| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 109 | 102 | 100 | 97 | 101 | 100 | 105 | 99 | 105 | 104 | 103 | 112 | |
Growth YoY Revenue Growth YoY% | 45.5 | 43.2 | 3.7 | -9.8 | -7.1 | -2.2 | 5.1 | 1.5 | 3.7 | 3.9 | -2.2 | 13.6 |
| 94 | 92 | 96 | 90 | 94 | 97 | 100 | 90 | 94 | 98 | 96 | 95 | |
| 15 | 10 | 4 | 8 | 7 | 3 | 5 | 8 | 11 | 5 | 7 | 17 | |
OPM OPM% | 13.4 | 9.6 | 4.2 | 7.9 | 7.0 | 3.1 | 5.0 | 8.4 | 10.5 | 5.3 | 6.6 | 15.1 |
| 8 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
PBT PBTCr | 15 | 5 | -2 | 1 | 2 | -3 | -1 | 2 | 6 | -1 | 1 | 11 |
| 3 | 1 | 0 | 0 | 0 | -1 | 1 | 0 | 2 | 0 | 2 | 2 | |
| 12 | 4 | -2 | 1 | 1 | -3 | -2 | 2 | 4 | -1 | -1 | 9 | |
Growth YoY PAT Growth YoY% | 24.5 | 27.6 | -137.4 | -82.7 | -88.4 | -163.8 | 16.9 | 72.5 | 194.2 | 65.8 | 14.2 | 411.4 |
NPM NPM% | 11.0 | 3.9 | -1.9 | 1.1 | 1.4 | -2.5 | -1.5 | 1.8 | 3.9 | -0.8 | -1.4 | 8.0 |
| 38.9 | 13.0 | -6.4 | 3.3 | 4.5 | -8.3 | -5.3 | 5.7 | 13.2 | -2.8 | -4.5 | 29.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 109 | 102 | 100 | 97 | 101 | 100 | 105 | 99 | 105 | 104 | 103 | 112 | |
Growth YoY Revenue Growth YoY% | 45.5 | 43.2 | 3.7 | -9.8 | -7.1 | -2.2 | 5.1 | 1.5 | 3.7 | 3.9 | -2.2 | 13.6 |
| 94 | 92 | 96 | 90 | 94 | 97 | 100 | 90 | 94 | 98 | 96 | 95 | |
| 15 | 10 | 4 | 8 | 7 | 3 | 5 | 8 | 11 | 5 | 7 | 17 | |
OPM OPM% | 13.4 | 9.6 | 4.2 | 7.9 | 7.0 | 3.1 | 5.0 | 8.4 | 10.5 | 5.3 | 6.6 | 15.1 |
| 8 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
PBT PBTCr | 15 | 5 | -2 | 1 | 2 | -3 | -1 | 2 | 6 | -1 | 1 | 11 |
| 3 | 1 | 0 | 0 | 0 | -1 | 1 | 0 | 2 | 0 | 2 | 2 | |
| 12 | 4 | -2 | 1 | 1 | -3 | -2 | 2 | 4 | -1 | -1 | 9 | |
Growth YoY PAT Growth YoY% | 24.5 | 27.6 | -137.4 | -82.7 | -88.4 | -163.8 | 16.9 | 72.5 | 194.2 | 65.8 | 14.2 | 411.4 |
NPM NPM% | 11.0 | 3.9 | -1.9 | 1.1 | 1.4 | -2.5 | -1.5 | 1.8 | 3.9 | -0.8 | -1.4 | 8.0 |
| 38.9 | 13.0 | -6.4 | 3.3 | 4.5 | -8.3 | -5.3 | 5.7 | 13.2 | -2.8 | -4.5 | 29.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 229 | 233 | 254 | 296 | 284 | 267 | 419 | 368 | 419 | 404 | 411 | 424 |
Growth Revenue Growth% | 3.9 | 1.6 | 9.2 | 16.2 | -4.0 | -6.0 | 57.1 | -12.3 | 14.0 | -3.7 | 1.7 | 4.6 |
| 190 | 195 | 217 | 271 | 256 | 228 | 340 | 321 | 377 | 381 | 379 | 384 | |
| 39 | 38 | 37 | 25 | 28 | 39 | 79 | 46 | 42 | 23 | 32 | 40 | |
OPM OPM% | 17.0 | 16.4 | 14.6 | 8.4 | 9.8 | 14.7 | 18.8 | 12.6 | 10.1 | 5.7 | 7.7 | 9.5 |
| 6 | 4 | 3 | 6 | 6 | 2 | 9 | 11 | 13 | 9 | 9 | 9 | |
Interest Expense Interest ExpenseCr | 7 | 5 | 6 | 7 | 8 | 8 | 6 | 4 | 7 | 9 | 9 | 9 |
Depreciation DepreciationCr | 14 | 17 | 17 | 18 | 19 | 18 | 17 | 19 | 22 | 25 | 24 | 23 |
PBT PBTCr | 25 | 20 | 17 | 6 | 7 | 15 | 66 | 34 | 26 | -2 | 8 | 17 |
| 7 | 6 | 2 | 0 | 0 | 7 | 18 | 6 | 6 | 0 | 4 | 6 | |
PAT PATCr | 17 | 15 | 14 | 6 | 6 | 9 | 48 | 28 | 20 | -2 | 4 | 11 |
Growth PAT Growth% | 10.0 | -16.2 | -2.5 | -58.1 | 8.2 | 36.7 | 447.3 | -41.1 | -30.0 | -108.8 | 302.7 | 1,158.8 |
NPM NPM% | 7.6 | 6.3 | 5.6 | 2.0 | 2.3 | 3.3 | 11.5 | 7.7 | 4.7 | -0.4 | 0.9 | 2.5 |
| 56.6 | 47.4 | 46.3 | 19.4 | 21.0 | 28.6 | 156.8 | 92.4 | 64.7 | -5.7 | 11.6 | 35.2 |
| 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 | 229 | 233 | 254 | 296 | 284 | 267 | 419 | 368 | 419 | 404 | 411 | 424 |
Growth Revenue Growth% | 3.9 | 1.6 | 9.2 | 16.2 | -4.0 | -6.0 | 57.1 | -12.3 | 14.0 | -3.7 | 1.7 | 4.6 |
| 190 | 195 | 217 | 271 | 256 | 228 | 340 | 321 | 377 | 381 | 379 | 384 | |
| 39 | 38 | 37 | 25 | 28 | 39 | 79 | 46 | 42 | 23 | 32 | 40 | |
OPM OPM% | 17.0 | 16.4 | 14.6 | 8.4 | 9.8 | 14.7 | 18.8 | 12.6 | 10.1 | 5.7 | 7.7 | 9.5 |
| 6 | 4 | 3 | 6 | 6 | 2 | 9 | 11 | 13 | 9 | 9 | 9 | |
Interest Expense Interest ExpenseCr | 7 | 5 | 6 | 7 | 8 | 8 | 6 | 4 | 7 | 9 | 9 | 9 |
Depreciation DepreciationCr | 14 | 17 | 17 | 18 | 19 | 18 | 17 | 19 | 22 | 25 | 24 | 23 |
PBT PBTCr | 25 | 20 | 17 | 6 | 7 | 15 | 66 | 34 | 26 | -2 | 8 | 17 |
| 7 | 6 | 2 | 0 | 0 | 7 | 18 | 6 | 6 | 0 | 4 | 6 | |
PAT PATCr | 17 | 15 | 14 | 6 | 6 | 9 | 48 | 28 | 20 | -2 | 4 | 11 |
Growth PAT Growth% | 10.0 | -16.2 | -2.5 | -58.1 | 8.2 | 36.7 | 447.3 | -41.1 | -30.0 | -108.8 | 302.7 | 1,158.8 |
NPM NPM% | 7.6 | 6.3 | 5.6 | 2.0 | 2.3 | 3.3 | 11.5 | 7.7 | 4.7 | -0.4 | 0.9 | 2.5 |
| 56.6 | 47.4 | 46.3 | 19.4 | 21.0 | 28.6 | 156.8 | 92.4 | 64.7 | -5.7 | 11.6 | 35.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 118 | 206 | 276 | 267 | 185 | 294 | 399 | 431 | 555 | 562 | 484 |
| 71 | 74 | 88 | 112 | 110 | 105 | 123 | 118 | 124 | 127 | 136 | |
| 12 | 14 | 13 | 10 | 9 | 12 | 19 | 19 | 35 | 43 | 41 | |
| 204 | 297 | 380 | 392 | 308 | 414 | 545 | 571 | 717 | 734 | 663 | |
| 85 | 89 | 102 | 123 | 126 | 144 | 185 | 171 | 175 | 191 | 217 | |
| 119 | 208 | 278 | 269 | 182 | 270 | 360 | 400 | 542 | 544 | 446 | |
| 204 | 297 | 380 | 392 | 308 | 414 | 545 | 571 | 717 | 734 | 663 |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 118 | 206 | 276 | 267 | 185 | 294 | 399 | 431 | 555 | 562 | 484 |
| 71 | 74 | 88 | 112 | 110 | 105 | 123 | 118 | 124 | 127 | 136 | |
| 12 | 14 | 13 | 10 | 9 | 12 | 19 | 19 | 35 | 43 | 41 | |
| 204 | 297 | 380 | 392 | 308 | 414 | 545 | 571 | 717 | 734 | 663 | |
| 85 | 89 | 102 | 123 | 126 | 144 | 185 | 171 | 175 | 191 | 217 | |
| 119 | 208 | 278 | 269 | 182 | 270 | 360 | 400 | 542 | 544 | 446 | |
| 204 | 297 | 380 | 392 | 308 | 414 | 545 | 571 | 717 | 734 | 663 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 36 | 33 | 24 | 23 | 21 | 50 | 65 | 34 | 29 | 9 | |
| -32 | -24 | -17 | -15 | -2 | -40 | -48 | -37 | -26 | -22 | |
| -6 | -7 | -8 | -9 | -17 | -9 | -5 | -7 | -4 | 14 | |
Net Cash Flow Net Cash FlowCr | -1 | 2 | -1 | 0 | 1 | 0 | 11 | -11 | -2 | 0 |
Free Cash Flow Free Cash FlowCr | 18 | 16 | 3 | 7 | 18 | 16 | 18 | -3 | 9 | -8 |
CFO To PAT CFO To PAT% | 249.8 | 230.2 | 403.7 | 363.5 | 233.7 | 103.2 | 228.1 | 169.2 | -1,649.5 | 247.0 |
CFO To EBITDA CFO To EBITDA% | 95.6 | 88.0 | 97.0 | 84.0 | 52.4 | 62.9 | 139.6 | 79.7 | 125.4 | 27.9 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 36 | 33 | 24 | 23 | 21 | 50 | 65 | 34 | 29 | 9 | |
| -32 | -24 | -17 | -15 | -2 | -40 | -48 | -37 | -26 | -22 | |
| -6 | -7 | -8 | -9 | -17 | -9 | -5 | -7 | -4 | 14 | |
Net Cash Flow Net Cash FlowCr | -1 | 2 | -1 | 0 | 1 | 0 | 11 | -11 | -2 | 0 |
Free Cash Flow Free Cash FlowCr | 18 | 16 | 3 | 7 | 18 | 16 | 18 | -3 | 9 | -8 |
CFO To PAT CFO To PAT% | 249.8 | 230.2 | 403.7 | 363.5 | 233.7 | 103.2 | 228.1 | 169.2 | -1,649.5 | 247.0 |
CFO To EBITDA CFO To EBITDA% | 95.6 | 88.0 | 97.0 | 84.0 | 52.4 | 62.9 | 139.6 | 79.7 | 125.4 | 27.9 |
| 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 | 114 | 180 | 196 | 126 | 57 | 172 | 268 | 236 | 430 | 250 | 171 | 362 |
Price To Earnings Price To Earnings | 6.5 | 12.3 | 13.8 | 21.3 | 8.9 | 19.6 | 5.6 | 8.3 | 21.6 | 47.8 | 33.5 | |
Price To Sales Price To Sales | 0.5 | 0.8 | 0.8 | 0.4 | 0.2 | 0.7 | 0.6 | 0.6 | 1.0 | 0.6 | 0.4 | 0.8 |
Price To Book Price To Book | 0.9 | 0.9 | 0.7 | 0.5 | 0.3 | 0.6 | 0.7 | 0.5 | 0.8 | 0.4 | 0.3 | 0.7 |
EV To EBITDA EV To EBITDA | 4.2 | 6.0 | 6.9 | 8.5 | 5.2 | 6.3 | 4.2 | 6.2 | 11.7 | 13.1 | 7.5 | 10.5 |
GPM GPM% | 32.9 | 33.4 | 31.6 | 26.8 | 27.0 | 31.4 | 33.0 | 29.1 | 26.8 | 23.4 | 26.6 | 26.6 |
OPM OPM% | 17.0 | 16.4 | 14.6 | 8.4 | 9.8 | 14.7 | 18.8 | 12.6 | 10.1 | 5.7 | 7.7 | 9.5 |
NPM NPM% | 7.6 | 6.3 | 5.6 | 2.0 | 2.3 | 3.3 | 11.5 | 7.7 | 4.7 | -0.4 | 0.9 | 2.5 |
ROCE ROCE% | 18.1 | 9.7 | 6.5 | 3.6 | 5.4 | 6.1 | 15.0 | 7.5 | 5.2 | 1.1 | 2.8 | 2.8 |
ROE ROE% | 14.3 | 7.0 | 5.1 | 2.2 | 3.4 | 3.0 | 12.0 | 6.5 | 3.6 | -0.3 | 0.7 | 0.7 |
ROA ROA% | 8.6 | 4.9 | 3.7 | 1.5 | 2.1 | 2.1 | 8.8 | 5.0 | 2.8 | -0.2 | 0.5 | 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 | 114 | 180 | 196 | 126 | 57 | 172 | 268 | 236 | 430 | 250 | 171 | 362 |
Price To Earnings Price To Earnings | 6.5 | 12.3 | 13.8 | 21.3 | 8.9 | 19.6 | 5.6 | 8.3 | 21.6 | 47.8 | 33.5 | |
Price To Sales Price To Sales | 0.5 | 0.8 | 0.8 | 0.4 | 0.2 | 0.7 | 0.6 | 0.6 | 1.0 | 0.6 | 0.4 | 0.8 |
Price To Book Price To Book | 0.9 | 0.9 | 0.7 | 0.5 | 0.3 | 0.6 | 0.7 | 0.5 | 0.8 | 0.4 | 0.3 | 0.7 |
EV To EBITDA EV To EBITDA | 4.2 | 6.0 | 6.9 | 8.5 | 5.2 | 6.3 | 4.2 | 6.2 | 11.7 | 13.1 | 7.5 | 10.5 |
GPM GPM% | 32.9 | 33.4 | 31.6 | 26.8 | 27.0 | 31.4 | 33.0 | 29.1 | 26.8 | 23.4 | 26.6 | 26.6 |
OPM OPM% | 17.0 | 16.4 | 14.6 | 8.4 | 9.8 | 14.7 | 18.8 | 12.6 | 10.1 | 5.7 | 7.7 | 9.5 |
NPM NPM% | 7.6 | 6.3 | 5.6 | 2.0 | 2.3 | 3.3 | 11.5 | 7.7 | 4.7 | -0.4 | 0.9 | 2.5 |
ROCE ROCE% | 18.1 | 9.7 | 6.5 | 3.6 | 5.4 | 6.1 | 15.0 | 7.5 | 5.2 | 1.1 | 2.8 | 2.8 |
ROE ROE% | 14.3 | 7.0 | 5.1 | 2.2 | 3.4 | 3.0 | 12.0 | 6.5 | 3.6 | -0.3 | 0.7 | 0.7 |
ROA ROA% | 8.6 | 4.9 | 3.7 | 1.5 | 2.1 | 2.1 | 8.8 | 5.0 | 2.8 | -0.2 | 0.5 | 0.5 |
Documents — Super Sales India Ltd
Concall Transcript Summaries — Super Sales India Ltd