| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 482 | 477 | 364 | 316 | 432 | 386 | 407 | 393 | 362 | 419 | 527 | 394 | |
Growth YoY Revenue Growth YoY% | -0.5 | -16.5 | -38.3 | -33.9 | -10.3 | -19.1 | 11.8 | 24.5 | -16.2 | 8.6 | 29.4 | 0.1 |
| 351 | 367 | 329 | 282 | 380 | 357 | 387 | 360 | 369 | 403 | 502 | 345 | |
| 131 | 110 | 35 | 34 | 52 | 28 | 20 | 34 | -7 | 15 | 25 | 49 | |
OPM OPM% | 27.2 | 23.0 | 9.7 | 10.7 | 12.1 | 7.3 | 5.0 | 8.5 | -1.9 | 3.7 | 4.8 | 12.4 |
| 21 | 24 | 28 | 25 | 30 | 15 | 18 | 27 | 10 | 29 | 17 | 22 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 2 | 4 | 5 | 7 | 6 | 4 | 5 | 4 | 3 |
Depreciation DepreciationCr | 17 | 17 | 17 | 21 | 21 | 22 | 25 | 26 | 27 | 27 | 27 | 27 |
PBT PBTCr | 135 | 116 | 46 | 36 | 58 | 17 | 6 | 29 | -28 | 12 | 12 | 41 |
| 34 | 34 | 7 | 8 | 16 | 5 | -2 | 8 | -7 | 2 | 4 | 10 | |
| 100 | 82 | 38 | 28 | 42 | 12 | 8 | 21 | -20 | 10 | 8 | 30 | |
Growth YoY PAT Growth YoY% | -11.6 | -51.5 | -75.0 | -76.7 | -58.4 | -85.9 | -79.6 | -23.0 | -148.6 | -15.4 | -1.7 | 42.3 |
NPM NPM% | 20.8 | 17.3 | 10.5 | 8.8 | 9.7 | 3.0 | 1.9 | 5.4 | -5.6 | 2.4 | 1.5 | 7.7 |
| 5.0 | 4.2 | 1.9 | 1.4 | 2.1 | 0.6 | 0.4 | 1.1 | -1.0 | 0.5 | 0.4 | 1.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 482 | 477 | 364 | 316 | 432 | 386 | 407 | 393 | 362 | 419 | 527 | 394 | |
Growth YoY Revenue Growth YoY% | -0.5 | -16.5 | -38.3 | -33.9 | -10.3 | -19.1 | 11.8 | 24.5 | -16.2 | 8.6 | 29.4 | 0.1 |
| 351 | 367 | 329 | 282 | 380 | 357 | 387 | 360 | 369 | 403 | 502 | 345 | |
| 131 | 110 | 35 | 34 | 52 | 28 | 20 | 34 | -7 | 15 | 25 | 49 | |
OPM OPM% | 27.2 | 23.0 | 9.7 | 10.7 | 12.1 | 7.3 | 5.0 | 8.5 | -1.9 | 3.7 | 4.8 | 12.4 |
| 21 | 24 | 28 | 25 | 30 | 15 | 18 | 27 | 10 | 29 | 17 | 22 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 2 | 4 | 5 | 7 | 6 | 4 | 5 | 4 | 3 |
Depreciation DepreciationCr | 17 | 17 | 17 | 21 | 21 | 22 | 25 | 26 | 27 | 27 | 27 | 27 |
PBT PBTCr | 135 | 116 | 46 | 36 | 58 | 17 | 6 | 29 | -28 | 12 | 12 | 41 |
| 34 | 34 | 7 | 8 | 16 | 5 | -2 | 8 | -7 | 2 | 4 | 10 | |
| 100 | 82 | 38 | 28 | 42 | 12 | 8 | 21 | -20 | 10 | 8 | 30 | |
Growth YoY PAT Growth YoY% | -11.6 | -51.5 | -75.0 | -76.7 | -58.4 | -85.9 | -79.6 | -23.0 | -148.6 | -15.4 | -1.7 | 42.3 |
NPM NPM% | 20.8 | 17.3 | 10.5 | 8.8 | 9.7 | 3.0 | 1.9 | 5.4 | -5.6 | 2.4 | 1.5 | 7.7 |
| 5.0 | 4.2 | 1.9 | 1.4 | 2.1 | 0.6 | 0.4 | 1.1 | -1.0 | 0.5 | 0.4 | 1.5 |
| 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 | 1,160 | 1,172 | 1,264 | 1,427 | 1,270 | 887 | 1,380 | 2,098 | 1,801 | 1,541 | 1,701 | 1,702 |
Growth Revenue Growth% | -0.3 | 1.1 | 7.8 | 12.9 | -11.0 | -30.2 | 55.6 | 52.0 | -14.2 | -14.4 | 10.4 | 5.1 |
| 1,029 | 1,002 | 1,043 | 1,049 | 967 | 826 | 1,159 | 1,363 | 1,370 | 1,407 | 1,634 | 1,619 | |
| 131 | 170 | 221 | 379 | 302 | 61 | 221 | 735 | 431 | 135 | 67 | 82 | |
OPM OPM% | 11.3 | 14.5 | 17.5 | 26.5 | 23.8 | 6.9 | 16.0 | 35.0 | 23.9 | 8.7 | 4.0 | 4.8 |
| 39 | -22 | -3 | 9 | 15 | 11 | 45 | 37 | 95 | 89 | 84 | 78 | |
Interest Expense Interest ExpenseCr | 40 | 34 | 26 | 9 | 5 | 5 | 5 | 7 | 4 | 18 | 18 | 15 |
Depreciation DepreciationCr | 73 | 70 | 66 | 68 | 76 | 73 | 72 | 63 | 66 | 88 | 107 | 108 |
PBT PBTCr | 56 | 44 | 126 | 311 | 236 | -6 | 188 | 701 | 456 | 117 | 25 | 37 |
| 19 | 12 | 43 | 111 | 23 | -2 | 49 | 179 | 116 | 28 | 7 | 9 | |
PAT PATCr | 37 | 32 | 83 | 200 | 213 | -5 | 140 | 522 | 340 | 89 | 19 | 28 |
Growth PAT Growth% | 14,788.3 | -12.2 | 156.4 | 140.9 | 6.4 | -102.2 | 3,138.6 | 273.9 | -35.0 | -73.8 | -79.1 | -66.5 |
NPM NPM% | 3.2 | 2.8 | 6.6 | 14.0 | 16.8 | -0.5 | 10.1 | 24.9 | 18.9 | 5.8 | 1.1 | 1.6 |
| 1.9 | 1.6 | 4.2 | 10.1 | 10.7 | -0.2 | 7.0 | 26.3 | 17.1 | 4.5 | 0.9 | 1.4 |
| 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 | 1,160 | 1,172 | 1,264 | 1,427 | 1,270 | 887 | 1,380 | 2,098 | 1,801 | 1,541 | 1,701 | 1,702 |
Growth Revenue Growth% | -0.3 | 1.1 | 7.8 | 12.9 | -11.0 | -30.2 | 55.6 | 52.0 | -14.2 | -14.4 | 10.4 | 5.1 |
| 1,029 | 1,002 | 1,043 | 1,049 | 967 | 826 | 1,159 | 1,363 | 1,370 | 1,407 | 1,634 | 1,619 | |
| 131 | 170 | 221 | 379 | 302 | 61 | 221 | 735 | 431 | 135 | 67 | 82 | |
OPM OPM% | 11.3 | 14.5 | 17.5 | 26.5 | 23.8 | 6.9 | 16.0 | 35.0 | 23.9 | 8.7 | 4.0 | 4.8 |
| 39 | -22 | -3 | 9 | 15 | 11 | 45 | 37 | 95 | 89 | 84 | 78 | |
Interest Expense Interest ExpenseCr | 40 | 34 | 26 | 9 | 5 | 5 | 5 | 7 | 4 | 18 | 18 | 15 |
Depreciation DepreciationCr | 73 | 70 | 66 | 68 | 76 | 73 | 72 | 63 | 66 | 88 | 107 | 108 |
PBT PBTCr | 56 | 44 | 126 | 311 | 236 | -6 | 188 | 701 | 456 | 117 | 25 | 37 |
| 19 | 12 | 43 | 111 | 23 | -2 | 49 | 179 | 116 | 28 | 7 | 9 | |
PAT PATCr | 37 | 32 | 83 | 200 | 213 | -5 | 140 | 522 | 340 | 89 | 19 | 28 |
Growth PAT Growth% | 14,788.3 | -12.2 | 156.4 | 140.9 | 6.4 | -102.2 | 3,138.6 | 273.9 | -35.0 | -73.8 | -79.1 | -66.5 |
NPM NPM% | 3.2 | 2.8 | 6.6 | 14.0 | 16.8 | -0.5 | 10.1 | 24.9 | 18.9 | 5.8 | 1.1 | 1.6 |
| 1.9 | 1.6 | 4.2 | 10.1 | 10.7 | -0.2 | 7.0 | 26.3 | 17.1 | 4.5 | 0.9 | 1.4 |
| 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 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 |
Reserves ReservesCr | 411 | 438 | 524 | 724 | 936 | 935 | 1,054 | 1,542 | 1,853 | 1,901 | 1,900 |
| 389 | 439 | 360 | 264 | 223 | 251 | 304 | 338 | 421 | 440 | 353 | |
| 428 | 238 | 173 | 159 | 122 | 106 | 100 | 85 | 137 | 223 | 246 | |
| 1,268 | 1,155 | 1,097 | 1,186 | 1,321 | 1,333 | 1,498 | 2,005 | 2,451 | 2,605 | 2,538 | |
| 341 | 293 | 288 | 400 | 571 | 556 | 725 | 1,149 | 1,280 | 1,310 | 1,040 | |
| 926 | 862 | 809 | 786 | 750 | 777 | 773 | 856 | 1,171 | 1,295 | 1,498 | |
| 1,268 | 1,155 | 1,097 | 1,186 | 1,321 | 1,333 | 1,498 | 2,005 | 2,451 | 2,605 | 2,538 |
| 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 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 |
Reserves ReservesCr | 411 | 438 | 524 | 724 | 936 | 935 | 1,054 | 1,542 | 1,853 | 1,901 | 1,900 |
| 389 | 439 | 360 | 264 | 223 | 251 | 304 | 338 | 421 | 440 | 353 | |
| 428 | 238 | 173 | 159 | 122 | 106 | 100 | 85 | 137 | 223 | 246 | |
| 1,268 | 1,155 | 1,097 | 1,186 | 1,321 | 1,333 | 1,498 | 2,005 | 2,451 | 2,605 | 2,538 | |
| 341 | 293 | 288 | 400 | 571 | 556 | 725 | 1,149 | 1,280 | 1,310 | 1,040 | |
| 926 | 862 | 809 | 786 | 750 | 777 | 773 | 856 | 1,171 | 1,295 | 1,498 | |
| 1,268 | 1,155 | 1,097 | 1,186 | 1,321 | 1,333 | 1,498 | 2,005 | 2,451 | 2,605 | 2,538 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 111 | 172 | 215 | 310 | 177 | 104 | 202 | 536 | 319 | -55 | 105 | |
| -38 | -29 | -31 | -110 | -167 | -113 | -181 | -499 | -334 | -61 | 2 | |
| -67 | -145 | -175 | -201 | -11 | 11 | -12 | -41 | 5 | 109 | -94 | |
Net Cash Flow Net Cash FlowCr | 6 | -3 | 9 | -1 | -1 | 1 | 9 | -4 | -10 | -7 | 12 |
Free Cash Flow Free Cash FlowCr | 112 | 141 | 182 | 269 | 153 | 83 | 163 | 422 | -12 | -320 | -194 |
CFO To PAT CFO To PAT% | 301.8 | 530.4 | 258.9 | 155.0 | 83.2 | -2,257.1 | 144.8 | 102.6 | 93.8 | -62.3 | 561.4 |
CFO To EBITDA CFO To EBITDA% | 85.2 | 101.0 | 97.1 | 81.9 | 58.6 | 170.5 | 91.6 | 72.9 | 74.0 | -41.2 | 155.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 111 | 172 | 215 | 310 | 177 | 104 | 202 | 536 | 319 | -55 | 105 | |
| -38 | -29 | -31 | -110 | -167 | -113 | -181 | -499 | -334 | -61 | 2 | |
| -67 | -145 | -175 | -201 | -11 | 11 | -12 | -41 | 5 | 109 | -94 | |
Net Cash Flow Net Cash FlowCr | 6 | -3 | 9 | -1 | -1 | 1 | 9 | -4 | -10 | -7 | 12 |
Free Cash Flow Free Cash FlowCr | 112 | 141 | 182 | 269 | 153 | 83 | 163 | 422 | -12 | -320 | -194 |
CFO To PAT CFO To PAT% | 301.8 | 530.4 | 258.9 | 155.0 | 83.2 | -2,257.1 | 144.8 | 102.6 | 93.8 | -62.3 | 561.4 |
CFO To EBITDA CFO To EBITDA% | 85.2 | 101.0 | 97.1 | 81.9 | 58.6 | 170.5 | 91.6 | 72.9 | 74.0 | -41.2 | 155.3 |
| 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 | 1,168 | 1,282 | 1,155 | 1,777 | 575 | 873 | 1,181 | 1,645 | 1,933 | 1,368 | 1,152 | 1,426 |
Price To Earnings Price To Earnings | 31.7 | 39.6 | 13.9 | 8.9 | 2.7 | 8.4 | 3.1 | 5.7 | 15.4 | 61.6 | 51.6 | |
Price To Sales Price To Sales | 1.0 | 1.1 | 0.9 | 1.2 | 0.5 | 1.0 | 0.9 | 0.8 | 1.1 | 0.9 | 0.7 | 0.8 |
Price To Book Price To Book | 2.6 | 2.7 | 2.0 | 2.3 | 0.6 | 0.9 | 1.1 | 1.0 | 1.0 | 0.7 | 0.6 | 0.7 |
EV To EBITDA EV To EBITDA | 12.3 | 8.9 | 6.0 | 4.5 | 1.4 | 13.7 | 5.4 | 2.3 | 4.7 | 12.2 | 20.3 | 20.6 |
GPM GPM% | 32.2 | 32.2 | 35.3 | 44.5 | 43.8 | 31.8 | 35.9 | 44.9 | 35.6 | 22.9 | 18.6 | 18.6 |
OPM OPM% | 11.3 | 14.5 | 17.5 | 26.5 | 23.8 | 6.9 | 16.0 | 35.0 | 23.9 | 8.7 | 4.0 | 4.8 |
NPM NPM% | 3.2 | 2.8 | 6.6 | 14.0 | 16.8 | -0.5 | 10.1 | 24.9 | 18.9 | 5.8 | 1.1 | 1.6 |
ROCE ROCE% | 10.8 | 10.9 | 20.5 | 41.2 | 24.5 | -0.2 | 16.8 | 43.3 | 22.9 | 6.1 | 2.0 | 2.0 |
ROE ROE% | 8.2 | 6.8 | 14.7 | 26.2 | 21.8 | -0.5 | 12.8 | 33.0 | 17.9 | 4.6 | 1.0 | 1.0 |
ROA ROA% | 2.9 | 2.8 | 7.6 | 16.9 | 16.1 | -0.3 | 9.3 | 26.1 | 13.9 | 3.4 | 0.7 | 0.7 |
| 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 | 1,168 | 1,282 | 1,155 | 1,777 | 575 | 873 | 1,181 | 1,645 | 1,933 | 1,368 | 1,152 | 1,426 |
Price To Earnings Price To Earnings | 31.7 | 39.6 | 13.9 | 8.9 | 2.7 | 8.4 | 3.1 | 5.7 | 15.4 | 61.6 | 51.6 | |
Price To Sales Price To Sales | 1.0 | 1.1 | 0.9 | 1.2 | 0.5 | 1.0 | 0.9 | 0.8 | 1.1 | 0.9 | 0.7 | 0.8 |
Price To Book Price To Book | 2.6 | 2.7 | 2.0 | 2.3 | 0.6 | 0.9 | 1.1 | 1.0 | 1.0 | 0.7 | 0.6 | 0.7 |
EV To EBITDA EV To EBITDA | 12.3 | 8.9 | 6.0 | 4.5 | 1.4 | 13.7 | 5.4 | 2.3 | 4.7 | 12.2 | 20.3 | 20.6 |
GPM GPM% | 32.2 | 32.2 | 35.3 | 44.5 | 43.8 | 31.8 | 35.9 | 44.9 | 35.6 | 22.9 | 18.6 | 18.6 |
OPM OPM% | 11.3 | 14.5 | 17.5 | 26.5 | 23.8 | 6.9 | 16.0 | 35.0 | 23.9 | 8.7 | 4.0 | 4.8 |
NPM NPM% | 3.2 | 2.8 | 6.6 | 14.0 | 16.8 | -0.5 | 10.1 | 24.9 | 18.9 | 5.8 | 1.1 | 1.6 |
ROCE ROCE% | 10.8 | 10.9 | 20.5 | 41.2 | 24.5 | -0.2 | 16.8 | 43.3 | 22.9 | 6.1 | 2.0 | 2.0 |
ROE ROE% | 8.2 | 6.8 | 14.7 | 26.2 | 21.8 | -0.5 | 12.8 | 33.0 | 17.9 | 4.6 | 1.0 | 1.0 |
ROA ROA% | 2.9 | 2.8 | 7.6 | 16.9 | 16.1 | -0.3 | 9.3 | 26.1 | 13.9 | 3.4 | 0.7 | 0.7 |
Documents — Andhra Paper Ltd