| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 7,424 | 8,129 | 8,894 | 8,392 | 7,552 | 9,411 | 9,981 | 10,289 | 9,174 | 10,277 | 10,916 | 9,500 | |
Growth YoY Revenue Growth YoY% | 3.9 | 2.8 | 11.7 | -3.7 | 1.7 | 15.8 | 12.2 | 22.6 | 21.5 | 9.2 | 9.4 | -7.7 |
| 6,122 | 6,397 | 7,195 | 7,112 | 6,441 | 7,700 | 8,113 | 8,328 | 7,414 | 8,924 | 9,451 | 7,911 | |
| 1,302 | 1,732 | 1,699 | 1,280 | 1,111 | 1,712 | 1,868 | 1,961 | 1,761 | 1,353 | 1,465 | 1,589 | |
OPM OPM% | 17.5 | 21.3 | 19.1 | 15.3 | 14.7 | 18.2 | 18.7 | 19.1 | 19.2 | 13.2 | 13.4 | 16.7 |
| 480 | 204 | 448 | 358 | 220 | 1,355 | 713 | 300 | 39 | 77 | 136 | 150 | |
Interest Expense Interest ExpenseCr | 61 | 70 | 93 | 68 | 67 | 67 | 14 | 67 | 77 | 59 | 21 | 57 |
Depreciation DepreciationCr | 381 | 416 | 459 | 476 | 520 | 607 | 694 | 767 | 885 | 911 | 1,053 | 834 |
PBT PBTCr | 1,340 | 1,450 | 1,595 | 1,094 | 744 | 2,393 | 1,872 | 1,427 | 838 | 460 | 527 | 848 |
| 352 | 359 | 74 | 311 | 248 | -270 | 521 | 386 | -1,465 | 58 | -1,330 | 188 | |
| 987 | 1,091 | 1,521 | 783 | 496 | 2,663 | 1,351 | 1,041 | 2,302 | 403 | 1,857 | 660 | |
Growth YoY PAT Growth YoY% | 1,824.4 | 123.6 | 99.3 | -31.0 | -49.7 | 144.2 | -11.2 | 32.9 | 363.7 | -84.9 | 37.4 | -36.6 |
NPM NPM% | 13.3 | 13.4 | 17.1 | 9.3 | 6.6 | 28.3 | 13.5 | 10.1 | 25.1 | 3.9 | 17.0 | 7.0 |
| 4.0 | 4.1 | 5.3 | 2.6 | 1.9 | 8.6 | 4.2 | 3.5 | 7.2 | 1.0 | 7.4 | 2.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 7,424 | 8,129 | 8,894 | 8,392 | 7,552 | 9,411 | 9,981 | 10,289 | 9,174 | 10,277 | 10,916 | 9,500 | |
Growth YoY Revenue Growth YoY% | 3.9 | 2.8 | 11.7 | -3.7 | 1.7 | 15.8 | 12.2 | 22.6 | 21.5 | 9.2 | 9.4 | -7.7 |
| 6,122 | 6,397 | 7,195 | 7,112 | 6,441 | 7,700 | 8,113 | 8,328 | 7,414 | 8,924 | 9,451 | 7,911 | |
| 1,302 | 1,732 | 1,699 | 1,280 | 1,111 | 1,712 | 1,868 | 1,961 | 1,761 | 1,353 | 1,465 | 1,589 | |
OPM OPM% | 17.5 | 21.3 | 19.1 | 15.3 | 14.7 | 18.2 | 18.7 | 19.1 | 19.2 | 13.2 | 13.4 | 16.7 |
| 480 | 204 | 448 | 358 | 220 | 1,355 | 713 | 300 | 39 | 77 | 136 | 150 | |
Interest Expense Interest ExpenseCr | 61 | 70 | 93 | 68 | 67 | 67 | 14 | 67 | 77 | 59 | 21 | 57 |
Depreciation DepreciationCr | 381 | 416 | 459 | 476 | 520 | 607 | 694 | 767 | 885 | 911 | 1,053 | 834 |
PBT PBTCr | 1,340 | 1,450 | 1,595 | 1,094 | 744 | 2,393 | 1,872 | 1,427 | 838 | 460 | 527 | 848 |
| 352 | 359 | 74 | 311 | 248 | -270 | 521 | 386 | -1,465 | 58 | -1,330 | 188 | |
| 987 | 1,091 | 1,521 | 783 | 496 | 2,663 | 1,351 | 1,041 | 2,302 | 403 | 1,857 | 660 | |
Growth YoY PAT Growth YoY% | 1,824.4 | 123.6 | 99.3 | -31.0 | -49.7 | 144.2 | -11.2 | 32.9 | 363.7 | -84.9 | 37.4 | -36.6 |
NPM NPM% | 13.3 | 13.4 | 17.1 | 9.3 | 6.6 | 28.3 | 13.5 | 10.1 | 25.1 | 3.9 | 17.0 | 7.0 |
| 4.0 | 4.1 | 5.3 | 2.6 | 1.9 | 8.6 | 4.2 | 3.5 | 7.2 | 1.0 | 7.4 | 2.3 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 9,481 | 20,094 | 23,609 | 26,041 | 27,104 | 24,516 | 28,965 | 38,937 | 33,160 | 35,336 | 40,656 | 39,867 |
Growth Revenue Growth% | -5.2 | 111.9 | 17.5 | 10.3 | 4.1 | -9.6 | 18.1 | -14.8 | 6.6 | 15.1 | -1.9 | |
| 7,939 | 16,913 | 19,751 | 22,030 | 22,507 | 19,511 | 22,755 | 33,815 | 26,760 | 29,366 | 34,117 | 33,699 | |
| 1,542 | 3,181 | 3,858 | 4,011 | 4,597 | 5,006 | 6,210 | 5,122 | 6,400 | 5,971 | 6,539 | 6,168 | |
OPM OPM% | 16.3 | 15.8 | 16.3 | 15.4 | 17.0 | 20.4 | 21.4 | 13.2 | 19.3 | 16.9 | 16.1 | 15.5 |
| 353 | 441 | 335 | 232 | 601 | 288 | 252 | 447 | 1,401 | 2,646 | 554 | 402 | |
Interest Expense Interest ExpenseCr | 92 | 153 | 206 | 171 | 170 | 140 | 146 | 195 | 276 | 216 | 224 | 214 |
Depreciation DepreciationCr | 630 | 1,461 | 1,219 | 1,154 | 1,153 | 1,162 | 1,152 | 1,645 | 1,628 | 2,297 | 3,570 | 3,683 |
PBT PBTCr | 1,173 | 2,008 | 2,768 | 2,919 | 3,875 | 3,992 | 5,164 | 3,729 | 5,896 | 6,104 | 3,299 | 2,673 |
| 365 | 574 | 823 | -54 | 1,092 | 885 | 1,453 | 705 | 1,161 | 810 | -2,338 | -2,549 | |
PAT PATCr | 808 | 1,434 | 1,945 | 2,973 | 2,783 | 3,107 | 3,711 | 3,024 | 4,735 | 5,294 | 5,637 | 5,222 |
Growth PAT Growth% | -45.6 | 77.5 | 35.6 | 52.9 | -6.4 | 11.6 | 19.4 | 56.5 | 11.8 | 6.5 | -7.4 | |
NPM NPM% | 8.5 | 7.1 | 8.2 | 11.4 | 10.3 | 12.7 | 12.8 | 7.8 | 14.3 | 15.0 | 13.9 | 13.1 |
| 5.2 | 5.6 | 7.6 | 11.0 | 10.6 | 11.9 | 14.0 | 13.0 | 18.0 | 17.6 | 19.1 | 17.9 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 9,481 | 20,094 | 23,609 | 26,041 | 27,104 | 24,516 | 28,965 | 38,937 | 33,160 | 35,336 | 40,656 | 39,867 |
Growth Revenue Growth% | -5.2 | 111.9 | 17.5 | 10.3 | 4.1 | -9.6 | 18.1 | -14.8 | 6.6 | 15.1 | -1.9 | |
| 7,939 | 16,913 | 19,751 | 22,030 | 22,507 | 19,511 | 22,755 | 33,815 | 26,760 | 29,366 | 34,117 | 33,699 | |
| 1,542 | 3,181 | 3,858 | 4,011 | 4,597 | 5,006 | 6,210 | 5,122 | 6,400 | 5,971 | 6,539 | 6,168 | |
OPM OPM% | 16.3 | 15.8 | 16.3 | 15.4 | 17.0 | 20.4 | 21.4 | 13.2 | 19.3 | 16.9 | 16.1 | 15.5 |
| 353 | 441 | 335 | 232 | 601 | 288 | 252 | 447 | 1,401 | 2,646 | 554 | 402 | |
Interest Expense Interest ExpenseCr | 92 | 153 | 206 | 171 | 170 | 140 | 146 | 195 | 276 | 216 | 224 | 214 |
Depreciation DepreciationCr | 630 | 1,461 | 1,219 | 1,154 | 1,153 | 1,162 | 1,152 | 1,645 | 1,628 | 2,297 | 3,570 | 3,683 |
PBT PBTCr | 1,173 | 2,008 | 2,768 | 2,919 | 3,875 | 3,992 | 5,164 | 3,729 | 5,896 | 6,104 | 3,299 | 2,673 |
| 365 | 574 | 823 | -54 | 1,092 | 885 | 1,453 | 705 | 1,161 | 810 | -2,338 | -2,549 | |
PAT PATCr | 808 | 1,434 | 1,945 | 2,973 | 2,783 | 3,107 | 3,711 | 3,024 | 4,735 | 5,294 | 5,637 | 5,222 |
Growth PAT Growth% | -45.6 | 77.5 | 35.6 | 52.9 | -6.4 | 11.6 | 19.4 | 56.5 | 11.8 | 6.5 | -7.4 | |
NPM NPM% | 8.5 | 7.1 | 8.2 | 11.4 | 10.3 | 12.7 | 12.8 | 7.8 | 14.3 | 15.0 | 13.9 | 13.1 |
| 5.2 | 5.6 | 7.6 | 11.0 | 10.6 | 11.9 | 14.0 | 13.0 | 18.0 | 17.6 | 19.1 | 17.9 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 310 | 397 | 397 | 397 | 397 | 397 | 397 | 397 | 440 | 493 | 494 |
Reserves ReservesCr | 9,961 | 19,424 | 20,275 | 21,973 | 23,681 | 22,360 | 24,957 | 26,301 | 38,232 | 53,086 | 58,850 |
| 3,230 | 7,408 | 8,877 | 8,394 | 9,070 | 9,260 | 11,225 | 11,514 | 12,129 | 13,845 | 13,096 | |
| 631 | 1,225 | 1,355 | 1,345 | 1,297 | 1,362 | 1,481 | 1,451 | 2,132 | 3,314 | 4,664 | |
| 14,133 | 32,824 | 35,513 | 37,341 | 40,182 | 39,721 | 45,205 | 51,721 | 65,104 | 81,106 | 89,607 | |
| 6,521 | 8,288 | 11,095 | 12,407 | 14,284 | 12,805 | 17,018 | 19,249 | 23,966 | 19,436 | 13,716 | |
| 7,612 | 24,536 | 24,418 | 24,934 | 25,899 | 26,916 | 28,186 | 32,472 | 41,137 | 61,670 | 75,891 | |
| 14,133 | 32,824 | 35,513 | 37,341 | 40,182 | 39,721 | 45,205 | 51,721 | 65,104 | 81,106 | 89,607 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 310 | 397 | 397 | 397 | 397 | 397 | 397 | 397 | 440 | 493 | 494 |
Reserves ReservesCr | 9,961 | 19,424 | 20,275 | 21,973 | 23,681 | 22,360 | 24,957 | 26,301 | 38,232 | 53,086 | 58,850 |
| 3,230 | 7,408 | 8,877 | 8,394 | 9,070 | 9,260 | 11,225 | 11,514 | 12,129 | 13,845 | 13,096 | |
| 631 | 1,225 | 1,355 | 1,345 | 1,297 | 1,362 | 1,481 | 1,451 | 2,132 | 3,314 | 4,664 | |
| 14,133 | 32,824 | 35,513 | 37,341 | 40,182 | 39,721 | 45,205 | 51,721 | 65,104 | 81,106 | 89,607 | |
| 6,521 | 8,288 | 11,095 | 12,407 | 14,284 | 12,805 | 17,018 | 19,249 | 23,966 | 19,436 | 13,716 | |
| 7,612 | 24,536 | 24,418 | 24,934 | 25,899 | 26,916 | 28,186 | 32,472 | 41,137 | 61,670 | 75,891 | |
| 14,133 | 32,824 | 35,513 | 37,341 | 40,182 | 39,721 | 45,205 | 51,721 | 65,104 | 81,106 | 89,607 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,557 | 2,810 | 3,416 | 1,703 | 4,739 | 4,832 | 5,309 | 735 | 5,646 | 2,237 | 5,362 | |
| -83 | -4,165 | -762 | -766 | -1,193 | -1,317 | -2,007 | -14,481 | -8,950 | -7,531 | -7,935 | |
| -900 | -958 | -1,015 | -719 | -629 | -3,956 | -516 | 2,931 | 5,689 | 5,592 | -1,629 | |
Net Cash Flow Net Cash FlowCr | 574 | -2,312 | 1,640 | 218 | 2,916 | -441 | 2,786 | -10,815 | 2,384 | 298 | -4,203 |
Free Cash Flow Free Cash FlowCr | 937 | 1,925 | 2,332 | 612 | 3,132 | 3,107 | 3,013 | -3,331 | 1,685 | -6,293 | -594 |
CFO To PAT CFO To PAT% | 192.7 | 196.0 | 175.7 | 57.3 | 170.3 | 155.5 | 143.1 | 24.3 | 119.3 | 42.3 | 95.1 |
CFO To EBITDA CFO To EBITDA% | 100.9 | 88.3 | 88.6 | 42.5 | 103.1 | 96.5 | 85.5 | 14.3 | 88.2 | 37.5 | 82.0 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,557 | 2,810 | 3,416 | 1,703 | 4,739 | 4,832 | 5,309 | 735 | 5,646 | 2,237 | 5,362 | |
| -83 | -4,165 | -762 | -766 | -1,193 | -1,317 | -2,007 | -14,481 | -8,950 | -7,531 | -7,935 | |
| -900 | -958 | -1,015 | -719 | -629 | -3,956 | -516 | 2,931 | 5,689 | 5,592 | -1,629 | |
Net Cash Flow Net Cash FlowCr | 574 | -2,312 | 1,640 | 218 | 2,916 | -441 | 2,786 | -10,815 | 2,384 | 298 | -4,203 |
Free Cash Flow Free Cash FlowCr | 937 | 1,925 | 2,332 | 612 | 3,132 | 3,107 | 3,013 | -3,331 | 1,685 | -6,293 | -594 |
CFO To PAT CFO To PAT% | 192.7 | 196.0 | 175.7 | 57.3 | 170.3 | 155.5 | 143.1 | 24.3 | 119.3 | 42.3 | 95.1 |
CFO To EBITDA CFO To EBITDA% | 100.9 | 88.3 | 88.6 | 42.5 | 103.1 | 96.5 | 85.5 | 14.3 | 88.2 | 37.5 | 82.0 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 31,550 | 40,944 | 53,851 | 44,558 | 38,978 | 49,413 | 74,968 | 72,565 | 1,34,564 | 1,32,504 | 99,095 | 1,01,256 |
Price To Earnings Price To Earnings | 43.8 | 37.0 | 35.5 | 20.5 | 18.6 | 20.9 | 27.0 | 35.1 | 37.7 | 30.8 | 21.0 | 22.8 |
Price To Sales Price To Sales | 3.3 | 2.0 | 2.3 | 1.7 | 1.4 | 2.0 | 2.3 | 1.6 | 3.6 | 3.8 | 2.4 | 2.5 |
Price To Book Price To Book | 3.1 | 2.1 | 2.6 | 2.0 | 1.6 | 2.2 | 3.0 | 2.7 | 3.5 | 2.5 | 1.7 | 1.7 |
EV To EBITDA EV To EBITDA | 18.6 | 11.4 | 12.3 | 9.5 | 6.5 | 8.2 | 10.3 | 13.7 | 19.5 | 21.3 | 15.1 | 16.7 |
GPM GPM% | 91.2 | 88.4 | 88.2 | 87.6 | 86.4 | 87.3 | 89.8 | 86.9 | 83.3 | 81.5 | 83.4 | 35.2 |
OPM OPM% | 16.3 | 15.8 | 16.3 | 15.4 | 17.0 | 20.4 | 21.4 | 13.2 | 19.3 | 16.9 | 16.1 | 15.5 |
NPM NPM% | 8.5 | 7.1 | 8.2 | 11.4 | 10.3 | 12.7 | 12.8 | 7.8 | 14.3 | 15.0 | 13.9 | 13.1 |
ROCE ROCE% | 12.3 | 10.9 | 14.4 | 13.8 | 16.8 | 17.8 | 20.6 | 14.4 | 15.7 | 11.6 | 5.8 | 5.8 |
ROE ROE% | 7.9 | 7.2 | 9.4 | 13.3 | 11.6 | 13.7 | 14.6 | 11.3 | 12.2 | 9.9 | 9.5 | 9.5 |
ROA ROA% | 5.7 | 4.4 | 5.5 | 8.0 | 6.9 | 7.8 | 8.2 | 5.8 | 7.3 | 6.5 | 6.3 | 6.3 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 31,550 | 40,944 | 53,851 | 44,558 | 38,978 | 49,413 | 74,968 | 72,565 | 1,34,564 | 1,32,504 | 99,095 | 1,01,256 |
Price To Earnings Price To Earnings | 43.8 | 37.0 | 35.5 | 20.5 | 18.6 | 20.9 | 27.0 | 35.1 | 37.7 | 30.8 | 21.0 | 22.8 |
Price To Sales Price To Sales | 3.3 | 2.0 | 2.3 | 1.7 | 1.4 | 2.0 | 2.3 | 1.6 | 3.6 | 3.8 | 2.4 | 2.5 |
Price To Book Price To Book | 3.1 | 2.1 | 2.6 | 2.0 | 1.6 | 2.2 | 3.0 | 2.7 | 3.5 | 2.5 | 1.7 | 1.7 |
EV To EBITDA EV To EBITDA | 18.6 | 11.4 | 12.3 | 9.5 | 6.5 | 8.2 | 10.3 | 13.7 | 19.5 | 21.3 | 15.1 | 16.7 |
GPM GPM% | 91.2 | 88.4 | 88.2 | 87.6 | 86.4 | 87.3 | 89.8 | 86.9 | 83.3 | 81.5 | 83.4 | 35.2 |
OPM OPM% | 16.3 | 15.8 | 16.3 | 15.4 | 17.0 | 20.4 | 21.4 | 13.2 | 19.3 | 16.9 | 16.1 | 15.5 |
NPM NPM% | 8.5 | 7.1 | 8.2 | 11.4 | 10.3 | 12.7 | 12.8 | 7.8 | 14.3 | 15.0 | 13.9 | 13.1 |
ROCE ROCE% | 12.3 | 10.9 | 14.4 | 13.8 | 16.8 | 17.8 | 20.6 | 14.4 | 15.7 | 11.6 | 5.8 | 5.8 |
ROE ROE% | 7.9 | 7.2 | 9.4 | 13.3 | 11.6 | 13.7 | 14.6 | 11.3 | 12.2 | 9.9 | 9.5 | 9.5 |
ROA ROA% | 5.7 | 4.4 | 5.5 | 8.0 | 6.9 | 7.8 | 8.2 | 5.8 | 7.3 | 6.5 | 6.3 | 6.3 |
Documents — Ambuja Cements Ltd
Concall Transcript Summaries — Ambuja Cements Ltd