| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6,280 | 6,595 | 6,258 | 6,335 | 6,437 | 6,928 | 6,424 | 6,561 | 6,831 | 7,743 | 7,336 | 7,398 | |
Growth YoY Revenue Growth YoY% | 5.4 | 2.7 | 0.2 | 1.4 | 2.5 | 5.0 | 2.6 | 3.6 | 6.1 | 11.8 | 14.2 | 12.8 |
| 5,120 | 5,387 | 5,230 | 5,426 | 5,559 | 5,981 | 5,586 | 5,693 | 5,810 | 6,557 | 6,267 | 6,530 | |
| 1,160 | 1,208 | 1,028 | 909 | 878 | 947 | 837 | 868 | 1,021 | 1,186 | 1,069 | 868 | |
OPM OPM% | 18.5 | 18.3 | 16.4 | 14.3 | 13.6 | 13.7 | 13.0 | 13.2 | 14.9 | 15.3 | 14.6 | 11.7 |
| 13 | 3 | 38 | -10 | 17 | 4 | -91 | -351 | -150 | 23 | -421 | 82 | |
Interest Expense Interest ExpenseCr | 133 | 123 | 115 | 107 | 120 | 111 | 109 | 101 | 101 | 100 | 90 | 91 |
Depreciation DepreciationCr | 360 | 368 | 388 | 370 | 376 | 376 | 377 | 378 | 383 | 385 | 397 | 391 |
PBT PBTCr | 680 | 721 | 563 | 423 | 399 | 465 | 260 | 38 | 386 | 723 | 162 | 468 |
| 206 | 224 | 209 | 121 | 101 | 127 | 75 | 25 | 128 | 253 | -469 | 119 | |
| 474 | 497 | 354 | 302 | 297 | 337 | 185 | 13 | 258 | 471 | 631 | 349 | |
Growth YoY PAT Growth YoY% | 164.4 | 70.0 | -13.7 | -23.9 | -37.3 | -32.1 | -47.9 | -95.7 | -13.3 | 39.5 | 241.8 | 2,608.6 |
NPM NPM% | 7.5 | 7.5 | 5.7 | 4.8 | 4.6 | 4.9 | 2.9 | 0.2 | 3.8 | 6.1 | 8.6 | 4.7 |
| 7.5 | 7.8 | 5.6 | 4.8 | 4.7 | 5.3 | 2.9 | 0.2 | 4.1 | 7.4 | 10.0 | 5.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6,280 | 6,595 | 6,258 | 6,335 | 6,437 | 6,928 | 6,424 | 6,561 | 6,831 | 7,743 | 7,336 | 7,398 | |
Growth YoY Revenue Growth YoY% | 5.4 | 2.7 | 0.2 | 1.4 | 2.5 | 5.0 | 2.6 | 3.6 | 6.1 | 11.8 | 14.2 | 12.8 |
| 5,120 | 5,387 | 5,230 | 5,426 | 5,559 | 5,981 | 5,586 | 5,693 | 5,810 | 6,557 | 6,267 | 6,530 | |
| 1,160 | 1,208 | 1,028 | 909 | 878 | 947 | 837 | 868 | 1,021 | 1,186 | 1,069 | 868 | |
OPM OPM% | 18.5 | 18.3 | 16.4 | 14.3 | 13.6 | 13.7 | 13.0 | 13.2 | 14.9 | 15.3 | 14.6 | 11.7 |
| 13 | 3 | 38 | -10 | 17 | 4 | -91 | -351 | -150 | 23 | -421 | 82 | |
Interest Expense Interest ExpenseCr | 133 | 123 | 115 | 107 | 120 | 111 | 109 | 101 | 101 | 100 | 90 | 91 |
Depreciation DepreciationCr | 360 | 368 | 388 | 370 | 376 | 376 | 377 | 378 | 383 | 385 | 397 | 391 |
PBT PBTCr | 680 | 721 | 563 | 423 | 399 | 465 | 260 | 38 | 386 | 723 | 162 | 468 |
| 206 | 224 | 209 | 121 | 101 | 127 | 75 | 25 | 128 | 253 | -469 | 119 | |
| 474 | 497 | 354 | 302 | 297 | 337 | 185 | 13 | 258 | 471 | 631 | 349 | |
Growth YoY PAT Growth YoY% | 164.4 | 70.0 | -13.7 | -23.9 | -37.3 | -32.1 | -47.9 | -95.7 | -13.3 | 39.5 | 241.8 | 2,608.6 |
NPM NPM% | 7.5 | 7.5 | 5.7 | 4.8 | 4.6 | 4.9 | 2.9 | 0.2 | 3.8 | 6.1 | 8.6 | 4.7 |
| 7.5 | 7.8 | 5.6 | 4.8 | 4.7 | 5.3 | 2.9 | 0.2 | 4.1 | 7.4 | 10.0 | 5.5 |
| 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 | 11,849 | 13,180 | 14,841 | 17,549 | 16,350 | 17,397 | 20,948 | 24,568 | 25,378 | 26,123 | 28,471 | 29,308 |
Growth Revenue Growth% | -7.5 | 11.2 | 12.6 | 18.3 | -6.8 | 6.4 | 20.4 | 17.3 | 3.3 | 2.9 | 9.0 | 11.2 |
| 9,851 | 11,331 | 13,189 | 15,590 | 14,411 | 14,600 | 18,373 | 21,254 | 20,930 | 22,552 | 24,327 | 25,164 | |
| 1,997 | 1,849 | 1,651 | 1,959 | 1,939 | 2,797 | 2,574 | 3,314 | 4,447 | 3,572 | 4,143 | 4,143 | |
OPM OPM% | 16.9 | 14.0 | 11.1 | 11.2 | 11.9 | 16.1 | 12.3 | 13.5 | 17.5 | 13.7 | 14.6 | 14.1 |
| 113 | 152 | 117 | -77 | 24 | -478 | 118 | 64 | 77 | -80 | -900 | -466 | |
Interest Expense Interest ExpenseCr | 93 | 103 | 163 | 181 | 281 | 443 | 444 | 531 | 506 | 447 | 392 | 382 |
Depreciation DepreciationCr | 427 | 462 | 593 | 813 | 1,138 | 1,315 | 1,400 | 1,419 | 1,478 | 1,498 | 1,543 | 1,556 |
PBT PBTCr | 1,591 | 1,436 | 1,012 | 888 | 543 | 561 | 848 | 1,427 | 2,540 | 1,547 | 1,309 | 1,739 |
| 468 | 337 | 288 | 208 | 67 | 211 | 209 | 381 | 818 | 425 | -63 | 30 | |
PAT PATCr | 1,123 | 1,099 | 724 | 680 | 476 | 350 | 639 | 1,046 | 1,722 | 1,121 | 1,372 | 1,708 |
Growth PAT Growth% | 14.9 | -2.1 | -34.1 | -6.1 | -29.9 | -26.5 | 82.3 | 63.8 | 64.6 | -34.9 | 22.4 | 105.3 |
NPM NPM% | 9.5 | 8.3 | 4.9 | 3.9 | 2.9 | 2.0 | 3.0 | 4.3 | 6.8 | 4.3 | 4.8 | 5.8 |
| 22.1 | 21.6 | 13.4 | 11.9 | 8.3 | 5.7 | 10.1 | 17.4 | 27.1 | 17.7 | 21.7 | 27.0 |
| 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 | 11,849 | 13,180 | 14,841 | 17,549 | 16,350 | 17,397 | 20,948 | 24,568 | 25,378 | 26,123 | 28,471 | 29,308 |
Growth Revenue Growth% | -7.5 | 11.2 | 12.6 | 18.3 | -6.8 | 6.4 | 20.4 | 17.3 | 3.3 | 2.9 | 9.0 | 11.2 |
| 9,851 | 11,331 | 13,189 | 15,590 | 14,411 | 14,600 | 18,373 | 21,254 | 20,930 | 22,552 | 24,327 | 25,164 | |
| 1,997 | 1,849 | 1,651 | 1,959 | 1,939 | 2,797 | 2,574 | 3,314 | 4,447 | 3,572 | 4,143 | 4,143 | |
OPM OPM% | 16.9 | 14.0 | 11.1 | 11.2 | 11.9 | 16.1 | 12.3 | 13.5 | 17.5 | 13.7 | 14.6 | 14.1 |
| 113 | 152 | 117 | -77 | 24 | -478 | 118 | 64 | 77 | -80 | -900 | -466 | |
Interest Expense Interest ExpenseCr | 93 | 103 | 163 | 181 | 281 | 443 | 444 | 531 | 506 | 447 | 392 | 382 |
Depreciation DepreciationCr | 427 | 462 | 593 | 813 | 1,138 | 1,315 | 1,400 | 1,419 | 1,478 | 1,498 | 1,543 | 1,556 |
PBT PBTCr | 1,591 | 1,436 | 1,012 | 888 | 543 | 561 | 848 | 1,427 | 2,540 | 1,547 | 1,309 | 1,739 |
| 468 | 337 | 288 | 208 | 67 | 211 | 209 | 381 | 818 | 425 | -63 | 30 | |
PAT PATCr | 1,123 | 1,099 | 724 | 680 | 476 | 350 | 639 | 1,046 | 1,722 | 1,121 | 1,372 | 1,708 |
Growth PAT Growth% | 14.9 | -2.1 | -34.1 | -6.1 | -29.9 | -26.5 | 82.3 | 63.8 | 64.6 | -34.9 | 22.4 | 105.3 |
NPM NPM% | 9.5 | 8.3 | 4.9 | 3.9 | 2.9 | 2.0 | 3.0 | 4.3 | 6.8 | 4.3 | 4.8 | 5.8 |
| 22.1 | 21.6 | 13.4 | 11.9 | 8.3 | 5.7 | 10.1 | 17.4 | 27.1 | 17.7 | 21.7 | 27.0 |
| 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 | 51 | 51 | 57 | 57 | 57 | 64 | 64 | 64 | 64 | 64 | 64 |
Reserves ReservesCr | 6,554 | 7,239 | 9,719 | 9,983 | 9,873 | 11,380 | 11,689 | 12,515 | 13,839 | 14,702 | 16,765 |
| 3,447 | 4,457 | 4,962 | 4,374 | 5,713 | 6,724 | 8,105 | 8,004 | 7,044 | 7,360 | 8,084 | |
| 1,602 | 3,549 | 5,415 | 5,789 | 7,607 | 7,868 | 7,289 | 6,771 | 6,011 | 5,180 | 4,441 | |
| 11,654 | 15,296 | 20,153 | 20,203 | 23,250 | 26,035 | 27,146 | 27,353 | 26,957 | 27,306 | 29,240 | |
| 4,602 | 5,018 | 6,899 | 5,889 | 5,481 | 7,660 | 8,311 | 8,848 | 9,028 | 9,815 | 10,698 | |
| 7,052 | 10,278 | 13,254 | 14,315 | 17,769 | 18,375 | 18,835 | 18,505 | 17,930 | 17,491 | 18,541 | |
| 11,654 | 15,296 | 20,153 | 20,203 | 23,250 | 26,035 | 27,146 | 27,353 | 26,957 | 27,306 | 29,240 |
| 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 | 51 | 51 | 57 | 57 | 57 | 64 | 64 | 64 | 64 | 64 | 64 |
Reserves ReservesCr | 6,554 | 7,239 | 9,719 | 9,983 | 9,873 | 11,380 | 11,689 | 12,515 | 13,839 | 14,702 | 16,765 |
| 3,447 | 4,457 | 4,962 | 4,374 | 5,713 | 6,724 | 8,105 | 8,004 | 7,044 | 7,360 | 8,084 | |
| 1,602 | 3,549 | 5,415 | 5,789 | 7,607 | 7,868 | 7,289 | 6,771 | 6,011 | 5,180 | 4,441 | |
| 11,654 | 15,296 | 20,153 | 20,203 | 23,250 | 26,035 | 27,146 | 27,353 | 26,957 | 27,306 | 29,240 | |
| 4,602 | 5,018 | 6,899 | 5,889 | 5,481 | 7,660 | 8,311 | 8,848 | 9,028 | 9,815 | 10,698 | |
| 7,052 | 10,278 | 13,254 | 14,315 | 17,769 | 18,375 | 18,835 | 18,505 | 17,930 | 17,491 | 18,541 | |
| 11,654 | 15,296 | 20,153 | 20,203 | 23,250 | 26,035 | 27,146 | 27,353 | 26,957 | 27,306 | 29,240 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,123 | 902 | 1,720 | 1,071 | 2,517 | 2,447 | 2,154 | 2,137 | 3,440 | 1,823 | 3,667 | |
| -2,283 | -2,952 | -3,863 | -996 | -2,796 | -2,344 | -1,172 | -478 | -711 | -202 | -1,341 | |
| -255 | 1,895 | 2,321 | -62 | 472 | 152 | -1,081 | -1,692 | -2,659 | -1,647 | -2,177 | |
Net Cash Flow Net Cash FlowCr | -409 | -209 | 461 | -18 | 173 | 257 | -100 | -34 | 70 | -26 | 149 |
Free Cash Flow Free Cash FlowCr | 507 | -2,361 | -1,348 | -1,203 | -288 | 1,291 | 337 | 1,374 | 2,766 | 1,093 | 2,312 |
CFO To PAT CFO To PAT% | 189.0 | 82.1 | 237.6 | 157.6 | 528.4 | 698.7 | 337.2 | 204.3 | 199.8 | 162.6 | 267.2 |
CFO To EBITDA CFO To EBITDA% | 106.3 | 48.8 | 104.1 | 54.7 | 129.8 | 87.5 | 83.7 | 64.5 | 77.3 | 51.0 | 88.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,123 | 902 | 1,720 | 1,071 | 2,517 | 2,447 | 2,154 | 2,137 | 3,440 | 1,823 | 3,667 | |
| -2,283 | -2,952 | -3,863 | -996 | -2,796 | -2,344 | -1,172 | -478 | -711 | -202 | -1,341 | |
| -255 | 1,895 | 2,321 | -62 | 472 | 152 | -1,081 | -1,692 | -2,659 | -1,647 | -2,177 | |
Net Cash Flow Net Cash FlowCr | -409 | -209 | 461 | -18 | 173 | 257 | -100 | -34 | 70 | -26 | 149 |
Free Cash Flow Free Cash FlowCr | 507 | -2,361 | -1,348 | -1,203 | -288 | 1,291 | 337 | 1,374 | 2,766 | 1,093 | 2,312 |
CFO To PAT CFO To PAT% | 189.0 | 82.1 | 237.6 | 157.6 | 528.4 | 698.7 | 337.2 | 204.3 | 199.8 | 162.6 | 267.2 |
CFO To EBITDA CFO To EBITDA% | 106.3 | 48.8 | 104.1 | 54.7 | 129.8 | 87.5 | 83.7 | 64.5 | 77.3 | 51.0 | 88.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 8,908 | 10,621 | 15,754 | 12,685 | 4,539 | 14,210 | 12,137 | 20,314 | 29,608 | 26,973 | 26,166 | 25,601 |
Price To Earnings Price To Earnings | 7.9 | 9.9 | 21.8 | 18.7 | 9.5 | 40.6 | 19.0 | 19.4 | 17.2 | 24.1 | 19.1 | 14.9 |
Price To Sales Price To Sales | 0.8 | 0.8 | 1.1 | 0.7 | 0.3 | 0.8 | 0.6 | 0.8 | 1.2 | 1.0 | 0.9 | 0.9 |
Price To Book Price To Book | 1.4 | 1.5 | 1.6 | 1.3 | 0.5 | 1.2 | 1.0 | 1.6 | 2.1 | 1.8 | 1.6 | 1.5 |
EV To EBITDA EV To EBITDA | 4.9 | 7.3 | 11.9 | 8.6 | 5.3 | 6.9 | 7.0 | 7.8 | 7.5 | 8.5 | 7.0 | 6.9 |
GPM GPM% | 43.5 | 41.4 | 36.9 | 36.5 | 38.8 | 40.5 | 35.0 | 34.7 | 40.5 | 38.0 | 39.8 | 39.8 |
OPM OPM% | 16.9 | 14.0 | 11.1 | 11.2 | 11.9 | 16.1 | 12.3 | 13.5 | 17.5 | 13.7 | 14.6 | 14.1 |
NPM NPM% | 9.5 | 8.3 | 4.9 | 3.9 | 2.9 | 2.0 | 3.0 | 4.3 | 6.8 | 4.3 | 4.8 | 5.8 |
ROCE ROCE% | 21.1 | 14.6 | 8.3 | 7.2 | 5.0 | 5.3 | 6.9 | 10.3 | 16.2 | 10.4 | 8.3 | 8.3 |
ROE ROE% | 17.0 | 15.1 | 7.4 | 6.8 | 4.8 | 3.1 | 5.4 | 8.3 | 12.4 | 7.6 | 8.2 | 8.2 |
ROA ROA% | 9.6 | 7.2 | 3.6 | 3.4 | 2.0 | 1.4 | 2.4 | 3.8 | 6.4 | 4.1 | 4.7 | 4.7 |
| 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 | 8,908 | 10,621 | 15,754 | 12,685 | 4,539 | 14,210 | 12,137 | 20,314 | 29,608 | 26,973 | 26,166 | 25,601 |
Price To Earnings Price To Earnings | 7.9 | 9.9 | 21.8 | 18.7 | 9.5 | 40.6 | 19.0 | 19.4 | 17.2 | 24.1 | 19.1 | 14.9 |
Price To Sales Price To Sales | 0.8 | 0.8 | 1.1 | 0.7 | 0.3 | 0.8 | 0.6 | 0.8 | 1.2 | 1.0 | 0.9 | 0.9 |
Price To Book Price To Book | 1.4 | 1.5 | 1.6 | 1.3 | 0.5 | 1.2 | 1.0 | 1.6 | 2.1 | 1.8 | 1.6 | 1.5 |
EV To EBITDA EV To EBITDA | 4.9 | 7.3 | 11.9 | 8.6 | 5.3 | 6.9 | 7.0 | 7.8 | 7.5 | 8.5 | 7.0 | 6.9 |
GPM GPM% | 43.5 | 41.4 | 36.9 | 36.5 | 38.8 | 40.5 | 35.0 | 34.7 | 40.5 | 38.0 | 39.8 | 39.8 |
OPM OPM% | 16.9 | 14.0 | 11.1 | 11.2 | 11.9 | 16.1 | 12.3 | 13.5 | 17.5 | 13.7 | 14.6 | 14.1 |
NPM NPM% | 9.5 | 8.3 | 4.9 | 3.9 | 2.9 | 2.0 | 3.0 | 4.3 | 6.8 | 4.3 | 4.8 | 5.8 |
ROCE ROCE% | 21.1 | 14.6 | 8.3 | 7.2 | 5.0 | 5.3 | 6.9 | 10.3 | 16.2 | 10.4 | 8.3 | 8.3 |
ROE ROE% | 17.0 | 15.1 | 7.4 | 6.8 | 4.8 | 3.1 | 5.4 | 8.3 | 12.4 | 7.6 | 8.2 | 8.2 |
ROA ROA% | 9.6 | 7.2 | 3.6 | 3.4 | 2.0 | 1.4 | 2.4 | 3.8 | 6.4 | 4.1 | 4.7 | 4.7 |
Documents — Apollo Tyres Ltd
Concall Transcript Summaries — Apollo Tyres Ltd