| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,014 | 5,410 | 6,489 | 5,414 | 4,919 | 6,568 | 7,005 | 6,739 | 6,378 | 7,611 | 11,343 | 6,795 | |
Growth YoY Revenue Growth YoY% | 20.6 | 45.4 | 10.9 | 0.4 | 22.5 | 21.4 | 7.9 | 24.5 | 29.7 | 15.9 | 61.9 | 0.8 |
| 2,824 | 3,403 | 4,388 | 3,074 | 3,533 | 4,196 | 4,953 | 4,260 | 4,385 | 5,467 | 8,700 | 4,327 | |
| 1,190 | 2,007 | 2,102 | 2,340 | 1,386 | 2,372 | 2,051 | 2,478 | 1,993 | 2,144 | 2,644 | 2,468 | |
OPM OPM% | 29.7 | 37.1 | 32.4 | 43.2 | 28.2 | 36.1 | 29.3 | 36.8 | 31.3 | 28.2 | 23.3 | 36.3 |
| 321 | 84 | 389 | 365 | 361 | 375 | 493 | 300 | 383 | 373 | 432 | 347 | |
Interest Expense Interest ExpenseCr | 19 | 32 | 21 | 23 | 29 | 61 | 65 | 27 | 8 | 35 | 51 | 22 |
Depreciation DepreciationCr | 89 | 82 | 111 | 74 | 103 | 103 | 141 | 109 | 110 | 107 | 152 | 103 |
PBT PBTCr | 1,404 | 1,977 | 2,359 | 2,608 | 1,614 | 2,584 | 2,338 | 2,643 | 2,259 | 2,375 | 2,873 | 2,691 |
| 379 | 507 | 943 | 644 | 418 | 687 | 855 | 675 | 576 | 628 | 855 | 685 | |
| 1,025 | 1,470 | 1,416 | 1,963 | 1,196 | 1,897 | 1,483 | 1,967 | 1,683 | 1,747 | 2,018 | 2,006 | |
Growth YoY PAT Growth YoY% | 15.7 | 62.6 | -37.8 | 18.2 | 16.7 | 29.1 | 4.8 | 0.2 | 40.7 | -7.9 | 36.0 | 1.9 |
NPM NPM% | 25.5 | 27.2 | 21.8 | 36.3 | 24.3 | 28.9 | 21.2 | 29.2 | 26.4 | 22.9 | 17.8 | 29.5 |
| 1.2 | 1.7 | 1.6 | 2.2 | 1.4 | 2.1 | 1.7 | 2.2 | 1.9 | 2.0 | 2.3 | 2.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,014 | 5,410 | 6,489 | 5,414 | 4,919 | 6,568 | 7,005 | 6,739 | 6,378 | 7,611 | 11,343 | 6,795 | |
Growth YoY Revenue Growth YoY% | 20.6 | 45.4 | 10.9 | 0.4 | 22.5 | 21.4 | 7.9 | 24.5 | 29.7 | 15.9 | 61.9 | 0.8 |
| 2,824 | 3,403 | 4,388 | 3,074 | 3,533 | 4,196 | 4,953 | 4,260 | 4,385 | 5,467 | 8,700 | 4,327 | |
| 1,190 | 2,007 | 2,102 | 2,340 | 1,386 | 2,372 | 2,051 | 2,478 | 1,993 | 2,144 | 2,644 | 2,468 | |
OPM OPM% | 29.7 | 37.1 | 32.4 | 43.2 | 28.2 | 36.1 | 29.3 | 36.8 | 31.3 | 28.2 | 23.3 | 36.3 |
| 321 | 84 | 389 | 365 | 361 | 375 | 493 | 300 | 383 | 373 | 432 | 347 | |
Interest Expense Interest ExpenseCr | 19 | 32 | 21 | 23 | 29 | 61 | 65 | 27 | 8 | 35 | 51 | 22 |
Depreciation DepreciationCr | 89 | 82 | 111 | 74 | 103 | 103 | 141 | 109 | 110 | 107 | 152 | 103 |
PBT PBTCr | 1,404 | 1,977 | 2,359 | 2,608 | 1,614 | 2,584 | 2,338 | 2,643 | 2,259 | 2,375 | 2,873 | 2,691 |
| 379 | 507 | 943 | 644 | 418 | 687 | 855 | 675 | 576 | 628 | 855 | 685 | |
| 1,025 | 1,470 | 1,416 | 1,963 | 1,196 | 1,897 | 1,483 | 1,967 | 1,683 | 1,747 | 2,018 | 2,006 | |
Growth YoY PAT Growth YoY% | 15.7 | 62.6 | -37.8 | 18.2 | 16.7 | 29.1 | 4.8 | 0.2 | 40.7 | -7.9 | 36.0 | 1.9 |
NPM NPM% | 25.5 | 27.2 | 21.8 | 36.3 | 24.3 | 28.9 | 21.2 | 29.2 | 26.4 | 22.9 | 17.8 | 29.5 |
| 1.2 | 1.7 | 1.6 | 2.2 | 1.4 | 2.1 | 1.7 | 2.2 | 1.9 | 2.0 | 2.3 | 2.3 |
| 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 | 6,456 | 8,828 | 11,615 | 12,153 | 11,699 | 15,370 | 25,965 | 17,667 | 21,308 | 23,906 | 32,071 | 32,127 |
Growth Revenue Growth% | -47.8 | 36.8 | 31.6 | 4.6 | -3.7 | 31.4 | 68.9 | -32.0 | 20.6 | 12.2 | 34.2 | 27.3 |
| 3,714 | 5,233 | 5,812 | 5,228 | 5,697 | 6,581 | 13,340 | 11,614 | 14,015 | 15,757 | 22,811 | 22,878 | |
| 2,742 | 3,595 | 5,803 | 6,924 | 6,002 | 8,789 | 12,624 | 6,053 | 7,293 | 8,149 | 9,260 | 9,249 | |
OPM OPM% | 42.5 | 40.7 | 50.0 | 57.0 | 51.3 | 57.2 | 48.6 | 34.3 | 34.2 | 34.1 | 28.9 | 28.8 |
| 1,626 | 910 | 668 | 589 | 418 | 352 | 719 | 2,005 | 1,089 | 1,593 | 1,488 | 1,536 | |
Interest Expense Interest ExpenseCr | 66 | 21 | 37 | 40 | 10 | 17 | 39 | 75 | 78 | 178 | 121 | 116 |
Depreciation DepreciationCr | 218 | 197 | 257 | 279 | 295 | 229 | 288 | 336 | 351 | 420 | 477 | 472 |
PBT PBTCr | 4,084 | 4,288 | 6,177 | 7,194 | 6,115 | 8,896 | 13,016 | 7,647 | 7,953 | 9,144 | 10,149 | 10,198 |
| 1,380 | 1,704 | 2,373 | 2,557 | 2,513 | 2,648 | 3,575 | 2,108 | 2,380 | 2,604 | 2,734 | 2,744 | |
PAT PATCr | 2,704 | 2,584 | 3,803 | 4,637 | 3,602 | 6,247 | 9,441 | 5,538 | 5,572 | 6,540 | 7,415 | 7,453 |
Growth PAT Growth% | -57.8 | -4.5 | 47.2 | 21.9 | -22.3 | 73.4 | 51.1 | -41.3 | 0.6 | 17.4 | 13.4 | 13.9 |
NPM NPM% | 41.9 | 29.3 | 32.7 | 38.2 | 30.8 | 40.6 | 36.4 | 31.4 | 26.1 | 27.4 | 23.1 | 23.2 |
| 1.5 | 1.7 | 2.8 | 3.5 | 2.7 | 4.9 | 7.6 | 6.4 | 6.3 | 7.4 | 8.5 | 8.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 6,456 | 8,828 | 11,615 | 12,153 | 11,699 | 15,370 | 25,965 | 17,667 | 21,308 | 23,906 | 32,071 | 32,127 |
Growth Revenue Growth% | -47.8 | 36.8 | 31.6 | 4.6 | -3.7 | 31.4 | 68.9 | -32.0 | 20.6 | 12.2 | 34.2 | 27.3 |
| 3,714 | 5,233 | 5,812 | 5,228 | 5,697 | 6,581 | 13,340 | 11,614 | 14,015 | 15,757 | 22,811 | 22,878 | |
| 2,742 | 3,595 | 5,803 | 6,924 | 6,002 | 8,789 | 12,624 | 6,053 | 7,293 | 8,149 | 9,260 | 9,249 | |
OPM OPM% | 42.5 | 40.7 | 50.0 | 57.0 | 51.3 | 57.2 | 48.6 | 34.3 | 34.2 | 34.1 | 28.9 | 28.8 |
| 1,626 | 910 | 668 | 589 | 418 | 352 | 719 | 2,005 | 1,089 | 1,593 | 1,488 | 1,536 | |
Interest Expense Interest ExpenseCr | 66 | 21 | 37 | 40 | 10 | 17 | 39 | 75 | 78 | 178 | 121 | 116 |
Depreciation DepreciationCr | 218 | 197 | 257 | 279 | 295 | 229 | 288 | 336 | 351 | 420 | 477 | 472 |
PBT PBTCr | 4,084 | 4,288 | 6,177 | 7,194 | 6,115 | 8,896 | 13,016 | 7,647 | 7,953 | 9,144 | 10,149 | 10,198 |
| 1,380 | 1,704 | 2,373 | 2,557 | 2,513 | 2,648 | 3,575 | 2,108 | 2,380 | 2,604 | 2,734 | 2,744 | |
PAT PATCr | 2,704 | 2,584 | 3,803 | 4,637 | 3,602 | 6,247 | 9,441 | 5,538 | 5,572 | 6,540 | 7,415 | 7,453 |
Growth PAT Growth% | -57.8 | -4.5 | 47.2 | 21.9 | -22.3 | 73.4 | 51.1 | -41.3 | 0.6 | 17.4 | 13.4 | 13.9 |
NPM NPM% | 41.9 | 29.3 | 32.7 | 38.2 | 30.8 | 40.6 | 36.4 | 31.4 | 26.1 | 27.4 | 23.1 | 23.2 |
| 1.5 | 1.7 | 2.8 | 3.5 | 2.7 | 4.9 | 7.6 | 6.4 | 6.3 | 7.4 | 8.5 | 8.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 396 | 316 | 316 | 306 | 306 | 293 | 293 | 293 | 293 | 879 | 879 |
Reserves ReservesCr | 28,784 | 22,266 | 24,101 | 25,738 | 27,367 | 29,591 | 17,725 | 22,328 | 25,363 | 28,817 | 33,183 |
| 3,205 | 2,575 | 3,545 | 3,065 | 2,780 | 5,536 | 5,632 | 5,907 | 8,405 | 9,668 | 12,106 | |
| 354 | 611 | 714 | 769 | 834 | 1,497 | 1,249 | 1,411 | 1,583 | 1,631 | 2,138 | |
| 32,756 | 25,784 | 28,691 | 29,891 | 31,294 | 36,930 | 24,912 | 29,953 | 35,661 | 41,007 | 48,320 | |
| 18,136 | 7,976 | 8,864 | 7,977 | 6,921 | 10,600 | 15,718 | 17,553 | 21,280 | 23,377 | 29,411 | |
| 14,620 | 17,807 | 19,827 | 21,914 | 24,374 | 26,330 | 9,194 | 12,399 | 14,381 | 17,630 | 18,909 | |
| 32,756 | 25,784 | 28,691 | 29,891 | 31,294 | 36,930 | 24,912 | 29,953 | 35,661 | 41,007 | 48,320 |
| 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 | 396 | 316 | 316 | 306 | 306 | 293 | 293 | 293 | 293 | 879 | 879 |
Reserves ReservesCr | 28,784 | 22,266 | 24,101 | 25,738 | 27,367 | 29,591 | 17,725 | 22,328 | 25,363 | 28,817 | 33,183 |
| 3,205 | 2,575 | 3,545 | 3,065 | 2,780 | 5,536 | 5,632 | 5,907 | 8,405 | 9,668 | 12,106 | |
| 354 | 611 | 714 | 769 | 834 | 1,497 | 1,249 | 1,411 | 1,583 | 1,631 | 2,138 | |
| 32,756 | 25,784 | 28,691 | 29,891 | 31,294 | 36,930 | 24,912 | 29,953 | 35,661 | 41,007 | 48,320 | |
| 18,136 | 7,976 | 8,864 | 7,977 | 6,921 | 10,600 | 15,718 | 17,553 | 21,280 | 23,377 | 29,411 | |
| 14,620 | 17,807 | 19,827 | 21,914 | 24,374 | 26,330 | 9,194 | 12,399 | 14,381 | 17,630 | 18,909 | |
| 32,756 | 25,784 | 28,691 | 29,891 | 31,294 | 36,930 | 24,912 | 29,953 | 35,661 | 41,007 | 48,320 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,502 | 2,109 | 3,376 | 4,097 | 2,126 | 7,266 | 6,942 | 1,838 | 7,394 | 1,894 | 4,996 | |
| 3,645 | 5,171 | -1,865 | -789 | -313 | -4,316 | -3,214 | 202 | -6,076 | 306 | -3,842 | |
| -6,290 | -7,249 | -1,557 | -3,296 | -1,753 | -2,591 | -4,067 | -2,067 | -1,302 | -2,225 | -1,092 | |
Net Cash Flow Net Cash FlowCr | -144 | 31 | -46 | 11 | 60 | 359 | -339 | -28 | 16 | -25 | 63 |
Free Cash Flow Free Cash FlowCr | -1,073 | -211 | 1,318 | 2,091 | -278 | 5,644 | 5,743 | 590 | 5,547 | -1,336 | 1,826 |
CFO To PAT CFO To PAT% | 92.5 | 81.6 | 88.8 | 88.3 | 59.0 | 116.3 | 73.5 | 33.2 | 132.7 | 29.0 | 67.4 |
CFO To EBITDA CFO To EBITDA% | 91.3 | 58.6 | 58.2 | 59.2 | 35.4 | 82.7 | 55.0 | 30.4 | 101.4 | 23.3 | 54.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,502 | 2,109 | 3,376 | 4,097 | 2,126 | 7,266 | 6,942 | 1,838 | 7,394 | 1,894 | 4,996 | |
| 3,645 | 5,171 | -1,865 | -789 | -313 | -4,316 | -3,214 | 202 | -6,076 | 306 | -3,842 | |
| -6,290 | -7,249 | -1,557 | -3,296 | -1,753 | -2,591 | -4,067 | -2,067 | -1,302 | -2,225 | -1,092 | |
Net Cash Flow Net Cash FlowCr | -144 | 31 | -46 | 11 | 60 | 359 | -339 | -28 | 16 | -25 | 63 |
Free Cash Flow Free Cash FlowCr | -1,073 | -211 | 1,318 | 2,091 | -278 | 5,644 | 5,743 | 590 | 5,547 | -1,336 | 1,826 |
CFO To PAT CFO To PAT% | 92.5 | 81.6 | 88.8 | 88.3 | 59.0 | 116.3 | 73.5 | 33.2 | 132.7 | 29.0 | 67.4 |
CFO To EBITDA CFO To EBITDA% | 91.3 | 58.6 | 58.2 | 59.2 | 35.4 | 82.7 | 55.0 | 30.4 | 101.4 | 23.3 | 54.0 |
| 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 | 38,834 | 42,111 | 37,540 | 31,889 | 24,495 | 39,636 | 47,622 | 32,706 | 59,110 | 60,558 | 67,055 | 71,038 |
Price To Earnings Price To Earnings | 23.4 | 16.6 | 9.8 | 6.9 | 6.9 | 6.3 | 5.0 | 5.8 | 10.6 | 9.3 | 9.0 | 9.5 |
Price To Sales Price To Sales | 6.0 | 4.8 | 3.2 | 2.6 | 2.1 | 2.6 | 1.8 | 1.9 | 2.8 | 2.5 | 2.1 | 2.2 |
Price To Book Price To Book | 1.3 | 1.9 | 1.5 | 1.2 | 0.9 | 1.3 | 2.6 | 1.4 | 2.3 | 2.0 | 2.0 | 2.1 |
EV To EBITDA EV To EBITDA | 9.3 | 10.2 | 5.6 | 4.0 | 3.8 | 4.1 | 3.3 | 4.6 | 6.9 | 6.7 | 6.7 | 7.3 |
GPM GPM% | 91.7 | 93.6 | 95.8 | 95.8 | 95.8 | 97.5 | 101.3 | 97.3 | 52.1 | 52.3 | 44.1 | 44.1 |
OPM OPM% | 42.5 | 40.7 | 50.0 | 57.0 | 51.3 | 57.2 | 48.6 | 34.3 | 34.2 | 34.1 | 28.9 | 28.8 |
NPM NPM% | 41.9 | 29.3 | 32.7 | 38.2 | 30.8 | 40.6 | 36.4 | 31.4 | 26.1 | 27.4 | 23.1 | 23.2 |
ROCE ROCE% | 13.5 | 19.1 | 24.9 | 27.4 | 21.7 | 28.0 | 65.9 | 31.2 | 27.7 | 27.4 | 25.4 | 25.4 |
ROE ROE% | 9.3 | 11.4 | 15.6 | 17.8 | 13.0 | 20.9 | 52.4 | 24.5 | 21.7 | 22.0 | 21.8 | 21.8 |
ROA ROA% | 8.3 | 10.0 | 13.3 | 15.5 | 11.5 | 16.9 | 37.9 | 18.5 | 15.6 | 15.9 | 15.3 | 15.3 |
| 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 | 38,834 | 42,111 | 37,540 | 31,889 | 24,495 | 39,636 | 47,622 | 32,706 | 59,110 | 60,558 | 67,055 | 71,038 |
Price To Earnings Price To Earnings | 23.4 | 16.6 | 9.8 | 6.9 | 6.9 | 6.3 | 5.0 | 5.8 | 10.6 | 9.3 | 9.0 | 9.5 |
Price To Sales Price To Sales | 6.0 | 4.8 | 3.2 | 2.6 | 2.1 | 2.6 | 1.8 | 1.9 | 2.8 | 2.5 | 2.1 | 2.2 |
Price To Book Price To Book | 1.3 | 1.9 | 1.5 | 1.2 | 0.9 | 1.3 | 2.6 | 1.4 | 2.3 | 2.0 | 2.0 | 2.1 |
EV To EBITDA EV To EBITDA | 9.3 | 10.2 | 5.6 | 4.0 | 3.8 | 4.1 | 3.3 | 4.6 | 6.9 | 6.7 | 6.7 | 7.3 |
GPM GPM% | 91.7 | 93.6 | 95.8 | 95.8 | 95.8 | 97.5 | 101.3 | 97.3 | 52.1 | 52.3 | 44.1 | 44.1 |
OPM OPM% | 42.5 | 40.7 | 50.0 | 57.0 | 51.3 | 57.2 | 48.6 | 34.3 | 34.2 | 34.1 | 28.9 | 28.8 |
NPM NPM% | 41.9 | 29.3 | 32.7 | 38.2 | 30.8 | 40.6 | 36.4 | 31.4 | 26.1 | 27.4 | 23.1 | 23.2 |
ROCE ROCE% | 13.5 | 19.1 | 24.9 | 27.4 | 21.7 | 28.0 | 65.9 | 31.2 | 27.7 | 27.4 | 25.4 | 25.4 |
ROE ROE% | 9.3 | 11.4 | 15.6 | 17.8 | 13.0 | 20.9 | 52.4 | 24.5 | 21.7 | 22.0 | 21.8 | 21.8 |
ROA ROA% | 8.3 | 10.0 | 13.3 | 15.5 | 11.5 | 16.9 | 37.9 | 18.5 | 15.6 | 15.9 | 15.3 | 15.3 |
Documents — NMDC Ltd
Concall Transcript Summaries — NMDC Ltd