| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 332 | 392 | 443 | 472 | 513 | 535 | 541 | 592 | 631 | 642 | 647 | 631 | |
Growth YoY Revenue Growth YoY% | 32.1 | 47.6 | 58.0 | 49.2 | 54.3 | 36.3 | 22.2 | 25.6 | 23.0 | 20.0 | 19.6 | 6.6 |
| 252 | 302 | 338 | 369 | 400 | 401 | 398 | 442 | 463 | 472 | 479 | 448 | |
| 80 | 90 | 104 | 103 | 113 | 134 | 142 | 151 | 168 | 170 | 167 | 183 | |
OPM OPM% | 24.0 | 23.0 | 23.6 | 21.8 | 22.0 | 25.0 | 26.3 | 25.4 | 26.6 | 26.5 | 25.9 | 29.0 |
| 9 | 9 | 11 | 10 | 11 | 9 | 10 | 10 | 10 | 19 | 29 | 19 | |
Interest Expense Interest ExpenseCr | 8 | 8 | 11 | 4 | 2 | 3 | 3 | 2 | 3 | 3 | 4 | 1 |
Depreciation DepreciationCr | 4 | 5 | 5 | 5 | 8 | 8 | 9 | 8 | 11 | 13 | 17 | 16 |
PBT PBTCr | 76 | 86 | 99 | 104 | 114 | 132 | 141 | 150 | 164 | 172 | 175 | 185 |
| 17 | 17 | 11 | 14 | 10 | 22 | 23 | 26 | 28 | 30 | 25 | 39 | |
| 59 | 70 | 88 | 90 | 104 | 109 | 118 | 125 | 137 | 142 | 150 | 146 | |
Growth YoY PAT Growth YoY% | 80.1 | 57.8 | 89.6 | 85.6 | 77.8 | 56.8 | 34.6 | 39.2 | 31.1 | 30.0 | 26.9 | 17.2 |
NPM NPM% | 17.7 | 17.8 | 19.8 | 19.0 | 20.4 | 20.5 | 21.9 | 21.0 | 21.7 | 22.2 | 23.2 | 23.1 |
| 1.9 | 2.2 | 2.4 | 2.7 | 3.1 | 3.2 | 3.5 | 3.7 | 4.0 | 4.1 | 4.2 | 4.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 332 | 392 | 443 | 472 | 513 | 535 | 541 | 592 | 631 | 642 | 647 | 631 | |
Growth YoY Revenue Growth YoY% | 32.1 | 47.6 | 58.0 | 49.2 | 54.3 | 36.3 | 22.2 | 25.6 | 23.0 | 20.0 | 19.6 | 6.6 |
| 252 | 302 | 338 | 369 | 400 | 401 | 398 | 442 | 463 | 472 | 479 | 448 | |
| 80 | 90 | 104 | 103 | 113 | 134 | 142 | 151 | 168 | 170 | 167 | 183 | |
OPM OPM% | 24.0 | 23.0 | 23.6 | 21.8 | 22.0 | 25.0 | 26.3 | 25.4 | 26.6 | 26.5 | 25.9 | 29.0 |
| 9 | 9 | 11 | 10 | 11 | 9 | 10 | 10 | 10 | 19 | 29 | 19 | |
Interest Expense Interest ExpenseCr | 8 | 8 | 11 | 4 | 2 | 3 | 3 | 2 | 3 | 3 | 4 | 1 |
Depreciation DepreciationCr | 4 | 5 | 5 | 5 | 8 | 8 | 9 | 8 | 11 | 13 | 17 | 16 |
PBT PBTCr | 76 | 86 | 99 | 104 | 114 | 132 | 141 | 150 | 164 | 172 | 175 | 185 |
| 17 | 17 | 11 | 14 | 10 | 22 | 23 | 26 | 28 | 30 | 25 | 39 | |
| 59 | 70 | 88 | 90 | 104 | 109 | 118 | 125 | 137 | 142 | 150 | 146 | |
Growth YoY PAT Growth YoY% | 80.1 | 57.8 | 89.6 | 85.6 | 77.8 | 56.8 | 34.6 | 39.2 | 31.1 | 30.0 | 26.9 | 17.2 |
NPM NPM% | 17.7 | 17.8 | 19.8 | 19.0 | 20.4 | 20.5 | 21.9 | 21.0 | 21.7 | 22.2 | 23.2 | 23.1 |
| 1.9 | 2.2 | 2.4 | 2.7 | 3.1 | 3.2 | 3.5 | 3.7 | 4.0 | 4.1 | 4.2 | 4.2 |
| 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 | 431 | 466 | 480 | 350 | 276 | 250 | 462 | 957 | 1,483 | 2,060 | 2,512 | 2,551 |
Growth Revenue Growth% | -10.9 | 8.0 | 3.0 | -27.2 | -21.0 | -9.6 | 85.0 | 107.2 | 55.0 | 38.9 | 21.9 | 17.0 |
| 315 | 325 | 370 | 274 | 224 | 214 | 386 | 760 | 1,149 | 1,568 | 1,856 | 1,862 | |
| 116 | 141 | 110 | 75 | 52 | 35 | 76 | 197 | 334 | 492 | 656 | 688 | |
OPM OPM% | 26.9 | 30.2 | 23.0 | 21.6 | 18.9 | 14.2 | 16.4 | 20.6 | 22.5 | 23.9 | 26.1 | 27.0 |
| 45 | 29 | 49 | 15 | 10 | 20 | 39 | 48 | 37 | 40 | 67 | 77 | |
Interest Expense Interest ExpenseCr | 46 | 55 | 55 | 28 | 15 | 31 | 27 | 32 | 35 | 11 | 12 | 11 |
Depreciation DepreciationCr | 27 | 27 | 26 | 22 | 18 | 17 | 17 | 17 | 18 | 30 | 49 | 57 |
PBT PBTCr | 87 | 88 | 79 | 40 | 29 | 8 | 72 | 197 | 319 | 491 | 662 | 697 |
| 24 | 21 | 18 | 11 | 12 | 7 | 23 | 52 | 54 | 69 | 108 | 122 | |
PAT PATCr | 64 | 67 | 60 | 29 | 17 | 0 | 48 | 144 | 265 | 422 | 554 | 575 |
Growth PAT Growth% | -55.3 | 5.2 | -9.9 | -51.3 | -42.7 | -98.6 | 20,675.1 | 197.9 | 83.2 | 59.4 | 31.3 | 25.9 |
NPM NPM% | 14.7 | 14.3 | 12.5 | 8.4 | 6.1 | 0.1 | 10.5 | 15.1 | 17.8 | 20.5 | 22.0 | 22.6 |
| 2.4 | 2.6 | 2.3 | 1.4 | 1.0 | 0.4 | 1.9 | 4.7 | 8.0 | 12.4 | 15.8 | 16.5 |
| 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 | 431 | 466 | 480 | 350 | 276 | 250 | 462 | 957 | 1,483 | 2,060 | 2,512 | 2,551 |
Growth Revenue Growth% | -10.9 | 8.0 | 3.0 | -27.2 | -21.0 | -9.6 | 85.0 | 107.2 | 55.0 | 38.9 | 21.9 | 17.0 |
| 315 | 325 | 370 | 274 | 224 | 214 | 386 | 760 | 1,149 | 1,568 | 1,856 | 1,862 | |
| 116 | 141 | 110 | 75 | 52 | 35 | 76 | 197 | 334 | 492 | 656 | 688 | |
OPM OPM% | 26.9 | 30.2 | 23.0 | 21.6 | 18.9 | 14.2 | 16.4 | 20.6 | 22.5 | 23.9 | 26.1 | 27.0 |
| 45 | 29 | 49 | 15 | 10 | 20 | 39 | 48 | 37 | 40 | 67 | 77 | |
Interest Expense Interest ExpenseCr | 46 | 55 | 55 | 28 | 15 | 31 | 27 | 32 | 35 | 11 | 12 | 11 |
Depreciation DepreciationCr | 27 | 27 | 26 | 22 | 18 | 17 | 17 | 17 | 18 | 30 | 49 | 57 |
PBT PBTCr | 87 | 88 | 79 | 40 | 29 | 8 | 72 | 197 | 319 | 491 | 662 | 697 |
| 24 | 21 | 18 | 11 | 12 | 7 | 23 | 52 | 54 | 69 | 108 | 122 | |
PAT PATCr | 64 | 67 | 60 | 29 | 17 | 0 | 48 | 144 | 265 | 422 | 554 | 575 |
Growth PAT Growth% | -55.3 | 5.2 | -9.9 | -51.3 | -42.7 | -98.6 | 20,675.1 | 197.9 | 83.2 | 59.4 | 31.3 | 25.9 |
NPM NPM% | 14.7 | 14.3 | 12.5 | 8.4 | 6.1 | 0.1 | 10.5 | 15.1 | 17.8 | 20.5 | 22.0 | 22.6 |
| 2.4 | 2.6 | 2.3 | 1.4 | 1.0 | 0.4 | 1.9 | 4.7 | 8.0 | 12.4 | 15.8 | 16.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 65 | 68 | 69 | 72 |
Reserves ReservesCr | 4,058 | 4,157 | 4,076 | 2,442 | 2,426 | 2,440 | 2,580 | 2,757 | 3,589 | 4,093 | 5,710 |
| 1,045 | 1,038 | 1,109 | 846 | 769 | 539 | 616 | 380 | 464 | 490 | 376 | |
| 972 | 1,294 | 2,134 | 1,213 | 1,295 | 1,535 | 1,095 | 1,118 | 719 | 556 | 674 | |
| 6,249 | 6,692 | 7,473 | 4,602 | 4,588 | 4,611 | 4,385 | 4,357 | 4,868 | 5,235 | 6,869 | |
| 1,969 | 2,293 | 2,843 | 2,369 | 2,259 | 2,381 | 2,154 | 2,177 | 2,738 | 2,662 | 3,667 | |
| 4,280 | 4,399 | 4,630 | 2,233 | 2,329 | 2,230 | 2,231 | 2,179 | 2,130 | 2,572 | 3,202 | |
| 6,249 | 6,692 | 7,473 | 4,602 | 4,588 | 4,611 | 4,385 | 4,357 | 4,868 | 5,235 | 6,869 |
| 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 | 59 | 59 | 59 | 59 | 59 | 59 | 59 | 65 | 68 | 69 | 72 |
Reserves ReservesCr | 4,058 | 4,157 | 4,076 | 2,442 | 2,426 | 2,440 | 2,580 | 2,757 | 3,589 | 4,093 | 5,710 |
| 1,045 | 1,038 | 1,109 | 846 | 769 | 539 | 616 | 380 | 464 | 490 | 376 | |
| 972 | 1,294 | 2,134 | 1,213 | 1,295 | 1,535 | 1,095 | 1,118 | 719 | 556 | 674 | |
| 6,249 | 6,692 | 7,473 | 4,602 | 4,588 | 4,611 | 4,385 | 4,357 | 4,868 | 5,235 | 6,869 | |
| 1,969 | 2,293 | 2,843 | 2,369 | 2,259 | 2,381 | 2,154 | 2,177 | 2,738 | 2,662 | 3,667 | |
| 4,280 | 4,399 | 4,630 | 2,233 | 2,329 | 2,230 | 2,231 | 2,179 | 2,130 | 2,572 | 3,202 | |
| 6,249 | 6,692 | 7,473 | 4,602 | 4,588 | 4,611 | 4,385 | 4,357 | 4,868 | 5,235 | 6,869 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -73 | -127 | -305 | 810 | -84 | -150 | 423 | 33 | -26 | 253 | -435 | |
| -50 | -33 | -229 | 1,707 | -5 | 85 | 31 | -20 | 181 | -147 | -231 | |
| 109 | 193 | 675 | -2,679 | 43 | 83 | -461 | 2 | 116 | -81 | 1,235 | |
Net Cash Flow Net Cash FlowCr | -14 | 33 | 141 | -162 | -46 | 18 | -7 | 15 | 271 | 25 | 569 |
Free Cash Flow Free Cash FlowCr | -99 | -161 | -307 | 988 | -88 | -153 | 423 | 24 | -52 | 204 | -577 |
CFO To PAT CFO To PAT% | -114.7 | -190.3 | -506.1 | 2,764.7 | -499.8 | -64,241.5 | 873.4 | 22.8 | -9.7 | 60.1 | -78.5 |
CFO To EBITDA CFO To EBITDA% | -62.8 | -90.3 | -276.2 | 1,073.1 | -160.3 | -423.6 | 557.8 | 16.7 | -7.6 | 51.5 | -66.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -73 | -127 | -305 | 810 | -84 | -150 | 423 | 33 | -26 | 253 | -435 | |
| -50 | -33 | -229 | 1,707 | -5 | 85 | 31 | -20 | 181 | -147 | -231 | |
| 109 | 193 | 675 | -2,679 | 43 | 83 | -461 | 2 | 116 | -81 | 1,235 | |
Net Cash Flow Net Cash FlowCr | -14 | 33 | 141 | -162 | -46 | 18 | -7 | 15 | 271 | 25 | 569 |
Free Cash Flow Free Cash FlowCr | -99 | -161 | -307 | 988 | -88 | -153 | 423 | 24 | -52 | 204 | -577 |
CFO To PAT CFO To PAT% | -114.7 | -190.3 | -506.1 | 2,764.7 | -499.8 | -64,241.5 | 873.4 | 22.8 | -9.7 | 60.1 | -78.5 |
CFO To EBITDA CFO To EBITDA% | -62.8 | -90.3 | -276.2 | 1,073.1 | -160.3 | -423.6 | 557.8 | 16.7 | -7.6 | 51.5 | -66.3 |
| 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 | 972 | 1,409 | 1,384 | 990 | 583 | 1,608 | 1,957 | 3,967 | 10,652 | 16,883 | 14,597 | 21,832 |
Price To Earnings Price To Earnings | 14.0 | 18.3 | 20.5 | 23.1 | 21.7 | 151.4 | 35.6 | 25.9 | 40.8 | 39.7 | 26.3 | 36.8 |
Price To Sales Price To Sales | 2.3 | 3.0 | 2.9 | 2.8 | 2.1 | 6.4 | 4.2 | 4.2 | 7.2 | 8.2 | 5.8 | 8.6 |
Price To Book Price To Book | 0.2 | 0.3 | 0.3 | 0.4 | 0.2 | 0.6 | 0.7 | 1.4 | 2.9 | 4.1 | 2.5 | 3.8 |
EV To EBITDA EV To EBITDA | 16.9 | 18.9 | 29.7 | 29.8 | 37.3 | 86.8 | 38.1 | 25.3 | 32.8 | 34.6 | 21.9 | 31.4 |
GPM GPM% | 41.9 | 39.8 | 34.9 | 31.1 | 32.3 | 25.6 | 23.3 | 25.0 | 26.7 | 27.7 | 29.6 | 29.6 |
OPM OPM% | 26.9 | 30.2 | 23.0 | 21.6 | 18.9 | 14.2 | 16.4 | 20.6 | 22.5 | 23.9 | 26.1 | 27.0 |
NPM NPM% | 14.7 | 14.3 | 12.5 | 8.4 | 6.1 | 0.1 | 10.5 | 15.1 | 17.8 | 20.5 | 22.0 | 22.6 |
ROCE ROCE% | 2.6 | 2.5 | 2.1 | 1.8 | 1.1 | 0.9 | 2.7 | 5.9 | 8.2 | 10.8 | 10.4 | 10.4 |
ROE ROE% | 1.5 | 1.6 | 1.5 | 1.2 | 0.7 | 0.0 | 1.8 | 5.1 | 7.2 | 10.1 | 9.6 | 9.6 |
ROA ROA% | 1.0 | 1.0 | 0.8 | 0.6 | 0.4 | 0.0 | 1.1 | 3.3 | 5.4 | 8.1 | 8.1 | 8.1 |
| 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 | 972 | 1,409 | 1,384 | 990 | 583 | 1,608 | 1,957 | 3,967 | 10,652 | 16,883 | 14,597 | 21,832 |
Price To Earnings Price To Earnings | 14.0 | 18.3 | 20.5 | 23.1 | 21.7 | 151.4 | 35.6 | 25.9 | 40.8 | 39.7 | 26.3 | 36.8 |
Price To Sales Price To Sales | 2.3 | 3.0 | 2.9 | 2.8 | 2.1 | 6.4 | 4.2 | 4.2 | 7.2 | 8.2 | 5.8 | 8.6 |
Price To Book Price To Book | 0.2 | 0.3 | 0.3 | 0.4 | 0.2 | 0.6 | 0.7 | 1.4 | 2.9 | 4.1 | 2.5 | 3.8 |
EV To EBITDA EV To EBITDA | 16.9 | 18.9 | 29.7 | 29.8 | 37.3 | 86.8 | 38.1 | 25.3 | 32.8 | 34.6 | 21.9 | 31.4 |
GPM GPM% | 41.9 | 39.8 | 34.9 | 31.1 | 32.3 | 25.6 | 23.3 | 25.0 | 26.7 | 27.7 | 29.6 | 29.6 |
OPM OPM% | 26.9 | 30.2 | 23.0 | 21.6 | 18.9 | 14.2 | 16.4 | 20.6 | 22.5 | 23.9 | 26.1 | 27.0 |
NPM NPM% | 14.7 | 14.3 | 12.5 | 8.4 | 6.1 | 0.1 | 10.5 | 15.1 | 17.8 | 20.5 | 22.0 | 22.6 |
ROCE ROCE% | 2.6 | 2.5 | 2.1 | 1.8 | 1.1 | 0.9 | 2.7 | 5.9 | 8.2 | 10.8 | 10.4 | 10.4 |
ROE ROE% | 1.5 | 1.6 | 1.5 | 1.2 | 0.7 | 0.0 | 1.8 | 5.1 | 7.2 | 10.1 | 9.6 | 9.6 |
ROA ROA% | 1.0 | 1.0 | 0.8 | 0.6 | 0.4 | 0.0 | 1.1 | 3.3 | 5.4 | 8.1 | 8.1 | 8.1 |
Documents — Anant Raj Ltd
Concall Transcript Summaries — Anant Raj Ltd