| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 392 | 296 | 401 | 254 | 294 | 390 | 500 | 486 | 731 | 512 | 636 | 655 | |
Growth YoY Revenue Growth YoY% | -0.2 | -24.6 | -16.4 | -34.2 | -25.0 | 32.0 | 24.7 | 91.1 | 148.8 | 31.4 | 27.1 | 34.8 |
| 285 | 216 | 308 | 201 | 214 | 266 | 356 | 362 | 596 | 385 | 498 | 493 | |
| 107 | 79 | 93 | 53 | 80 | 124 | 144 | 124 | 136 | 127 | 137 | 162 | |
OPM OPM% | 27.4 | 26.8 | 23.1 | 20.9 | 27.4 | 31.9 | 28.9 | 25.6 | 18.6 | 24.9 | 21.6 | 24.8 |
| 3 | 2 | 12 | 6 | 2 | -4 | 6 | 5 | 8 | 2 | 3 | 13 | |
Interest Expense Interest ExpenseCr | 20 | 25 | 26 | 22 | 27 | 32 | 31 | 36 | 36 | 35 | 42 | 49 |
Depreciation DepreciationCr | 20 | 20 | 21 | 21 | 22 | 29 | 31 | 31 | 32 | 34 | 43 | 56 |
PBT PBTCr | 71 | 36 | 58 | 16 | 34 | 60 | 88 | 63 | 76 | 60 | 56 | 70 |
| 22 | 10 | 17 | 4 | 3 | 5 | 25 | 14 | 18 | -1 | 0 | 18 | |
| 49 | 26 | 40 | 12 | 31 | 54 | 63 | 48 | 57 | 61 | 56 | 51 | |
Growth YoY PAT Growth YoY% | 1.8 | -52.2 | -44.3 | -76.6 | -37.1 | 108.3 | 55.5 | 296.9 | 86.6 | 11.8 | -11.0 | 5.7 |
NPM NPM% | 12.4 | 8.8 | 10.1 | 4.8 | 10.4 | 13.9 | 12.6 | 10.0 | 7.8 | 11.8 | 8.8 | 7.8 |
| 3.8 | 1.7 | 2.8 | 0.4 | 1.5 | 2.6 | 4.1 | 3.1 | 3.9 | 4.3 | 3.8 | 3.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 392 | 296 | 401 | 254 | 294 | 390 | 500 | 486 | 731 | 512 | 636 | 655 | |
Growth YoY Revenue Growth YoY% | -0.2 | -24.6 | -16.4 | -34.2 | -25.0 | 32.0 | 24.7 | 91.1 | 148.8 | 31.4 | 27.1 | 34.8 |
| 285 | 216 | 308 | 201 | 214 | 266 | 356 | 362 | 596 | 385 | 498 | 493 | |
| 107 | 79 | 93 | 53 | 80 | 124 | 144 | 124 | 136 | 127 | 137 | 162 | |
OPM OPM% | 27.4 | 26.8 | 23.1 | 20.9 | 27.4 | 31.9 | 28.9 | 25.6 | 18.6 | 24.9 | 21.6 | 24.8 |
| 3 | 2 | 12 | 6 | 2 | -4 | 6 | 5 | 8 | 2 | 3 | 13 | |
Interest Expense Interest ExpenseCr | 20 | 25 | 26 | 22 | 27 | 32 | 31 | 36 | 36 | 35 | 42 | 49 |
Depreciation DepreciationCr | 20 | 20 | 21 | 21 | 22 | 29 | 31 | 31 | 32 | 34 | 43 | 56 |
PBT PBTCr | 71 | 36 | 58 | 16 | 34 | 60 | 88 | 63 | 76 | 60 | 56 | 70 |
| 22 | 10 | 17 | 4 | 3 | 5 | 25 | 14 | 18 | -1 | 0 | 18 | |
| 49 | 26 | 40 | 12 | 31 | 54 | 63 | 48 | 57 | 61 | 56 | 51 | |
Growth YoY PAT Growth YoY% | 1.8 | -52.2 | -44.3 | -76.6 | -37.1 | 108.3 | 55.5 | 296.9 | 86.6 | 11.8 | -11.0 | 5.7 |
NPM NPM% | 12.4 | 8.8 | 10.1 | 4.8 | 10.4 | 13.9 | 12.6 | 10.0 | 7.8 | 11.8 | 8.8 | 7.8 |
| 3.8 | 1.7 | 2.8 | 0.4 | 1.5 | 2.6 | 4.1 | 3.1 | 3.9 | 4.3 | 3.8 | 3.4 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 341 | 502 | 529 | 811 | 1,074 | 1,602 | 1,475 | 1,437 | 2,365 | 2,535 |
Growth Revenue Growth% | 46.9 | 5.5 | 53.3 | 32.4 | 49.2 | -7.9 | -2.6 | 64.6 | 51.8 | |
| 268 | 408 | 394 | 617 | 769 | 1,171 | 1,094 | 1,036 | 1,841 | 1,972 | |
| 74 | 93 | 135 | 194 | 305 | 431 | 381 | 401 | 525 | 563 | |
OPM OPM% | 21.5 | 18.6 | 25.5 | 23.9 | 28.4 | 26.9 | 25.8 | 27.9 | 22.2 | 22.2 |
| 8 | 19 | 11 | 27 | 8 | 10 | 30 | 11 | 18 | 26 | |
Interest Expense Interest ExpenseCr | 14 | 24 | 45 | 69 | 31 | 63 | 89 | 112 | 149 | 162 |
Depreciation DepreciationCr | 18 | 23 | 29 | 52 | 60 | 71 | 80 | 102 | 140 | 165 |
PBT PBTCr | 50 | 66 | 72 | 100 | 222 | 308 | 242 | 198 | 254 | 261 |
| 9 | 16 | 18 | 30 | 70 | 91 | 74 | 38 | 32 | 36 | |
PAT PATCr | 40 | 50 | 53 | 70 | 152 | 217 | 167 | 160 | 222 | 225 |
Growth PAT Growth% | 24.5 | 6.0 | 32.1 | 116.5 | 42.5 | -22.8 | -4.5 | 38.9 | 14.7 | |
NPM NPM% | 11.8 | 10.0 | 10.1 | 8.7 | 14.2 | 13.5 | 11.3 | 11.1 | 9.4 | 8.9 |
| 6.6 | 6.6 | 10.6 | 8.6 | 15.2 | 20.9 | 11.9 | 8.5 | 15.1 | 15.4 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 341 | 502 | 529 | 811 | 1,074 | 1,602 | 1,475 | 1,437 | 2,365 | 2,535 |
Growth Revenue Growth% | 46.9 | 5.5 | 53.3 | 32.4 | 49.2 | -7.9 | -2.6 | 64.6 | 51.8 | |
| 268 | 408 | 394 | 617 | 769 | 1,171 | 1,094 | 1,036 | 1,841 | 1,972 | |
| 74 | 93 | 135 | 194 | 305 | 431 | 381 | 401 | 525 | 563 | |
OPM OPM% | 21.5 | 18.6 | 25.5 | 23.9 | 28.4 | 26.9 | 25.8 | 27.9 | 22.2 | 22.2 |
| 8 | 19 | 11 | 27 | 8 | 10 | 30 | 11 | 18 | 26 | |
Interest Expense Interest ExpenseCr | 14 | 24 | 45 | 69 | 31 | 63 | 89 | 112 | 149 | 162 |
Depreciation DepreciationCr | 18 | 23 | 29 | 52 | 60 | 71 | 80 | 102 | 140 | 165 |
PBT PBTCr | 50 | 66 | 72 | 100 | 222 | 308 | 242 | 198 | 254 | 261 |
| 9 | 16 | 18 | 30 | 70 | 91 | 74 | 38 | 32 | 36 | |
PAT PATCr | 40 | 50 | 53 | 70 | 152 | 217 | 167 | 160 | 222 | 225 |
Growth PAT Growth% | 24.5 | 6.0 | 32.1 | 116.5 | 42.5 | -22.8 | -4.5 | 38.9 | 14.7 | |
NPM NPM% | 11.8 | 10.0 | 10.1 | 8.7 | 14.2 | 13.5 | 11.3 | 11.1 | 9.4 | 8.9 |
| 6.6 | 6.6 | 10.6 | 8.6 | 15.2 | 20.9 | 11.9 | 8.5 | 15.1 | 15.4 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 50 | 50 | 50 | 100 | 100 | 107 | 110 | 110 | 114 |
Reserves ReservesCr | 383 | 432 | 515 | 1,473 | 1,627 | 2,265 | 2,559 | 2,648 | 3,188 |
| 266 | 339 | 494 | 421 | 595 | 811 | 1,316 | 1,808 | 2,615 | |
| 278 | 476 | 577 | 304 | 569 | 459 | 355 | 379 | 767 | |
| 1,001 | 1,323 | 1,664 | 2,298 | 2,891 | 3,778 | 4,602 | 5,269 | 8,013 | |
| 345 | 423 | 552 | 1,090 | 1,447 | 2,111 | 2,227 | 2,573 | 3,728 | |
| 656 | 899 | 1,113 | 1,208 | 1,444 | 1,667 | 2,375 | 2,696 | 4,285 | |
| 1,001 | 1,323 | 1,664 | 2,298 | 2,891 | 3,778 | 4,602 | 5,269 | 8,013 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 50 | 50 | 50 | 100 | 100 | 107 | 110 | 110 | 114 |
Reserves ReservesCr | 383 | 432 | 515 | 1,473 | 1,627 | 2,265 | 2,559 | 2,648 | 3,188 |
| 266 | 339 | 494 | 421 | 595 | 811 | 1,316 | 1,808 | 2,615 | |
| 278 | 476 | 577 | 304 | 569 | 459 | 355 | 379 | 767 | |
| 1,001 | 1,323 | 1,664 | 2,298 | 2,891 | 3,778 | 4,602 | 5,269 | 8,013 | |
| 345 | 423 | 552 | 1,090 | 1,447 | 2,111 | 2,227 | 2,573 | 3,728 | |
| 656 | 899 | 1,113 | 1,208 | 1,444 | 1,667 | 2,375 | 2,696 | 4,285 | |
| 1,001 | 1,323 | 1,664 | 2,298 | 2,891 | 3,778 | 4,602 | 5,269 | 8,013 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| -20 | 39 | 95 | 1 | -171 | 292 | 59 | -30 | 334 | |
| -255 | -250 | -178 | -193 | -412 | -523 | -392 | -330 | -820 | |
| 275 | 206 | 102 | 416 | 384 | 371 | 395 | 223 | 621 | |
Net Cash Flow Net Cash FlowCr | -1 | -6 | 19 | 224 | -199 | 140 | 62 | -137 | 135 |
Free Cash Flow Free Cash FlowCr | -276 | -209 | -85 | -144 | -318 | 71 | -644 | -440 | -220 |
CFO To PAT CFO To PAT% | -50.2 | 77.5 | 178.4 | 2.1 | -112.5 | 134.7 | 35.3 | -18.8 | 150.5 |
CFO To EBITDA CFO To EBITDA% | -27.6 | 41.8 | 70.5 | 0.8 | -56.2 | 67.7 | 15.5 | -7.5 | 63.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| -20 | 39 | 95 | 1 | -171 | 292 | 59 | -30 | 334 | |
| -255 | -250 | -178 | -193 | -412 | -523 | -392 | -330 | -820 | |
| 275 | 206 | 102 | 416 | 384 | 371 | 395 | 223 | 621 | |
Net Cash Flow Net Cash FlowCr | -1 | -6 | 19 | 224 | -199 | 140 | 62 | -137 | 135 |
Free Cash Flow Free Cash FlowCr | -276 | -209 | -85 | -144 | -318 | 71 | -644 | -440 | -220 |
CFO To PAT CFO To PAT% | -50.2 | 77.5 | 178.4 | 2.1 | -112.5 | 134.7 | 35.3 | -18.8 | 150.5 |
CFO To EBITDA CFO To EBITDA% | -27.6 | 41.8 | 70.5 | 0.8 | -56.2 | 67.7 | 15.5 | -7.5 | 63.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,901 | 8,245 | 9,288 | 9,539 | 8,383 | 13,931 | 13,542 | |||
Price To Earnings Price To Earnings | 69.7 | 54.2 | 51.4 | 74.2 | 89.8 | 81.9 | 77.3 | |||
Price To Sales Price To Sales | 6.0 | 7.7 | 5.8 | 6.5 | 5.8 | 5.9 | 5.3 | |||
Price To Book Price To Book | 3.1 | 4.8 | 3.9 | 3.6 | 3.0 | 4.2 | 4.1 | |||
EV To EBITDA EV To EBITDA | 26.0 | 29.1 | 22.1 | 27.1 | 24.0 | 29.4 | 26.1 | |||
GPM GPM% | 33.7 | 27.9 | 35.6 | 33.2 | 38.7 | 37.6 | 38.2 | 40.7 | 32.2 | 32.2 |
OPM OPM% | 21.5 | 18.6 | 25.5 | 23.9 | 28.4 | 26.9 | 25.8 | 27.9 | 22.2 | 22.2 |
NPM NPM% | 11.8 | 10.0 | 10.1 | 8.7 | 14.2 | 13.5 | 11.3 | 11.1 | 9.4 | 8.9 |
ROCE ROCE% | 7.7 | 8.2 | 8.8 | 8.4 | 9.9 | 11.6 | 8.9 | 7.5 | 7.8 | 7.8 |
ROE ROE% | 9.3 | 10.4 | 9.4 | 4.5 | 8.8 | 9.1 | 6.3 | 5.8 | 6.7 | 6.7 |
ROA ROA% | 4.0 | 3.8 | 3.2 | 3.1 | 5.3 | 5.7 | 3.6 | 3.0 | 2.8 | 2.8 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,901 | 8,245 | 9,288 | 9,539 | 8,383 | 13,931 | 13,542 | |||
Price To Earnings Price To Earnings | 69.7 | 54.2 | 51.4 | 74.2 | 89.8 | 81.9 | 77.3 | |||
Price To Sales Price To Sales | 6.0 | 7.7 | 5.8 | 6.5 | 5.8 | 5.9 | 5.3 | |||
Price To Book Price To Book | 3.1 | 4.8 | 3.9 | 3.6 | 3.0 | 4.2 | 4.1 | |||
EV To EBITDA EV To EBITDA | 26.0 | 29.1 | 22.1 | 27.1 | 24.0 | 29.4 | 26.1 | |||
GPM GPM% | 33.7 | 27.9 | 35.6 | 33.2 | 38.7 | 37.6 | 38.2 | 40.7 | 32.2 | 32.2 |
OPM OPM% | 21.5 | 18.6 | 25.5 | 23.9 | 28.4 | 26.9 | 25.8 | 27.9 | 22.2 | 22.2 |
NPM NPM% | 11.8 | 10.0 | 10.1 | 8.7 | 14.2 | 13.5 | 11.3 | 11.1 | 9.4 | 8.9 |
ROCE ROCE% | 7.7 | 8.2 | 8.8 | 8.4 | 9.9 | 11.6 | 8.9 | 7.5 | 7.8 | 7.8 |
ROE ROE% | 9.3 | 10.4 | 9.4 | 4.5 | 8.8 | 9.1 | 6.3 | 5.8 | 6.7 | 6.7 |
ROA ROA% | 4.0 | 3.8 | 3.2 | 3.1 | 5.3 | 5.7 | 3.6 | 3.0 | 2.8 | 2.8 |
Documents — Anupam Rasayan India Ltd
Concall Transcript Summaries — Anupam Rasayan India Ltd