 | 28.2 | 27.9 | 24.9 | 31.1 | 26.0 | 23.1 | 23.1 |
ROE ROE% | 28.0 | 18.4 | 14.7 | 21.5 | 24.3 | 28.8 | 21.4 | 20.5 | 19.4 | 22.3 | 19.0 | 17.4 | 17.4 |
ROA ROA% | 3.5 | 2.7 | 2.2 | 3.6 | 5.4 | 9.1 | 12.7 | 10.7 | 13.3 | 17.1 | 15.3 | 13.9 | 13.9 |
Documents — G M Polyplast Ltd
Concall Transcript Summaries — G M Polyplast Ltd