| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Growth YoY Revenue Growth YoY% | 43.5 | 50.9 | 23.6 | -7.7 | -22.9 | -22.7 | -20.4 | -15.0 | -22.8 | -4.0 | 4.1 | -12.0 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 37.8 | 13.5 | 6.6 | 23.4 | 10.3 | -8.7 | -2.5 | 12.0 | -11.6 | -4.1 | -36.5 | -4.8 |
| 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 65.7 | 109.1 | -22.2 | -38.6 | -70.7 | -108.7 | -64.3 | -48.6 | -135.3 | -850.0 | -880.0 | -88.9 |
NPM NPM% | 30.9 | 14.1 | 9.2 | 21.0 | 11.7 | -1.6 | 4.1 | 12.7 | -5.4 | -15.7 | -30.9 | 1.6 |
| 0.3 | 0.1 | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | -0.1 | -0.2 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Growth YoY Revenue Growth YoY% | 43.5 | 50.9 | 23.6 | -7.7 | -22.9 | -22.7 | -20.4 | -15.0 | -22.8 | -4.0 | 4.1 | -12.0 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 37.8 | 13.5 | 6.6 | 23.4 | 10.3 | -8.7 | -2.5 | 12.0 | -11.6 | -4.1 | -36.5 | -4.8 |
| 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 65.7 | 109.1 | -22.2 | -38.6 | -70.7 | -108.7 | -64.3 | -48.6 | -135.3 | -850.0 | -880.0 | -88.9 |
NPM NPM% | 30.9 | 14.1 | 9.2 | 21.0 | 11.7 | -1.6 | 4.1 | 12.7 | -5.4 | -15.7 | -30.9 | 1.6 |
| 0.3 | 0.1 | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | -0.1 | -0.2 | 0.0 |
| 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 | 385 | 391 | 6 | 5 | 5 | 2 | 3 | 5 | 7 | 6 | 5 | 5 |
Growth Revenue Growth% | 0.1 | 1.5 | -98.4 | -13.5 | -3.6 | -66.3 | 41.7 | 80.1 | 50.9 | -18.3 | -10.3 | -9.4 |
| 385 | 390 | 5 | 5 | 5 | 3 | 3 | 4 | 5 | 5 | 5 | 6 | |
| 0 | 1 | 1 | 0 | 0 | -1 | 0 | 1 | 2 | 0 | 0 | -1 | |
OPM OPM% | 0.1 | 0.2 | 15.9 | 0.8 | -0.1 | -57.4 | -6.2 | 13.0 | 25.4 | 6.9 | -9.5 | -14.5 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 0 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 0 | -1 |
Growth PAT Growth% | -35.4 | 74.1 | 45.5 | -83.1 | -91.4 | -2,450.0 | 189.9 | 193.8 | 109.5 | -63.1 | -181.6 | -263.2 |
NPM NPM% | 0.1 | 0.1 | 12.6 | 2.5 | 0.2 | -15.4 | 9.7 | 15.9 | 22.1 | 10.0 | -9.1 | -12.8 |
| 0.1 | 0.3 | 0.4 | 0.1 | 0.0 | -0.1 | 0.1 | 0.3 | 0.7 | 0.3 | -0.2 | -0.3 |
| 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 | 385 | 391 | 6 | 5 | 5 | 2 | 3 | 5 | 7 | 6 | 5 | 5 |
Growth Revenue Growth% | 0.1 | 1.5 | -98.4 | -13.5 | -3.6 | -66.3 | 41.7 | 80.1 | 50.9 | -18.3 | -10.3 | -9.4 |
| 385 | 390 | 5 | 5 | 5 | 3 | 3 | 4 | 5 | 5 | 5 | 6 | |
| 0 | 1 | 1 | 0 | 0 | -1 | 0 | 1 | 2 | 0 | 0 | -1 | |
OPM OPM% | 0.1 | 0.2 | 15.9 | 0.8 | -0.1 | -57.4 | -6.2 | 13.0 | 25.4 | 6.9 | -9.5 | -14.5 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 0 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 0 | -1 |
Growth PAT Growth% | -35.4 | 74.1 | 45.5 | -83.1 | -91.4 | -2,450.0 | 189.9 | 193.8 | 109.5 | -63.1 | -181.6 | -263.2 |
NPM NPM% | 0.1 | 0.1 | 12.6 | 2.5 | 0.2 | -15.4 | 9.7 | 15.9 | 22.1 | 10.0 | -9.1 | -12.8 |
| 0.1 | 0.3 | 0.4 | 0.1 | 0.0 | -0.1 | 0.1 | 0.3 | 0.7 | 0.3 | -0.2 | -0.3 |
| 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 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 |
Reserves ReservesCr | 5 | 6 | -6 | -6 | -6 | -6 | -6 | -5 | -4 | -3 | -4 |
| 6 | 6 | 8 | 5 | 4 | 4 | 4 | 5 | 5 | 5 | 3 | |
| 41 | 43 | 43 | 44 | 44 | 44 | 45 | 44 | 44 | 45 | 0 | |
| 73 | 77 | 66 | 64 | 63 | 63 | 64 | 65 | 67 | 68 | 21 | |
| 18 | 19 | 22 | 19 | 19 | 18 | 19 | 20 | 23 | 23 | 20 | |
| 56 | 58 | 44 | 44 | 44 | 46 | 45 | 45 | 44 | 45 | 1 | |
| 73 | 77 | 66 | 64 | 63 | 63 | 64 | 65 | 67 | 68 | 21 |
| 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 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 |
Reserves ReservesCr | 5 | 6 | -6 | -6 | -6 | -6 | -6 | -5 | -4 | -3 | -4 |
| 6 | 6 | 8 | 5 | 4 | 4 | 4 | 5 | 5 | 5 | 3 | |
| 41 | 43 | 43 | 44 | 44 | 44 | 45 | 44 | 44 | 45 | 0 | |
| 73 | 77 | 66 | 64 | 63 | 63 | 64 | 65 | 67 | 68 | 21 | |
| 18 | 19 | 22 | 19 | 19 | 18 | 19 | 20 | 23 | 23 | 20 | |
| 56 | 58 | 44 | 44 | 44 | 46 | 45 | 45 | 44 | 45 | 1 | |
| 73 | 77 | 66 | 64 | 63 | 63 | 64 | 65 | 67 | 68 | 21 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | -1 | 2 | -4 | 2 | 2 | -2 | 0 | 0 | 0 | 41 | |
| 0 | 0 | 0 | 0 | 0 | -2 | 1 | 0 | 2 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -45 | |
Net Cash Flow Net Cash FlowCr | 2 | -1 | 3 | -3 | 2 | 0 | -1 | 0 | 2 | 1 | -3 |
Free Cash Flow Free Cash FlowCr | 2 | -3 | 2 | -4 | 2 | 2 | -2 | 0 | 0 | 0 | 41 |
CFO To PAT CFO To PAT% | 507.1 | -194.7 | 263.0 | -2,746.4 | 17,600.0 | -647.8 | -632.0 | -0.6 | -0.2 | 3.9 | -9,095.1 |
CFO To EBITDA CFO To EBITDA% | 432.1 | -145.0 | 209.5 | -8,136.7 | -40,832.0 | -173.2 | 986.1 | -0.8 | -0.2 | 5.6 | -8,706.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | -1 | 2 | -4 | 2 | 2 | -2 | 0 | 0 | 0 | 41 | |
| 0 | 0 | 0 | 0 | 0 | -2 | 1 | 0 | 2 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -45 | |
Net Cash Flow Net Cash FlowCr | 2 | -1 | 3 | -3 | 2 | 0 | -1 | 0 | 2 | 1 | -3 |
Free Cash Flow Free Cash FlowCr | 2 | -3 | 2 | -4 | 2 | 2 | -2 | 0 | 0 | 0 | 41 |
CFO To PAT CFO To PAT% | 507.1 | -194.7 | 263.0 | -2,746.4 | 17,600.0 | -647.8 | -632.0 | -0.6 | -0.2 | 3.9 | -9,095.1 |
CFO To EBITDA CFO To EBITDA% | 432.1 | -145.0 | 209.5 | -8,136.7 | -40,832.0 | -173.2 | 986.1 | -0.8 | -0.2 | 5.6 | -8,706.1 |
| 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 | 8 | 7 | 10 | 5 | 6 | 11 | 21 | 18 | 40 | 30 | 22 | 61 |
Price To Earnings Price To Earnings | 25.3 | 12.4 | 12.2 | 38.2 | 270.0 | 89.6 | 25.3 | 26.1 | 52.5 | |||
Price To Sales Price To Sales | 0.0 | 0.0 | 1.5 | 0.9 | 1.1 | 4.5 | 7.0 | 3.7 | 5.5 | 4.9 | 4.1 | 12.7 |
Price To Book Price To Book | 0.3 | 0.2 | 0.6 | 0.3 | 0.4 | 0.7 | 1.4 | 1.1 | 2.2 | 1.6 | 1.3 | 3.4 |
EV To EBITDA EV To EBITDA | 102.5 | 52.4 | 39.3 | 837.4 | -7,368.3 | -41.3 | -343.3 | 86.4 | 40.7 | 157.0 | -23.5 | -75.0 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 0.1 | 0.2 | 15.9 | 0.8 | -0.1 | -57.4 | -6.2 | 13.0 | 25.4 | 6.9 | -9.5 | -14.5 |
NPM NPM% | 0.1 | 0.1 | 12.6 | 2.5 | 0.2 | -15.4 | 9.7 | 15.9 | 22.1 | 10.0 | -9.1 | -12.8 |
ROCE ROCE% | 0.7 | 1.2 | 2.0 | 0.6 | 0.4 | -0.3 | 0.7 | 1.5 | 3.5 | 1.3 | -2.2 | -2.2 |
ROE ROE% | 1.2 | 2.0 | 5.2 | 0.9 | 0.1 | -1.8 | 1.6 | 4.4 | 8.5 | 3.0 | -2.5 | -2.5 |
ROA ROA% | 0.4 | 0.7 | 1.2 | 0.2 | 0.0 | -0.4 | 0.4 | 1.1 | 2.3 | 0.8 | -2.2 | -2.2 |
| 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 | 8 | 7 | 10 | 5 | 6 | 11 | 21 | 18 | 40 | 30 | 22 | 61 |
Price To Earnings Price To Earnings | 25.3 | 12.4 | 12.2 | 38.2 | 270.0 | 89.6 | 25.3 | 26.1 | 52.5 | |||
Price To Sales Price To Sales | 0.0 | 0.0 | 1.5 | 0.9 | 1.1 | 4.5 | 7.0 | 3.7 | 5.5 | 4.9 | 4.1 | 12.7 |
Price To Book Price To Book | 0.3 | 0.2 | 0.6 | 0.3 | 0.4 | 0.7 | 1.4 | 1.1 | 2.2 | 1.6 | 1.3 | 3.4 |
EV To EBITDA EV To EBITDA | 102.5 | 52.4 | 39.3 | 837.4 | -7,368.3 | -41.3 | -343.3 | 86.4 | 40.7 | 157.0 | -23.5 | -75.0 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 0.1 | 0.2 | 15.9 | 0.8 | -0.1 | -57.4 | -6.2 | 13.0 | 25.4 | 6.9 | -9.5 | -14.5 |
NPM NPM% | 0.1 | 0.1 | 12.6 | 2.5 | 0.2 | -15.4 | 9.7 | 15.9 | 22.1 | 10.0 | -9.1 | -12.8 |
ROCE ROCE% | 0.7 | 1.2 | 2.0 | 0.6 | 0.4 | -0.3 | 0.7 | 1.5 | 3.5 | 1.3 | -2.2 | -2.2 |
ROE ROE% | 1.2 | 2.0 | 5.2 | 0.9 | 0.1 | -1.8 | 1.6 | 4.4 | 8.5 | 3.0 | -2.5 | -2.5 |
ROA ROA% | 0.4 | 0.7 | 1.2 | 0.2 | 0.0 | -0.4 | 0.4 | 1.1 | 2.3 | 0.8 | -2.2 | -2.2 |
Documents — India Cements Capital Ltd