| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 221 | 245 | 265 | 273 | 215 | 269 | 247 | 272 | 249 | 283 | 268 | 288 | |
Growth YoY Revenue Growth YoY% | -12.3 | -8.0 | -1.5 | 11.7 | -2.6 | 9.9 | -7.0 | -0.5 | 16.1 | 5.0 | 8.5 | 5.9 |
| 218 | 241 | 270 | 272 | 233 | 262 | 249 | 269 | 252 | 268 | 245 | 270 | |
| 3 | 4 | -5 | 2 | -18 | 7 | -2 | 3 | -2 | 15 | 23 | 18 | |
OPM OPM% | 1.2 | 1.7 | -1.9 | 0.6 | -8.3 | 2.7 | -0.9 | 1.3 | -0.9 | 5.3 | 8.6 | 6.1 |
| 2 | 2 | 2 | 2 | 31 | 1 | 2 | 2 | 1 | 1 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 6 | 6 | 7 | 6 | 6 |
Depreciation DepreciationCr | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
PBT PBTCr | -3 | -2 | -12 | -5 | 4 | -2 | -11 | -5 | -13 | 5 | 15 | 9 |
| -2 | 0 | -4 | -2 | 4 | -1 | -3 | -2 | -3 | 1 | 4 | 2 | |
| -1 | -2 | -8 | -3 | 1 | -1 | -8 | -4 | -9 | 4 | 11 | 7 | |
Growth YoY PAT Growth YoY% | 69.0 | -135.1 | -6,416.7 | -277.6 | 153.4 | 40.9 | 1.4 | -24.4 | -1,588.7 | 414.9 | 241.5 | 305.6 |
NPM NPM% | -0.5 | -0.8 | -3.0 | -1.1 | 0.3 | -0.4 | -3.1 | -1.3 | -3.7 | 1.3 | 4.1 | 2.5 |
| -0.5 | -0.8 | -3.1 | -1.1 | 0.2 | -0.5 | -3.1 | -1.5 | -3.7 | 1.4 | 4.3 | 2.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 221 | 245 | 265 | 273 | 215 | 269 | 247 | 272 | 249 | 283 | 268 | 288 | |
Growth YoY Revenue Growth YoY% | -12.3 | -8.0 | -1.5 | 11.7 | -2.6 | 9.9 | -7.0 | -0.5 | 16.1 | 5.0 | 8.5 | 5.9 |
| 218 | 241 | 270 | 272 | 233 | 262 | 249 | 269 | 252 | 268 | 245 | 270 | |
| 3 | 4 | -5 | 2 | -18 | 7 | -2 | 3 | -2 | 15 | 23 | 18 | |
OPM OPM% | 1.2 | 1.7 | -1.9 | 0.6 | -8.3 | 2.7 | -0.9 | 1.3 | -0.9 | 5.3 | 8.6 | 6.1 |
| 2 | 2 | 2 | 2 | 31 | 1 | 2 | 2 | 1 | 1 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 6 | 6 | 7 | 6 | 6 |
Depreciation DepreciationCr | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
PBT PBTCr | -3 | -2 | -12 | -5 | 4 | -2 | -11 | -5 | -13 | 5 | 15 | 9 |
| -2 | 0 | -4 | -2 | 4 | -1 | -3 | -2 | -3 | 1 | 4 | 2 | |
| -1 | -2 | -8 | -3 | 1 | -1 | -8 | -4 | -9 | 4 | 11 | 7 | |
Growth YoY PAT Growth YoY% | 69.0 | -135.1 | -6,416.7 | -277.6 | 153.4 | 40.9 | 1.4 | -24.4 | -1,588.7 | 414.9 | 241.5 | 305.6 |
NPM NPM% | -0.5 | -0.8 | -3.0 | -1.1 | 0.3 | -0.4 | -3.1 | -1.3 | -3.7 | 1.3 | 4.1 | 2.5 |
| -0.5 | -0.8 | -3.1 | -1.1 | 0.2 | -0.5 | -3.1 | -1.5 | -3.7 | 1.4 | 4.3 | 2.8 |
| 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 | 503 | 531 | 586 | 644 | 639 | 559 | 793 | 1,040 | 975 | 1,004 | 1,072 | 1,088 |
Growth Revenue Growth% | 5.6 | 10.3 | 9.9 | -0.8 | -12.5 | 41.9 | 31.1 | -6.2 | 2.9 | 6.8 | 8.5 | |
| 479 | 511 | 560 | 615 | 619 | 508 | 745 | 1,019 | 970 | 1,015 | 1,033 | 1,035 | |
| 24 | 20 | 26 | 29 | 20 | 51 | 49 | 21 | 5 | -11 | 39 | 53 | |
OPM OPM% | 4.8 | 3.8 | 4.5 | 4.6 | 3.1 | 9.2 | 6.1 | 2.0 | 0.6 | -1.1 | 3.6 | 4.9 |
| 1 | 7 | 5 | 26 | 3 | 3 | 5 | 14 | 7 | 37 | 8 | 9 | |
Interest Expense Interest ExpenseCr | 11 | 11 | 12 | 12 | 17 | 14 | 11 | 12 | 15 | 19 | 25 | 26 |
Depreciation DepreciationCr | 8 | 9 | 8 | 10 | 11 | 12 | 13 | 15 | 16 | 19 | 21 | 21 |
PBT PBTCr | 6 | 7 | 10 | 33 | -5 | 28 | 29 | 8 | -19 | -13 | 1 | 16 |
| 2 | 2 | 3 | 8 | -3 | 12 | 11 | 2 | -7 | -2 | 0 | 3 | |
PAT PATCr | 4 | 5 | 7 | 25 | -2 | 17 | 19 | 7 | -12 | -11 | 2 | 13 |
Growth PAT Growth% | 22.8 | 28.4 | 280.9 | -109.3 | 803.4 | 14.2 | -63.2 | -268.0 | 4.8 | 113.5 | 206.9 | |
NPM NPM% | 0.8 | 1.0 | 1.1 | 3.9 | -0.4 | 3.0 | 2.4 | 0.7 | -1.2 | -1.1 | 0.1 | 1.2 |
| 533.1 | 16.3 | 1.4 | 10.0 | -0.9 | 6.5 | 7.5 | 2.9 | -4.6 | -4.4 | 0.5 | 4.8 |
| 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 | 503 | 531 | 586 | 644 | 639 | 559 | 793 | 1,040 | 975 | 1,004 | 1,072 | 1,088 |
Growth Revenue Growth% | 5.6 | 10.3 | 9.9 | -0.8 | -12.5 | 41.9 | 31.1 | -6.2 | 2.9 | 6.8 | 8.5 | |
| 479 | 511 | 560 | 615 | 619 | 508 | 745 | 1,019 | 970 | 1,015 | 1,033 | 1,035 | |
| 24 | 20 | 26 | 29 | 20 | 51 | 49 | 21 | 5 | -11 | 39 | 53 | |
OPM OPM% | 4.8 | 3.8 | 4.5 | 4.6 | 3.1 | 9.2 | 6.1 | 2.0 | 0.6 | -1.1 | 3.6 | 4.9 |
| 1 | 7 | 5 | 26 | 3 | 3 | 5 | 14 | 7 | 37 | 8 | 9 | |
Interest Expense Interest ExpenseCr | 11 | 11 | 12 | 12 | 17 | 14 | 11 | 12 | 15 | 19 | 25 | 26 |
Depreciation DepreciationCr | 8 | 9 | 8 | 10 | 11 | 12 | 13 | 15 | 16 | 19 | 21 | 21 |
PBT PBTCr | 6 | 7 | 10 | 33 | -5 | 28 | 29 | 8 | -19 | -13 | 1 | 16 |
| 2 | 2 | 3 | 8 | -3 | 12 | 11 | 2 | -7 | -2 | 0 | 3 | |
PAT PATCr | 4 | 5 | 7 | 25 | -2 | 17 | 19 | 7 | -12 | -11 | 2 | 13 |
Growth PAT Growth% | 22.8 | 28.4 | 280.9 | -109.3 | 803.4 | 14.2 | -63.2 | -268.0 | 4.8 | 113.5 | 206.9 | |
NPM NPM% | 0.8 | 1.0 | 1.1 | 3.9 | -0.4 | 3.0 | 2.4 | 0.7 | -1.2 | -1.1 | 0.1 | 1.2 |
| 533.1 | 16.3 | 1.4 | 10.0 | -0.9 | 6.5 | 7.5 | 2.9 | -4.6 | -4.4 | 0.5 | 4.8 |
| 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 | 1 | 1 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 13 |
Reserves ReservesCr | 53 | 59 | 61 | 77 | 74 | 91 | 107 | 113 | 100 | 88 | 80 |
| 137 | 136 | 151 | 173 | 207 | 190 | 195 | 213 | 322 | 326 | 369 | |
| 51 | 43 | 48 | 75 | 61 | 73 | 93 | 92 | 110 | 101 | 85 | |
| 241 | 238 | 264 | 329 | 346 | 358 | 399 | 424 | 539 | 522 | 550 | |
| 101 | 94 | 92 | 114 | 122 | 124 | 141 | 137 | 199 | 174 | 200 | |
| 141 | 145 | 172 | 215 | 223 | 234 | 258 | 287 | 339 | 349 | 350 | |
| 241 | 238 | 264 | 329 | 346 | 358 | 399 | 424 | 539 | 522 | 550 |
| 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 | 1 | 1 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 13 |
Reserves ReservesCr | 53 | 59 | 61 | 77 | 74 | 91 | 107 | 113 | 100 | 88 | 80 |
| 137 | 136 | 151 | 173 | 207 | 190 | 195 | 213 | 322 | 326 | 369 | |
| 51 | 43 | 48 | 75 | 61 | 73 | 93 | 92 | 110 | 101 | 85 | |
| 241 | 238 | 264 | 329 | 346 | 358 | 399 | 424 | 539 | 522 | 550 | |
| 101 | 94 | 92 | 114 | 122 | 124 | 141 | 137 | 199 | 174 | 200 | |
| 141 | 145 | 172 | 215 | 223 | 234 | 258 | 287 | 339 | 349 | 350 | |
| 241 | 238 | 264 | 329 | 346 | 358 | 399 | 424 | 539 | 522 | 550 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 20 | 20 | 28 | 23 | 43 | 35 | 73 | 22 | 40 | -33 | 38 | |
| -22 | -10 | -33 | -35 | -23 | -21 | -34 | -29 | -60 | 4 | -19 | |
| 1 | -9 | 4 | 12 | -21 | -14 | -39 | 6 | 20 | 30 | -20 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | -1 |
Free Cash Flow Free Cash FlowCr | -1 | 8 | -6 | -38 | 23 | 15 | 38 | -6 | -20 | -31 | 18 |
CFO To PAT CFO To PAT% | 485.6 | 382.6 | 421.9 | 90.0 | -1,852.1 | 214.0 | 388.3 | 320.2 | -344.6 | 301.6 | 2,514.7 |
CFO To EBITDA CFO To EBITDA% | 84.9 | 97.2 | 106.8 | 77.3 | 221.1 | 69.0 | 150.8 | 104.7 | 748.8 | 297.8 | 97.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 20 | 20 | 28 | 23 | 43 | 35 | 73 | 22 | 40 | -33 | 38 | |
| -22 | -10 | -33 | -35 | -23 | -21 | -34 | -29 | -60 | 4 | -19 | |
| 1 | -9 | 4 | 12 | -21 | -14 | -39 | 6 | 20 | 30 | -20 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | -1 |
Free Cash Flow Free Cash FlowCr | -1 | 8 | -6 | -38 | 23 | 15 | 38 | -6 | -20 | -31 | 18 |
CFO To PAT CFO To PAT% | 485.6 | 382.6 | 421.9 | 90.0 | -1,852.1 | 214.0 | 388.3 | 320.2 | -344.6 | 301.6 | 2,514.7 |
CFO To EBITDA CFO To EBITDA% | 84.9 | 97.2 | 106.8 | 77.3 | 221.1 | 69.0 | 150.8 | 104.7 | 748.8 | 297.8 | 97.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 162 | 177 | 57 | 98 | 136 | 103 | 108 | 183 | 230 | 291 | ||
Price To Earnings Price To Earnings | 21.8 | 7.0 | 6.0 | 7.2 | 14.3 | 168.5 | 24.0 | |||||
Price To Sales Price To Sales | 0.3 | 0.3 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | ||
Price To Book Price To Book | 2.5 | 2.2 | 0.7 | 1.1 | 1.2 | 0.9 | 1.0 | 2.0 | 2.5 | 3.1 | ||
EV To EBITDA EV To EBITDA | 10.2 | 10.5 | 9.2 | 4.6 | 5.1 | 10.8 | 51.8 | -35.7 | 11.7 | 9.9 | ||
GPM GPM% | 26.5 | 20.9 | 23.3 | 22.3 | 19.3 | 25.1 | 19.9 | 14.2 | 13.9 | 12.3 | 17.0 | 17.0 |
OPM OPM% | 4.8 | 3.8 | 4.5 | 4.6 | 3.1 | 9.2 | 6.1 | 2.0 | 0.6 | -1.1 | 3.6 | 4.9 |
NPM NPM% | 0.8 | 1.0 | 1.1 | 3.9 | -0.4 | 3.0 | 2.4 | 0.7 | -1.2 | -1.1 | 0.1 | 1.2 |
ROCE ROCE% | 11.9 | 11.9 | 12.9 | 21.1 | 5.6 | 18.0 | 18.2 | 8.4 | -1.4 | 1.9 | 8.2 | 8.2 |
ROE ROE% | 7.9 | 8.7 | 10.4 | 31.4 | -3.0 | 17.6 | 17.1 | 6.0 | -11.3 | -12.1 | 1.6 | 1.6 |
ROA ROA% | 1.8 | 2.2 | 2.5 | 7.7 | -0.7 | 4.6 | 4.7 | 1.6 | -2.2 | -2.1 | 0.3 | 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 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 162 | 177 | 57 | 98 | 136 | 103 | 108 | 183 | 230 | 291 | ||
Price To Earnings Price To Earnings | 21.8 | 7.0 | 6.0 | 7.2 | 14.3 | 168.5 | 24.0 | |||||
Price To Sales Price To Sales | 0.3 | 0.3 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | ||
Price To Book Price To Book | 2.5 | 2.2 | 0.7 | 1.1 | 1.2 | 0.9 | 1.0 | 2.0 | 2.5 | 3.1 | ||
EV To EBITDA EV To EBITDA | 10.2 | 10.5 | 9.2 | 4.6 | 5.1 | 10.8 | 51.8 | -35.7 | 11.7 | 9.9 | ||
GPM GPM% | 26.5 | 20.9 | 23.3 | 22.3 | 19.3 | 25.1 | 19.9 | 14.2 | 13.9 | 12.3 | 17.0 | 17.0 |
OPM OPM% | 4.8 | 3.8 | 4.5 | 4.6 | 3.1 | 9.2 | 6.1 | 2.0 | 0.6 | -1.1 | 3.6 | 4.9 |
NPM NPM% | 0.8 | 1.0 | 1.1 | 3.9 | -0.4 | 3.0 | 2.4 | 0.7 | -1.2 | -1.1 | 0.1 | 1.2 |
ROCE ROCE% | 11.9 | 11.9 | 12.9 | 21.1 | 5.6 | 18.0 | 18.2 | 8.4 | -1.4 | 1.9 | 8.2 | 8.2 |
ROE ROE% | 7.9 | 8.7 | 10.4 | 31.4 | -3.0 | 17.6 | 17.1 | 6.0 | -11.3 | -12.1 | 1.6 | 1.6 |
ROA ROA% | 1.8 | 2.2 | 2.5 | 7.7 | -0.7 | 4.6 | 4.7 | 1.6 | -2.2 | -2.1 | 0.3 | 0.3 |
Documents — Sayaji Industries Ltd