| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 92 | 104 | 120 | 148 | 147 | 179 | 190 | 155 | 147 | 174 | 243 | 156 | |
Growth YoY Revenue Growth YoY% | -1.6 | -8.4 | 8.5 | 76.4 | 59.5 | 71.4 | 58.5 | 5.0 | 0.3 | -2.8 | 28.0 | 0.4 |
| 90 | 106 | 114 | 134 | 133 | 166 | 174 | 137 | 132 | 158 | 219 | 133 | |
| 2 | -1 | 6 | 13 | 13 | 13 | 16 | 18 | 15 | 16 | 24 | 22 | |
OPM OPM% | 2.5 | -1.2 | 4.7 | 9.0 | 9.1 | 7.4 | 8.5 | 11.4 | 10.4 | 9.2 | 10.1 | 14.3 |
| 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 5 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 1 | 3 |
Depreciation DepreciationCr | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
PBT PBTCr | 1 | -5 | 1 | 9 | 9 | 9 | 11 | 13 | 12 | 12 | 26 | 16 |
| 0 | -1 | 0 | 1 | 1 | 1 | 3 | 3 | 2 | 2 | 6 | 3 | |
| 1 | -4 | 1 | 7 | 8 | 8 | 8 | 10 | 10 | 10 | 20 | 13 | |
Growth YoY PAT Growth YoY% | 0.0 | -42,000.0 | 154.3 | 844.3 | 897.4 | 286.6 | 547.6 | 40.6 | 32.9 | 28.4 | 141.1 | 19.2 |
NPM NPM% | 0.8 | -4.0 | 1.1 | 5.0 | 5.2 | 4.4 | 4.3 | 6.8 | 6.8 | 5.8 | 8.1 | 8.0 |
| 0.6 | -3.1 | 1.1 | 5.6 | 5.7 | 5.9 | 6.0 | 7.9 | 7.6 | 7.6 | 15.0 | 9.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 92 | 104 | 120 | 148 | 147 | 179 | 190 | 155 | 147 | 174 | 243 | 156 | |
Growth YoY Revenue Growth YoY% | -1.6 | -8.4 | 8.5 | 76.4 | 59.5 | 71.4 | 58.5 | 5.0 | 0.3 | -2.8 | 28.0 | 0.4 |
| 90 | 106 | 114 | 134 | 133 | 166 | 174 | 137 | 132 | 158 | 219 | 133 | |
| 2 | -1 | 6 | 13 | 13 | 13 | 16 | 18 | 15 | 16 | 24 | 22 | |
OPM OPM% | 2.5 | -1.2 | 4.7 | 9.0 | 9.1 | 7.4 | 8.5 | 11.4 | 10.4 | 9.2 | 10.1 | 14.3 |
| 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 5 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 1 | 3 |
Depreciation DepreciationCr | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
PBT PBTCr | 1 | -5 | 1 | 9 | 9 | 9 | 11 | 13 | 12 | 12 | 26 | 16 |
| 0 | -1 | 0 | 1 | 1 | 1 | 3 | 3 | 2 | 2 | 6 | 3 | |
| 1 | -4 | 1 | 7 | 8 | 8 | 8 | 10 | 10 | 10 | 20 | 13 | |
Growth YoY PAT Growth YoY% | 0.0 | -42,000.0 | 154.3 | 844.3 | 897.4 | 286.6 | 547.6 | 40.6 | 32.9 | 28.4 | 141.1 | 19.2 |
NPM NPM% | 0.8 | -4.0 | 1.1 | 5.0 | 5.2 | 4.4 | 4.3 | 6.8 | 6.8 | 5.8 | 8.1 | 8.0 |
| 0.6 | -3.1 | 1.1 | 5.6 | 5.7 | 5.9 | 6.0 | 7.9 | 7.6 | 7.6 | 15.0 | 9.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 443 | 474 | 418 | 400 | 663 | 719 | 720 |
Growth Revenue Growth% | 7.1 | -11.9 | -4.3 | 65.8 | 8.5 | 7.3 | |
| 430 | 459 | 413 | 391 | 607 | 646 | 642 | |
| 13 | 15 | 5 | 9 | 56 | 73 | 78 | |
OPM OPM% | 2.9 | 3.1 | 1.3 | 2.3 | 8.4 | 10.2 | 10.8 |
| 4 | 1 | 2 | 1 | 1 | 6 | 5 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 4 | 8 | 12 | 8 | 9 |
Depreciation DepreciationCr | 1 | 1 | 2 | 4 | 8 | 8 | 9 |
PBT PBTCr | 14 | 13 | 2 | -2 | 38 | 64 | 66 |
| 3 | 4 | 1 | 0 | 7 | 13 | 14 | |
PAT PATCr | 11 | 9 | 1 | -1 | 31 | 50 | 52 |
Growth PAT Growth% | -10.9 | -88.6 | -229.0 | 2,350.8 | 62.1 | 53.5 | |
NPM NPM% | 2.4 | 2.0 | 0.3 | -0.3 | 4.7 | 7.0 | 7.3 |
| 8.3 | 7.4 | 0.9 | -0.9 | 23.3 | 38.0 | 39.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 443 | 474 | 418 | 400 | 663 | 719 | 720 |
Growth Revenue Growth% | 7.1 | -11.9 | -4.3 | 65.8 | 8.5 | 7.3 | |
| 430 | 459 | 413 | 391 | 607 | 646 | 642 | |
| 13 | 15 | 5 | 9 | 56 | 73 | 78 | |
OPM OPM% | 2.9 | 3.1 | 1.3 | 2.3 | 8.4 | 10.2 | 10.8 |
| 4 | 1 | 2 | 1 | 1 | 6 | 5 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 4 | 8 | 12 | 8 | 9 |
Depreciation DepreciationCr | 1 | 1 | 2 | 4 | 8 | 8 | 9 |
PBT PBTCr | 14 | 13 | 2 | -2 | 38 | 64 | 66 |
| 3 | 4 | 1 | 0 | 7 | 13 | 14 | |
PAT PATCr | 11 | 9 | 1 | -1 | 31 | 50 | 52 |
Growth PAT Growth% | -10.9 | -88.6 | -229.0 | 2,350.8 | 62.1 | 53.5 | |
NPM NPM% | 2.4 | 2.0 | 0.3 | -0.3 | 4.7 | 7.0 | 7.3 |
| 8.3 | 7.4 | 0.9 | -0.9 | 23.3 | 38.0 | 39.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 55 | 65 | 66 | 77 | 108 | 159 |
| 48 | 83 | 88 | 126 | 130 | 103 | |
| 5 | 5 | 93 | 90 | 78 | 131 | |
| 121 | 165 | 263 | 306 | 330 | 407 | |
| 99 | 132 | 135 | 156 | 159 | 172 | |
| 22 | 33 | 128 | 150 | 171 | 235 | |
| 121 | 165 | 263 | 306 | 330 | 407 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 55 | 65 | 66 | 77 | 108 | 159 |
| 48 | 83 | 88 | 126 | 130 | 103 | |
| 5 | 5 | 93 | 90 | 78 | 131 | |
| 121 | 165 | 263 | 306 | 330 | 407 | |
| 99 | 132 | 135 | 156 | 159 | 172 | |
| 22 | 33 | 128 | 150 | 171 | 235 | |
| 121 | 165 | 263 | 306 | 330 | 407 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 9 | -13 | -6 | -7 | 49 | 61 | |
| 2 | -13 | -91 | -32 | -28 | -72 | |
| -12 | 30 | 95 | 37 | -21 | 124 | |
Net Cash Flow Net Cash FlowCr | -1 | 4 | -2 | -2 | 0 | 113 |
Free Cash Flow Free Cash FlowCr | 11 | -21 | -96 | -40 | 29 | -19 |
CFO To PAT CFO To PAT% | 88.3 | -138.8 | -536.1 | 494.3 | 157.3 | 121.4 |
CFO To EBITDA CFO To EBITDA% | 73.1 | -87.5 | -109.8 | -75.1 | 87.1 | 83.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 9 | -13 | -6 | -7 | 49 | 61 | |
| 2 | -13 | -91 | -32 | -28 | -72 | |
| -12 | 30 | 95 | 37 | -21 | 124 | |
Net Cash Flow Net Cash FlowCr | -1 | 4 | -2 | -2 | 0 | 113 |
Free Cash Flow Free Cash FlowCr | 11 | -21 | -96 | -40 | 29 | -19 |
CFO To PAT CFO To PAT% | 88.3 | -138.8 | -536.1 | 494.3 | 157.3 | 121.4 |
CFO To EBITDA CFO To EBITDA% | 73.1 | -87.5 | -109.8 | -75.1 | 87.1 | 83.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 92 | 249 | 295 | 250 | 455 | 380 | 471 |
Price To Earnings Price To Earnings | 8.8 | 26.6 | 277.4 | 14.7 | 7.6 | 8.9 | |
Price To Sales Price To Sales | 0.2 | 0.5 | 0.7 | 0.6 | 0.7 | 0.5 | 0.7 |
Price To Book Price To Book | 1.4 | 3.2 | 3.8 | 2.8 | 3.8 | 2.2 | 2.7 |
EV To EBITDA EV To EBITDA | 8.8 | 19.9 | 83.1 | 46.1 | 10.7 | 7.3 | 7.9 |
GPM GPM% | 15.5 | 18.0 | 17.0 | 21.1 | 21.0 | 22.4 | 22.4 |
OPM OPM% | 2.9 | 3.1 | 1.3 | 2.3 | 8.4 | 10.2 | 10.8 |
NPM NPM% | 2.4 | 2.0 | 0.3 | -0.3 | 4.7 | 7.0 | 7.3 |
ROCE ROCE% | 17.3 | 11.5 | 2.4 | 2.3 | 18.3 | 21.4 | 21.4 |
ROE ROE% | 15.5 | 12.1 | 1.4 | -1.5 | 25.5 | 29.2 | 29.2 |
ROA ROA% | 8.7 | 5.7 | 0.4 | -0.5 | 9.4 | 12.4 | 12.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 92 | 249 | 295 | 250 | 455 | 380 | 471 |
Price To Earnings Price To Earnings | 8.8 | 26.6 | 277.4 | 14.7 | 7.6 | 8.9 | |
Price To Sales Price To Sales | 0.2 | 0.5 | 0.7 | 0.6 | 0.7 | 0.5 | 0.7 |
Price To Book Price To Book | 1.4 | 3.2 | 3.8 | 2.8 | 3.8 | 2.2 | 2.7 |
EV To EBITDA EV To EBITDA | 8.8 | 19.9 | 83.1 | 46.1 | 10.7 | 7.3 | 7.9 |
GPM GPM% | 15.5 | 18.0 | 17.0 | 21.1 | 21.0 | 22.4 | 22.4 |
OPM OPM% | 2.9 | 3.1 | 1.3 | 2.3 | 8.4 | 10.2 | 10.8 |
NPM NPM% | 2.4 | 2.0 | 0.3 | -0.3 | 4.7 | 7.0 | 7.3 |
ROCE ROCE% | 17.3 | 11.5 | 2.4 | 2.3 | 18.3 | 21.4 | 21.4 |
ROE ROE% | 15.5 | 12.1 | 1.4 | -1.5 | 25.5 | 29.2 | 29.2 |
ROA ROA% | 8.7 | 5.7 | 0.4 | -0.5 | 9.4 | 12.4 | 12.4 |
Documents — Modi Naturals Ltd
Concall Transcript Summaries — Modi Naturals Ltd