| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 189 | 187 | 183 | 59 | 175 | 165 | 137 | 164 | 126 | 147 | 136 | 96 | |
Growth YoY Revenue Growth YoY% | 35.4 | 7.5 | -5.7 | -59.2 | -7.4 | -11.6 | -25.3 | 176.1 | -27.7 | -10.8 | -0.2 | -41.4 |
| 177 | 190 | 183 | 83 | 175 | 191 | 173 | 177 | 143 | 151 | 120 | 91 | |
| 11 | -3 | -1 | -24 | 0 | -26 | -37 | -13 | -17 | -4 | 17 | 5 | |
OPM OPM% | 6.1 | -1.7 | -0.3 | -39.6 | 0.0 | -15.7 | -26.9 | -8.2 | -13.6 | -2.5 | 12.2 | 5.0 |
| 5 | 3 | 6 | 4 | 5 | -34 | 551 | 12 | 5 | 5 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 17 | 18 | 17 | 16 | 18 | 18 | -10 | 5 | 5 | 5 | 5 | 5 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
PBT PBTCr | -2 | -18 | -12 | -36 | -14 | -79 | 523 | -7 | -18 | -4 | 15 | 4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | -1 | 0 | |
| -2 | -18 | -12 | -35 | -14 | -79 | 520 | -6 | -18 | -4 | 16 | 4 | |
Growth YoY PAT Growth YoY% | 92.2 | -29.1 | -108.2 | -53.2 | -718.8 | -348.0 | 4,528.7 | 82.4 | -34.5 | 95.1 | -97.0 | 161.7 |
NPM NPM% | -0.9 | -9.5 | -6.4 | -59.5 | -7.7 | -47.9 | 380.6 | -3.8 | -14.4 | -2.6 | 11.5 | 4.0 |
| -0.3 | -2.6 | -1.8 | -5.3 | 2.1 | -11.8 | 77.4 | -0.9 | -2.7 | -0.6 | 2.3 | 0.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 189 | 187 | 183 | 59 | 175 | 165 | 137 | 164 | 126 | 147 | 136 | 96 | |
Growth YoY Revenue Growth YoY% | 35.4 | 7.5 | -5.7 | -59.2 | -7.4 | -11.6 | -25.3 | 176.1 | -27.7 | -10.8 | -0.2 | -41.4 |
| 177 | 190 | 183 | 83 | 175 | 191 | 173 | 177 | 143 | 151 | 120 | 91 | |
| 11 | -3 | -1 | -24 | 0 | -26 | -37 | -13 | -17 | -4 | 17 | 5 | |
OPM OPM% | 6.1 | -1.7 | -0.3 | -39.6 | 0.0 | -15.7 | -26.9 | -8.2 | -13.6 | -2.5 | 12.2 | 5.0 |
| 5 | 3 | 6 | 4 | 5 | -34 | 551 | 12 | 5 | 5 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 17 | 18 | 17 | 16 | 18 | 18 | -10 | 5 | 5 | 5 | 5 | 5 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
PBT PBTCr | -2 | -18 | -12 | -36 | -14 | -79 | 523 | -7 | -18 | -4 | 15 | 4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | -1 | 0 | |
| -2 | -18 | -12 | -35 | -14 | -79 | 520 | -6 | -18 | -4 | 16 | 4 | |
Growth YoY PAT Growth YoY% | 92.2 | -29.1 | -108.2 | -53.2 | -718.8 | -348.0 | 4,528.7 | 82.4 | -34.5 | 95.1 | -97.0 | 161.7 |
NPM NPM% | -0.9 | -9.5 | -6.4 | -59.5 | -7.7 | -47.9 | 380.6 | -3.8 | -14.4 | -2.6 | 11.5 | 4.0 |
| -0.3 | -2.6 | -1.8 | -5.3 | 2.1 | -11.8 | 77.4 | -0.9 | -2.7 | -0.6 | 2.3 | 0.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 144 | 177 | 279 | 511 | 331 | 415 | 434 | 631 | 704 | 536 | 574 | 506 |
Growth Revenue Growth% | -19.4 | 22.7 | 57.6 | 83.0 | -35.1 | 25.3 | 4.4 | 45.6 | 11.5 | -23.9 | 7.1 | -21.0 |
| 266 | 336 | 449 | 484 | 390 | 388 | 433 | 625 | 705 | 622 | 591 | 505 | |
| -121 | -159 | -170 | 27 | -59 | 27 | 1 | 6 | -1 | -86 | -18 | 1 | |
OPM OPM% | -84.1 | -89.8 | -60.8 | 5.3 | -17.8 | 6.4 | 0.2 | 1.0 | -0.1 | -16.1 | -3.1 | 0.1 |
| 5 | 6 | 66 | 117 | 21 | 21 | 34 | 11 | 17 | 526 | 26 | 18 | |
Interest Expense Interest ExpenseCr | 69 | 98 | 78 | 68 | 58 | 54 | 66 | 67 | 70 | 43 | 20 | 20 |
Depreciation DepreciationCr | 10 | 9 | 6 | 3 | 3 | 3 | 1 | 1 | 1 | 2 | 2 | 2 |
PBT PBTCr | -185 | -259 | -187 | 73 | -98 | -8 | -32 | -51 | -55 | 395 | -14 | -4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | -1 | -1 | |
PAT PATCr | -185 | -259 | -187 | 73 | -98 | -8 | -32 | -51 | -55 | 392 | -13 | -3 |
Growth PAT Growth% | 14.8 | -40.2 | 27.9 | 139.2 | -233.6 | 91.5 | -290.0 | -57.4 | -8.8 | 807.8 | -103.3 | -100.6 |
NPM NPM% | -128.1 | -146.4 | -67.0 | 14.3 | -29.5 | -2.0 | -7.5 | -8.1 | -7.9 | 73.1 | -2.3 | -0.5 |
| -27.5 | -38.6 | -27.8 | 10.9 | -14.6 | -1.2 | -4.8 | -8.2 | -8.1 | 58.3 | -1.9 | -0.4 |
| 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 | 144 | 177 | 279 | 511 | 331 | 415 | 434 | 631 | 704 | 536 | 574 | 506 |
Growth Revenue Growth% | -19.4 | 22.7 | 57.6 | 83.0 | -35.1 | 25.3 | 4.4 | 45.6 | 11.5 | -23.9 | 7.1 | -21.0 |
| 266 | 336 | 449 | 484 | 390 | 388 | 433 | 625 | 705 | 622 | 591 | 505 | |
| -121 | -159 | -170 | 27 | -59 | 27 | 1 | 6 | -1 | -86 | -18 | 1 | |
OPM OPM% | -84.1 | -89.8 | -60.8 | 5.3 | -17.8 | 6.4 | 0.2 | 1.0 | -0.1 | -16.1 | -3.1 | 0.1 |
| 5 | 6 | 66 | 117 | 21 | 21 | 34 | 11 | 17 | 526 | 26 | 18 | |
Interest Expense Interest ExpenseCr | 69 | 98 | 78 | 68 | 58 | 54 | 66 | 67 | 70 | 43 | 20 | 20 |
Depreciation DepreciationCr | 10 | 9 | 6 | 3 | 3 | 3 | 1 | 1 | 1 | 2 | 2 | 2 |
PBT PBTCr | -185 | -259 | -187 | 73 | -98 | -8 | -32 | -51 | -55 | 395 | -14 | -4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | -1 | -1 | |
PAT PATCr | -185 | -259 | -187 | 73 | -98 | -8 | -32 | -51 | -55 | 392 | -13 | -3 |
Growth PAT Growth% | 14.8 | -40.2 | 27.9 | 139.2 | -233.6 | 91.5 | -290.0 | -57.4 | -8.8 | 807.8 | -103.3 | -100.6 |
NPM NPM% | -128.1 | -146.4 | -67.0 | 14.3 | -29.5 | -2.0 | -7.5 | -8.1 | -7.9 | 73.1 | -2.3 | -0.5 |
| -27.5 | -38.6 | -27.8 | 10.9 | -14.6 | -1.2 | -4.8 | -8.2 | -8.1 | 58.3 | -1.9 | -0.4 |
| 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 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 |
Reserves ReservesCr | -1,121 | 52 | -33 | 44 | -50 | -36 | -72 | -118 | -119 | 272 | 258 |
| 612 | 1,437 | 1,147 | 982 | 1,023 | 1,172 | 1,322 | 1,384 | 1,472 | 362 | 363 | |
| 398 | 275 | 494 | 477 | 354 | 269 | 192 | 177 | 188 | 187 | 186 | |
| 227 | 1,817 | 1,659 | 1,551 | 1,374 | 1,440 | 1,475 | 1,474 | 1,572 | 1,559 | 1,542 | |
| 95 | 120 | 1,501 | 1,373 | 1,192 | 1,300 | 1,315 | 1,302 | 1,340 | 1,322 | 1,305 | |
| 131 | 1,697 | 158 | 178 | 182 | 141 | 160 | 172 | 233 | 237 | 237 | |
| 227 | 1,817 | 1,659 | 1,551 | 1,374 | 1,440 | 1,475 | 1,474 | 1,572 | 1,559 | 1,542 |
| 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 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 |
Reserves ReservesCr | -1,121 | 52 | -33 | 44 | -50 | -36 | -72 | -118 | -119 | 272 | 258 |
| 612 | 1,437 | 1,147 | 982 | 1,023 | 1,172 | 1,322 | 1,384 | 1,472 | 362 | 363 | |
| 398 | 275 | 494 | 477 | 354 | 269 | 192 | 177 | 188 | 187 | 186 | |
| 227 | 1,817 | 1,659 | 1,551 | 1,374 | 1,440 | 1,475 | 1,474 | 1,572 | 1,559 | 1,542 | |
| 95 | 120 | 1,501 | 1,373 | 1,192 | 1,300 | 1,315 | 1,302 | 1,340 | 1,322 | 1,305 | |
| 131 | 1,697 | 158 | 178 | 182 | 141 | 160 | 172 | 233 | 237 | 237 | |
| 227 | 1,817 | 1,659 | 1,551 | 1,374 | 1,440 | 1,475 | 1,474 | 1,572 | 1,559 | 1,542 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 46 | 59 | -451 | -160 | -81 | -50 | 10 | -13 | -66 | 631 | -70 | |
| -6 | 0 | 343 | 112 | 164 | 8 | 11 | 7 | 56 | 10 | 12 | |
| -48 | -59 | 179 | 3 | -90 | 52 | -32 | -10 | 6 | -642 | 58 | |
Net Cash Flow Net Cash FlowCr | -8 | 0 | 72 | -45 | -8 | 9 | -11 | -16 | -4 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 40 | 59 | -109 | -53 | 75 | -49 | 10 | -14 | -67 | 624 | -72 |
CFO To PAT CFO To PAT% | -24.9 | -22.9 | 240.9 | -219.1 | 83.2 | 599.7 | -30.7 | 25.1 | 118.8 | 161.3 | 546.6 |
CFO To EBITDA CFO To EBITDA% | -38.0 | -37.4 | 265.6 | -588.9 | 138.2 | -185.7 | 1,178.8 | -202.5 | 6,591.8 | -733.1 | 400.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 46 | 59 | -451 | -160 | -81 | -50 | 10 | -13 | -66 | 631 | -70 | |
| -6 | 0 | 343 | 112 | 164 | 8 | 11 | 7 | 56 | 10 | 12 | |
| -48 | -59 | 179 | 3 | -90 | 52 | -32 | -10 | 6 | -642 | 58 | |
Net Cash Flow Net Cash FlowCr | -8 | 0 | 72 | -45 | -8 | 9 | -11 | -16 | -4 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 40 | 59 | -109 | -53 | 75 | -49 | 10 | -14 | -67 | 624 | -72 |
CFO To PAT CFO To PAT% | -24.9 | -22.9 | 240.9 | -219.1 | 83.2 | 599.7 | -30.7 | 25.1 | 118.8 | 161.3 | 546.6 |
CFO To EBITDA CFO To EBITDA% | -38.0 | -37.4 | 265.6 | -588.9 | 138.2 | -185.7 | 1,178.8 | -202.5 | 6,591.8 | -733.1 | 400.9 |
| 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 | 112 | 165 | 156 | 154 | 67 | 266 | 188 | 150 | 264 | 286 | 148 | 310 |
Price To Earnings Price To Earnings | 2.1 | 104.3 | 0.7 | |||||||||
Price To Sales Price To Sales | 0.8 | 0.9 | 0.6 | 0.3 | 0.2 | 0.6 | 0.4 | 0.2 | 0.4 | 0.5 | 0.3 | 0.6 |
Price To Book Price To Book | -0.1 | 1.4 | 4.5 | 1.4 | 3.9 | 8.4 | -39.4 | -3.0 | -5.1 | 0.8 | 0.5 | 0.9 |
EV To EBITDA EV To EBITDA | -3.7 | -3.2 | -3.4 | 22.2 | -6.7 | 20.7 | 1,003.3 | 121.6 | -846.9 | -2.8 | -10.4 | 429.6 |
GPM GPM% | 13.6 | 28.9 | 24.1 | 25.2 | 11.6 | 29.7 | 16.4 | 9.8 | 8.2 | -4.1 | 7.2 | 7.2 |
OPM OPM% | -84.1 | -89.8 | -60.8 | 5.3 | -17.8 | 6.4 | 0.2 | 1.0 | -0.1 | -16.1 | -3.1 | 0.1 |
NPM NPM% | -128.1 | -146.4 | -67.0 | 14.3 | -29.5 | -2.0 | -7.5 | -8.1 | -7.9 | 73.1 | -2.3 | -0.5 |
ROCE ROCE% | 16.2 | -35.1 | -19.6 | 22.4 | -8.9 | 9.7 | 4.1 | 2.1 | 1.8 | 80.2 | 1.1 | 1.1 |
ROE ROE% | 17.6 | -217.7 | -544.2 | 66.1 | -563.3 | -26.3 | 676.8 | 101.2 | 107.5 | 115.3 | -4.0 | -4.0 |
ROA ROA% | -81.6 | -14.3 | -11.3 | 4.7 | -7.1 | -0.6 | -2.2 | -3.5 | -3.5 | 25.1 | -0.8 | -0.8 |
| 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 | 112 | 165 | 156 | 154 | 67 | 266 | 188 | 150 | 264 | 286 | 148 | 310 |
Price To Earnings Price To Earnings | 2.1 | 104.3 | 0.7 | |||||||||
Price To Sales Price To Sales | 0.8 | 0.9 | 0.6 | 0.3 | 0.2 | 0.6 | 0.4 | 0.2 | 0.4 | 0.5 | 0.3 | 0.6 |
Price To Book Price To Book | -0.1 | 1.4 | 4.5 | 1.4 | 3.9 | 8.4 | -39.4 | -3.0 | -5.1 | 0.8 | 0.5 | 0.9 |
EV To EBITDA EV To EBITDA | -3.7 | -3.2 | -3.4 | 22.2 | -6.7 | 20.7 | 1,003.3 | 121.6 | -846.9 | -2.8 | -10.4 | 429.6 |
GPM GPM% | 13.6 | 28.9 | 24.1 | 25.2 | 11.6 | 29.7 | 16.4 | 9.8 | 8.2 | -4.1 | 7.2 | 7.2 |
OPM OPM% | -84.1 | -89.8 | -60.8 | 5.3 | -17.8 | 6.4 | 0.2 | 1.0 | -0.1 | -16.1 | -3.1 | 0.1 |
NPM NPM% | -128.1 | -146.4 | -67.0 | 14.3 | -29.5 | -2.0 | -7.5 | -8.1 | -7.9 | 73.1 | -2.3 | -0.5 |
ROCE ROCE% | 16.2 | -35.1 | -19.6 | 22.4 | -8.9 | 9.7 | 4.1 | 2.1 | 1.8 | 80.2 | 1.1 | 1.1 |
ROE ROE% | 17.6 | -217.7 | -544.2 | 66.1 | -563.3 | -26.3 | 676.8 | 101.2 | 107.5 | 115.3 | -4.0 | -4.0 |
ROA ROA% | -81.6 | -14.3 | -11.3 | 4.7 | -7.1 | -0.6 | -2.2 | -3.5 | -3.5 | 25.1 | -0.8 | -0.8 |
Documents — Hindustan Organic Chemicals Ltd