| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,226 | 4,167 | 1,575 | 1,674 | 1,761 | 2,201 | 1,719 | 1,831 | 1,982 | 2,374 | 1,990 | 2,026 | |
Growth YoY Revenue Growth YoY% | 4.9 | 16.1 | -45.3 | -47.6 | -45.4 | -47.2 | 9.2 | 9.4 | 12.6 | 7.9 | 15.7 | 10.6 |
| 2,903 | 3,613 | 1,540 | 1,585 | 1,680 | 1,899 | 1,515 | 1,720 | 1,913 | 2,065 | 1,793 | 1,909 | |
| 323 | 553 | 35 | 90 | 80 | 302 | 205 | 112 | 69 | 309 | 197 | 117 | |
OPM OPM% | 10.0 | 13.3 | 2.2 | 5.3 | 4.6 | 13.7 | 11.9 | 6.1 | 3.5 | 13.0 | 9.9 | 5.8 |
| 45 | 51 | 63 | 33 | 189 | 26 | 90 | 58 | 48 | 32 | 103 | 50 | |
Interest Expense Interest ExpenseCr | 208 | 245 | 152 | 132 | 141 | 151 | 143 | 113 | 124 | 132 | 146 | 137 |
Depreciation DepreciationCr | 389 | 444 | 287 | 274 | 286 | 296 | 315 | 316 | 325 | 350 | 349 | 350 |
PBT PBTCr | -229 | -85 | -342 | -283 | -158 | -119 | -163 | -260 | -333 | -141 | -195 | -320 |
| -28 | 23 | -54 | -45 | -42 | -17 | 8 | -26 | -38 | -4 | -31 | -72 | |
| -200 | -108 | -266 | -215 | -175 | -42 | -24 | -234 | -295 | -137 | -164 | -249 | |
Growth YoY PAT Growth YoY% | -781.0 | -1,059.9 | -36.9 | -33.0 | 12.7 | 60.6 | 91.2 | -8.8 | -68.6 | -224.1 | -595.6 | -6.4 |
NPM NPM% | -6.2 | -2.6 | -16.9 | -12.8 | -9.9 | -1.9 | -1.4 | -12.8 | -14.9 | -5.8 | -8.2 | -12.3 |
| -0.7 | -0.3 | -0.9 | -0.6 | -0.5 | -0.2 | -0.1 | -1.7 | -2.2 | -1.3 | -1.2 | -1.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,226 | 4,167 | 1,575 | 1,674 | 1,761 | 2,201 | 1,719 | 1,831 | 1,982 | 2,374 | 1,990 | 2,026 | |
Growth YoY Revenue Growth YoY% | 4.9 | 16.1 | -45.3 | -47.6 | -45.4 | -47.2 | 9.2 | 9.4 | 12.6 | 7.9 | 15.7 | 10.6 |
| 2,903 | 3,613 | 1,540 | 1,585 | 1,680 | 1,899 | 1,515 | 1,720 | 1,913 | 2,065 | 1,793 | 1,909 | |
| 323 | 553 | 35 | 90 | 80 | 302 | 205 | 112 | 69 | 309 | 197 | 117 | |
OPM OPM% | 10.0 | 13.3 | 2.2 | 5.3 | 4.6 | 13.7 | 11.9 | 6.1 | 3.5 | 13.0 | 9.9 | 5.8 |
| 45 | 51 | 63 | 33 | 189 | 26 | 90 | 58 | 48 | 32 | 103 | 50 | |
Interest Expense Interest ExpenseCr | 208 | 245 | 152 | 132 | 141 | 151 | 143 | 113 | 124 | 132 | 146 | 137 |
Depreciation DepreciationCr | 389 | 444 | 287 | 274 | 286 | 296 | 315 | 316 | 325 | 350 | 349 | 350 |
PBT PBTCr | -229 | -85 | -342 | -283 | -158 | -119 | -163 | -260 | -333 | -141 | -195 | -320 |
| -28 | 23 | -54 | -45 | -42 | -17 | 8 | -26 | -38 | -4 | -31 | -72 | |
| -200 | -108 | -266 | -215 | -175 | -42 | -24 | -234 | -295 | -137 | -164 | -249 | |
Growth YoY PAT Growth YoY% | -781.0 | -1,059.9 | -36.9 | -33.0 | 12.7 | 60.6 | 91.2 | -8.8 | -68.6 | -224.1 | -595.6 | -6.4 |
NPM NPM% | -6.2 | -2.6 | -16.9 | -12.8 | -9.9 | -1.9 | -1.4 | -12.8 | -14.9 | -5.8 | -8.2 | -12.3 |
| -0.7 | -0.3 | -0.9 | -0.6 | -0.5 | -0.2 | -0.1 | -1.7 | -2.2 | -1.3 | -1.2 | -1.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 8,118 | 8,788 | 5,249 | 8,136 | 12,418 | 6,441 | 7,355 | 8,177 | 8,371 |
Growth Revenue Growth% | 8.3 | -40.3 | 55.0 | 52.6 | -48.1 | 14.2 | 11.2 | 11.4 | |
| 7,564 | 7,576 | 4,694 | 7,036 | 10,924 | 6,071 | 6,678 | 7,490 | 7,679 | |
| 554 | 1,212 | 555 | 1,100 | 1,494 | 370 | 676 | 687 | 692 | |
OPM OPM% | 6.8 | 13.8 | 10.6 | 13.5 | 12.0 | 5.7 | 9.2 | 8.4 | 8.3 |
| 65 | 65 | 73 | 103 | 123 | 150 | 339 | 240 | 232 | |
Interest Expense Interest ExpenseCr | 187 | 425 | 503 | 351 | 472 | 552 | 567 | 516 | 539 |
Depreciation DepreciationCr | 282 | 885 | 963 | 997 | 1,227 | 1,017 | 1,166 | 1,339 | 1,374 |
PBT PBTCr | 149 | -33 | -838 | -145 | -82 | -1,048 | -718 | -928 | -989 |
| -172 | 132 | -102 | -27 | -23 | -141 | -94 | -98 | -144 | |
PAT PATCr | 321 | -165 | -736 | -118 | -59 | -907 | -624 | -830 | -845 |
Growth PAT Growth% | -151.4 | -346.0 | 83.9 | 49.8 | -1,425.2 | 31.2 | -33.0 | -78.0 | |
NPM NPM% | 4.0 | -1.9 | -14.0 | -1.4 | -0.5 | -14.1 | -8.5 | -10.2 | -10.1 |
| 1.5 | -0.8 | -3.0 | -0.4 | -0.1 | -2.4 | -1.3 | -6.4 | -6.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 8,118 | 8,788 | 5,249 | 8,136 | 12,418 | 6,441 | 7,355 | 8,177 | 8,371 |
Growth Revenue Growth% | 8.3 | -40.3 | 55.0 | 52.6 | -48.1 | 14.2 | 11.2 | 11.4 | |
| 7,564 | 7,576 | 4,694 | 7,036 | 10,924 | 6,071 | 6,678 | 7,490 | 7,679 | |
| 554 | 1,212 | 555 | 1,100 | 1,494 | 370 | 676 | 687 | 692 | |
OPM OPM% | 6.8 | 13.8 | 10.6 | 13.5 | 12.0 | 5.7 | 9.2 | 8.4 | 8.3 |
| 65 | 65 | 73 | 103 | 123 | 150 | 339 | 240 | 232 | |
Interest Expense Interest ExpenseCr | 187 | 425 | 503 | 351 | 472 | 552 | 567 | 516 | 539 |
Depreciation DepreciationCr | 282 | 885 | 963 | 997 | 1,227 | 1,017 | 1,166 | 1,339 | 1,374 |
PBT PBTCr | 149 | -33 | -838 | -145 | -82 | -1,048 | -718 | -928 | -989 |
| -172 | 132 | -102 | -27 | -23 | -141 | -94 | -98 | -144 | |
PAT PATCr | 321 | -165 | -736 | -118 | -59 | -907 | -624 | -830 | -845 |
Growth PAT Growth% | -151.4 | -346.0 | 83.9 | 49.8 | -1,425.2 | 31.2 | -33.0 | -78.0 | |
NPM NPM% | 4.0 | -1.9 | -14.0 | -1.4 | -0.5 | -14.1 | -8.5 | -10.2 | -10.1 |
| 1.5 | -0.8 | -3.0 | -0.4 | -0.1 | -2.4 | -1.3 | -6.4 | -6.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 773 | 774 | 915 | 938 | 949 | 1,015 | 1,220 | 1,221 |
Reserves ReservesCr | 655 | 394 | 1,833 | 1,938 | 1,919 | 3,022 | 5,606 | 4,633 |
| 4,078 | 5,710 | 4,102 | 5,788 | 7,153 | 8,649 | 3,919 | 4,714 | |
| 1,114 | 2,967 | 3,482 | 3,830 | 6,542 | 9,089 | 5,907 | 6,781 | |
| 6,621 | 9,766 | 10,261 | 12,407 | 17,041 | 22,448 | 16,640 | 17,757 | |
| 3,369 | 4,171 | 3,780 | 5,335 | 7,170 | 8,717 | 6,061 | 5,901 | |
| 3,252 | 5,595 | 6,481 | 7,072 | 9,871 | 13,731 | 10,579 | 11,856 | |
| 6,621 | 9,766 | 10,261 | 12,407 | 17,041 | 22,448 | 16,640 | 17,757 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 773 | 774 | 915 | 938 | 949 | 1,015 | 1,220 | 1,221 |
Reserves ReservesCr | 655 | 394 | 1,833 | 1,938 | 1,919 | 3,022 | 5,606 | 4,633 |
| 4,078 | 5,710 | 4,102 | 5,788 | 7,153 | 8,649 | 3,919 | 4,714 | |
| 1,114 | 2,967 | 3,482 | 3,830 | 6,542 | 9,089 | 5,907 | 6,781 | |
| 6,621 | 9,766 | 10,261 | 12,407 | 17,041 | 22,448 | 16,640 | 17,757 | |
| 3,369 | 4,171 | 3,780 | 5,335 | 7,170 | 8,717 | 6,061 | 5,901 | |
| 3,252 | 5,595 | 6,481 | 7,072 | 9,871 | 13,731 | 10,579 | 11,856 | |
| 6,621 | 9,766 | 10,261 | 12,407 | 17,041 | 22,448 | 16,640 | 17,757 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 528 | 644 | 1,104 | 951 | 636 | 1,341 | 1,681 | 161 | |
| -277 | -551 | -855 | -553 | -387 | -2,992 | -1,612 | -267 | |
| -266 | 116 | -269 | -526 | 326 | 1,412 | 296 | -594 | |
Net Cash Flow Net Cash FlowCr | -15 | 210 | -21 | -128 | 574 | -239 | 366 | -700 |
Free Cash Flow Free Cash FlowCr | 248 | 332 | 945 | 632 | -35 | 600 | 1,089 | -295 |
CFO To PAT CFO To PAT% | 164.3 | -390.3 | -150.0 | -803.1 | -1,069.8 | -147.9 | -269.4 | -19.4 |
CFO To EBITDA CFO To EBITDA% | 95.2 | 53.1 | 199.0 | 86.4 | 42.6 | 362.5 | 248.6 | 23.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 528 | 644 | 1,104 | 951 | 636 | 1,341 | 1,681 | 161 | |
| -277 | -551 | -855 | -553 | -387 | -2,992 | -1,612 | -267 | |
| -266 | 116 | -269 | -526 | 326 | 1,412 | 296 | -594 | |
Net Cash Flow Net Cash FlowCr | -15 | 210 | -21 | -128 | 574 | -239 | 366 | -700 |
Free Cash Flow Free Cash FlowCr | 248 | 332 | 945 | 632 | -35 | 600 | 1,089 | -295 |
CFO To PAT CFO To PAT% | 164.3 | -390.3 | -150.0 | -803.1 | -1,069.8 | -147.9 | -269.4 | -19.4 |
CFO To EBITDA CFO To EBITDA% | 95.2 | 53.1 | 199.0 | 86.4 | 42.6 | 362.5 | 248.6 | 23.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 17,090 | 11,853 | 18,561 | 28,334 | 20,332 | 20,858 | 31,250 | 6,579 | 5,991 |
Price To Earnings Price To Earnings | 53.2 | ||||||||
Price To Sales Price To Sales | 2.1 | 1.4 | 3.5 | 3.5 | 1.6 | 3.2 | 4.3 | 0.8 | 0.7 |
Price To Book Price To Book | 12.0 | 10.1 | 6.7 | 9.8 | 6.8 | 5.2 | 4.6 | 1.1 | 1.0 |
EV To EBITDA EV To EBITDA | 32.9 | 13.6 | 39.5 | 29.4 | 17.5 | 80.7 | 52.5 | 17.9 | 16.9 |
GPM GPM% | 47.1 | 47.2 | 45.5 | 49.3 | 50.2 | 44.3 | 47.4 | 47.8 | 47.8 |
OPM OPM% | 6.8 | 13.8 | 10.6 | 13.5 | 12.0 | 5.7 | 9.2 | 8.4 | 8.3 |
NPM NPM% | 4.0 | -1.9 | -14.0 | -1.4 | -0.5 | -14.1 | -8.5 | -10.2 | -10.1 |
ROCE ROCE% | 12.8 | 6.5 | -5.3 | 3.0 | 4.1 | -3.7 | -1.3 | -3.4 | -3.4 |
ROE ROE% | 22.5 | -14.1 | -26.8 | -4.1 | -2.1 | -22.5 | -9.1 | -14.2 | -14.2 |
ROA ROA% | 4.8 | -1.7 | -7.2 | -0.9 | -0.3 | -4.0 | -3.8 | -4.7 | -4.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 17,090 | 11,853 | 18,561 | 28,334 | 20,332 | 20,858 | 31,250 | 6,579 | 5,991 |
Price To Earnings Price To Earnings | 53.2 | ||||||||
Price To Sales Price To Sales | 2.1 | 1.4 | 3.5 | 3.5 | 1.6 | 3.2 | 4.3 | 0.8 | 0.7 |
Price To Book Price To Book | 12.0 | 10.1 | 6.7 | 9.8 | 6.8 | 5.2 | 4.6 | 1.1 | 1.0 |
EV To EBITDA EV To EBITDA | 32.9 | 13.6 | 39.5 | 29.4 | 17.5 | 80.7 | 52.5 | 17.9 | 16.9 |
GPM GPM% | 47.1 | 47.2 | 45.5 | 49.3 | 50.2 | 44.3 | 47.4 | 47.8 | 47.8 |
OPM OPM% | 6.8 | 13.8 | 10.6 | 13.5 | 12.0 | 5.7 | 9.2 | 8.4 | 8.3 |
NPM NPM% | 4.0 | -1.9 | -14.0 | -1.4 | -0.5 | -14.1 | -8.5 | -10.2 | -10.1 |
ROCE ROCE% | 12.8 | 6.5 | -5.3 | 3.0 | 4.1 | -3.7 | -1.3 | -3.4 | -3.4 |
ROE ROE% | 22.5 | -14.1 | -26.8 | -4.1 | -2.1 | -22.5 | -9.1 | -14.2 | -14.2 |
ROA ROA% | 4.8 | -1.7 | -7.2 | -0.9 | -0.3 | -4.0 | -3.8 | -4.7 | -4.7 |
Documents — Aditya Birla Fashion & Retail Ltd
Concall Transcript Summaries — Aditya Birla Fashion & Retail Ltd