| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 11,429 | 11,093 | 13,542 | 10,724 | 11,148 | 11,995 | 14,696 | 11,709 | 12,577 | 14,830 | 17,246 | 13,070 | |
Growth YoY Revenue Growth YoY% | 19.1 | 6.7 | 2.6 | 10.7 | -2.5 | 8.1 | 8.5 | 9.2 | 12.8 | 23.6 | 17.4 | 11.6 |
| 9,559 | 9,131 | 10,975 | 8,856 | 9,108 | 9,659 | 11,705 | 9,535 | 10,136 | 12,008 | 13,938 | 10,660 | |
| 1,870 | 1,961 | 2,567 | 1,868 | 2,040 | 2,336 | 2,991 | 2,173 | 2,441 | 2,822 | 3,308 | 2,410 | |
OPM OPM% | 16.4 | 17.7 | 19.0 | 17.4 | 18.3 | 19.5 | 20.4 | 18.6 | 19.4 | 19.0 | 19.2 | 18.4 |
| -1 | 46 | 10 | 36 | 245 | 75 | 22 | 103 | 103 | -141 | 186 | 195 | |
Interest Expense Interest ExpenseCr | 715 | 783 | 829 | 904 | 962 | 1,011 | 1,053 | 1,112 | 1,152 | 1,200 | 1,241 | 1,341 |
Depreciation DepreciationCr | 227 | 241 | 233 | 235 | 244 | 268 | 340 | 273 | 268 | 282 | 314 | 315 |
PBT PBTCr | 927 | 984 | 1,516 | 765 | 1,078 | 1,132 | 1,621 | 891 | 1,124 | 1,200 | 1,940 | 950 |
| 358 | 375 | 582 | 215 | 312 | 313 | 375 | 234 | 304 | 337 | 558 | 282 | |
| 569 | 609 | 934 | 551 | 767 | 820 | 1,246 | 658 | 820 | 862 | 1,381 | 668 | |
Growth YoY PAT Growth YoY% | 206.4 | 73.4 | 16.3 | -5.8 | 34.6 | 34.6 | 33.4 | 19.4 | 6.9 | 5.2 | 10.9 | 1.5 |
NPM NPM% | 5.0 | 5.5 | 6.9 | 5.1 | 6.9 | 6.8 | 8.5 | 5.6 | 6.5 | 5.8 | 8.0 | 5.1 |
| 0.9 | 1.0 | 1.5 | 0.9 | 1.2 | 1.3 | 1.9 | 1.0 | 1.3 | 1.4 | 2.2 | 1.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 11,429 | 11,093 | 13,542 | 10,724 | 11,148 | 11,995 | 14,696 | 11,709 | 12,577 | 14,830 | 17,246 | 13,070 | |
Growth YoY Revenue Growth YoY% | 19.1 | 6.7 | 2.6 | 10.7 | -2.5 | 8.1 | 8.5 | 9.2 | 12.8 | 23.6 | 17.4 | 11.6 |
| 9,559 | 9,131 | 10,975 | 8,856 | 9,108 | 9,659 | 11,705 | 9,535 | 10,136 | 12,008 | 13,938 | 10,660 | |
| 1,870 | 1,961 | 2,567 | 1,868 | 2,040 | 2,336 | 2,991 | 2,173 | 2,441 | 2,822 | 3,308 | 2,410 | |
OPM OPM% | 16.4 | 17.7 | 19.0 | 17.4 | 18.3 | 19.5 | 20.4 | 18.6 | 19.4 | 19.0 | 19.2 | 18.4 |
| -1 | 46 | 10 | 36 | 245 | 75 | 22 | 103 | 103 | -141 | 186 | 195 | |
Interest Expense Interest ExpenseCr | 715 | 783 | 829 | 904 | 962 | 1,011 | 1,053 | 1,112 | 1,152 | 1,200 | 1,241 | 1,341 |
Depreciation DepreciationCr | 227 | 241 | 233 | 235 | 244 | 268 | 340 | 273 | 268 | 282 | 314 | 315 |
PBT PBTCr | 927 | 984 | 1,516 | 765 | 1,078 | 1,132 | 1,621 | 891 | 1,124 | 1,200 | 1,940 | 950 |
| 358 | 375 | 582 | 215 | 312 | 313 | 375 | 234 | 304 | 337 | 558 | 282 | |
| 569 | 609 | 934 | 551 | 767 | 820 | 1,246 | 658 | 820 | 862 | 1,381 | 668 | |
Growth YoY PAT Growth YoY% | 206.4 | 73.4 | 16.3 | -5.8 | 34.6 | 34.6 | 33.4 | 19.4 | 6.9 | 5.2 | 10.9 | 1.5 |
NPM NPM% | 5.0 | 5.5 | 6.9 | 5.1 | 6.9 | 6.8 | 8.5 | 5.6 | 6.5 | 5.8 | 8.0 | 5.1 |
| 0.9 | 1.0 | 1.5 | 0.9 | 1.2 | 1.3 | 1.9 | 1.0 | 1.3 | 1.4 | 2.2 | 1.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 21,260 | 22,871 | 29,636 | 33,197 | 21,951 | 19,454 | 26,237 | 41,673 | 40,956 | 42,333 | 48,314 | 57,723 |
Growth Revenue Growth% | 38.6 | 7.6 | 29.6 | 12.0 | -33.9 | -11.4 | 34.9 | 58.8 | -1.7 | 3.4 | 14.1 | 16.5 |
| 18,281 | 19,577 | 25,387 | 28,287 | 18,718 | 16,992 | 23,472 | 36,580 | 37,848 | 39,327 | 45,617 | 46,741 | |
| 2,979 | 3,294 | 4,248 | 4,910 | 3,233 | 2,462 | 2,765 | 5,093 | 3,109 | 3,006 | 2,697 | 10,982 | |
OPM OPM% | 14.0 | 14.4 | 14.3 | 14.8 | 14.7 | 12.7 | 10.5 | 12.2 | 7.6 | 7.1 | 5.6 | 19.0 |
| -321 | 161 | 190 | 139 | 57 | 207 | -230 | 166 | 4,907 | 6,607 | 8,300 | 343 | |
Interest Expense Interest ExpenseCr | 925 | 1,049 | 1,227 | 1,502 | 1,802 | 1,901 | 1,869 | 2,094 | 2,982 | 3,930 | 4,705 | 4,933 |
Depreciation DepreciationCr | 524 | 573 | 646 | 676 | 750 | 836 | 866 | 900 | 927 | 1,087 | 1,138 | 1,179 |
PBT PBTCr | 1,209 | 1,833 | 2,565 | 2,872 | 739 | -67 | -200 | 2,265 | 4,106 | 4,596 | 5,155 | 5,213 |
| 497 | 196 | 751 | 677 | 279 | 3 | 86 | 906 | 1,410 | 1,214 | 1,434 | 1,482 | |
PAT PATCr | 712 | 1,637 | 1,814 | 2,195 | 460 | -70 | -285 | 1,359 | 2,696 | 3,383 | 3,721 | 3,731 |
Growth PAT Growth% | 432.8 | 129.9 | 10.8 | 21.0 | -79.0 | -115.1 | -310.1 | 576.0 | 98.4 | 25.5 | 10.0 | 6.9 |
NPM NPM% | 3.4 | 7.2 | 6.1 | 6.6 | 2.1 | -0.4 | -1.1 | 3.3 | 6.6 | 8.0 | 7.7 | 6.5 |
| 1.2 | 2.8 | 3.0 | 3.5 | 0.6 | -0.3 | -0.6 | 2.1 | 4.2 | 5.3 | 5.9 | 5.9 |
| 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 | 21,260 | 22,871 | 29,636 | 33,197 | 21,951 | 19,454 | 26,237 | 41,673 | 40,956 | 42,333 | 48,314 | 57,723 |
Growth Revenue Growth% | 38.6 | 7.6 | 29.6 | 12.0 | -33.9 | -11.4 | 34.9 | 58.8 | -1.7 | 3.4 | 14.1 | 16.5 |
| 18,281 | 19,577 | 25,387 | 28,287 | 18,718 | 16,992 | 23,472 | 36,580 | 37,848 | 39,327 | 45,617 | 46,741 | |
| 2,979 | 3,294 | 4,248 | 4,910 | 3,233 | 2,462 | 2,765 | 5,093 | 3,109 | 3,006 | 2,697 | 10,982 | |
OPM OPM% | 14.0 | 14.4 | 14.3 | 14.8 | 14.7 | 12.7 | 10.5 | 12.2 | 7.6 | 7.1 | 5.6 | 19.0 |
| -321 | 161 | 190 | 139 | 57 | 207 | -230 | 166 | 4,907 | 6,607 | 8,300 | 343 | |
Interest Expense Interest ExpenseCr | 925 | 1,049 | 1,227 | 1,502 | 1,802 | 1,901 | 1,869 | 2,094 | 2,982 | 3,930 | 4,705 | 4,933 |
Depreciation DepreciationCr | 524 | 573 | 646 | 676 | 750 | 836 | 866 | 900 | 927 | 1,087 | 1,138 | 1,179 |
PBT PBTCr | 1,209 | 1,833 | 2,565 | 2,872 | 739 | -67 | -200 | 2,265 | 4,106 | 4,596 | 5,155 | 5,213 |
| 497 | 196 | 751 | 677 | 279 | 3 | 86 | 906 | 1,410 | 1,214 | 1,434 | 1,482 | |
PAT PATCr | 712 | 1,637 | 1,814 | 2,195 | 460 | -70 | -285 | 1,359 | 2,696 | 3,383 | 3,721 | 3,731 |
Growth PAT Growth% | 432.8 | 129.9 | 10.8 | 21.0 | -79.0 | -115.1 | -310.1 | 576.0 | 98.4 | 25.5 | 10.0 | 6.9 |
NPM NPM% | 3.4 | 7.2 | 6.1 | 6.6 | 2.1 | -0.4 | -1.1 | 3.3 | 6.6 | 8.0 | 7.7 | 6.5 |
| 1.2 | 2.8 | 3.0 | 3.5 | 0.6 | -0.3 | -0.6 | 2.1 | 4.2 | 5.3 | 5.9 | 5.9 |
| 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 | 285 | 285 | 293 | 294 | 294 | 294 | 294 | 294 | 294 | 294 | 587 |
Reserves ReservesCr | 4,979 | 6,100 | 7,128 | 8,452 | 7,495 | 7,568 | 7,010 | 8,258 | 8,710 | 11,938 | 13,654 |
| 8,242 | 10,399 | 14,191 | 15,316 | 14,795 | 16,224 | 18,616 | 22,455 | 26,680 | 26,551 | 33,118 | |
| 8,276 | 9,287 | 11,081 | 13,985 | 14,436 | 16,713 | 16,395 | 21,495 | 29,166 | 39,318 | 49,377 | |
| 22,199 | 26,668 | 33,518 | 39,122 | 38,127 | 42,067 | 43,601 | 54,746 | 67,660 | 81,715 | 1,01,041 | |
| 8,869 | 11,163 | 14,422 | 16,487 | 15,309 | 15,919 | 18,638 | 24,243 | 29,127 | 34,240 | 43,742 | |
| 13,330 | 15,505 | 19,096 | 22,634 | 22,817 | 26,148 | 24,962 | 30,503 | 38,534 | 47,474 | 57,298 | |
| 22,199 | 26,668 | 33,518 | 39,122 | 38,127 | 42,067 | 43,601 | 54,746 | 67,660 | 81,715 | 1,01,041 |
| 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 | 285 | 285 | 293 | 294 | 294 | 294 | 294 | 294 | 294 | 294 | 587 |
Reserves ReservesCr | 4,979 | 6,100 | 7,128 | 8,452 | 7,495 | 7,568 | 7,010 | 8,258 | 8,710 | 11,938 | 13,654 |
| 8,242 | 10,399 | 14,191 | 15,316 | 14,795 | 16,224 | 18,616 | 22,455 | 26,680 | 26,551 | 33,118 | |
| 8,276 | 9,287 | 11,081 | 13,985 | 14,436 | 16,713 | 16,395 | 21,495 | 29,166 | 39,318 | 49,377 | |
| 22,199 | 26,668 | 33,518 | 39,122 | 38,127 | 42,067 | 43,601 | 54,746 | 67,660 | 81,715 | 1,01,041 | |
| 8,869 | 11,163 | 14,422 | 16,487 | 15,309 | 15,919 | 18,638 | 24,243 | 29,127 | 34,240 | 43,742 | |
| 13,330 | 15,505 | 19,096 | 22,634 | 22,817 | 26,148 | 24,962 | 30,503 | 38,534 | 47,474 | 57,298 | |
| 22,199 | 26,668 | 33,518 | 39,122 | 38,127 | 42,067 | 43,601 | 54,746 | 67,660 | 81,715 | 1,01,041 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1,275 | 270 | 1,462 | -3,745 | 383 | -1,065 | 2,845 | -4,499 | -6,258 | 128 | -4,895 | |
| 454 | -1,695 | -3,166 | 1,892 | -1,203 | -991 | -1,917 | -2,935 | 1,135 | -5,758 | -7,016 | |
| 1,660 | 738 | 1,905 | 2,398 | 1,239 | 1,331 | -378 | 7,281 | 8,432 | 6,958 | 11,617 | |
Net Cash Flow Net Cash FlowCr | 839 | -687 | 202 | 544 | 419 | -726 | 550 | -154 | 3,309 | 1,328 | -293 |
Free Cash Flow Free Cash FlowCr | -1,331 | -166 | 823 | -4,841 | -940 | -1,791 | 2,443 | -5,353 | -7,346 | -1,471 | -7,712 |
CFO To PAT CFO To PAT% | -179.0 | 16.5 | 80.6 | -170.7 | 83.3 | 1,530.4 | -996.5 | -331.1 | -232.1 | 3.8 | -131.5 |
CFO To EBITDA CFO To EBITDA% | -42.8 | 8.2 | 34.4 | -76.3 | 11.8 | -43.3 | 102.9 | -88.3 | -201.3 | 4.3 | -181.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1,275 | 270 | 1,462 | -3,745 | 383 | -1,065 | 2,845 | -4,499 | -6,258 | 128 | -4,895 | |
| 454 | -1,695 | -3,166 | 1,892 | -1,203 | -991 | -1,917 | -2,935 | 1,135 | -5,758 | -7,016 | |
| 1,660 | 738 | 1,905 | 2,398 | 1,239 | 1,331 | -378 | 7,281 | 8,432 | 6,958 | 11,617 | |
Net Cash Flow Net Cash FlowCr | 839 | -687 | 202 | 544 | 419 | -726 | 550 | -154 | 3,309 | 1,328 | -293 |
Free Cash Flow Free Cash FlowCr | -1,331 | -166 | 823 | -4,841 | -940 | -1,791 | 2,443 | -5,353 | -7,346 | -1,471 | -7,712 |
CFO To PAT CFO To PAT% | -179.0 | 16.5 | 80.6 | -170.7 | 83.3 | 1,530.4 | -996.5 | -331.1 | -232.1 | 3.8 | -131.5 |
CFO To EBITDA CFO To EBITDA% | -42.8 | 8.2 | 34.4 | -76.3 | 11.8 | -43.3 | 102.9 | -88.3 | -201.3 | 4.3 | -181.5 |
| 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 | 30,892 | 24,062 | 42,531 | 26,801 | 12,637 | 33,304 | 34,419 | 40,856 | 50,255 | 59,964 | 90,545 | 95,679 |
Price To Earnings Price To Earnings | 45.2 | 15.2 | 24.2 | 12.9 | 37.4 | 32.9 | 20.2 | 19.3 | 26.1 | 27.5 | ||
Price To Sales Price To Sales | 1.4 | 1.0 | 1.4 | 0.8 | 0.6 | 1.7 | 1.3 | 1.0 | 1.1 | 1.2 | 1.6 | 1.7 |
Price To Book Price To Book | 5.9 | 3.8 | 5.7 | 3.1 | 1.6 | 4.2 | 4.7 | 4.8 | 5.6 | 4.9 | 6.4 | 6.7 |
EV To EBITDA EV To EBITDA | 12.7 | 10.0 | 12.6 | 8.2 | 8.3 | 22.6 | 20.4 | 13.7 | 27.0 | 34.1 | 53.3 | 13.5 |
GPM GPM% | 32.5 | 33.5 | 33.1 | 33.0 | 37.1 | 36.0 | 31.0 | 29.3 | 26.9 | 28.2 | 28.3 | 28.3 |
OPM OPM% | 14.0 | 14.4 | 14.3 | 14.8 | 14.7 | 12.7 | 10.5 | 12.2 | 7.6 | 7.1 | 5.6 | 19.0 |
NPM NPM% | 3.4 | 7.2 | 6.1 | 6.6 | 2.1 | -0.4 | -1.1 | 3.3 | 6.6 | 8.0 | 7.7 | 6.5 |
ROCE ROCE% | 15.4 | 17.7 | 19.4 | 18.3 | 10.5 | 5.7 | 5.3 | 11.0 | 14.2 | 13.7 | 12.6 | 12.6 |
ROE ROE% | 13.5 | 25.6 | 24.4 | 25.1 | 5.9 | -0.9 | -3.9 | 15.9 | 29.9 | 27.7 | 26.1 | 26.1 |
ROA ROA% | 3.2 | 6.1 | 5.4 | 5.6 | 1.2 | -0.2 | -0.7 | 2.5 | 4.0 | 4.1 | 3.7 | 3.7 |
| 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 | 30,892 | 24,062 | 42,531 | 26,801 | 12,637 | 33,304 | 34,419 | 40,856 | 50,255 | 59,964 | 90,545 | 95,679 |
Price To Earnings Price To Earnings | 45.2 | 15.2 | 24.2 | 12.9 | 37.4 | 32.9 | 20.2 | 19.3 | 26.1 | 27.5 | ||
Price To Sales Price To Sales | 1.4 | 1.0 | 1.4 | 0.8 | 0.6 | 1.7 | 1.3 | 1.0 | 1.1 | 1.2 | 1.6 | 1.7 |
Price To Book Price To Book | 5.9 | 3.8 | 5.7 | 3.1 | 1.6 | 4.2 | 4.7 | 4.8 | 5.6 | 4.9 | 6.4 | 6.7 |
EV To EBITDA EV To EBITDA | 12.7 | 10.0 | 12.6 | 8.2 | 8.3 | 22.6 | 20.4 | 13.7 | 27.0 | 34.1 | 53.3 | 13.5 |
GPM GPM% | 32.5 | 33.5 | 33.1 | 33.0 | 37.1 | 36.0 | 31.0 | 29.3 | 26.9 | 28.2 | 28.3 | 28.3 |
OPM OPM% | 14.0 | 14.4 | 14.3 | 14.8 | 14.7 | 12.7 | 10.5 | 12.2 | 7.6 | 7.1 | 5.6 | 19.0 |
NPM NPM% | 3.4 | 7.2 | 6.1 | 6.6 | 2.1 | -0.4 | -1.1 | 3.3 | 6.6 | 8.0 | 7.7 | 6.5 |
ROCE ROCE% | 15.4 | 17.7 | 19.4 | 18.3 | 10.5 | 5.7 | 5.3 | 11.0 | 14.2 | 13.7 | 12.6 | 12.6 |
ROE ROE% | 13.5 | 25.6 | 24.4 | 25.1 | 5.9 | -0.9 | -3.9 | 15.9 | 29.9 | 27.7 | 26.1 | 26.1 |
ROA ROA% | 3.2 | 6.1 | 5.4 | 5.6 | 1.2 | -0.2 | -0.7 | 2.5 | 4.0 | 4.1 | 3.7 | 3.7 |
Documents — Ashok Leyland Ltd
Concall Transcript Summaries — Ashok Leyland Ltd