| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 34 | 24 | 27 | 31 | 34 | 34 | 27 | 29 | 35 | 34 | 38 | 38 | |
Growth YoY Revenue Growth YoY% | 16.6 | -9.9 | -9.6 | 43.5 | -0.5 | 40.9 | -1.0 | -8.2 | 2.9 | -0.9 | 39.3 | 32.4 |
| 22 | 15 | 20 | 20 | 21 | 21 | 20 | 17 | 19 | 19 | 26 | 20 | |
| 12 | 9 | 8 | 12 | 12 | 13 | 7 | 11 | 15 | 15 | 12 | 18 | |
OPM OPM% | 35.7 | 38.7 | 27.4 | 37.1 | 37.1 | 38.9 | 24.6 | 39.5 | 44.7 | 44.5 | 31.7 | 47.6 |
| 0 | 0 | 0 | -23 | 1 | -1 | 1 | 0 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 11 | 9 | 7 | -13 | 13 | 12 | 7 | 11 | 15 | 15 | 12 | 18 |
| 3 | 2 | 1 | 3 | 2 | 3 | 3 | 3 | 4 | 4 | 4 | 5 | |
| 8 | 6 | 5 | -16 | 10 | 9 | 4 | 8 | 11 | 11 | 9 | 13 | |
Growth YoY PAT Growth YoY% | 56.3 | 95.2 | 26.1 | -374.8 | 18.7 | 40.1 | -17.4 | 150.2 | 13.2 | 21.5 | 109.3 | 67.3 |
NPM NPM% | 24.4 | 26.4 | 18.0 | -50.8 | 29.1 | 26.3 | 15.0 | 27.8 | 32.0 | 32.2 | 22.6 | 35.1 |
| 2.6 | 2.0 | 1.6 | -5.0 | 3.1 | 3.2 | 1.3 | 2.5 | 3.5 | 3.5 | 2.7 | 4.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 34 | 24 | 27 | 31 | 34 | 34 | 27 | 29 | 35 | 34 | 38 | 38 | |
Growth YoY Revenue Growth YoY% | 16.6 | -9.9 | -9.6 | 43.5 | -0.5 | 40.9 | -1.0 | -8.2 | 2.9 | -0.9 | 39.3 | 32.4 |
| 22 | 15 | 20 | 20 | 21 | 21 | 20 | 17 | 19 | 19 | 26 | 20 | |
| 12 | 9 | 8 | 12 | 12 | 13 | 7 | 11 | 15 | 15 | 12 | 18 | |
OPM OPM% | 35.7 | 38.7 | 27.4 | 37.1 | 37.1 | 38.9 | 24.6 | 39.5 | 44.7 | 44.5 | 31.7 | 47.6 |
| 0 | 0 | 0 | -23 | 1 | -1 | 1 | 0 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 11 | 9 | 7 | -13 | 13 | 12 | 7 | 11 | 15 | 15 | 12 | 18 |
| 3 | 2 | 1 | 3 | 2 | 3 | 3 | 3 | 4 | 4 | 4 | 5 | |
| 8 | 6 | 5 | -16 | 10 | 9 | 4 | 8 | 11 | 11 | 9 | 13 | |
Growth YoY PAT Growth YoY% | 56.3 | 95.2 | 26.1 | -374.8 | 18.7 | 40.1 | -17.4 | 150.2 | 13.2 | 21.5 | 109.3 | 67.3 |
NPM NPM% | 24.4 | 26.4 | 18.0 | -50.8 | 29.1 | 26.3 | 15.0 | 27.8 | 32.0 | 32.2 | 22.6 | 35.1 |
| 2.6 | 2.0 | 1.6 | -5.0 | 3.1 | 3.2 | 1.3 | 2.5 | 3.5 | 3.5 | 2.7 | 4.2 |
| 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 | 38 | 45 | 49 | 58 | 56 | 74 | 93 | 112 | 101 | 126 | 134 | 144 |
Growth Revenue Growth% | 3.3 | 17.7 | 8.4 | 18.8 | -4.1 | 31.8 | 25.8 | 20.5 | -9.2 | 24.6 | 6.2 | 16.7 |
| 31 | 37 | 44 | 49 | 44 | 56 | 78 | 85 | 64 | 82 | 80 | 84 | |
| 8 | 8 | 5 | 9 | 12 | 18 | 15 | 26 | 37 | 45 | 54 | 61 | |
OPM OPM% | 20.0 | 18.7 | 10.4 | 15.4 | 21.2 | 24.6 | 15.9 | 23.4 | 36.7 | 35.4 | 40.3 | 42.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 3 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 3 | 3 |
PBT PBTCr | 6 | 7 | 3 | 6 | 9 | 16 | 12 | 23 | 35 | 44 | 52 | 59 |
| 2 | 3 | 1 | 2 | 2 | 4 | 3 | 6 | 9 | 10 | 14 | 16 | |
PAT PATCr | 4 | 5 | 2 | 4 | 7 | 12 | 9 | 17 | 26 | 34 | 39 | 44 |
Growth PAT Growth% | 36.1 | 10.9 | -50.2 | 88.9 | 63.4 | 66.7 | -28.0 | 94.6 | 54.1 | 29.6 | 14.0 | 42.3 |
NPM NPM% | 11.0 | 10.4 | 4.8 | 7.6 | 13.0 | 16.4 | 9.4 | 15.2 | 25.7 | 26.7 | 28.7 | 30.4 |
| 1.5 | 1.7 | 0.8 | 1.6 | 2.4 | 3.9 | 2.8 | 5.4 | 8.1 | 2.6 | 12.3 | 14.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 38 | 45 | 49 | 58 | 56 | 74 | 93 | 112 | 101 | 126 | 134 | 144 |
Growth Revenue Growth% | 3.3 | 17.7 | 8.4 | 18.8 | -4.1 | 31.8 | 25.8 | 20.5 | -9.2 | 24.6 | 6.2 | 16.7 |
| 31 | 37 | 44 | 49 | 44 | 56 | 78 | 85 | 64 | 82 | 80 | 84 | |
| 8 | 8 | 5 | 9 | 12 | 18 | 15 | 26 | 37 | 45 | 54 | 61 | |
OPM OPM% | 20.0 | 18.7 | 10.4 | 15.4 | 21.2 | 24.6 | 15.9 | 23.4 | 36.7 | 35.4 | 40.3 | 42.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 3 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 3 | 3 |
PBT PBTCr | 6 | 7 | 3 | 6 | 9 | 16 | 12 | 23 | 35 | 44 | 52 | 59 |
| 2 | 3 | 1 | 2 | 2 | 4 | 3 | 6 | 9 | 10 | 14 | 16 | |
PAT PATCr | 4 | 5 | 2 | 4 | 7 | 12 | 9 | 17 | 26 | 34 | 39 | 44 |
Growth PAT Growth% | 36.1 | 10.9 | -50.2 | 88.9 | 63.4 | 66.7 | -28.0 | 94.6 | 54.1 | 29.6 | 14.0 | 42.3 |
NPM NPM% | 11.0 | 10.4 | 4.8 | 7.6 | 13.0 | 16.4 | 9.4 | 15.2 | 25.7 | 26.7 | 28.7 | 30.4 |
| 1.5 | 1.7 | 0.8 | 1.6 | 2.4 | 3.9 | 2.8 | 5.4 | 8.1 | 2.6 | 12.3 | 14.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 31 | 31 | 31 | 31 |
Reserves ReservesCr | 27 | 32 | 33 | 37 | 48 | 59 | 67 | 58 | 82 | 90 | 126 |
| 6 | 10 | 14 | 15 | 13 | 18 | 19 | 27 | 21 | 20 | 26 | |
| 2 | 6 | 7 | 8 | 5 | 9 | 11 | 10 | 8 | 4 | 5 | |
| 41 | 53 | 60 | 66 | 73 | 92 | 104 | 127 | 143 | 146 | 188 | |
| 22 | 25 | 25 | 31 | 32 | 41 | 50 | 60 | 75 | 63 | 85 | |
| 18 | 28 | 35 | 35 | 41 | 51 | 54 | 67 | 68 | 83 | 103 | |
| 41 | 53 | 60 | 66 | 73 | 92 | 104 | 127 | 143 | 146 | 188 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 31 | 31 | 31 | 31 |
Reserves ReservesCr | 27 | 32 | 33 | 37 | 48 | 59 | 67 | 58 | 82 | 90 | 126 |
| 6 | 10 | 14 | 15 | 13 | 18 | 19 | 27 | 21 | 20 | 26 | |
| 2 | 6 | 7 | 8 | 5 | 9 | 11 | 10 | 8 | 4 | 5 | |
| 41 | 53 | 60 | 66 | 73 | 92 | 104 | 127 | 143 | 146 | 188 | |
| 22 | 25 | 25 | 31 | 32 | 41 | 50 | 60 | 75 | 63 | 85 | |
| 18 | 28 | 35 | 35 | 41 | 51 | 54 | 67 | 68 | 83 | 103 | |
| 41 | 53 | 60 | 66 | 73 | 92 | 104 | 127 | 143 | 146 | 188 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 6 | 3 | 4 | 13 | 15 | 6 | 13 | 23 | 24 | 52 | |
| -1 | -10 | -8 | -2 | -10 | -19 | -7 | -13 | -9 | -22 | -41 | |
| -4 | 4 | 4 | 1 | -4 | 3 | 3 | 1 | -14 | -4 | -5 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 0 | 3 | -1 | -1 | 1 | 2 | 0 | -3 | 5 |
Free Cash Flow Free Cash FlowCr | 1 | -5 | -4 | 2 | 4 | 15 | 6 | 13 | 18 | -17 | 42 |
CFO To PAT CFO To PAT% | 48.0 | 121.6 | 140.8 | 85.4 | 180.0 | 123.0 | 69.5 | 77.2 | 89.0 | 70.0 | 134.0 |
CFO To EBITDA CFO To EBITDA% | 26.5 | 67.7 | 64.5 | 42.2 | 110.2 | 82.0 | 41.1 | 50.1 | 62.4 | 52.9 | 95.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 6 | 3 | 4 | 13 | 15 | 6 | 13 | 23 | 24 | 52 | |
| -1 | -10 | -8 | -2 | -10 | -19 | -7 | -13 | -9 | -22 | -41 | |
| -4 | 4 | 4 | 1 | -4 | 3 | 3 | 1 | -14 | -4 | -5 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 0 | 3 | -1 | -1 | 1 | 2 | 0 | -3 | 5 |
Free Cash Flow Free Cash FlowCr | 1 | -5 | -4 | 2 | 4 | 15 | 6 | 13 | 18 | -17 | 42 |
CFO To PAT CFO To PAT% | 48.0 | 121.6 | 140.8 | 85.4 | 180.0 | 123.0 | 69.5 | 77.2 | 89.0 | 70.0 | 134.0 |
CFO To EBITDA CFO To EBITDA% | 26.5 | 67.7 | 64.5 | 42.2 | 110.2 | 82.0 | 41.1 | 50.1 | 62.4 | 52.9 | 95.4 |
| 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 | 35 | 66 | 58 | 42 | 45 | 103 | 123 | 192 | 478 | 548 | 427 | 1,204 |
Price To Earnings Price To Earnings | 8.6 | 14.1 | 24.9 | 9.5 | 6.2 | 8.5 | 14.1 | 11.3 | 18.8 | 67.8 | 11.1 | 27.4 |
Price To Sales Price To Sales | 0.9 | 1.5 | 1.2 | 0.7 | 0.8 | 1.4 | 1.3 | 1.7 | 4.7 | 4.3 | 3.2 | 8.3 |
Price To Book Price To Book | 1.1 | 1.8 | 1.5 | 1.0 | 0.8 | 1.6 | 1.7 | 2.1 | 4.2 | 4.5 | 2.7 | 7.7 |
EV To EBITDA EV To EBITDA | 4.6 | 8.4 | 13.4 | 5.7 | 3.9 | 6.2 | 9.3 | 7.9 | 12.9 | 12.4 | 7.9 | 17.4 |
GPM GPM% | 39.1 | 41.6 | 32.0 | 33.9 | 42.2 | 44.5 | 31.9 | 42.5 | 55.2 | 53.5 | 61.7 | 61.7 |
OPM OPM% | 20.0 | 18.7 | 10.4 | 15.4 | 21.2 | 24.6 | 15.9 | 23.4 | 36.7 | 35.4 | 40.3 | 42.0 |
NPM NPM% | 11.0 | 10.4 | 4.8 | 7.6 | 13.0 | 16.4 | 9.4 | 15.2 | 25.7 | 26.7 | 28.7 | 30.4 |
ROCE ROCE% | 20.1 | 17.4 | 7.7 | 13.4 | 17.7 | 21.7 | 14.3 | 22.4 | 29.7 | 35.3 | 32.6 | 32.6 |
ROE ROE% | 13.2 | 12.6 | 6.1 | 10.3 | 13.3 | 18.4 | 11.8 | 18.9 | 22.9 | 27.8 | 24.5 | 24.5 |
ROA ROA% | 10.4 | 8.8 | 3.9 | 6.7 | 9.9 | 13.1 | 8.3 | 13.3 | 18.3 | 23.1 | 20.5 | 20.5 |
| 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 | 35 | 66 | 58 | 42 | 45 | 103 | 123 | 192 | 478 | 548 | 427 | 1,204 |
Price To Earnings Price To Earnings | 8.6 | 14.1 | 24.9 | 9.5 | 6.2 | 8.5 | 14.1 | 11.3 | 18.8 | 67.8 | 11.1 | 27.4 |
Price To Sales Price To Sales | 0.9 | 1.5 | 1.2 | 0.7 | 0.8 | 1.4 | 1.3 | 1.7 | 4.7 | 4.3 | 3.2 | 8.3 |
Price To Book Price To Book | 1.1 | 1.8 | 1.5 | 1.0 | 0.8 | 1.6 | 1.7 | 2.1 | 4.2 | 4.5 | 2.7 | 7.7 |
EV To EBITDA EV To EBITDA | 4.6 | 8.4 | 13.4 | 5.7 | 3.9 | 6.2 | 9.3 | 7.9 | 12.9 | 12.4 | 7.9 | 17.4 |
GPM GPM% | 39.1 | 41.6 | 32.0 | 33.9 | 42.2 | 44.5 | 31.9 | 42.5 | 55.2 | 53.5 | 61.7 | 61.7 |
OPM OPM% | 20.0 | 18.7 | 10.4 | 15.4 | 21.2 | 24.6 | 15.9 | 23.4 | 36.7 | 35.4 | 40.3 | 42.0 |
NPM NPM% | 11.0 | 10.4 | 4.8 | 7.6 | 13.0 | 16.4 | 9.4 | 15.2 | 25.7 | 26.7 | 28.7 | 30.4 |
ROCE ROCE% | 20.1 | 17.4 | 7.7 | 13.4 | 17.7 | 21.7 | 14.3 | 22.4 | 29.7 | 35.3 | 32.6 | 32.6 |
ROE ROE% | 13.2 | 12.6 | 6.1 | 10.3 | 13.3 | 18.4 | 11.8 | 18.9 | 22.9 | 27.8 | 24.5 | 24.5 |
ROA ROA% | 10.4 | 8.8 | 3.9 | 6.7 | 9.9 | 13.1 | 8.3 | 13.3 | 18.3 | 23.1 | 20.5 | 20.5 |
Documents — Vikram Thermo (India) Ltd