| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 22 | 21 | 21 | 20 | 19 | 18 | 21 | 22 | 23 | 25 | 30 | 25 | |
Growth YoY Revenue Growth YoY% | -12.9 | -1.4 | -3.9 | -22.0 | -11.0 | -14.5 | -2.9 | 9.3 | 20.3 | 37.3 | 45.1 | 15.5 |
| 19 | 20 | 19 | 19 | 18 | 17 | 18 | 19 | 19 | 22 | 30 | 23 | |
| 3 | 2 | 2 | 1 | 1 | 1 | 3 | 4 | 4 | 3 | 1 | 3 | |
OPM OPM% | 12.9 | 7.5 | 9.9 | 5.4 | 6.9 | 4.1 | 12.1 | 16.0 | 18.3 | 13.5 | 2.0 | 11.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 0 | -1 | -1 | -1 | -1 | -2 | 0 | 1 | 2 | 1 | -1 | 0 |
| 0 | 0 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | |
| 0 | -1 | 1 | -1 | -1 | -1 | 0 | 1 | 1 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -68.1 | -353.9 | -75.6 | -800.0 | -452.2 | -31.3 | -100.0 | 161.2 | 243.2 | 105.4 | -115.0 | |
NPM NPM% | 1.1 | -4.7 | 3.2 | -4.9 | -4.2 | -7.1 | 0.0 | 2.7 | 5.0 | 0.3 | -0.9 | -0.3 |
| 0.2 | -0.9 | 0.6 | -0.8 | -0.8 | -1.1 | -5.3 | -0.8 | 2.2 | 0.1 | 0.4 | -0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 22 | 21 | 21 | 20 | 19 | 18 | 21 | 22 | 23 | 25 | 30 | 25 | |
Growth YoY Revenue Growth YoY% | -12.9 | -1.4 | -3.9 | -22.0 | -11.0 | -14.5 | -2.9 | 9.3 | 20.3 | 37.3 | 45.1 | 15.5 |
| 19 | 20 | 19 | 19 | 18 | 17 | 18 | 19 | 19 | 22 | 30 | 23 | |
| 3 | 2 | 2 | 1 | 1 | 1 | 3 | 4 | 4 | 3 | 1 | 3 | |
OPM OPM% | 12.9 | 7.5 | 9.9 | 5.4 | 6.9 | 4.1 | 12.1 | 16.0 | 18.3 | 13.5 | 2.0 | 11.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 0 | -1 | -1 | -1 | -1 | -2 | 0 | 1 | 2 | 1 | -1 | 0 |
| 0 | 0 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | |
| 0 | -1 | 1 | -1 | -1 | -1 | 0 | 1 | 1 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -68.1 | -353.9 | -75.6 | -800.0 | -452.2 | -31.3 | -100.0 | 161.2 | 243.2 | 105.4 | -115.0 | |
NPM NPM% | 1.1 | -4.7 | 3.2 | -4.9 | -4.2 | -7.1 | 0.0 | 2.7 | 5.0 | 0.3 | -0.9 | -0.3 |
| 0.2 | -0.9 | 0.6 | -0.8 | -0.8 | -1.1 | -5.3 | -0.8 | 2.2 | 0.1 | 0.4 | -0.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 46 | 61 | 49 | 56 | 94 | 93 | 90 | 78 | 100 | 104 |
Growth Revenue Growth% | 31.9 | -19.3 | 13.8 | 68.2 | -0.5 | -3.2 | -13.1 | 28.0 | 29.2 | |
| 40 | 53 | 46 | 51 | 85 | 84 | 81 | 73 | 89 | 93 | |
| 6 | 8 | 3 | 5 | 9 | 9 | 9 | 6 | 12 | 11 | |
OPM OPM% | 12.4 | 13.2 | 6.7 | 9.3 | 9.7 | 10.1 | 9.9 | 7.2 | 11.7 | 10.7 |
| 0 | 0 | 0 | 0 | 0 | 4 | 1 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 3 | 4 | 4 | 4 | 5 |
Depreciation DepreciationCr | 3 | 3 | 3 | 4 | 4 | 4 | 7 | 7 | 8 | 8 |
PBT PBTCr | 1 | 3 | -1 | 0 | 3 | 7 | -1 | -4 | 2 | 1 |
| 0 | 1 | 0 | 0 | 1 | 2 | -1 | -1 | 0 | 0 | |
PAT PATCr | 1 | 2 | -1 | 0 | 2 | 5 | 0 | -3 | 2 | 1 |
Growth PAT Growth% | 138.8 | -145.5 | 97.5 | 9,332.9 | 138.5 | -98.5 | -4,158.2 | 150.6 | 158.3 | |
NPM NPM% | 1.9 | 3.5 | -2.0 | 0.0 | 2.3 | 5.6 | 0.1 | -3.9 | 1.6 | 0.8 |
| 1.3 | 2.3 | -0.8 | -0.1 | 2.1 | 4.9 | 0.1 | -2.5 | 1.8 | 2.6 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 46 | 61 | 49 | 56 | 94 | 93 | 90 | 78 | 100 | 104 |
Growth Revenue Growth% | 31.9 | -19.3 | 13.8 | 68.2 | -0.5 | -3.2 | -13.1 | 28.0 | 29.2 | |
| 40 | 53 | 46 | 51 | 85 | 84 | 81 | 73 | 89 | 93 | |
| 6 | 8 | 3 | 5 | 9 | 9 | 9 | 6 | 12 | 11 | |
OPM OPM% | 12.4 | 13.2 | 6.7 | 9.3 | 9.7 | 10.1 | 9.9 | 7.2 | 11.7 | 10.7 |
| 0 | 0 | 0 | 0 | 0 | 4 | 1 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 3 | 4 | 4 | 4 | 5 |
Depreciation DepreciationCr | 3 | 3 | 3 | 4 | 4 | 4 | 7 | 7 | 8 | 8 |
PBT PBTCr | 1 | 3 | -1 | 0 | 3 | 7 | -1 | -4 | 2 | 1 |
| 0 | 1 | 0 | 0 | 1 | 2 | -1 | -1 | 0 | 0 | |
PAT PATCr | 1 | 2 | -1 | 0 | 2 | 5 | 0 | -3 | 2 | 1 |
Growth PAT Growth% | 138.8 | -145.5 | 97.5 | 9,332.9 | 138.5 | -98.5 | -4,158.2 | 150.6 | 158.3 | |
NPM NPM% | 1.9 | 3.5 | -2.0 | 0.0 | 2.3 | 5.6 | 0.1 | -3.9 | 1.6 | 0.8 |
| 1.3 | 2.3 | -0.8 | -0.1 | 2.1 | 4.9 | 0.1 | -2.5 | 1.8 | 2.6 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 9 | 9 | 9 | 11 | 11 | 11 | 13 | 13 |
Reserves ReservesCr | 6 | 12 | 10 | 10 | 11 | 16 | 20 | 25 | 31 |
| 17 | 13 | 13 | 20 | 25 | 26 | 31 | 33 | 52 | |
| 14 | 14 | 19 | 20 | 14 | 20 | 25 | 25 | 25 | |
| 44 | 48 | 52 | 60 | 62 | 74 | 88 | 98 | 121 | |
| 16 | 16 | 11 | 19 | 15 | 22 | 33 | 35 | 53 | |
| 28 | 32 | 40 | 41 | 46 | 52 | 55 | 63 | 68 | |
| 44 | 48 | 52 | 60 | 62 | 74 | 88 | 98 | 121 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 9 | 9 | 9 | 11 | 11 | 11 | 13 | 13 |
Reserves ReservesCr | 6 | 12 | 10 | 10 | 11 | 16 | 20 | 25 | 31 |
| 17 | 13 | 13 | 20 | 25 | 26 | 31 | 33 | 52 | |
| 14 | 14 | 19 | 20 | 14 | 20 | 25 | 25 | 25 | |
| 44 | 48 | 52 | 60 | 62 | 74 | 88 | 98 | 121 | |
| 16 | 16 | 11 | 19 | 15 | 22 | 33 | 35 | 53 | |
| 28 | 32 | 40 | 41 | 46 | 52 | 55 | 63 | 68 | |
| 44 | 48 | 52 | 60 | 62 | 74 | 88 | 98 | 121 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 5 | 6 | 7 | 4 | 9 | 6 | -1 | 2 | 5 | |
| -1 | -6 | -11 | -4 | -6 | -5 | -7 | -13 | -9 | |
| -4 | 1 | 3 | 1 | -5 | 3 | 5 | 11 | 4 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | -1 | 1 | -2 | 3 | -3 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 4 | 1 | -5 | 0 | 3 | 0 | -7 | -11 | |
CFO To PAT CFO To PAT% | 567.4 | 304.7 | -745.1 | -18,594.5 | 418.6 | 107.5 | -719.0 | -52.9 | 321.1 |
CFO To EBITDA CFO To EBITDA% | 88.1 | 80.4 | 219.3 | 85.1 | 100.6 | 59.6 | -6.1 | 28.7 | 42.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 5 | 6 | 7 | 4 | 9 | 6 | -1 | 2 | 5 | |
| -1 | -6 | -11 | -4 | -6 | -5 | -7 | -13 | -9 | |
| -4 | 1 | 3 | 1 | -5 | 3 | 5 | 11 | 4 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | -1 | 1 | -2 | 3 | -3 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 4 | 1 | -5 | 0 | 3 | 0 | -7 | -11 | |
CFO To PAT CFO To PAT% | 567.4 | 304.7 | -745.1 | -18,594.5 | 418.6 | 107.5 | -719.0 | -52.9 | 321.1 |
CFO To EBITDA CFO To EBITDA% | 88.1 | 80.4 | 219.3 | 85.1 | 100.6 | 59.6 | -6.1 | 28.7 | 42.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 32 | 18 | 21 | 37 | 69 | 83 | 124 | 66 | 59 | |
Price To Earnings Price To Earnings | 15.0 | 16.4 | 13.2 | 154.4 | 28.9 | 17.8 | ||||
Price To Sales Price To Sales | 0.5 | 0.4 | 0.4 | 0.4 | 0.7 | 0.9 | 1.6 | 0.7 | 0.6 | |
Price To Book Price To Book | 1.6 | 0.9 | 1.1 | 1.7 | 2.6 | 2.6 | 3.3 | 1.5 | 1.3 | |
EV To EBITDA EV To EBITDA | 6.0 | 12.3 | 8.8 | 7.0 | 10.5 | 13.8 | 29.6 | 9.2 | 9.4 | |
GPM GPM% | 30.5 | 28.9 | 26.5 | 27.9 | 24.4 | 24.0 | 26.6 | 27.3 | ||
OPM OPM% | 12.4 | 13.2 | 6.7 | 9.3 | 9.7 | 10.1 | 9.9 | 7.2 | 11.7 | 10.7 |
NPM NPM% | 1.9 | 3.5 | -2.0 | 0.0 | 2.3 | 5.6 | 0.1 | -3.9 | 1.6 | 0.8 |
ROCE ROCE% | 8.7 | 14.3 | 1.0 | 4.0 | 10.5 | 15.9 | 4.0 | -0.6 | 7.3 | 7.3 |
ROE ROE% | 6.8 | 10.4 | -5.0 | -0.1 | 10.3 | 19.8 | 0.2 | -8.1 | 3.5 | 3.5 |
ROA ROA% | 2.0 | 4.5 | -1.9 | 0.0 | 3.5 | 7.1 | 0.1 | -3.1 | 1.3 | 1.3 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 32 | 18 | 21 | 37 | 69 | 83 | 124 | 66 | 59 | |
Price To Earnings Price To Earnings | 15.0 | 16.4 | 13.2 | 154.4 | 28.9 | 17.8 | ||||
Price To Sales Price To Sales | 0.5 | 0.4 | 0.4 | 0.4 | 0.7 | 0.9 | 1.6 | 0.7 | 0.6 | |
Price To Book Price To Book | 1.6 | 0.9 | 1.1 | 1.7 | 2.6 | 2.6 | 3.3 | 1.5 | 1.3 | |
EV To EBITDA EV To EBITDA | 6.0 | 12.3 | 8.8 | 7.0 | 10.5 | 13.8 | 29.6 | 9.2 | 9.4 | |
GPM GPM% | 30.5 | 28.9 | 26.5 | 27.9 | 24.4 | 24.0 | 26.6 | 27.3 | ||
OPM OPM% | 12.4 | 13.2 | 6.7 | 9.3 | 9.7 | 10.1 | 9.9 | 7.2 | 11.7 | 10.7 |
NPM NPM% | 1.9 | 3.5 | -2.0 | 0.0 | 2.3 | 5.6 | 0.1 | -3.9 | 1.6 | 0.8 |
ROCE ROCE% | 8.7 | 14.3 | 1.0 | 4.0 | 10.5 | 15.9 | 4.0 | -0.6 | 7.3 | 7.3 |
ROE ROE% | 6.8 | 10.4 | -5.0 | -0.1 | 10.3 | 19.8 | 0.2 | -8.1 | 3.5 | 3.5 |
ROA ROA% | 2.0 | 4.5 | -1.9 | 0.0 | 3.5 | 7.1 | 0.1 | -3.1 | 1.3 | 1.3 |
Documents — Kranti Industries Ltd
Concall Transcript Summaries — Kranti Industries Ltd