| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 125 | 130 | 154 | 122 | 161 | 147 | 159 | 133 | 163 | 191 | 197 | 167 | |
Growth YoY Revenue Growth YoY% | 16.8 | 5.2 | 24.8 | 8.2 | 29.5 | 13.8 | 3.5 | 9.3 | 0.8 | 29.5 | 23.7 | 25.9 |
| 103 | 103 | 119 | 102 | 134 | 121 | 134 | 109 | 127 | 154 | 162 | 138 | |
| 22 | 27 | 34 | 20 | 28 | 26 | 25 | 24 | 36 | 37 | 34 | 30 | |
OPM OPM% | 17.5 | 20.8 | 22.3 | 16.1 | 17.1 | 17.9 | 15.5 | 17.7 | 22.0 | 19.4 | 17.4 | 17.7 |
| 3 | 4 | 2 | 5 | 4 | 4 | 2 | 3 | 6 | -4 | 9 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 7 |
PBT PBTCr | 21 | 26 | 31 | 20 | 26 | 25 | 21 | 21 | 36 | 27 | 36 | 23 |
| 6 | 7 | 6 | 5 | 6 | 6 | 5 | 6 | 9 | 4 | 11 | 6 | |
| 15 | 19 | 25 | 14 | 20 | 19 | 16 | 15 | 26 | 22 | 26 | 17 | |
Growth YoY PAT Growth YoY% | 9.8 | 3.0 | 55.6 | -2.3 | 31.8 | -1.7 | -34.4 | 5.9 | 34.2 | 19.3 | 57.6 | 13.4 |
NPM NPM% | 12.0 | 14.7 | 16.3 | 11.8 | 12.2 | 12.7 | 10.3 | 11.5 | 16.2 | 11.7 | 13.2 | 10.3 |
| 1.4 | 1.8 | 2.4 | 1.4 | 1.8 | 1.7 | 1.5 | 1.4 | 2.4 | 2.0 | 2.4 | 1.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 125 | 130 | 154 | 122 | 161 | 147 | 159 | 133 | 163 | 191 | 197 | 167 | |
Growth YoY Revenue Growth YoY% | 16.8 | 5.2 | 24.8 | 8.2 | 29.5 | 13.8 | 3.5 | 9.3 | 0.8 | 29.5 | 23.7 | 25.9 |
| 103 | 103 | 119 | 102 | 134 | 121 | 134 | 109 | 127 | 154 | 162 | 138 | |
| 22 | 27 | 34 | 20 | 28 | 26 | 25 | 24 | 36 | 37 | 34 | 30 | |
OPM OPM% | 17.5 | 20.8 | 22.3 | 16.1 | 17.1 | 17.9 | 15.5 | 17.7 | 22.0 | 19.4 | 17.4 | 17.7 |
| 3 | 4 | 2 | 5 | 4 | 4 | 2 | 3 | 6 | -4 | 9 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 7 |
PBT PBTCr | 21 | 26 | 31 | 20 | 26 | 25 | 21 | 21 | 36 | 27 | 36 | 23 |
| 6 | 7 | 6 | 5 | 6 | 6 | 5 | 6 | 9 | 4 | 11 | 6 | |
| 15 | 19 | 25 | 14 | 20 | 19 | 16 | 15 | 26 | 22 | 26 | 17 | |
Growth YoY PAT Growth YoY% | 9.8 | 3.0 | 55.6 | -2.3 | 31.8 | -1.7 | -34.4 | 5.9 | 34.2 | 19.3 | 57.6 | 13.4 |
NPM NPM% | 12.0 | 14.7 | 16.3 | 11.8 | 12.2 | 12.7 | 10.3 | 11.5 | 16.2 | 11.7 | 13.2 | 10.3 |
| 1.4 | 1.8 | 2.4 | 1.4 | 1.8 | 1.7 | 1.5 | 1.4 | 2.4 | 2.0 | 2.4 | 1.6 |
| 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 | 210 | 201 | 201 | 231 | 285 | 370 | 421 | 450 | 520 | 590 | 683 | 718 |
Growth Revenue Growth% | 2.9 | -4.2 | 0.0 | 15.2 | 23.2 | 29.7 | 13.9 | 6.9 | 15.6 | 13.3 | 15.9 | 19.4 |
| 190 | 179 | 182 | 203 | 232 | 302 | 355 | 370 | 415 | 491 | 553 | 581 | |
| 20 | 22 | 19 | 29 | 53 | 68 | 67 | 81 | 105 | 98 | 131 | 137 | |
OPM OPM% | 9.4 | 10.9 | 9.5 | 12.5 | 18.5 | 18.5 | 15.8 | 17.9 | 20.2 | 16.7 | 19.1 | 19.1 |
| 4 | 6 | 19 | 14 | 9 | 6 | 9 | 11 | 11 | 14 | 13 | 11 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 2 | 3 | 3 | 3 |
Depreciation DepreciationCr | 12 | 5 | 4 | 4 | 6 | 6 | 9 | 14 | 16 | 18 | 21 | 23 |
PBT PBTCr | 11 | 23 | 32 | 38 | 55 | 67 | 65 | 75 | 98 | 92 | 120 | 122 |
| 4 | 8 | 14 | 12 | 12 | 17 | 17 | 20 | 24 | 22 | 30 | 31 | |
PAT PATCr | 7 | 15 | 18 | 25 | 43 | 50 | 49 | 56 | 74 | 69 | 90 | 92 |
Growth PAT Growth% | -25.2 | 120.8 | 23.9 | 40.2 | 68.8 | 17.1 | -3.1 | 15.1 | 32.1 | -6.1 | 29.8 | 31.2 |
NPM NPM% | 3.1 | 7.3 | 9.0 | 10.9 | 15.0 | 13.5 | 11.5 | 12.4 | 14.2 | 11.8 | 13.2 | 12.8 |
| 0.6 | 1.4 | 1.7 | 2.5 | 4.3 | 5.0 | 4.8 | 5.1 | 6.8 | 6.3 | 8.2 | 8.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 210 | 201 | 201 | 231 | 285 | 370 | 421 | 450 | 520 | 590 | 683 | 718 |
Growth Revenue Growth% | 2.9 | -4.2 | 0.0 | 15.2 | 23.2 | 29.7 | 13.9 | 6.9 | 15.6 | 13.3 | 15.9 | 19.4 |
| 190 | 179 | 182 | 203 | 232 | 302 | 355 | 370 | 415 | 491 | 553 | 581 | |
| 20 | 22 | 19 | 29 | 53 | 68 | 67 | 81 | 105 | 98 | 131 | 137 | |
OPM OPM% | 9.4 | 10.9 | 9.5 | 12.5 | 18.5 | 18.5 | 15.8 | 17.9 | 20.2 | 16.7 | 19.1 | 19.1 |
| 4 | 6 | 19 | 14 | 9 | 6 | 9 | 11 | 11 | 14 | 13 | 11 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 2 | 3 | 3 | 3 |
Depreciation DepreciationCr | 12 | 5 | 4 | 4 | 6 | 6 | 9 | 14 | 16 | 18 | 21 | 23 |
PBT PBTCr | 11 | 23 | 32 | 38 | 55 | 67 | 65 | 75 | 98 | 92 | 120 | 122 |
| 4 | 8 | 14 | 12 | 12 | 17 | 17 | 20 | 24 | 22 | 30 | 31 | |
PAT PATCr | 7 | 15 | 18 | 25 | 43 | 50 | 49 | 56 | 74 | 69 | 90 | 92 |
Growth PAT Growth% | -25.2 | 120.8 | 23.9 | 40.2 | 68.8 | 17.1 | -3.1 | 15.1 | 32.1 | -6.1 | 29.8 | 31.2 |
NPM NPM% | 3.1 | 7.3 | 9.0 | 10.9 | 15.0 | 13.5 | 11.5 | 12.4 | 14.2 | 11.8 | 13.2 | 12.8 |
| 0.6 | 1.4 | 1.7 | 2.5 | 4.3 | 5.0 | 4.8 | 5.1 | 6.8 | 6.3 | 8.2 | 8.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 22 | 22 | 22 | 20 | 20 | 20 | 21 | 22 | 22 | 22 | 22 |
Reserves ReservesCr | 136 | 145 | 153 | 151 | 184 | 235 | 313 | 397 | 419 | 470 | 550 |
| 25 | 22 | 29 | 22 | 59 | 45 | 56 | 43 | 53 | 69 | 115 | |
| 10 | 14 | 10 | 10 | 8 | 8 | 69 | 60 | 61 | 66 | 68 | |
| 193 | 203 | 213 | 204 | 272 | 327 | 471 | 525 | 556 | 628 | 755 | |
| 92 | 98 | 116 | 115 | 177 | 239 | 299 | 329 | 351 | 395 | 441 | |
| 102 | 104 | 97 | 89 | 94 | 88 | 171 | 196 | 206 | 233 | 313 | |
| 193 | 203 | 213 | 204 | 272 | 327 | 471 | 525 | 556 | 628 | 755 |
| 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 | 22 | 22 | 22 | 20 | 20 | 20 | 21 | 22 | 22 | 22 | 22 |
Reserves ReservesCr | 136 | 145 | 153 | 151 | 184 | 235 | 313 | 397 | 419 | 470 | 550 |
| 25 | 22 | 29 | 22 | 59 | 45 | 56 | 43 | 53 | 69 | 115 | |
| 10 | 14 | 10 | 10 | 8 | 8 | 69 | 60 | 61 | 66 | 68 | |
| 193 | 203 | 213 | 204 | 272 | 327 | 471 | 525 | 556 | 628 | 755 | |
| 92 | 98 | 116 | 115 | 177 | 239 | 299 | 329 | 351 | 395 | 441 | |
| 102 | 104 | 97 | 89 | 94 | 88 | 171 | 196 | 206 | 233 | 313 | |
| 193 | 203 | 213 | 204 | 272 | 327 | 471 | 525 | 556 | 628 | 755 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 17 | 24 | 20 | 31 | 36 | 34 | 51 | 70 | 37 | 58 | |
| 1 | -1 | 3 | -4 | -40 | -8 | -54 | -63 | 16 | -40 | -11 | |
| -18 | -12 | -11 | -32 | 14 | -7 | 33 | -5 | -63 | -21 | -24 | |
Net Cash Flow Net Cash FlowCr | -1 | 4 | 16 | -17 | 5 | 20 | 13 | -17 | 23 | -23 | 22 |
Free Cash Flow Free Cash FlowCr | 16 | 14 | 19 | 15 | 21 | 32 | 22 | 26 | 55 | -4 | -25 |
CFO To PAT CFO To PAT% | 233.0 | 115.3 | 134.3 | 77.5 | 72.5 | 71.0 | 70.3 | 90.5 | 94.7 | 54.0 | 64.0 |
CFO To EBITDA CFO To EBITDA% | 78.1 | 76.9 | 127.5 | 68.0 | 58.8 | 52.1 | 51.2 | 62.6 | 66.6 | 38.0 | 44.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 17 | 24 | 20 | 31 | 36 | 34 | 51 | 70 | 37 | 58 | |
| 1 | -1 | 3 | -4 | -40 | -8 | -54 | -63 | 16 | -40 | -11 | |
| -18 | -12 | -11 | -32 | 14 | -7 | 33 | -5 | -63 | -21 | -24 | |
Net Cash Flow Net Cash FlowCr | -1 | 4 | 16 | -17 | 5 | 20 | 13 | -17 | 23 | -23 | 22 |
Free Cash Flow Free Cash FlowCr | 16 | 14 | 19 | 15 | 21 | 32 | 22 | 26 | 55 | -4 | -25 |
CFO To PAT CFO To PAT% | 233.0 | 115.3 | 134.3 | 77.5 | 72.5 | 71.0 | 70.3 | 90.5 | 94.7 | 54.0 | 64.0 |
CFO To EBITDA CFO To EBITDA% | 78.1 | 76.9 | 127.5 | 68.0 | 58.8 | 52.1 | 51.2 | 62.6 | 66.6 | 38.0 | 44.1 |
| 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 | 183 | 367 | 426 | 483 | 341 | 1,786 | 1,623 | 1,633 | 2,032 | 2,586 | 1,974 | 2,944 |
Price To Earnings Price To Earnings | 31.3 | 25.6 | 24.0 | 19.4 | 8.1 | 36.3 | 34.4 | 29.6 | 27.4 | 38.0 | 22.3 | 32.0 |
Price To Sales Price To Sales | 0.9 | 1.8 | 2.1 | 2.1 | 1.2 | 4.8 | 3.9 | 3.6 | 3.9 | 4.4 | 2.9 | 4.1 |
Price To Book Price To Book | 1.2 | 2.2 | 2.5 | 2.9 | 1.7 | 7.1 | 5.0 | 4.0 | 4.7 | 5.3 | 3.5 | 5.2 |
EV To EBITDA EV To EBITDA | 9.1 | 16.4 | 20.8 | 16.1 | 6.2 | 25.2 | 24.3 | 20.1 | 19.3 | 26.2 | 15.0 | 21.4 |
GPM GPM% | 45.7 | 42.8 | 40.2 | 44.7 | 44.7 | 39.5 | 47.5 | 48.8 | 49.3 | 48.3 | 50.7 | 50.7 |
OPM OPM% | 9.4 | 10.9 | 9.5 | 12.5 | 18.5 | 18.5 | 15.8 | 17.9 | 20.2 | 16.7 | 19.1 | 19.1 |
NPM NPM% | 3.1 | 7.3 | 9.0 | 10.9 | 15.0 | 13.5 | 11.5 | 12.4 | 14.2 | 11.8 | 13.2 | 12.8 |
ROCE ROCE% | 7.4 | 13.8 | 18.9 | 22.5 | 24.8 | 26.5 | 16.6 | 16.5 | 20.2 | 17.1 | 19.6 | 19.6 |
ROE ROE% | 4.2 | 8.7 | 10.4 | 14.7 | 20.9 | 19.6 | 14.5 | 13.3 | 16.7 | 14.1 | 15.7 | 15.7 |
ROA ROA% | 3.4 | 7.2 | 8.5 | 12.4 | 15.7 | 15.3 | 10.3 | 10.6 | 13.3 | 11.0 | 11.9 | 11.9 |
| 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 | 183 | 367 | 426 | 483 | 341 | 1,786 | 1,623 | 1,633 | 2,032 | 2,586 | 1,974 | 2,944 |
Price To Earnings Price To Earnings | 31.3 | 25.6 | 24.0 | 19.4 | 8.1 | 36.3 | 34.4 | 29.6 | 27.4 | 38.0 | 22.3 | 32.0 |
Price To Sales Price To Sales | 0.9 | 1.8 | 2.1 | 2.1 | 1.2 | 4.8 | 3.9 | 3.6 | 3.9 | 4.4 | 2.9 | 4.1 |
Price To Book Price To Book | 1.2 | 2.2 | 2.5 | 2.9 | 1.7 | 7.1 | 5.0 | 4.0 | 4.7 | 5.3 | 3.5 | 5.2 |
EV To EBITDA EV To EBITDA | 9.1 | 16.4 | 20.8 | 16.1 | 6.2 | 25.2 | 24.3 | 20.1 | 19.3 | 26.2 | 15.0 | 21.4 |
GPM GPM% | 45.7 | 42.8 | 40.2 | 44.7 | 44.7 | 39.5 | 47.5 | 48.8 | 49.3 | 48.3 | 50.7 | 50.7 |
OPM OPM% | 9.4 | 10.9 | 9.5 | 12.5 | 18.5 | 18.5 | 15.8 | 17.9 | 20.2 | 16.7 | 19.1 | 19.1 |
NPM NPM% | 3.1 | 7.3 | 9.0 | 10.9 | 15.0 | 13.5 | 11.5 | 12.4 | 14.2 | 11.8 | 13.2 | 12.8 |
ROCE ROCE% | 7.4 | 13.8 | 18.9 | 22.5 | 24.8 | 26.5 | 16.6 | 16.5 | 20.2 | 17.1 | 19.6 | 19.6 |
ROE ROE% | 4.2 | 8.7 | 10.4 | 14.7 | 20.9 | 19.6 | 14.5 | 13.3 | 16.7 | 14.1 | 15.7 | 15.7 |
ROA ROA% | 3.4 | 7.2 | 8.5 | 12.4 | 15.7 | 15.3 | 10.3 | 10.6 | 13.3 | 11.0 | 11.9 | 11.9 |
Documents — ADF Foods Ltd
Concall Transcript Summaries — ADF Foods Ltd