| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 554 | 524 | 548 | 540 | 576 | 552 | 545 | 543 | 627 | 629 | 677 | 755 | |
Growth YoY Revenue Growth YoY% | -5.2 | -4.5 | -9.1 | 1.1 | 4.0 | 5.4 | -0.6 | 0.7 | 9.0 | 14.1 | 24.3 | 38.9 |
| 500 | 465 | 489 | 496 | 526 | 506 | 495 | 490 | 566 | 569 | 630 | 720 | |
| 54 | 58 | 59 | 43 | 49 | 45 | 50 | 54 | 61 | 61 | 48 | 35 | |
OPM OPM% | 9.8 | 11.1 | 10.8 | 8.0 | 8.6 | 8.2 | 9.3 | 9.9 | 9.7 | 9.6 | 7.1 | 4.6 |
| 3 | 4 | 3 | 3 | 4 | 2 | 3 | 1 | 1 | -5 | 4 | 3 | |
Interest Expense Interest ExpenseCr | 14 | 16 | 13 | 13 | 14 | 14 | 15 | 13 | 12 | 13 | 16 | 15 |
Depreciation DepreciationCr | 30 | 30 | 28 | 26 | 27 | 24 | 24 | 24 | 26 | 26 | 25 | 27 |
PBT PBTCr | 13 | 16 | 21 | 7 | 12 | 9 | 15 | 18 | 24 | 16 | 10 | -4 |
| 6 | 5 | 4 | 1 | 5 | 7 | 8 | 2 | 7 | 5 | 3 | -1 | |
| 6 | 11 | 16 | 6 | 7 | 2 | 7 | 17 | 18 | 11 | 7 | -3 | |
Growth YoY PAT Growth YoY% | -19.2 | 9.4 | -37.1 | -1.2 | 2.0 | -82.5 | -54.8 | 196.4 | 169.7 | 503.8 | -6.7 | -120.2 |
NPM NPM% | 1.2 | 2.0 | 3.0 | 1.1 | 1.1 | 0.3 | 1.4 | 3.1 | 2.8 | 1.8 | 1.0 | -0.5 |
| 0.5 | 0.7 | 1.2 | 0.4 | 0.5 | 0.1 | 0.5 | 1.2 | 1.3 | 0.8 | 0.4 | -0.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 554 | 524 | 548 | 540 | 576 | 552 | 545 | 543 | 627 | 629 | 677 | 755 | |
Growth YoY Revenue Growth YoY% | -5.2 | -4.5 | -9.1 | 1.1 | 4.0 | 5.4 | -0.6 | 0.7 | 9.0 | 14.1 | 24.3 | 38.9 |
| 500 | 465 | 489 | 496 | 526 | 506 | 495 | 490 | 566 | 569 | 630 | 720 | |
| 54 | 58 | 59 | 43 | 49 | 45 | 50 | 54 | 61 | 61 | 48 | 35 | |
OPM OPM% | 9.8 | 11.1 | 10.8 | 8.0 | 8.6 | 8.2 | 9.3 | 9.9 | 9.7 | 9.6 | 7.1 | 4.6 |
| 3 | 4 | 3 | 3 | 4 | 2 | 3 | 1 | 1 | -5 | 4 | 3 | |
Interest Expense Interest ExpenseCr | 14 | 16 | 13 | 13 | 14 | 14 | 15 | 13 | 12 | 13 | 16 | 15 |
Depreciation DepreciationCr | 30 | 30 | 28 | 26 | 27 | 24 | 24 | 24 | 26 | 26 | 25 | 27 |
PBT PBTCr | 13 | 16 | 21 | 7 | 12 | 9 | 15 | 18 | 24 | 16 | 10 | -4 |
| 6 | 5 | 4 | 1 | 5 | 7 | 8 | 2 | 7 | 5 | 3 | -1 | |
| 6 | 11 | 16 | 6 | 7 | 2 | 7 | 17 | 18 | 11 | 7 | -3 | |
Growth YoY PAT Growth YoY% | -19.2 | 9.4 | -37.1 | -1.2 | 2.0 | -82.5 | -54.8 | 196.4 | 169.7 | 503.8 | -6.7 | -120.2 |
NPM NPM% | 1.2 | 2.0 | 3.0 | 1.1 | 1.1 | 0.3 | 1.4 | 3.1 | 2.8 | 1.8 | 1.0 | -0.5 |
| 0.5 | 0.7 | 1.2 | 0.4 | 0.5 | 0.1 | 0.5 | 1.2 | 1.3 | 0.8 | 0.4 | -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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,007 | 1,038 | 1,209 | 1,393 | 1,401 | 1,470 | 1,860 | 2,302 | 2,160 | 2,212 | 2,478 | 2,689 |
Growth Revenue Growth% | -25.2 | 3.1 | 16.5 | 15.2 | 0.6 | 4.9 | 26.5 | 23.8 | -6.2 | 2.4 | 12.0 | 21.4 |
| 908 | 927 | 1,078 | 1,249 | 1,287 | 1,381 | 1,702 | 2,081 | 1,938 | 2,024 | 2,255 | 2,485 | |
| 99 | 111 | 131 | 144 | 114 | 89 | 158 | 221 | 222 | 188 | 223 | 204 | |
OPM OPM% | 9.8 | 10.7 | 10.8 | 10.3 | 8.1 | 6.0 | 8.5 | 9.6 | 10.3 | 8.5 | 9.0 | 7.6 |
| 10 | 15 | 12 | 13 | 16 | 14 | 13 | 18 | 12 | 12 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 20 | 17 | 19 | 27 | 31 | 39 | 42 | 54 | 58 | 56 | 55 | 56 |
Depreciation DepreciationCr | 47 | 46 | 54 | 58 | 80 | 80 | 91 | 112 | 119 | 102 | 101 | 104 |
PBT PBTCr | 41 | 63 | 70 | 72 | 19 | -16 | 38 | 74 | 57 | 43 | 69 | 47 |
| 11 | 12 | 12 | 21 | 2 | -2 | 14 | 23 | 18 | 21 | 17 | 15 | |
PAT PATCr | 30 | 52 | 58 | 51 | 17 | -14 | 24 | 51 | 39 | 21 | 52 | 32 |
Growth PAT Growth% | -80.7 | 73.9 | 12.3 | -12.0 | -67.3 | -184.3 | 268.9 | 114.7 | -23.7 | -45.0 | 144.8 | -0.5 |
NPM NPM% | 3.0 | 5.0 | 4.8 | 3.7 | 1.2 | -1.0 | 1.3 | 2.2 | 1.8 | 1.0 | 2.1 | 1.2 |
| 2.2 | 3.8 | 4.3 | 3.7 | 1.2 | -1.1 | 1.8 | 3.8 | 2.9 | 1.4 | 3.7 | 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 | 1,007 | 1,038 | 1,209 | 1,393 | 1,401 | 1,470 | 1,860 | 2,302 | 2,160 | 2,212 | 2,478 | 2,689 |
Growth Revenue Growth% | -25.2 | 3.1 | 16.5 | 15.2 | 0.6 | 4.9 | 26.5 | 23.8 | -6.2 | 2.4 | 12.0 | 21.4 |
| 908 | 927 | 1,078 | 1,249 | 1,287 | 1,381 | 1,702 | 2,081 | 1,938 | 2,024 | 2,255 | 2,485 | |
| 99 | 111 | 131 | 144 | 114 | 89 | 158 | 221 | 222 | 188 | 223 | 204 | |
OPM OPM% | 9.8 | 10.7 | 10.8 | 10.3 | 8.1 | 6.0 | 8.5 | 9.6 | 10.3 | 8.5 | 9.0 | 7.6 |
| 10 | 15 | 12 | 13 | 16 | 14 | 13 | 18 | 12 | 12 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 20 | 17 | 19 | 27 | 31 | 39 | 42 | 54 | 58 | 56 | 55 | 56 |
Depreciation DepreciationCr | 47 | 46 | 54 | 58 | 80 | 80 | 91 | 112 | 119 | 102 | 101 | 104 |
PBT PBTCr | 41 | 63 | 70 | 72 | 19 | -16 | 38 | 74 | 57 | 43 | 69 | 47 |
| 11 | 12 | 12 | 21 | 2 | -2 | 14 | 23 | 18 | 21 | 17 | 15 | |
PAT PATCr | 30 | 52 | 58 | 51 | 17 | -14 | 24 | 51 | 39 | 21 | 52 | 32 |
Growth PAT Growth% | -80.7 | 73.9 | 12.3 | -12.0 | -67.3 | -184.3 | 268.9 | 114.7 | -23.7 | -45.0 | 144.8 | -0.5 |
NPM NPM% | 3.0 | 5.0 | 4.8 | 3.7 | 1.2 | -1.0 | 1.3 | 2.2 | 1.8 | 1.0 | 2.1 | 1.2 |
| 2.2 | 3.8 | 4.3 | 3.7 | 1.2 | -1.1 | 1.8 | 3.8 | 2.9 | 1.4 | 3.7 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 457 | 510 | 550 | 602 | 607 | 592 | 620 | 676 | 707 | 716 | 766 |
| 308 | 335 | 413 | 499 | 549 | 747 | 923 | 822 | 802 | 854 | 858 | |
| 120 | 104 | 98 | 208 | 255 | 288 | 238 | 429 | 370 | 414 | 500 | |
| 902 | 966 | 1,078 | 1,327 | 1,428 | 1,644 | 1,795 | 1,943 | 1,895 | 2,002 | 2,142 | |
| 355 | 369 | 442 | 534 | 560 | 734 | 765 | 766 | 703 | 755 | 707 | |
| 547 | 597 | 636 | 793 | 868 | 909 | 1,030 | 1,177 | 1,192 | 1,247 | 1,435 | |
| 902 | 966 | 1,078 | 1,327 | 1,428 | 1,644 | 1,795 | 1,943 | 1,895 | 2,002 | 2,142 |
| 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 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 457 | 510 | 550 | 602 | 607 | 592 | 620 | 676 | 707 | 716 | 766 |
| 308 | 335 | 413 | 499 | 549 | 747 | 923 | 822 | 802 | 854 | 858 | |
| 120 | 104 | 98 | 208 | 255 | 288 | 238 | 429 | 370 | 414 | 500 | |
| 902 | 966 | 1,078 | 1,327 | 1,428 | 1,644 | 1,795 | 1,943 | 1,895 | 2,002 | 2,142 | |
| 355 | 369 | 442 | 534 | 560 | 734 | 765 | 766 | 703 | 755 | 707 | |
| 547 | 597 | 636 | 793 | 868 | 909 | 1,030 | 1,177 | 1,192 | 1,247 | 1,435 | |
| 902 | 966 | 1,078 | 1,327 | 1,428 | 1,644 | 1,795 | 1,943 | 1,895 | 2,002 | 2,142 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 35 | 75 | 86 | 128 | 117 | 23 | 216 | 160 | 247 | 193 | 326 | |
| -14 | -67 | -79 | -181 | -133 | -102 | -199 | -233 | -103 | -135 | -286 | |
| -22 | -8 | -1 | 69 | 2 | 80 | -24 | 77 | -153 | -57 | -42 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 6 | 16 | -14 | 1 | -7 | 4 | -9 | 1 | -3 |
Free Cash Flow Free Cash FlowCr | -33 | 7 | -6 | -81 | -17 | -95 | 16 | -40 | 93 | 51 | 33 |
CFO To PAT CFO To PAT% | 118.3 | 145.5 | 147.6 | 250.8 | 700.2 | -161.2 | 909.9 | 313.4 | 634.9 | 901.9 | 621.2 |
CFO To EBITDA CFO To EBITDA% | 35.6 | 67.5 | 65.3 | 89.1 | 102.7 | 25.6 | 137.1 | 72.2 | 111.3 | 102.5 | 145.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 35 | 75 | 86 | 128 | 117 | 23 | 216 | 160 | 247 | 193 | 326 | |
| -14 | -67 | -79 | -181 | -133 | -102 | -199 | -233 | -103 | -135 | -286 | |
| -22 | -8 | -1 | 69 | 2 | 80 | -24 | 77 | -153 | -57 | -42 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 6 | 16 | -14 | 1 | -7 | 4 | -9 | 1 | -3 |
Free Cash Flow Free Cash FlowCr | -33 | 7 | -6 | -81 | -17 | -95 | 16 | -40 | 93 | 51 | 33 |
CFO To PAT CFO To PAT% | 118.3 | 145.5 | 147.6 | 250.8 | 700.2 | -161.2 | 909.9 | 313.4 | 634.9 | 901.9 | 621.2 |
CFO To EBITDA CFO To EBITDA% | 35.6 | 67.5 | 65.3 | 89.1 | 102.7 | 25.6 | 137.1 | 72.2 | 111.3 | 102.5 | 145.9 |
| 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 | 457 | 763 | 1,064 | 859 | 271 | 481 | 428 | 912 | 1,965 | 818 | 1,358 | 1,790 |
Price To Earnings Price To Earnings | 16.5 | 14.8 | 18.4 | 17.0 | 16.3 | 18.1 | 18.6 | 51.3 | 38.3 | 26.9 | 58.0 | |
Price To Sales Price To Sales | 0.5 | 0.7 | 0.9 | 0.6 | 0.2 | 0.3 | 0.2 | 0.4 | 0.9 | 0.4 | 0.6 | 0.7 |
Price To Book Price To Book | 1.0 | 1.5 | 1.9 | 1.4 | 0.4 | 0.8 | 0.7 | 1.3 | 2.7 | 1.1 | 1.7 | 2.3 |
EV To EBITDA EV To EBITDA | 6.4 | 8.4 | 9.5 | 8.1 | 5.5 | 11.4 | 6.3 | 7.4 | 11.8 | 7.9 | 9.3 | 12.1 |
GPM GPM% | 29.7 | 26.8 | 26.0 | 24.0 | 28.5 | 31.8 | 30.3 | 28.7 | 29.4 | 22.4 | 21.7 | 21.7 |
OPM OPM% | 9.8 | 10.7 | 10.8 | 10.3 | 8.1 | 6.0 | 8.5 | 9.6 | 10.3 | 8.5 | 9.0 | 7.6 |
NPM NPM% | 3.0 | 5.0 | 4.8 | 3.7 | 1.2 | -1.0 | 1.3 | 2.2 | 1.8 | 1.0 | 2.1 | 1.2 |
ROCE ROCE% | 9.5 | 11.3 | 11.7 | 10.5 | 5.0 | 2.0 | 6.5 | 8.8 | 8.2 | 6.9 | 8.2 | 8.2 |
ROE ROE% | 6.3 | 9.9 | 10.3 | 8.3 | 2.7 | -2.3 | 3.8 | 7.4 | 5.4 | 2.9 | 6.7 | 6.7 |
ROA ROA% | 3.3 | 5.3 | 5.4 | 3.9 | 1.2 | -0.9 | 1.3 | 2.6 | 2.1 | 1.1 | 2.5 | 2.5 |
| 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 | 457 | 763 | 1,064 | 859 | 271 | 481 | 428 | 912 | 1,965 | 818 | 1,358 | 1,790 |
Price To Earnings Price To Earnings | 16.5 | 14.8 | 18.4 | 17.0 | 16.3 | 18.1 | 18.6 | 51.3 | 38.3 | 26.9 | 58.0 | |
Price To Sales Price To Sales | 0.5 | 0.7 | 0.9 | 0.6 | 0.2 | 0.3 | 0.2 | 0.4 | 0.9 | 0.4 | 0.6 | 0.7 |
Price To Book Price To Book | 1.0 | 1.5 | 1.9 | 1.4 | 0.4 | 0.8 | 0.7 | 1.3 | 2.7 | 1.1 | 1.7 | 2.3 |
EV To EBITDA EV To EBITDA | 6.4 | 8.4 | 9.5 | 8.1 | 5.5 | 11.4 | 6.3 | 7.4 | 11.8 | 7.9 | 9.3 | 12.1 |
GPM GPM% | 29.7 | 26.8 | 26.0 | 24.0 | 28.5 | 31.8 | 30.3 | 28.7 | 29.4 | 22.4 | 21.7 | 21.7 |
OPM OPM% | 9.8 | 10.7 | 10.8 | 10.3 | 8.1 | 6.0 | 8.5 | 9.6 | 10.3 | 8.5 | 9.0 | 7.6 |
NPM NPM% | 3.0 | 5.0 | 4.8 | 3.7 | 1.2 | -1.0 | 1.3 | 2.2 | 1.8 | 1.0 | 2.1 | 1.2 |
ROCE ROCE% | 9.5 | 11.3 | 11.7 | 10.5 | 5.0 | 2.0 | 6.5 | 8.8 | 8.2 | 6.9 | 8.2 | 8.2 |
ROE ROE% | 6.3 | 9.9 | 10.3 | 8.3 | 2.7 | -2.3 | 3.8 | 7.4 | 5.4 | 2.9 | 6.7 | 6.7 |
ROA ROA% | 3.3 | 5.3 | 5.4 | 3.9 | 1.2 | -0.9 | 1.3 | 2.6 | 2.1 | 1.1 | 2.5 | 2.5 |
Documents — Rico Auto Industries Ltd
Concall Transcript Summaries — Rico Auto Industries Ltd