| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 232 | 488 | 776 | 708 | 326 | 542 | 823 | 594 | 245 | 408 | 405 | 433 | |
Growth YoY Revenue Growth YoY% | 4.2 | -11.6 | 17.7 | 12.6 | 40.4 | 11.1 | 6.0 | -16.1 | -24.8 | -24.7 | -50.8 | -27.0 |
| 205 | 444 | 716 | 648 | 290 | 489 | 770 | 557 | 217 | 388 | 373 | 403 | |
| 27 | 44 | 60 | 60 | 35 | 53 | 54 | 36 | 28 | 21 | 32 | 30 | |
OPM OPM% | 11.6 | 9.1 | 7.8 | 8.5 | 10.8 | 9.8 | 6.5 | 6.1 | 11.4 | 5.0 | 8.0 | 6.9 |
| 2 | 1 | 2 | 2 | 2 | 2 | 5 | 2 | 5 | 5 | 6 | 3 | |
Interest Expense Interest ExpenseCr | 4 | 5 | 8 | 8 | 6 | 7 | 9 | 8 | 7 | 7 | 5 | 5 |
Depreciation DepreciationCr | 7 | 7 | 10 | 10 | 10 | 15 | 12 | 13 | 13 | 13 | 13 | 14 |
PBT PBTCr | 18 | 33 | 44 | 44 | 20 | 34 | 37 | 17 | 14 | 5 | 20 | 14 |
| 2 | 6 | 6 | 5 | 2 | 6 | 6 | 4 | 2 | 2 | 5 | 3 | |
| 16 | 28 | 38 | 39 | 18 | 28 | 31 | 13 | 12 | 3 | 16 | 10 | |
Growth YoY PAT Growth YoY% | 4.8 | 9.6 | 34.3 | 41.5 | 15.2 | 0.3 | -19.6 | -66.6 | -35.0 | -89.9 | -48.4 | -20.6 |
NPM NPM% | 6.9 | 5.7 | 4.9 | 5.5 | 5.7 | 5.1 | 3.7 | 2.2 | 4.9 | 0.7 | 3.9 | 2.4 |
| 10.7 | 18.5 | 25.4 | 26.1 | 12.3 | 18.5 | 20.4 | 8.7 | 8.0 | 1.9 | 10.5 | 6.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 232 | 488 | 776 | 708 | 326 | 542 | 823 | 594 | 245 | 408 | 405 | 433 | |
Growth YoY Revenue Growth YoY% | 4.2 | -11.6 | 17.7 | 12.6 | 40.4 | 11.1 | 6.0 | -16.1 | -24.8 | -24.7 | -50.8 | -27.0 |
| 205 | 444 | 716 | 648 | 290 | 489 | 770 | 557 | 217 | 388 | 373 | 403 | |
| 27 | 44 | 60 | 60 | 35 | 53 | 54 | 36 | 28 | 21 | 32 | 30 | |
OPM OPM% | 11.6 | 9.1 | 7.8 | 8.5 | 10.8 | 9.8 | 6.5 | 6.1 | 11.4 | 5.0 | 8.0 | 6.9 |
| 2 | 1 | 2 | 2 | 2 | 2 | 5 | 2 | 5 | 5 | 6 | 3 | |
Interest Expense Interest ExpenseCr | 4 | 5 | 8 | 8 | 6 | 7 | 9 | 8 | 7 | 7 | 5 | 5 |
Depreciation DepreciationCr | 7 | 7 | 10 | 10 | 10 | 15 | 12 | 13 | 13 | 13 | 13 | 14 |
PBT PBTCr | 18 | 33 | 44 | 44 | 20 | 34 | 37 | 17 | 14 | 5 | 20 | 14 |
| 2 | 6 | 6 | 5 | 2 | 6 | 6 | 4 | 2 | 2 | 5 | 3 | |
| 16 | 28 | 38 | 39 | 18 | 28 | 31 | 13 | 12 | 3 | 16 | 10 | |
Growth YoY PAT Growth YoY% | 4.8 | 9.6 | 34.3 | 41.5 | 15.2 | 0.3 | -19.6 | -66.6 | -35.0 | -89.9 | -48.4 | -20.6 |
NPM NPM% | 6.9 | 5.7 | 4.9 | 5.5 | 5.7 | 5.1 | 3.7 | 2.2 | 4.9 | 0.7 | 3.9 | 2.4 |
| 10.7 | 18.5 | 25.4 | 26.1 | 12.3 | 18.5 | 20.4 | 8.7 | 8.0 | 1.9 | 10.5 | 6.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 281 | 297 | 414 | 531 | 787 | 904 | 1,598 | 2,015 | 2,125 | 2,399 | 1,652 | 1,492 |
Growth Revenue Growth% | 25.2 | 5.7 | 39.3 | 28.4 | 48.1 | 14.8 | 76.8 | 26.1 | 5.5 | 12.9 | -31.1 | -34.7 |
| 260 | 272 | 383 | 494 | 741 | 833 | 1,492 | 1,880 | 1,952 | 2,197 | 1,535 | 1,381 | |
| 21 | 25 | 31 | 37 | 46 | 71 | 106 | 136 | 173 | 202 | 117 | 111 | |
OPM OPM% | 7.4 | 8.6 | 7.4 | 7.0 | 5.9 | 7.9 | 6.6 | 6.7 | 8.1 | 8.4 | 7.1 | 7.4 |
| 1 | 1 | 1 | 1 | 3 | 2 | 4 | 9 | 5 | 11 | 18 | 19 | |
Interest Expense Interest ExpenseCr | 6 | 7 | 9 | 9 | 9 | 10 | 12 | 12 | 21 | 30 | 28 | 25 |
Depreciation DepreciationCr | 5 | 6 | 8 | 8 | 9 | 14 | 20 | 23 | 30 | 48 | 52 | 53 |
PBT PBTCr | 10 | 14 | 15 | 20 | 31 | 49 | 78 | 110 | 127 | 135 | 55 | 52 |
| 3 | 5 | 4 | 7 | 6 | 8 | 14 | 18 | 18 | 19 | 12 | 11 | |
PAT PATCr | 7 | 9 | 10 | 13 | 26 | 41 | 64 | 92 | 109 | 116 | 44 | 41 |
Growth PAT Growth% | 16.9 | 30.5 | 14.7 | 30.8 | 90.1 | 58.6 | 57.1 | 44.9 | 18.4 | 5.9 | -62.3 | -54.4 |
NPM NPM% | 2.4 | 3.0 | 2.5 | 2.5 | 3.3 | 4.5 | 4.0 | 4.6 | 5.1 | 4.8 | 2.6 | 2.7 |
| 10.5 | 10.6 | 10.1 | 13.1 | 24.9 | 39.5 | 51.1 | 63.8 | 73.0 | 77.3 | 29.1 | 27.3 |
| 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 | 281 | 297 | 414 | 531 | 787 | 904 | 1,598 | 2,015 | 2,125 | 2,399 | 1,652 | 1,492 |
Growth Revenue Growth% | 25.2 | 5.7 | 39.3 | 28.4 | 48.1 | 14.8 | 76.8 | 26.1 | 5.5 | 12.9 | -31.1 | -34.7 |
| 260 | 272 | 383 | 494 | 741 | 833 | 1,492 | 1,880 | 1,952 | 2,197 | 1,535 | 1,381 | |
| 21 | 25 | 31 | 37 | 46 | 71 | 106 | 136 | 173 | 202 | 117 | 111 | |
OPM OPM% | 7.4 | 8.6 | 7.4 | 7.0 | 5.9 | 7.9 | 6.6 | 6.7 | 8.1 | 8.4 | 7.1 | 7.4 |
| 1 | 1 | 1 | 1 | 3 | 2 | 4 | 9 | 5 | 11 | 18 | 19 | |
Interest Expense Interest ExpenseCr | 6 | 7 | 9 | 9 | 9 | 10 | 12 | 12 | 21 | 30 | 28 | 25 |
Depreciation DepreciationCr | 5 | 6 | 8 | 8 | 9 | 14 | 20 | 23 | 30 | 48 | 52 | 53 |
PBT PBTCr | 10 | 14 | 15 | 20 | 31 | 49 | 78 | 110 | 127 | 135 | 55 | 52 |
| 3 | 5 | 4 | 7 | 6 | 8 | 14 | 18 | 18 | 19 | 12 | 11 | |
PAT PATCr | 7 | 9 | 10 | 13 | 26 | 41 | 64 | 92 | 109 | 116 | 44 | 41 |
Growth PAT Growth% | 16.9 | 30.5 | 14.7 | 30.8 | 90.1 | 58.6 | 57.1 | 44.9 | 18.4 | 5.9 | -62.3 | -54.4 |
NPM NPM% | 2.4 | 3.0 | 2.5 | 2.5 | 3.3 | 4.5 | 4.0 | 4.6 | 5.1 | 4.8 | 2.6 | 2.7 |
| 10.5 | 10.6 | 10.1 | 13.1 | 24.9 | 39.5 | 51.1 | 63.8 | 73.0 | 77.3 | 29.1 | 27.3 |
| 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 | 8 | 10 | 10 | 10 | 10 | 10 | 13 | 15 | 15 | 15 | 15 |
Reserves ReservesCr | 61 | 96 | 108 | 123 | 147 | 186 | 277 | 389 | 496 | 612 | 674 |
| 65 | 79 | 99 | 84 | 136 | 139 | 193 | 258 | 427 | 526 | 383 | |
| 9 | 11 | 17 | 10 | 7 | 60 | 55 | 87 | 182 | 190 | 130 | |
| 147 | 201 | 238 | 227 | 300 | 395 | 543 | 750 | 1,120 | 1,344 | 1,202 | |
| 107 | 148 | 175 | 169 | 194 | 232 | 314 | 397 | 527 | 613 | 441 | |
| 40 | 53 | 63 | 58 | 106 | 164 | 229 | 353 | 593 | 731 | 761 | |
| 147 | 201 | 238 | 227 | 300 | 395 | 543 | 750 | 1,120 | 1,344 | 1,202 |
| 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 | 8 | 10 | 10 | 10 | 10 | 10 | 13 | 15 | 15 | 15 | 15 |
Reserves ReservesCr | 61 | 96 | 108 | 123 | 147 | 186 | 277 | 389 | 496 | 612 | 674 |
| 65 | 79 | 99 | 84 | 136 | 139 | 193 | 258 | 427 | 526 | 383 | |
| 9 | 11 | 17 | 10 | 7 | 60 | 55 | 87 | 182 | 190 | 130 | |
| 147 | 201 | 238 | 227 | 300 | 395 | 543 | 750 | 1,120 | 1,344 | 1,202 | |
| 107 | 148 | 175 | 169 | 194 | 232 | 314 | 397 | 527 | 613 | 441 | |
| 40 | 53 | 63 | 58 | 106 | 164 | 229 | 353 | 593 | 731 | 761 | |
| 147 | 201 | 238 | 227 | 300 | 395 | 543 | 750 | 1,120 | 1,344 | 1,202 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | -12 | 8 | 30 | 49 | 49 | 65 | 157 | 112 | 100 | 235 | |
| -9 | -21 | -20 | -4 | -54 | -44 | -70 | -158 | -276 | -157 | -89 | |
| -1 | 27 | 10 | -27 | 7 | 21 | 19 | -15 | 178 | 40 | -128 | |
Net Cash Flow Net Cash FlowCr | 3 | -6 | -1 | -1 | 2 | 27 | 14 | -17 | 13 | -18 | 18 |
Free Cash Flow Free Cash FlowCr | 13 | -12 | 10 | 30 | 50 | 50 | 66 | 158 | 112 | 100 | 286 |
CFO To PAT CFO To PAT% | 185.0 | -129.8 | 78.8 | 222.6 | 193.6 | 122.1 | 101.6 | 169.8 | 102.8 | 86.3 | 539.2 |
CFO To EBITDA CFO To EBITDA% | 60.8 | -45.7 | 26.5 | 80.7 | 107.2 | 69.4 | 61.2 | 115.6 | 65.0 | 49.4 | 200.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | -12 | 8 | 30 | 49 | 49 | 65 | 157 | 112 | 100 | 235 | |
| -9 | -21 | -20 | -4 | -54 | -44 | -70 | -158 | -276 | -157 | -89 | |
| -1 | 27 | 10 | -27 | 7 | 21 | 19 | -15 | 178 | 40 | -128 | |
Net Cash Flow Net Cash FlowCr | 3 | -6 | -1 | -1 | 2 | 27 | 14 | -17 | 13 | -18 | 18 |
Free Cash Flow Free Cash FlowCr | 13 | -12 | 10 | 30 | 50 | 50 | 66 | 158 | 112 | 100 | 286 |
CFO To PAT CFO To PAT% | 185.0 | -129.8 | 78.8 | 222.6 | 193.6 | 122.1 | 101.6 | 169.8 | 102.8 | 86.3 | 539.2 |
CFO To EBITDA CFO To EBITDA% | 60.8 | -45.7 | 26.5 | 80.7 | 107.2 | 69.4 | 61.2 | 115.6 | 65.0 | 49.4 | 200.3 |
| 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 | 70 | 615 | 347 | 169 | 46 | 162 | 890 | 851 | 1,197 | 1,456 | 543 | 604 |
Price To Earnings Price To Earnings | 15.3 | 68.7 | 33.8 | 12.6 | 1.8 | 4.0 | 14.0 | 9.2 | 11.0 | 12.6 | 12.5 | 14.8 |
Price To Sales Price To Sales | 0.3 | 2.1 | 0.8 | 0.3 | 0.1 | 0.2 | 0.6 | 0.4 | 0.6 | 0.6 | 0.3 | 0.4 |
Price To Book Price To Book | 1.5 | 5.8 | 2.9 | 1.3 | 0.3 | 0.8 | 3.1 | 2.1 | 2.3 | 2.3 | 0.8 | 0.9 |
EV To EBITDA EV To EBITDA | 5.7 | 26.5 | 14.0 | 6.3 | 2.7 | 3.9 | 9.6 | 7.2 | 8.7 | 9.1 | 6.9 | 8.0 |
GPM GPM% | 10.8 | 11.7 | 9.7 | 8.8 | 7.9 | 9.9 | 8.7 | 8.1 | 10.0 | 10.2 | 10.1 | 10.1 |
OPM OPM% | 7.4 | 8.6 | 7.4 | 7.0 | 5.9 | 7.9 | 6.6 | 6.7 | 8.1 | 8.4 | 7.1 | 7.4 |
NPM NPM% | 2.4 | 3.0 | 2.5 | 2.5 | 3.3 | 4.5 | 4.0 | 4.6 | 5.1 | 4.8 | 2.6 | 2.7 |
ROCE ROCE% | 12.5 | 12.1 | 11.5 | 14.7 | 16.4 | 16.9 | 19.5 | 21.7 | 17.0 | 15.5 | 8.0 | 8.0 |
ROE ROE% | 9.9 | 8.4 | 8.7 | 10.1 | 16.2 | 20.7 | 22.0 | 22.9 | 21.4 | 18.4 | 6.3 | 6.3 |
ROA ROA% | 4.7 | 4.5 | 4.3 | 5.9 | 8.5 | 10.3 | 11.7 | 12.3 | 9.8 | 8.6 | 3.6 | 3.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 70 | 615 | 347 | 169 | 46 | 162 | 890 | 851 | 1,197 | 1,456 | 543 | 604 |
Price To Earnings Price To Earnings | 15.3 | 68.7 | 33.8 | 12.6 | 1.8 | 4.0 | 14.0 | 9.2 | 11.0 | 12.6 | 12.5 | 14.8 |
Price To Sales Price To Sales | 0.3 | 2.1 | 0.8 | 0.3 | 0.1 | 0.2 | 0.6 | 0.4 | 0.6 | 0.6 | 0.3 | 0.4 |
Price To Book Price To Book | 1.5 | 5.8 | 2.9 | 1.3 | 0.3 | 0.8 | 3.1 | 2.1 | 2.3 | 2.3 | 0.8 | 0.9 |
EV To EBITDA EV To EBITDA | 5.7 | 26.5 | 14.0 | 6.3 | 2.7 | 3.9 | 9.6 | 7.2 | 8.7 | 9.1 | 6.9 | 8.0 |
GPM GPM% | 10.8 | 11.7 | 9.7 | 8.8 | 7.9 | 9.9 | 8.7 | 8.1 | 10.0 | 10.2 | 10.1 | 10.1 |
OPM OPM% | 7.4 | 8.6 | 7.4 | 7.0 | 5.9 | 7.9 | 6.6 | 6.7 | 8.1 | 8.4 | 7.1 | 7.4 |
NPM NPM% | 2.4 | 3.0 | 2.5 | 2.5 | 3.3 | 4.5 | 4.0 | 4.6 | 5.1 | 4.8 | 2.6 | 2.7 |
ROCE ROCE% | 12.5 | 12.1 | 11.5 | 14.7 | 16.4 | 16.9 | 19.5 | 21.7 | 17.0 | 15.5 | 8.0 | 8.0 |
ROE ROE% | 9.9 | 8.4 | 8.7 | 10.1 | 16.2 | 20.7 | 22.0 | 22.9 | 21.4 | 18.4 | 6.3 | 6.3 |
ROA ROA% | 4.7 | 4.5 | 4.3 | 5.9 | 8.5 | 10.3 | 11.7 | 12.3 | 9.8 | 8.6 | 3.6 | 3.6 |
Documents — Agarwal Industrial Corporation Ltd
Concall Transcript Summaries — Agarwal Industrial Corporation Ltd