| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 144 | 130 | 148 | 161 | 148 | 134 | 149 | 125 | 131 | 133 | 166 | 189 | |
Growth YoY Revenue Growth YoY% | -26.9 | -19.5 | -7.9 | 13.4 | 2.7 | 3.0 | 0.7 | -22.3 | -11.3 | -0.8 | 11.3 | 50.6 |
| 136 | 123 | 139 | 151 | 138 | 126 | 140 | 115 | 123 | 125 | 155 | 176 | |
| 8 | 8 | 9 | 10 | 9 | 9 | 9 | 10 | 8 | 8 | 11 | 13 | |
OPM OPM% | 5.3 | 5.8 | 6.0 | 6.2 | 6.4 | 6.4 | 6.3 | 8.1 | 6.3 | 5.8 | 6.8 | 6.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 5 | 4 | 5 | 7 | 6 | 5 | 6 | 6 | 6 | 5 | 8 | 10 |
| 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 2 | 2 | |
| 3 | 3 | 4 | 5 | 5 | 3 | 4 | 5 | 4 | 4 | 6 | 7 | |
Growth YoY PAT Growth YoY% | -18.4 | 2.1 | 3.6 | 64.2 | 33.0 | 17.2 | 11.2 | 6.0 | -13.1 | 1.4 | 50.2 | 37.1 |
NPM NPM% | 2.4 | 2.3 | 2.5 | 3.1 | 3.1 | 2.6 | 2.8 | 4.3 | 3.0 | 2.6 | 3.8 | 3.9 |
| 0.8 | 0.7 | 0.8 | 1.1 | 1.0 | 0.8 | 0.9 | 1.2 | 0.9 | 0.8 | 1.4 | 1.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 144 | 130 | 148 | 161 | 148 | 134 | 149 | 125 | 131 | 133 | 166 | 189 | |
Growth YoY Revenue Growth YoY% | -26.9 | -19.5 | -7.9 | 13.4 | 2.7 | 3.0 | 0.7 | -22.3 | -11.3 | -0.8 | 11.3 | 50.6 |
| 136 | 123 | 139 | 151 | 138 | 126 | 140 | 115 | 123 | 125 | 155 | 176 | |
| 8 | 8 | 9 | 10 | 9 | 9 | 9 | 10 | 8 | 8 | 11 | 13 | |
OPM OPM% | 5.3 | 5.8 | 6.0 | 6.2 | 6.4 | 6.4 | 6.3 | 8.1 | 6.3 | 5.8 | 6.8 | 6.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 5 | 4 | 5 | 7 | 6 | 5 | 6 | 6 | 6 | 5 | 8 | 10 |
| 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 2 | 2 | |
| 3 | 3 | 4 | 5 | 5 | 3 | 4 | 5 | 4 | 4 | 6 | 7 | |
Growth YoY PAT Growth YoY% | -18.4 | 2.1 | 3.6 | 64.2 | 33.0 | 17.2 | 11.2 | 6.0 | -13.1 | 1.4 | 50.2 | 37.1 |
NPM NPM% | 2.4 | 2.3 | 2.5 | 3.1 | 3.1 | 2.6 | 2.8 | 4.3 | 3.0 | 2.6 | 3.8 | 3.9 |
| 0.8 | 0.7 | 0.8 | 1.1 | 1.0 | 0.8 | 0.9 | 1.2 | 0.9 | 0.8 | 1.4 | 1.6 |
| 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 | 270 | 260 | 330 | 446 | 422 | 491 | 814 | 743 | 564 | 585 | 554 | 619 |
Growth Revenue Growth% | 6.3 | -4.0 | 27.2 | 35.2 | -5.5 | 16.4 | 65.7 | -8.6 | -24.1 | 3.6 | -5.3 | 11.2 |
| 259 | 248 | 317 | 430 | 403 | 460 | 770 | 709 | 533 | 548 | 518 | 579 | |
| 11 | 11 | 13 | 17 | 19 | 31 | 43 | 35 | 31 | 37 | 36 | 40 | |
OPM OPM% | 4.2 | 4.3 | 3.9 | 3.7 | 4.5 | 6.3 | 5.3 | 4.7 | 5.5 | 6.3 | 6.4 | 6.5 |
| 0 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 0 | 1 | 2 | ||
Interest Expense Interest ExpenseCr | 8 | 7 | 7 | 8 | 8 | 7 | 6 | 6 | 7 | 8 | 6 | 6 |
Depreciation DepreciationCr | 2 | 1 | 2 | 2 | 3 | 3 | 4 | 5 | 6 | 7 | 8 | 7 |
PBT PBTCr | 2 | 3 | 4 | 7 | 9 | 21 | 34 | 24 | 18 | 22 | 24 | 28 |
| 0 | 1 | 1 | 2 | 2 | 6 | 9 | 7 | 5 | 6 | 6 | 7 | |
PAT PATCr | 2 | 2 | 3 | 5 | 7 | 16 | 25 | 17 | 13 | 17 | 17 | 21 |
Growth PAT Growth% | 318.1 | 28.4 | 40.0 | 82.6 | 34.7 | 122.9 | 61.4 | -32.5 | -22.2 | 27.2 | 3.0 | 20.1 |
NPM NPM% | 0.6 | 0.8 | 0.9 | 1.2 | 1.7 | 3.2 | 3.1 | 2.3 | 2.4 | 2.9 | 3.1 | 3.4 |
| 0.4 | 0.5 | 0.7 | 1.1 | 1.5 | 3.4 | 5.5 | 3.7 | 2.9 | 3.6 | 3.8 | 4.6 |
| 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 | 270 | 260 | 330 | 446 | 422 | 491 | 814 | 743 | 564 | 585 | 554 | 619 |
Growth Revenue Growth% | 6.3 | -4.0 | 27.2 | 35.2 | -5.5 | 16.4 | 65.7 | -8.6 | -24.1 | 3.6 | -5.3 | 11.2 |
| 259 | 248 | 317 | 430 | 403 | 460 | 770 | 709 | 533 | 548 | 518 | 579 | |
| 11 | 11 | 13 | 17 | 19 | 31 | 43 | 35 | 31 | 37 | 36 | 40 | |
OPM OPM% | 4.2 | 4.3 | 3.9 | 3.7 | 4.5 | 6.3 | 5.3 | 4.7 | 5.5 | 6.3 | 6.4 | 6.5 |
| 0 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 0 | 1 | 2 | ||
Interest Expense Interest ExpenseCr | 8 | 7 | 7 | 8 | 8 | 7 | 6 | 6 | 7 | 8 | 6 | 6 |
Depreciation DepreciationCr | 2 | 1 | 2 | 2 | 3 | 3 | 4 | 5 | 6 | 7 | 8 | 7 |
PBT PBTCr | 2 | 3 | 4 | 7 | 9 | 21 | 34 | 24 | 18 | 22 | 24 | 28 |
| 0 | 1 | 1 | 2 | 2 | 6 | 9 | 7 | 5 | 6 | 6 | 7 | |
PAT PATCr | 2 | 2 | 3 | 5 | 7 | 16 | 25 | 17 | 13 | 17 | 17 | 21 |
Growth PAT Growth% | 318.1 | 28.4 | 40.0 | 82.6 | 34.7 | 122.9 | 61.4 | -32.5 | -22.2 | 27.2 | 3.0 | 20.1 |
NPM NPM% | 0.6 | 0.8 | 0.9 | 1.2 | 1.7 | 3.2 | 3.1 | 2.3 | 2.4 | 2.9 | 3.1 | 3.4 |
| 0.4 | 0.5 | 0.7 | 1.1 | 1.5 | 3.4 | 5.5 | 3.7 | 2.9 | 3.6 | 3.8 | 4.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 12 | 14 | 30 | 35 | 41 | 56 | 81 | 97 | 109 | 125 | 141 |
| 84 | 84 | 105 | 128 | 124 | 204 | 206 | 168 | 145 | 156 | 167 | |
| 19 | 29 | 17 | 19 | 21 | 26 | 24 | 26 | 36 | 37 | 21 | |
| 119 | 130 | 157 | 186 | 191 | 291 | 316 | 295 | 295 | 323 | 334 | |
| 92 | 104 | 125 | 147 | 139 | 235 | 249 | 212 | 200 | 225 | 240 | |
| 27 | 26 | 32 | 39 | 52 | 56 | 67 | 84 | 96 | 98 | 94 | |
| 119 | 130 | 157 | 186 | 191 | 291 | 316 | 295 | 295 | 323 | 334 |
| 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 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 12 | 14 | 30 | 35 | 41 | 56 | 81 | 97 | 109 | 125 | 141 |
| 84 | 84 | 105 | 128 | 124 | 204 | 206 | 168 | 145 | 156 | 167 | |
| 19 | 29 | 17 | 19 | 21 | 26 | 24 | 26 | 36 | 37 | 21 | |
| 119 | 130 | 157 | 186 | 191 | 291 | 316 | 295 | 295 | 323 | 334 | |
| 92 | 104 | 125 | 147 | 139 | 235 | 249 | 212 | 200 | 225 | 240 | |
| 27 | 26 | 32 | 39 | 52 | 56 | 67 | 84 | 96 | 98 | 94 | |
| 119 | 130 | 157 | 186 | 191 | 291 | 316 | 295 | 295 | 323 | 334 |
| 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 | -4 | 11 | 16 | 21 | 23 | 25 | 21 | 14 | 7 | 0 | |
| -2 | -1 | -6 | -10 | -12 | -7 | -15 | -19 | -17 | -10 | -3 | |
| -9 | 4 | -5 | -7 | -9 | -15 | -6 | -3 | 10 | -3 | 1 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 0 | 0 | -1 | 1 | 3 | -1 | 7 | -7 | -2 |
Free Cash Flow Free Cash FlowCr | 12 | -7 | 5 | 6 | 7 | 16 | 10 | 2 | -3 | -4 | |
CFO To PAT CFO To PAT% | 802.7 | -206.4 | 389.1 | 314.5 | 298.0 | 146.5 | 97.9 | 120.8 | 107.5 | 41.0 | 1.1 |
CFO To EBITDA CFO To EBITDA% | 113.8 | -37.8 | 86.8 | 98.9 | 109.2 | 74.0 | 56.9 | 59.5 | 46.3 | 18.6 | 0.5 |
| 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 | -4 | 11 | 16 | 21 | 23 | 25 | 21 | 14 | 7 | 0 | |
| -2 | -1 | -6 | -10 | -12 | -7 | -15 | -19 | -17 | -10 | -3 | |
| -9 | 4 | -5 | -7 | -9 | -15 | -6 | -3 | 10 | -3 | 1 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 0 | 0 | -1 | 1 | 3 | -1 | 7 | -7 | -2 |
Free Cash Flow Free Cash FlowCr | 12 | -7 | 5 | 6 | 7 | 16 | 10 | 2 | -3 | -4 | |
CFO To PAT CFO To PAT% | 802.7 | -206.4 | 389.1 | 314.5 | 298.0 | 146.5 | 97.9 | 120.8 | 107.5 | 41.0 | 1.1 |
CFO To EBITDA CFO To EBITDA% | 113.8 | -37.8 | 86.8 | 98.9 | 109.2 | 74.0 | 56.9 | 59.5 | 46.3 | 18.6 | 0.5 |
| 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 | 17 | 30 | 110 | 58 | 45 | 174 | 331 | 447 | 570 | 401 | 286 | 379 |
Price To Earnings Price To Earnings | 10.6 | 14.5 | 38.7 | 11.1 | 6.4 | 11.1 | 13.1 | 26.3 | 43.1 | 23.8 | 16.5 | 17.9 |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.3 | 0.4 | 0.6 | 1.0 | 0.7 | 0.5 | 0.6 |
Price To Book Price To Book | 1.1 | 1.7 | 3.1 | 1.5 | 1.0 | 2.9 | 3.9 | 4.4 | 5.0 | 3.1 | 2.0 | 2.6 |
EV To EBITDA EV To EBITDA | 3.8 | 6.1 | 10.7 | 5.0 | 3.6 | 6.2 | 8.1 | 13.8 | 19.9 | 12.3 | 9.8 | 11.0 |
GPM GPM% | 12.3 | 11.0 | 10.8 | 9.9 | 13.0 | 12.9 | 9.8 | 11.6 | 11.7 | 14.5 | ||
OPM OPM% | 4.2 | 4.3 | 3.9 | 3.7 | 4.5 | 6.3 | 5.3 | 4.7 | 5.5 | 6.3 | 6.4 | 6.5 |
NPM NPM% | 0.6 | 0.8 | 0.9 | 1.2 | 1.7 | 3.2 | 3.1 | 2.3 | 2.4 | 2.9 | 3.1 | 3.4 |
ROCE ROCE% | 20.9 | 16.0 | 16.8 | 22.4 | 23.6 | 33.4 | 35.2 | 21.9 | 14.8 | 16.1 | 14.2 | 14.2 |
ROE ROE% | 10.0 | 11.5 | 8.2 | 13.2 | 15.4 | 25.7 | 29.6 | 16.8 | 11.6 | 13.0 | 11.9 | 11.9 |
ROA ROA% | 1.3 | 1.6 | 1.8 | 2.8 | 3.7 | 5.4 | 8.0 | 5.8 | 4.5 | 5.2 | 5.2 | 5.2 |
| 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 | 17 | 30 | 110 | 58 | 45 | 174 | 331 | 447 | 570 | 401 | 286 | 379 |
Price To Earnings Price To Earnings | 10.6 | 14.5 | 38.7 | 11.1 | 6.4 | 11.1 | 13.1 | 26.3 | 43.1 | 23.8 | 16.5 | 17.9 |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.3 | 0.4 | 0.6 | 1.0 | 0.7 | 0.5 | 0.6 |
Price To Book Price To Book | 1.1 | 1.7 | 3.1 | 1.5 | 1.0 | 2.9 | 3.9 | 4.4 | 5.0 | 3.1 | 2.0 | 2.6 |
EV To EBITDA EV To EBITDA | 3.8 | 6.1 | 10.7 | 5.0 | 3.6 | 6.2 | 8.1 | 13.8 | 19.9 | 12.3 | 9.8 | 11.0 |
GPM GPM% | 12.3 | 11.0 | 10.8 | 9.9 | 13.0 | 12.9 | 9.8 | 11.6 | 11.7 | 14.5 | ||
OPM OPM% | 4.2 | 4.3 | 3.9 | 3.7 | 4.5 | 6.3 | 5.3 | 4.7 | 5.5 | 6.3 | 6.4 | 6.5 |
NPM NPM% | 0.6 | 0.8 | 0.9 | 1.2 | 1.7 | 3.2 | 3.1 | 2.3 | 2.4 | 2.9 | 3.1 | 3.4 |
ROCE ROCE% | 20.9 | 16.0 | 16.8 | 22.4 | 23.6 | 33.4 | 35.2 | 21.9 | 14.8 | 16.1 | 14.2 | 14.2 |
ROE ROE% | 10.0 | 11.5 | 8.2 | 13.2 | 15.4 | 25.7 | 29.6 | 16.8 | 11.6 | 13.0 | 11.9 | 11.9 |
ROA ROA% | 1.3 | 1.6 | 1.8 | 2.8 | 3.7 | 5.4 | 8.0 | 5.8 | 4.5 | 5.2 | 5.2 | 5.2 |
Documents — Nikhil Adhesives Ltd