| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 116 | 98 | 88 | 107 | 110 | 89 | 101 | 119 | 117 | 88 | 96 | 126 | |
Growth YoY Revenue Growth YoY% | -20.7 | 20.0 | 8.3 | -8.8 | -5.7 | -9.5 | 15.0 | 11.7 | 6.6 | -1.2 | -4.5 | 5.6 |
| 106 | 88 | 88 | 102 | 101 | 83 | 94 | 112 | 110 | 80 | 91 | 117 | |
| 10 | 10 | 0 | 5 | 8 | 6 | 7 | 7 | 7 | 7 | 5 | 9 | |
OPM OPM% | 8.7 | 10.1 | 0.2 | 4.5 | 7.5 | 6.8 | 7.1 | 6.3 | 5.8 | 8.4 | 5.5 | 7.3 |
| 2 | 1 | 6 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 3 | 2 | 2 | 3 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 |
PBT PBTCr | 9 | 7 | 2 | 2 | 6 | 4 | 5 | 4 | 2 | 3 | 2 | 5 |
| 2 | 2 | -1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | |
| 6 | 5 | 3 | 2 | 4 | 3 | 3 | 3 | 2 | 2 | 1 | 4 | |
Growth YoY PAT Growth YoY% | 14.4 | 102.3 | -24.5 | -27.1 | -35.9 | -42.3 | 13.9 | 68.3 | -58.1 | -21.8 | -58.7 | 38.0 |
NPM NPM% | 5.5 | 5.4 | 3.4 | 1.5 | 3.8 | 3.5 | 3.4 | 2.3 | 1.5 | 2.7 | 1.5 | 3.0 |
| 6.2 | 5.2 | 3.0 | 1.4 | 3.6 | 3.1 | 3.0 | 2.5 | 1.7 | 2.5 | 1.9 | 3.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 116 | 98 | 88 | 107 | 110 | 89 | 101 | 119 | 117 | 88 | 96 | 126 | |
Growth YoY Revenue Growth YoY% | -20.7 | 20.0 | 8.3 | -8.8 | -5.7 | -9.5 | 15.0 | 11.7 | 6.6 | -1.2 | -4.5 | 5.6 |
| 106 | 88 | 88 | 102 | 101 | 83 | 94 | 112 | 110 | 80 | 91 | 117 | |
| 10 | 10 | 0 | 5 | 8 | 6 | 7 | 7 | 7 | 7 | 5 | 9 | |
OPM OPM% | 8.7 | 10.1 | 0.2 | 4.5 | 7.5 | 6.8 | 7.1 | 6.3 | 5.8 | 8.4 | 5.5 | 7.3 |
| 2 | 1 | 6 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 3 | 2 | 2 | 3 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 |
PBT PBTCr | 9 | 7 | 2 | 2 | 6 | 4 | 5 | 4 | 2 | 3 | 2 | 5 |
| 2 | 2 | -1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | |
| 6 | 5 | 3 | 2 | 4 | 3 | 3 | 3 | 2 | 2 | 1 | 4 | |
Growth YoY PAT Growth YoY% | 14.4 | 102.3 | -24.5 | -27.1 | -35.9 | -42.3 | 13.9 | 68.3 | -58.1 | -21.8 | -58.7 | 38.0 |
NPM NPM% | 5.5 | 5.4 | 3.4 | 1.5 | 3.8 | 3.5 | 3.4 | 2.3 | 1.5 | 2.7 | 1.5 | 3.0 |
| 6.2 | 5.2 | 3.0 | 1.4 | 3.6 | 3.1 | 3.0 | 2.5 | 1.7 | 2.5 | 1.9 | 3.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 298 | 266 | 316 | 336 | 298 | 326 | 409 | 465 | 419 | 406 | 420 | 427 |
Growth Revenue Growth% | -6.2 | -10.7 | 18.7 | 6.5 | -11.5 | 9.5 | 25.5 | 13.6 | -9.7 | -3.1 | 3.5 | 2.0 |
| 274 | 243 | 294 | 311 | 277 | 294 | 377 | 433 | 391 | 380 | 393 | 398 | |
| 24 | 23 | 22 | 26 | 20 | 32 | 32 | 31 | 29 | 26 | 27 | 29 | |
OPM OPM% | 8.2 | 8.6 | 7.1 | 7.6 | 6.8 | 9.8 | 7.8 | 6.8 | 6.9 | 6.5 | 6.4 | 6.7 |
| 12 | 4 | 11 | 5 | 5 | 5 | 5 | 8 | 10 | 5 | 5 | ||
Interest Expense Interest ExpenseCr | 9 | 9 | 10 | 11 | 10 | 9 | 8 | 8 | 7 | 7 | 10 | 10 |
Depreciation DepreciationCr | 8 | 8 | 8 | 8 | 9 | 8 | 8 | 8 | 8 | 8 | 10 | 11 |
PBT PBTCr | 19 | 10 | 16 | 13 | 7 | 20 | 21 | 23 | 23 | 16 | 11 | 12 |
| 5 | 3 | 6 | 5 | 0 | 5 | 6 | 6 | 6 | 4 | 3 | 3 | |
PAT PATCr | 14 | 7 | 10 | 8 | 8 | 15 | 15 | 17 | 17 | 12 | 8 | 9 |
Growth PAT Growth% | 63.8 | -49.9 | 37.2 | -18.1 | -3.6 | 91.7 | 4.1 | 8.6 | 3.3 | -28.0 | -32.3 | -30.1 |
NPM NPM% | 4.7 | 2.6 | 3.0 | 2.4 | 2.6 | 4.5 | 3.7 | 3.5 | 4.1 | 3.0 | 2.0 | 2.2 |
| 13.5 | 6.8 | 9.6 | 7.6 | 7.2 | 14.4 | 14.3 | 11.3 | 16.3 | 11.2 | 8.5 | 9.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 298 | 266 | 316 | 336 | 298 | 326 | 409 | 465 | 419 | 406 | 420 | 427 |
Growth Revenue Growth% | -6.2 | -10.7 | 18.7 | 6.5 | -11.5 | 9.5 | 25.5 | 13.6 | -9.7 | -3.1 | 3.5 | 2.0 |
| 274 | 243 | 294 | 311 | 277 | 294 | 377 | 433 | 391 | 380 | 393 | 398 | |
| 24 | 23 | 22 | 26 | 20 | 32 | 32 | 31 | 29 | 26 | 27 | 29 | |
OPM OPM% | 8.2 | 8.6 | 7.1 | 7.6 | 6.8 | 9.8 | 7.8 | 6.8 | 6.9 | 6.5 | 6.4 | 6.7 |
| 12 | 4 | 11 | 5 | 5 | 5 | 5 | 8 | 10 | 5 | 5 | ||
Interest Expense Interest ExpenseCr | 9 | 9 | 10 | 11 | 10 | 9 | 8 | 8 | 7 | 7 | 10 | 10 |
Depreciation DepreciationCr | 8 | 8 | 8 | 8 | 9 | 8 | 8 | 8 | 8 | 8 | 10 | 11 |
PBT PBTCr | 19 | 10 | 16 | 13 | 7 | 20 | 21 | 23 | 23 | 16 | 11 | 12 |
| 5 | 3 | 6 | 5 | 0 | 5 | 6 | 6 | 6 | 4 | 3 | 3 | |
PAT PATCr | 14 | 7 | 10 | 8 | 8 | 15 | 15 | 17 | 17 | 12 | 8 | 9 |
Growth PAT Growth% | 63.8 | -49.9 | 37.2 | -18.1 | -3.6 | 91.7 | 4.1 | 8.6 | 3.3 | -28.0 | -32.3 | -30.1 |
NPM NPM% | 4.7 | 2.6 | 3.0 | 2.4 | 2.6 | 4.5 | 3.7 | 3.5 | 4.1 | 3.0 | 2.0 | 2.2 |
| 13.5 | 6.8 | 9.6 | 7.6 | 7.2 | 14.4 | 14.3 | 11.3 | 16.3 | 11.2 | 8.5 | 9.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 112 | 119 | 127 | 134 | 140 | 155 | 168 | 179 | 195 | 205 | 213 |
| 110 | 104 | 133 | 107 | 85 | 107 | 108 | 70 | 77 | 80 | 92 | |
| 36 | 26 | 26 | 26 | 27 | 24 | 23 | 29 | 34 | 46 | 39 | |
| 268 | 259 | 297 | 278 | 263 | 297 | 310 | 288 | 316 | 341 | 354 | |
| 179 | 175 | 201 | 179 | 167 | 204 | 212 | 186 | 199 | 187 | 192 | |
| 89 | 84 | 96 | 99 | 96 | 92 | 97 | 102 | 118 | 154 | 162 | |
| 268 | 259 | 297 | 278 | 263 | 297 | 310 | 288 | 316 | 341 | 354 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 112 | 119 | 127 | 134 | 140 | 155 | 168 | 179 | 195 | 205 | 213 |
| 110 | 104 | 133 | 107 | 85 | 107 | 108 | 70 | 77 | 80 | 92 | |
| 36 | 26 | 26 | 26 | 27 | 24 | 23 | 29 | 34 | 46 | 39 | |
| 268 | 259 | 297 | 278 | 263 | 297 | 310 | 288 | 316 | 341 | 354 | |
| 179 | 175 | 201 | 179 | 167 | 204 | 212 | 186 | 199 | 187 | 192 | |
| 89 | 84 | 96 | 99 | 96 | 92 | 97 | 102 | 118 | 154 | 162 | |
| 268 | 259 | 297 | 278 | 263 | 297 | 310 | 288 | 316 | 341 | 354 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 35 | -6 | 29 | 50 | -12 | 26 | 36 | 19 | 56 | 37 | |
| 0 | -3 | -14 | -7 | -5 | -1 | -10 | -17 | -19 | -43 | -20 | |
| -12 | -37 | 20 | -21 | -46 | 11 | -15 | -20 | 1 | -14 | -16 | |
Net Cash Flow Net Cash FlowCr | 1 | -6 | 0 | 0 | -1 | -2 | 1 | -2 | 0 | -1 | 1 |
Free Cash Flow Free Cash FlowCr | -2 | 31 | -12 | 18 | 43 | -14 | 13 | 14 | -3 | 12 | |
CFO To PAT CFO To PAT% | 90.7 | 495.8 | -64.7 | 363.7 | 656.4 | -81.9 | 168.6 | 216.1 | 109.1 | 453.3 | 447.9 |
CFO To EBITDA CFO To EBITDA% | 52.4 | 153.0 | -27.9 | 111.8 | 245.0 | -37.3 | 80.1 | 113.4 | 64.5 | 212.0 | 137.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 35 | -6 | 29 | 50 | -12 | 26 | 36 | 19 | 56 | 37 | |
| 0 | -3 | -14 | -7 | -5 | -1 | -10 | -17 | -19 | -43 | -20 | |
| -12 | -37 | 20 | -21 | -46 | 11 | -15 | -20 | 1 | -14 | -16 | |
Net Cash Flow Net Cash FlowCr | 1 | -6 | 0 | 0 | -1 | -2 | 1 | -2 | 0 | -1 | 1 |
Free Cash Flow Free Cash FlowCr | -2 | 31 | -12 | 18 | 43 | -14 | 13 | 14 | -3 | 12 | |
CFO To PAT CFO To PAT% | 90.7 | 495.8 | -64.7 | 363.7 | 656.4 | -81.9 | 168.6 | 216.1 | 109.1 | 453.3 | 447.9 |
CFO To EBITDA CFO To EBITDA% | 52.4 | 153.0 | -27.9 | 111.8 | 245.0 | -37.3 | 80.1 | 113.4 | 64.5 | 212.0 | 137.6 |
| 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 | 54 | 73 | 84 | 57 | 31 | 68 | 84 | 95 | 167 | 152 | 92 | 118 |
Price To Earnings Price To Earnings | 3.8 | 10.3 | 8.7 | 7.2 | 4.1 | 4.7 | 5.5 | 5.8 | 9.8 | 12.4 | 11.0 | 11.7 |
Price To Sales Price To Sales | 0.2 | 0.3 | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 | 0.2 | 0.3 |
Price To Book Price To Book | 0.4 | 0.6 | 0.6 | 0.4 | 0.2 | 0.4 | 0.5 | 0.5 | 0.8 | 0.7 | 0.4 | 0.5 |
EV To EBITDA EV To EBITDA | 5.5 | 5.9 | 8.0 | 5.2 | 4.3 | 4.8 | 5.1 | 5.2 | 8.6 | 8.7 | 5.9 | 6.4 |
GPM GPM% | 19.4 | 22.9 | 20.9 | 19.2 | 19.3 | 22.7 | 20.5 | 18.3 | 22.7 | 20.9 | ||
OPM OPM% | 8.2 | 8.6 | 7.1 | 7.6 | 6.8 | 9.8 | 7.8 | 6.8 | 6.9 | 6.5 | 6.4 | 6.7 |
NPM NPM% | 4.7 | 2.6 | 3.0 | 2.4 | 2.6 | 4.5 | 3.7 | 3.5 | 4.1 | 3.0 | 2.0 | 2.2 |
ROCE ROCE% | 13.1 | 9.7 | 10.6 | 10.3 | 8.0 | 11.3 | 11.0 | 11.7 | 10.6 | 7.9 | 7.2 | 7.2 |
ROE ROE% | 11.5 | 5.5 | 7.0 | 5.5 | 5.0 | 8.8 | 8.5 | 8.7 | 8.3 | 5.7 | 3.7 | 3.7 |
ROA ROA% | 5.2 | 2.7 | 3.2 | 2.8 | 2.9 | 4.9 | 4.9 | 5.7 | 5.4 | 3.6 | 2.4 | 2.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 54 | 73 | 84 | 57 | 31 | 68 | 84 | 95 | 167 | 152 | 92 | 118 |
Price To Earnings Price To Earnings | 3.8 | 10.3 | 8.7 | 7.2 | 4.1 | 4.7 | 5.5 | 5.8 | 9.8 | 12.4 | 11.0 | 11.7 |
Price To Sales Price To Sales | 0.2 | 0.3 | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 | 0.2 | 0.3 |
Price To Book Price To Book | 0.4 | 0.6 | 0.6 | 0.4 | 0.2 | 0.4 | 0.5 | 0.5 | 0.8 | 0.7 | 0.4 | 0.5 |
EV To EBITDA EV To EBITDA | 5.5 | 5.9 | 8.0 | 5.2 | 4.3 | 4.8 | 5.1 | 5.2 | 8.6 | 8.7 | 5.9 | 6.4 |
GPM GPM% | 19.4 | 22.9 | 20.9 | 19.2 | 19.3 | 22.7 | 20.5 | 18.3 | 22.7 | 20.9 | ||
OPM OPM% | 8.2 | 8.6 | 7.1 | 7.6 | 6.8 | 9.8 | 7.8 | 6.8 | 6.9 | 6.5 | 6.4 | 6.7 |
NPM NPM% | 4.7 | 2.6 | 3.0 | 2.4 | 2.6 | 4.5 | 3.7 | 3.5 | 4.1 | 3.0 | 2.0 | 2.2 |
ROCE ROCE% | 13.1 | 9.7 | 10.6 | 10.3 | 8.0 | 11.3 | 11.0 | 11.7 | 10.6 | 7.9 | 7.2 | 7.2 |
ROE ROE% | 11.5 | 5.5 | 7.0 | 5.5 | 5.0 | 8.8 | 8.5 | 8.7 | 8.3 | 5.7 | 3.7 | 3.7 |
ROA ROA% | 5.2 | 2.7 | 3.2 | 2.8 | 2.9 | 4.9 | 4.9 | 5.7 | 5.4 | 3.6 | 2.4 | 2.4 |
Documents — Hindustan Tin Works Ltd