| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 7,607 | 8,800 | 10,780 | 8,673 | 10,322 | 9,381 | 12,214 | 9,503 | 10,595 | 11,952 | 13,459 | 12,180 | |
Growth YoY Revenue Growth YoY% | 11.5 | 26.8 | 34.3 | 23.1 | 35.7 | 6.6 | 13.3 | 9.6 | 2.6 | 27.4 | 10.2 | 28.2 |
| 4,798 | 5,764 | 7,182 | 5,458 | 6,604 | 5,876 | 8,419 | 5,652 | 6,594 | 7,645 | 8,924 | 7,221 | |
| 2,809 | 3,036 | 3,598 | 3,215 | 3,718 | 3,505 | 3,795 | 3,850 | 4,001 | 4,307 | 4,535 | 4,959 | |
OPM OPM% | 36.9 | 34.5 | 33.4 | 37.1 | 36.0 | 37.4 | 31.1 | 40.5 | 37.8 | 36.0 | 33.7 | 40.7 |
| 9 | 15 | 23 | 47 | 40 | 22 | 25 | 28 | 14 | 49 | 16 | 8 | |
Interest Expense Interest ExpenseCr | 1,827 | 1,997 | 2,122 | 2,244 | 2,369 | 2,496 | 2,585 | 2,736 | 2,804 | 2,981 | 3,101 | 3,390 |
Depreciation DepreciationCr | 46 | 50 | 52 | 54 | 60 | 64 | 68 | 71 | 77 | 76 | 82 | 82 |
PBT PBTCr | 997 | 1,050 | 1,590 | 1,045 | 1,407 | 1,030 | 1,361 | 1,182 | 1,212 | 1,322 | 1,441 | 1,641 |
| 281 | 289 | 318 | 288 | 392 | 306 | 475 | 328 | 329 | 356 | 395 | 417 | |
| 725 | 760 | 1,288 | 779 | 1,021 | 724 | 886 | 854 | 882 | 966 | 1,047 | 1,224 | |
Growth YoY PAT Growth YoY% | 51.2 | -76.9 | 102.6 | 17.1 | 40.8 | -4.7 | -31.3 | 9.6 | -13.5 | 33.3 | 18.2 | 43.3 |
NPM NPM% | 9.5 | 8.6 | 11.9 | 9.0 | 9.9 | 7.7 | 7.3 | 9.0 | 8.3 | 8.1 | 7.8 | 10.1 |
| 2.7 | 2.8 | 4.8 | 2.9 | 3.8 | 2.7 | 3.3 | 3.2 | 3.3 | 3.6 | 3.9 | 4.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 7,607 | 8,800 | 10,780 | 8,673 | 10,322 | 9,381 | 12,214 | 9,503 | 10,595 | 11,952 | 13,459 | 12,180 | |
Growth YoY Revenue Growth YoY% | 11.5 | 26.8 | 34.3 | 23.1 | 35.7 | 6.6 | 13.3 | 9.6 | 2.6 | 27.4 | 10.2 | 28.2 |
| 4,798 | 5,764 | 7,182 | 5,458 | 6,604 | 5,876 | 8,419 | 5,652 | 6,594 | 7,645 | 8,924 | 7,221 | |
| 2,809 | 3,036 | 3,598 | 3,215 | 3,718 | 3,505 | 3,795 | 3,850 | 4,001 | 4,307 | 4,535 | 4,959 | |
OPM OPM% | 36.9 | 34.5 | 33.4 | 37.1 | 36.0 | 37.4 | 31.1 | 40.5 | 37.8 | 36.0 | 33.7 | 40.7 |
| 9 | 15 | 23 | 47 | 40 | 22 | 25 | 28 | 14 | 49 | 16 | 8 | |
Interest Expense Interest ExpenseCr | 1,827 | 1,997 | 2,122 | 2,244 | 2,369 | 2,496 | 2,585 | 2,736 | 2,804 | 2,981 | 3,101 | 3,390 |
Depreciation DepreciationCr | 46 | 50 | 52 | 54 | 60 | 64 | 68 | 71 | 77 | 76 | 82 | 82 |
PBT PBTCr | 997 | 1,050 | 1,590 | 1,045 | 1,407 | 1,030 | 1,361 | 1,182 | 1,212 | 1,322 | 1,441 | 1,641 |
| 281 | 289 | 318 | 288 | 392 | 306 | 475 | 328 | 329 | 356 | 395 | 417 | |
| 725 | 760 | 1,288 | 779 | 1,021 | 724 | 886 | 854 | 882 | 966 | 1,047 | 1,224 | |
Growth YoY PAT Growth YoY% | 51.2 | -76.9 | 102.6 | 17.1 | 40.8 | -4.7 | -31.3 | 9.6 | -13.5 | 33.3 | 18.2 | 43.3 |
NPM NPM% | 9.5 | 8.6 | 11.9 | 9.0 | 9.9 | 7.7 | 7.3 | 9.0 | 8.3 | 8.1 | 7.8 | 10.1 |
| 2.7 | 2.8 | 4.8 | 2.9 | 3.8 | 2.7 | 3.3 | 3.2 | 3.3 | 3.6 | 3.9 | 4.5 |
| 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 | 3,598 | 5,823 | 11,524 | 15,164 | 16,691 | 19,254 | 22,230 | 27,416 | 34,506 | 40,590 | 45,509 | 48,186 |
Growth Revenue Growth% | 35.1 | 61.8 | 97.9 | 31.6 | 10.1 | 15.4 | 15.4 | 23.3 | 25.9 | 17.6 | 12.1 | 16.3 |
| 1,159 | 2,478 | 7,539 | 9,850 | 10,934 | 13,966 | 16,694 | 19,972 | 22,471 | 26,357 | 28,815 | 30,383 | |
| 2,439 | 3,345 | 3,985 | 5,313 | 5,757 | 5,288 | 5,536 | 7,444 | 12,034 | 14,233 | 16,694 | 17,803 | |
OPM OPM% | 67.8 | 57.5 | 34.6 | 35.0 | 34.5 | 27.5 | 24.9 | 27.1 | 34.9 | 35.1 | 36.7 | 37.0 |
| 71 | 63 | 4 | 8 | 18 | 20 | 11 | 2,786 | 55 | 134 | 108 | 88 | |
Interest Expense Interest ExpenseCr | 1,609 | 2,299 | 3,024 | 4,109 | 4,634 | 3,916 | 3,480 | 4,722 | 7,617 | 9,694 | 11,622 | 12,276 |
Depreciation DepreciationCr | 33 | 43 | 44 | 58 | 103 | 114 | 122 | 145 | 194 | 246 | 307 | 317 |
PBT PBTCr | 869 | 1,066 | 1,096 | 1,381 | 1,280 | 1,546 | 2,287 | 5,635 | 4,582 | 4,843 | 5,271 | 5,616 |
| 345 | 375 | 403 | 569 | 414 | 440 | 627 | 811 | 1,143 | 1,461 | 1,407 | 1,497 | |
PAT PATCr | 524 | 691 | 693 | 811 | 866 | 1,106 | 1,660 | 4,824 | 3,439 | 3,382 | 3,864 | 4,119 |
Growth PAT Growth% | 69.7 | 31.9 | 0.3 | 17.1 | 6.8 | 27.7 | 50.1 | 190.6 | -28.7 | -1.7 | 14.3 | 18.2 |
NPM NPM% | 14.6 | 11.9 | 6.0 | 5.3 | 5.2 | 5.7 | 7.5 | 17.6 | 10.0 | 8.3 | 8.5 | 8.6 |
| 5.0 | 6.3 | 3.5 | 4.0 | 4.1 | 4.7 | 7.1 | 19.8 | 13.1 | 12.8 | 14.4 | 15.2 |
| 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 | 3,598 | 5,823 | 11,524 | 15,164 | 16,691 | 19,254 | 22,230 | 27,416 | 34,506 | 40,590 | 45,509 | 48,186 |
Growth Revenue Growth% | 35.1 | 61.8 | 97.9 | 31.6 | 10.1 | 15.4 | 15.4 | 23.3 | 25.9 | 17.6 | 12.1 | 16.3 |
| 1,159 | 2,478 | 7,539 | 9,850 | 10,934 | 13,966 | 16,694 | 19,972 | 22,471 | 26,357 | 28,815 | 30,383 | |
| 2,439 | 3,345 | 3,985 | 5,313 | 5,757 | 5,288 | 5,536 | 7,444 | 12,034 | 14,233 | 16,694 | 17,803 | |
OPM OPM% | 67.8 | 57.5 | 34.6 | 35.0 | 34.5 | 27.5 | 24.9 | 27.1 | 34.9 | 35.1 | 36.7 | 37.0 |
| 71 | 63 | 4 | 8 | 18 | 20 | 11 | 2,786 | 55 | 134 | 108 | 88 | |
Interest Expense Interest ExpenseCr | 1,609 | 2,299 | 3,024 | 4,109 | 4,634 | 3,916 | 3,480 | 4,722 | 7,617 | 9,694 | 11,622 | 12,276 |
Depreciation DepreciationCr | 33 | 43 | 44 | 58 | 103 | 114 | 122 | 145 | 194 | 246 | 307 | 317 |
PBT PBTCr | 869 | 1,066 | 1,096 | 1,381 | 1,280 | 1,546 | 2,287 | 5,635 | 4,582 | 4,843 | 5,271 | 5,616 |
| 345 | 375 | 403 | 569 | 414 | 440 | 627 | 811 | 1,143 | 1,461 | 1,407 | 1,497 | |
PAT PATCr | 524 | 691 | 693 | 811 | 866 | 1,106 | 1,660 | 4,824 | 3,439 | 3,382 | 3,864 | 4,119 |
Growth PAT Growth% | 69.7 | 31.9 | 0.3 | 17.1 | 6.8 | 27.7 | 50.1 | 190.6 | -28.7 | -1.7 | 14.3 | 18.2 |
NPM NPM% | 14.6 | 11.9 | 6.0 | 5.3 | 5.2 | 5.7 | 7.5 | 17.6 | 10.0 | 8.3 | 8.5 | 8.6 |
| 5.0 | 6.3 | 3.5 | 4.0 | 4.1 | 4.7 | 7.1 | 19.8 | 13.1 | 12.8 | 14.4 | 15.2 |
| 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 | 796 | 1,232 | 2,201 | 2,201 | 2,414 | 2,415 | 2,416 | 2,418 | 2,600 | 2,607 | 2,620 |
Reserves ReservesCr | 1,921 | 5,363 | 6,337 | 7,311 | 10,162 | 11,326 | 13,076 | 17,892 | 24,212 | 27,781 | 31,792 |
| 10,088 | 18,342 | 55,208 | 55,094 | 49,358 | 62,396 | 74,978 | 86,819 | 1,12,988 | 1,18,272 | 1,35,869 | |
| 14,728 | 51,237 | 28,913 | 43,928 | 50,538 | 47,170 | 49,071 | 72,115 | 90,476 | 1,28,442 | 1,62,757 | |
| 30,042 | 78,141 | 93,714 | 1,09,692 | 1,13,792 | 1,24,794 | 1,41,140 | 1,80,754 | 2,32,102 | 2,79,061 | 3,35,393 | |
| 10,647 | 16,787 | 2,643 | 2,700 | 5,495 | 5,626 | 5,912 | 5,144 | 7,181 | 10,900 | 12,408 | |
| 19,395 | 61,354 | 91,071 | 1,06,992 | 1,08,297 | 1,19,168 | 1,35,228 | 1,75,610 | 2,24,921 | 2,68,162 | 3,22,985 | |
| 30,042 | 78,141 | 93,714 | 1,09,692 | 1,13,792 | 1,24,794 | 1,41,140 | 1,80,754 | 2,32,102 | 2,79,061 | 3,35,393 |
| 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 | 796 | 1,232 | 2,201 | 2,201 | 2,414 | 2,415 | 2,416 | 2,418 | 2,600 | 2,607 | 2,620 |
Reserves ReservesCr | 1,921 | 5,363 | 6,337 | 7,311 | 10,162 | 11,326 | 13,076 | 17,892 | 24,212 | 27,781 | 31,792 |
| 10,088 | 18,342 | 55,208 | 55,094 | 49,358 | 62,396 | 74,978 | 86,819 | 1,12,988 | 1,18,272 | 1,35,869 | |
| 14,728 | 51,237 | 28,913 | 43,928 | 50,538 | 47,170 | 49,071 | 72,115 | 90,476 | 1,28,442 | 1,62,757 | |
| 30,042 | 78,141 | 93,714 | 1,09,692 | 1,13,792 | 1,24,794 | 1,41,140 | 1,80,754 | 2,32,102 | 2,79,061 | 3,35,393 | |
| 10,647 | 16,787 | 2,643 | 2,700 | 5,495 | 5,626 | 5,912 | 5,144 | 7,181 | 10,900 | 12,408 | |
| 19,395 | 61,354 | 91,071 | 1,06,992 | 1,08,297 | 1,19,168 | 1,35,228 | 1,75,610 | 2,24,921 | 2,68,162 | 3,22,985 | |
| 30,042 | 78,141 | 93,714 | 1,09,692 | 1,13,792 | 1,24,794 | 1,41,140 | 1,80,754 | 2,32,102 | 2,79,061 | 3,35,393 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -8,697 | -7,570 | -11,894 | -10,256 | 4,271 | 64 | -5,070 | -24,029 | -24,101 | -27,935 | -36,544 | |
| -638 | -2,122 | 38 | -690 | -3,070 | 2,429 | -1,446 | -2,650 | -4,590 | 935 | -3,544 | |
| 9,184 | 9,870 | 12,006 | 10,852 | 875 | -2,581 | 5,836 | 26,385 | 28,514 | 29,778 | 38,161 | |
Net Cash Flow Net Cash FlowCr | -151 | 179 | 150 | -94 | 2,076 | -88 | -679 | -293 | -176 | 2,778 | -1,927 |
Free Cash Flow Free Cash FlowCr | -8,724 | -7,688 | -12,049 | -10,413 | 4,117 | -84 | -5,247 | -24,268 | -24,499 | -28,382 | -36,905 |
CFO To PAT CFO To PAT% | -1,659.6 | -1,095.2 | -1,716.1 | -1,264.1 | 493.1 | 5.8 | -305.4 | -498.1 | -700.8 | -826.0 | -945.8 |
CFO To EBITDA CFO To EBITDA% | -356.6 | -226.3 | -298.5 | -193.0 | 74.2 | 1.2 | -91.6 | -322.8 | -200.3 | -196.3 | -218.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -8,697 | -7,570 | -11,894 | -10,256 | 4,271 | 64 | -5,070 | -24,029 | -24,101 | -27,935 | -36,544 | |
| -638 | -2,122 | 38 | -690 | -3,070 | 2,429 | -1,446 | -2,650 | -4,590 | 935 | -3,544 | |
| 9,184 | 9,870 | 12,006 | 10,852 | 875 | -2,581 | 5,836 | 26,385 | 28,514 | 29,778 | 38,161 | |
Net Cash Flow Net Cash FlowCr | -151 | 179 | 150 | -94 | 2,076 | -88 | -679 | -293 | -176 | 2,778 | -1,927 |
Free Cash Flow Free Cash FlowCr | -8,724 | -7,688 | -12,049 | -10,413 | 4,117 | -84 | -5,247 | -24,268 | -24,499 | -28,382 | -36,905 |
CFO To PAT CFO To PAT% | -1,659.6 | -1,095.2 | -1,716.1 | -1,264.1 | 493.1 | 5.8 | -305.4 | -498.1 | -700.8 | -826.0 | -945.8 |
CFO To EBITDA CFO To EBITDA% | -356.6 | -226.3 | -298.5 | -193.0 | 74.2 | 1.2 | -91.6 | -322.8 | -200.3 | -196.3 | -218.9 |
| 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 | 32,102 | 21,497 | 10,186 | 28,838 | 26,012 | 37,152 | 45,591 | 48,204 | 76,558 | 1,10,180 | ||
Price To Earnings Price To Earnings | 46.3 | 24.7 | 11.1 | 25.6 | 15.3 | 7.8 | 13.7 | 14.3 | 19.8 | 26.5 | ||
Price To Sales Price To Sales | 2.8 | 1.4 | 0.6 | 1.5 | 1.2 | 1.2 | 1.3 | 1.2 | 1.7 | 2.3 | ||
Price To Book Price To Book | 3.8 | 2.3 | 0.8 | 2.1 | 1.7 | 1.8 | 1.7 | 1.6 | 2.2 | 2.9 | ||
EV To EBITDA EV To EBITDA | 19.0 | 14.4 | 10.9 | 14.8 | 14.7 | 16.0 | 12.6 | 12.8 | 15.0 | 16.0 | ||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 67.8 | 57.5 | 34.6 | 35.0 | 34.5 | 27.5 | 24.9 | 27.1 | 34.9 | 35.1 | 36.7 | 37.0 |
NPM NPM% | 14.6 | 11.9 | 6.0 | 5.3 | 5.2 | 5.7 | 7.5 | 17.6 | 10.0 | 8.3 | 8.5 | 8.6 |
ROCE ROCE% | 10.2 | 9.2 | 7.8 | 8.3 | 8.7 | 8.2 | 7.8 | 9.9 | 8.9 | 8.6 | 7.9 | 7.9 |
ROE ROE% | 19.3 | 10.5 | 8.1 | 8.5 | 6.9 | 8.1 | 10.7 | 23.8 | 12.8 | 11.1 | 11.2 | 11.2 |
ROA ROA% | 1.7 | 0.9 | 0.7 | 0.7 | 0.8 | 0.9 | 1.2 | 2.7 | 1.5 | 1.2 | 1.1 | 1.1 |
| 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 | 32,102 | 21,497 | 10,186 | 28,838 | 26,012 | 37,152 | 45,591 | 48,204 | 76,558 | 1,10,180 | ||
Price To Earnings Price To Earnings | 46.3 | 24.7 | 11.1 | 25.6 | 15.3 | 7.8 | 13.7 | 14.3 | 19.8 | 26.5 | ||
Price To Sales Price To Sales | 2.8 | 1.4 | 0.6 | 1.5 | 1.2 | 1.2 | 1.3 | 1.2 | 1.7 | 2.3 | ||
Price To Book Price To Book | 3.8 | 2.3 | 0.8 | 2.1 | 1.7 | 1.8 | 1.7 | 1.6 | 2.2 | 2.9 | ||
EV To EBITDA EV To EBITDA | 19.0 | 14.4 | 10.9 | 14.8 | 14.7 | 16.0 | 12.6 | 12.8 | 15.0 | 16.0 | ||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 67.8 | 57.5 | 34.6 | 35.0 | 34.5 | 27.5 | 24.9 | 27.1 | 34.9 | 35.1 | 36.7 | 37.0 |
NPM NPM% | 14.6 | 11.9 | 6.0 | 5.3 | 5.2 | 5.7 | 7.5 | 17.6 | 10.0 | 8.3 | 8.5 | 8.6 |
ROCE ROCE% | 10.2 | 9.2 | 7.8 | 8.3 | 8.7 | 8.2 | 7.8 | 9.9 | 8.9 | 8.6 | 7.9 | 7.9 |
ROE ROE% | 19.3 | 10.5 | 8.1 | 8.5 | 6.9 | 8.1 | 10.7 | 23.8 | 12.8 | 11.1 | 11.2 | 11.2 |
ROA ROA% | 1.7 | 0.9 | 0.7 | 0.7 | 0.8 | 0.9 | 1.2 | 2.7 | 1.5 | 1.2 | 1.1 | 1.1 |
Documents — Aditya Birla Capital Ltd
Concall Transcript Summaries — Aditya Birla Capital Ltd