| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 114 | 178 | 269 | 196 | 185 | 182 | 255 | 214 | 212 | 276 | 335 | 251 | |
Growth YoY Revenue Growth YoY% | 3.4 | 55.0 | 34.5 | -10.6 | 62.0 | 2.6 | -5.1 | 9.3 | 14.8 | 51.6 | 31.4 | 17.4 |
| 90 | 143 | 202 | 168 | 143 | 135 | 190 | 176 | 166 | 199 | 264 | 207 | |
| 24 | 34 | 67 | 28 | 42 | 48 | 66 | 38 | 46 | 78 | 71 | 44 | |
OPM OPM% | 21.4 | 19.3 | 24.8 | 14.1 | 22.8 | 26.2 | 25.7 | 17.7 | 21.8 | 28.1 | 21.3 | 17.4 |
| 0 | 29 | 1 | 1 | 1 | 3 | 2 | 1 | 2 | 1 | 4 | 3 | |
Interest Expense Interest ExpenseCr | 5 | 3 | 4 | 4 | 5 | 9 | 9 | 9 | 7 | 6 | 7 | 9 |
Depreciation DepreciationCr | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 10 |
PBT PBTCr | 15 | 57 | 59 | 20 | 33 | 36 | 54 | 25 | 35 | 68 | 63 | 28 |
| 4 | 12 | 16 | 6 | 8 | 12 | 14 | 6 | 9 | 20 | 18 | 7 | |
| 11 | 45 | 43 | 14 | 24 | 24 | 40 | 18 | 26 | 48 | 45 | 21 | |
Growth YoY PAT Growth YoY% | 192.8 | 548.7 | 765.6 | 25.8 | 115.0 | -45.4 | -7.5 | 32.7 | 6.5 | 94.4 | 13.6 | 15.3 |
NPM NPM% | 10.0 | 25.3 | 16.0 | 7.1 | 13.2 | 13.4 | 15.6 | 8.6 | 12.3 | 17.2 | 13.5 | 8.5 |
| 1.2 | 4.7 | 4.6 | 1.4 | 2.6 | 2.6 | 4.2 | 1.9 | 2.7 | 4.8 | 4.6 | 2.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 114 | 178 | 269 | 196 | 185 | 182 | 255 | 214 | 212 | 276 | 335 | 251 | |
Growth YoY Revenue Growth YoY% | 3.4 | 55.0 | 34.5 | -10.6 | 62.0 | 2.6 | -5.1 | 9.3 | 14.8 | 51.6 | 31.4 | 17.4 |
| 90 | 143 | 202 | 168 | 143 | 135 | 190 | 176 | 166 | 199 | 264 | 207 | |
| 24 | 34 | 67 | 28 | 42 | 48 | 66 | 38 | 46 | 78 | 71 | 44 | |
OPM OPM% | 21.4 | 19.3 | 24.8 | 14.1 | 22.8 | 26.2 | 25.7 | 17.7 | 21.8 | 28.1 | 21.3 | 17.4 |
| 0 | 29 | 1 | 1 | 1 | 3 | 2 | 1 | 2 | 1 | 4 | 3 | |
Interest Expense Interest ExpenseCr | 5 | 3 | 4 | 4 | 5 | 9 | 9 | 9 | 7 | 6 | 7 | 9 |
Depreciation DepreciationCr | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 10 |
PBT PBTCr | 15 | 57 | 59 | 20 | 33 | 36 | 54 | 25 | 35 | 68 | 63 | 28 |
| 4 | 12 | 16 | 6 | 8 | 12 | 14 | 6 | 9 | 20 | 18 | 7 | |
| 11 | 45 | 43 | 14 | 24 | 24 | 40 | 18 | 26 | 48 | 45 | 21 | |
Growth YoY PAT Growth YoY% | 192.8 | 548.7 | 765.6 | 25.8 | 115.0 | -45.4 | -7.5 | 32.7 | 6.5 | 94.4 | 13.6 | 15.3 |
NPM NPM% | 10.0 | 25.3 | 16.0 | 7.1 | 13.2 | 13.4 | 15.6 | 8.6 | 12.3 | 17.2 | 13.5 | 8.5 |
| 1.2 | 4.7 | 4.6 | 1.4 | 2.6 | 2.6 | 4.2 | 1.9 | 2.7 | 4.8 | 4.6 | 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 271 | 329 | 334 | 371 | 399 | 489 | 574 | 609 | 779 | 818 | 1,038 | 1,075 |
Growth Revenue Growth% | -21.1 | 21.4 | 1.5 | 11.1 | 7.6 | 22.5 | 17.2 | 6.2 | 28.0 | 5.0 | 26.9 | 28.6 |
| 248 | 282 | 308 | 344 | 359 | 438 | 504 | 547 | 629 | 635 | 804 | 836 | |
| 23 | 47 | 26 | 27 | 40 | 52 | 69 | 62 | 150 | 183 | 233 | 239 | |
OPM OPM% | 8.7 | 14.3 | 7.8 | 7.3 | 10.1 | 10.5 | 12.1 | 10.1 | 19.3 | 22.4 | 22.5 | 22.3 |
| 7 | 2 | 5 | 9 | -1 | 3 | 1 | 1 | 30 | 7 | 8 | 10 | |
Interest Expense Interest ExpenseCr | 15 | 17 | 16 | 17 | 15 | 16 | 14 | 13 | 16 | 28 | 28 | 28 |
Depreciation DepreciationCr | 11 | 13 | 13 | 13 | 13 | 13 | 15 | 16 | 18 | 19 | 23 | 28 |
PBT PBTCr | 5 | 18 | 2 | 7 | 11 | 25 | 41 | 33 | 146 | 142 | 190 | 194 |
| 3 | 11 | -3 | 1 | -2 | 7 | 12 | 10 | 36 | 40 | 53 | 54 | |
PAT PATCr | 2 | 8 | 5 | 5 | 14 | 18 | 29 | 23 | 110 | 103 | 137 | 140 |
Growth PAT Growth% | -82.8 | 416.9 | -42.5 | 17.2 | 153.0 | 30.2 | 65.7 | -20.3 | 373.8 | -7.0 | 33.8 | 30.8 |
NPM NPM% | 0.6 | 2.4 | 1.4 | 1.4 | 3.4 | 3.6 | 5.1 | 3.8 | 14.2 | 12.6 | 13.2 | 13.0 |
| 0.2 | 1.1 | 0.5 | 0.2 | 2.0 | 1.9 | 3.1 | 2.4 | 11.6 | 10.8 | 14.2 | 14.4 |
| 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 | 271 | 329 | 334 | 371 | 399 | 489 | 574 | 609 | 779 | 818 | 1,038 | 1,075 |
Growth Revenue Growth% | -21.1 | 21.4 | 1.5 | 11.1 | 7.6 | 22.5 | 17.2 | 6.2 | 28.0 | 5.0 | 26.9 | 28.6 |
| 248 | 282 | 308 | 344 | 359 | 438 | 504 | 547 | 629 | 635 | 804 | 836 | |
| 23 | 47 | 26 | 27 | 40 | 52 | 69 | 62 | 150 | 183 | 233 | 239 | |
OPM OPM% | 8.7 | 14.3 | 7.8 | 7.3 | 10.1 | 10.5 | 12.1 | 10.1 | 19.3 | 22.4 | 22.5 | 22.3 |
| 7 | 2 | 5 | 9 | -1 | 3 | 1 | 1 | 30 | 7 | 8 | 10 | |
Interest Expense Interest ExpenseCr | 15 | 17 | 16 | 17 | 15 | 16 | 14 | 13 | 16 | 28 | 28 | 28 |
Depreciation DepreciationCr | 11 | 13 | 13 | 13 | 13 | 13 | 15 | 16 | 18 | 19 | 23 | 28 |
PBT PBTCr | 5 | 18 | 2 | 7 | 11 | 25 | 41 | 33 | 146 | 142 | 190 | 194 |
| 3 | 11 | -3 | 1 | -2 | 7 | 12 | 10 | 36 | 40 | 53 | 54 | |
PAT PATCr | 2 | 8 | 5 | 5 | 14 | 18 | 29 | 23 | 110 | 103 | 137 | 140 |
Growth PAT Growth% | -82.8 | 416.9 | -42.5 | 17.2 | 153.0 | 30.2 | 65.7 | -20.3 | 373.8 | -7.0 | 33.8 | 30.8 |
NPM NPM% | 0.6 | 2.4 | 1.4 | 1.4 | 3.4 | 3.6 | 5.1 | 3.8 | 14.2 | 12.6 | 13.2 | 13.0 |
| 0.2 | 1.1 | 0.5 | 0.2 | 2.0 | 1.9 | 3.1 | 2.4 | 11.6 | 10.8 | 14.2 | 14.4 |
| 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 | 47 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 94 | 0 | 99 |
Reserves ReservesCr | 86 | 59 | 64 | 55 | 75 | 91 | 112 | 137 | 245 | 349 | 802 |
| 152 | 202 | 251 | 288 | 256 | 279 | 271 | 286 | 306 | 302 | 554 | |
| 105 | 67 | 49 | 31 | 36 | 45 | 51 | 75 | 94 | 163 | 184 | |
| 391 | 423 | 458 | 470 | 461 | 509 | 529 | 593 | 739 | 1,144 | 1,639 | |
| 141 | 141 | 178 | 203 | 199 | 261 | 272 | 295 | 401 | 552 | 902 | |
| 250 | 282 | 280 | 266 | 262 | 248 | 257 | 297 | 338 | 593 | 738 | |
| 391 | 423 | 458 | 470 | 461 | 509 | 529 | 593 | 739 | 1,144 | 1,639 |
| 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 | 47 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 94 | 0 | 99 |
Reserves ReservesCr | 86 | 59 | 64 | 55 | 75 | 91 | 112 | 137 | 245 | 349 | 802 |
| 152 | 202 | 251 | 288 | 256 | 279 | 271 | 286 | 306 | 302 | 554 | |
| 105 | 67 | 49 | 31 | 36 | 45 | 51 | 75 | 94 | 163 | 184 | |
| 391 | 423 | 458 | 470 | 461 | 509 | 529 | 593 | 739 | 1,144 | 1,639 | |
| 141 | 141 | 178 | 203 | 199 | 261 | 272 | 295 | 401 | 552 | 902 | |
| 250 | 282 | 280 | 266 | 262 | 248 | 257 | 297 | 338 | 593 | 738 | |
| 391 | 423 | 458 | 470 | 461 | 509 | 529 | 593 | 739 | 1,144 | 1,639 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -6 | 98 | 41 | 58 | 0 | 22 | 45 | 37 | 51 | -27 | 118 | |
| -50 | -46 | -10 | 1 | -8 | 0 | -35 | -52 | -30 | -270 | -163 | |
| 54 | -52 | -30 | -44 | -4 | -9 | -22 | 12 | -10 | 292 | 50 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 1 | 15 | -12 | 14 | -12 | -3 | 11 | -5 | 5 |
Free Cash Flow Free Cash FlowCr | -64 | 74 | 29 | 50 | -6 | 14 | 15 | -5 | 29 | -270 | -75 |
CFO To PAT CFO To PAT% | -371.2 | 1,230.0 | 894.3 | 1,081.4 | -1.2 | 124.9 | 153.6 | 160.7 | 46.2 | -26.4 | 85.9 |
CFO To EBITDA CFO To EBITDA% | -24.3 | 207.0 | 157.3 | 213.3 | -0.4 | 42.8 | 64.9 | 60.8 | 34.0 | -14.8 | 50.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -6 | 98 | 41 | 58 | 0 | 22 | 45 | 37 | 51 | -27 | 118 | |
| -50 | -46 | -10 | 1 | -8 | 0 | -35 | -52 | -30 | -270 | -163 | |
| 54 | -52 | -30 | -44 | -4 | -9 | -22 | 12 | -10 | 292 | 50 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 1 | 15 | -12 | 14 | -12 | -3 | 11 | -5 | 5 |
Free Cash Flow Free Cash FlowCr | -64 | 74 | 29 | 50 | -6 | 14 | 15 | -5 | 29 | -270 | -75 |
CFO To PAT CFO To PAT% | -371.2 | 1,230.0 | 894.3 | 1,081.4 | -1.2 | 124.9 | 153.6 | 160.7 | 46.2 | -26.4 | 85.9 |
CFO To EBITDA CFO To EBITDA% | -24.3 | 207.0 | 157.3 | 213.3 | -0.4 | 42.8 | 64.9 | 60.8 | 34.0 | -14.8 | 50.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 68 | 96 | 106 | 94 | 53 | 103 | 293 | 428 | 2,849 | 5,329 | 5,104 | 6,109 |
Price To Earnings Price To Earnings | 45.3 | 12.1 | 23.4 | 45.5 | 2.8 | 5.8 | 10.1 | 19.2 | 26.0 | 52.1 | 37.1 | 43.1 |
Price To Sales Price To Sales | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.2 | 0.5 | 0.7 | 3.6 | 6.5 | 4.9 | 5.7 |
Price To Book Price To Book | 0.5 | 0.6 | 0.7 | 0.6 | 0.3 | 0.6 | 1.4 | 1.9 | 8.4 | 12.0 | 5.7 | 6.8 |
EV To EBITDA EV To EBITDA | 8.8 | 4.3 | 8.6 | 6.7 | 3.9 | 4.1 | 6.1 | 9.3 | 20.0 | 30.6 | 23.5 | 26.0 |
GPM GPM% | 19.8 | 24.6 | 15.5 | 15.3 | 17.7 | 20.0 | 20.8 | 22.0 | 35.7 | 39.3 | 40.8 | 40.8 |
OPM OPM% | 8.7 | 14.3 | 7.8 | 7.3 | 10.1 | 10.5 | 12.1 | 10.1 | 19.3 | 22.4 | 22.5 | 22.3 |
NPM NPM% | 0.6 | 2.4 | 1.4 | 1.4 | 3.4 | 3.6 | 5.1 | 3.8 | 14.2 | 12.6 | 13.2 | 13.0 |
ROCE ROCE% | 7.1 | 13.6 | 6.5 | 9.1 | 9.3 | 13.1 | 16.2 | 12.1 | 31.7 | 25.9 | 15.2 | 15.2 |
ROE ROE% | 1.1 | 5.2 | 2.9 | 3.6 | 8.0 | 9.5 | 14.2 | 10.1 | 32.5 | 29.4 | 15.3 | 15.3 |
ROA ROA% | 0.4 | 1.9 | 1.0 | 1.1 | 2.9 | 3.5 | 5.5 | 3.9 | 14.9 | 9.0 | 8.4 | 8.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 68 | 96 | 106 | 94 | 53 | 103 | 293 | 428 | 2,849 | 5,329 | 5,104 | 6,109 |
Price To Earnings Price To Earnings | 45.3 | 12.1 | 23.4 | 45.5 | 2.8 | 5.8 | 10.1 | 19.2 | 26.0 | 52.1 | 37.1 | 43.1 |
Price To Sales Price To Sales | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.2 | 0.5 | 0.7 | 3.6 | 6.5 | 4.9 | 5.7 |
Price To Book Price To Book | 0.5 | 0.6 | 0.7 | 0.6 | 0.3 | 0.6 | 1.4 | 1.9 | 8.4 | 12.0 | 5.7 | 6.8 |
EV To EBITDA EV To EBITDA | 8.8 | 4.3 | 8.6 | 6.7 | 3.9 | 4.1 | 6.1 | 9.3 | 20.0 | 30.6 | 23.5 | 26.0 |
GPM GPM% | 19.8 | 24.6 | 15.5 | 15.3 | 17.7 | 20.0 | 20.8 | 22.0 | 35.7 | 39.3 | 40.8 | 40.8 |
OPM OPM% | 8.7 | 14.3 | 7.8 | 7.3 | 10.1 | 10.5 | 12.1 | 10.1 | 19.3 | 22.4 | 22.5 | 22.3 |
NPM NPM% | 0.6 | 2.4 | 1.4 | 1.4 | 3.4 | 3.6 | 5.1 | 3.8 | 14.2 | 12.6 | 13.2 | 13.0 |
ROCE ROCE% | 7.1 | 13.6 | 6.5 | 9.1 | 9.3 | 13.1 | 16.2 | 12.1 | 31.7 | 25.9 | 15.2 | 15.2 |
ROE ROE% | 1.1 | 5.2 | 2.9 | 3.6 | 8.0 | 9.5 | 14.2 | 10.1 | 32.5 | 29.4 | 15.3 | 15.3 |
ROA ROA% | 0.4 | 1.9 | 1.0 | 1.1 | 2.9 | 3.5 | 5.5 | 3.9 | 14.9 | 9.0 | 8.4 | 8.4 |
Documents — Piccadily Agro Industries Ltd
Concall Transcript Summaries — Piccadily Agro Industries Ltd