| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 798 | 594 | 620 | 708 | 632 | 617 | 679 | 717 | 668 | 638 | 671 | 779 | |
Growth YoY Revenue Growth YoY% | 35.4 | -11.9 | -26.8 | 3.8 | -20.8 | 3.8 | 9.5 | 1.2 | 5.7 | 3.5 | -1.2 | 8.7 |
| 720 | 535 | 499 | 651 | 598 | 581 | 530 | 688 | 650 | 583 | 551 | 743 | |
| 77 | 59 | 121 | 57 | 34 | 36 | 149 | 28 | 18 | 55 | 120 | 36 | |
OPM OPM% | 9.7 | 9.9 | 19.6 | 8.1 | 5.3 | 5.8 | 22.0 | 3.9 | 2.7 | 8.7 | 17.8 | 4.7 |
| 1 | 1 | 1 | 0 | 2 | 2 | -1 | 0 | 2 | -2 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 21 | 12 | 23 | 30 | 20 | 12 | 24 | 26 | 16 | 11 | 21 | 22 |
Depreciation DepreciationCr | 13 | 14 | 15 | 14 | 14 | 15 | 15 | 15 | 15 | 16 | 16 | 16 |
PBT PBTCr | 44 | 34 | 84 | 14 | 2 | 11 | 110 | -13 | -11 | 27 | 85 | 0 |
| 16 | 12 | 29 | 5 | 1 | 4 | 38 | -4 | -4 | 10 | 30 | 0 | |
| 29 | 22 | 55 | 9 | 1 | 7 | 72 | -8 | -7 | 17 | 56 | 0 | |
Growth YoY PAT Growth YoY% | 277.3 | 22.8 | -30.1 | -60.8 | -97.1 | -69.0 | 29.6 | -196.8 | -894.0 | 147.8 | -22.4 | 102.7 |
NPM NPM% | 3.6 | 3.7 | 8.9 | 1.2 | 0.1 | 1.1 | 10.6 | -1.2 | -1.0 | 2.6 | 8.3 | 0.0 |
| 14.4 | 10.9 | 27.6 | 4.3 | 0.4 | 3.4 | 35.8 | -4.2 | -3.3 | 8.3 | 27.8 | 0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 798 | 594 | 620 | 708 | 632 | 617 | 679 | 717 | 668 | 638 | 671 | 779 | |
Growth YoY Revenue Growth YoY% | 35.4 | -11.9 | -26.8 | 3.8 | -20.8 | 3.8 | 9.5 | 1.2 | 5.7 | 3.5 | -1.2 | 8.7 |
| 720 | 535 | 499 | 651 | 598 | 581 | 530 | 688 | 650 | 583 | 551 | 743 | |
| 77 | 59 | 121 | 57 | 34 | 36 | 149 | 28 | 18 | 55 | 120 | 36 | |
OPM OPM% | 9.7 | 9.9 | 19.6 | 8.1 | 5.3 | 5.8 | 22.0 | 3.9 | 2.7 | 8.7 | 17.8 | 4.7 |
| 1 | 1 | 1 | 0 | 2 | 2 | -1 | 0 | 2 | -2 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 21 | 12 | 23 | 30 | 20 | 12 | 24 | 26 | 16 | 11 | 21 | 22 |
Depreciation DepreciationCr | 13 | 14 | 15 | 14 | 14 | 15 | 15 | 15 | 15 | 16 | 16 | 16 |
PBT PBTCr | 44 | 34 | 84 | 14 | 2 | 11 | 110 | -13 | -11 | 27 | 85 | 0 |
| 16 | 12 | 29 | 5 | 1 | 4 | 38 | -4 | -4 | 10 | 30 | 0 | |
| 29 | 22 | 55 | 9 | 1 | 7 | 72 | -8 | -7 | 17 | 56 | 0 | |
Growth YoY PAT Growth YoY% | 277.3 | 22.8 | -30.1 | -60.8 | -97.1 | -69.0 | 29.6 | -196.8 | -894.0 | 147.8 | -22.4 | 102.7 |
NPM NPM% | 3.6 | 3.7 | 8.9 | 1.2 | 0.1 | 1.1 | 10.6 | -1.2 | -1.0 | 2.6 | 8.3 | 0.0 |
| 14.4 | 10.9 | 27.6 | 4.3 | 0.4 | 3.4 | 35.8 | -4.2 | -3.3 | 8.3 | 27.8 | 0.1 |
| 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 | 0 | 1,873 | 2,336 | 2,130 | 2,559 | 2,711 | 2,744 | 2,798 | 2,694 | 2,636 | 2,694 | 2,756 |
Growth Revenue Growth% | 24.7 | -8.8 | 20.1 | 5.9 | 1.2 | 2.0 | -3.7 | -2.1 | 2.2 | 4.2 | ||
| 0 | 1,445 | 2,067 | 1,839 | 2,298 | 2,451 | 2,441 | 2,543 | 2,363 | 2,360 | 2,472 | 2,527 | |
| 0 | 428 | 269 | 291 | 261 | 259 | 303 | 255 | 330 | 276 | 221 | 229 | |
OPM OPM% | 22.8 | 11.5 | 13.7 | 10.2 | 9.6 | 11.0 | 9.1 | 12.3 | 10.5 | 8.2 | 8.3 | |
| 0 | 2 | 4 | 4 | 6 | 6 | 4 | 9 | 3 | 4 | 3 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 138 | 114 | 97 | 116 | 116 | 88 | 69 | 82 | 86 | 74 | 70 |
Depreciation DepreciationCr | 0 | 46 | 44 | 44 | 45 | 48 | 51 | 51 | 55 | 58 | 62 | 62 |
PBT PBTCr | 0 | 247 | 114 | 154 | 106 | 101 | 167 | 144 | 197 | 136 | 88 | 101 |
| 0 | 43 | 26 | 34 | 18 | 24 | 43 | 43 | 69 | 48 | 31 | 35 | |
PAT PATCr | 0 | 203 | 88 | 120 | 89 | 78 | 124 | 100 | 128 | 88 | 57 | 66 |
Growth PAT Growth% | 18,65,444.9 | -56.6 | 36.0 | -26.1 | -12.4 | 60.4 | -19.4 | 27.8 | -31.4 | -34.8 | -6.9 | |
NPM NPM% | 10.9 | 3.8 | 5.6 | 3.5 | 2.9 | 4.5 | 3.6 | 4.8 | 3.3 | 2.1 | 2.4 | |
| -2.2 | 203.1 | 44.0 | 29.9 | 44.3 | 38.8 | 62.1 | 50.1 | 64.0 | 43.9 | 28.6 | 33.0 |
| 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 | 0 | 1,873 | 2,336 | 2,130 | 2,559 | 2,711 | 2,744 | 2,798 | 2,694 | 2,636 | 2,694 | 2,756 |
Growth Revenue Growth% | 24.7 | -8.8 | 20.1 | 5.9 | 1.2 | 2.0 | -3.7 | -2.1 | 2.2 | 4.2 | ||
| 0 | 1,445 | 2,067 | 1,839 | 2,298 | 2,451 | 2,441 | 2,543 | 2,363 | 2,360 | 2,472 | 2,527 | |
| 0 | 428 | 269 | 291 | 261 | 259 | 303 | 255 | 330 | 276 | 221 | 229 | |
OPM OPM% | 22.8 | 11.5 | 13.7 | 10.2 | 9.6 | 11.0 | 9.1 | 12.3 | 10.5 | 8.2 | 8.3 | |
| 0 | 2 | 4 | 4 | 6 | 6 | 4 | 9 | 3 | 4 | 3 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 138 | 114 | 97 | 116 | 116 | 88 | 69 | 82 | 86 | 74 | 70 |
Depreciation DepreciationCr | 0 | 46 | 44 | 44 | 45 | 48 | 51 | 51 | 55 | 58 | 62 | 62 |
PBT PBTCr | 0 | 247 | 114 | 154 | 106 | 101 | 167 | 144 | 197 | 136 | 88 | 101 |
| 0 | 43 | 26 | 34 | 18 | 24 | 43 | 43 | 69 | 48 | 31 | 35 | |
PAT PATCr | 0 | 203 | 88 | 120 | 89 | 78 | 124 | 100 | 128 | 88 | 57 | 66 |
Growth PAT Growth% | 18,65,444.9 | -56.6 | 36.0 | -26.1 | -12.4 | 60.4 | -19.4 | 27.8 | -31.4 | -34.8 | -6.9 | |
NPM NPM% | 10.9 | 3.8 | 5.6 | 3.5 | 2.9 | 4.5 | 3.6 | 4.8 | 3.3 | 2.1 | 2.4 | |
| -2.2 | 203.1 | 44.0 | 29.9 | 44.3 | 38.8 | 62.1 | 50.1 | 64.0 | 43.9 | 28.6 | 33.0 |
| 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 | 0 | 10 | 10 | 10 | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
Reserves ReservesCr | 0 | 304 | 381 | 499 | 572 | 646 | 790 | 871 | 1,008 | 1,081 | 1,104 |
| 0 | 1,585 | 1,329 | 1,600 | 1,664 | 1,471 | 1,189 | 1,178 | 1,485 | 1,377 | 1,310 | |
| 0 | 346 | 400 | 500 | 603 | 512 | 431 | 349 | 341 | 402 | 446 | |
| 0 | 2,244 | 2,121 | 2,609 | 2,859 | 2,649 | 2,430 | 2,418 | 2,854 | 2,880 | 2,880 | |
| 0 | 1,231 | 1,109 | 1,612 | 1,796 | 1,527 | 1,274 | 1,177 | 1,564 | 1,541 | 1,524 | |
| 0 | 1,013 | 1,012 | 997 | 1,063 | 1,122 | 1,156 | 1,241 | 1,290 | 1,339 | 1,357 | |
| 0 | 2,244 | 2,121 | 2,609 | 2,859 | 2,649 | 2,430 | 2,418 | 2,854 | 2,880 | 2,880 |
| 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 | 0 | 10 | 10 | 10 | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
Reserves ReservesCr | 0 | 304 | 381 | 499 | 572 | 646 | 790 | 871 | 1,008 | 1,081 | 1,104 |
| 0 | 1,585 | 1,329 | 1,600 | 1,664 | 1,471 | 1,189 | 1,178 | 1,485 | 1,377 | 1,310 | |
| 0 | 346 | 400 | 500 | 603 | 512 | 431 | 349 | 341 | 402 | 446 | |
| 0 | 2,244 | 2,121 | 2,609 | 2,859 | 2,649 | 2,430 | 2,418 | 2,854 | 2,880 | 2,880 | |
| 0 | 1,231 | 1,109 | 1,612 | 1,796 | 1,527 | 1,274 | 1,177 | 1,564 | 1,541 | 1,524 | |
| 0 | 1,013 | 1,012 | 997 | 1,063 | 1,122 | 1,156 | 1,241 | 1,290 | 1,339 | 1,357 | |
| 0 | 2,244 | 2,121 | 2,609 | 2,859 | 2,649 | 2,430 | 2,418 | 2,854 | 2,880 | 2,880 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 146 | 166 | -106 | 185 | 465 | 314 | 364 | -77 | 154 | 158 | |
| 0 | -18 | -48 | -29 | -98 | -108 | -54 | -124 | -70 | -99 | -98 | |
| 0 | -100 | -144 | 134 | -84 | -358 | -264 | -239 | 147 | -53 | -61 | |
Net Cash Flow Net Cash FlowCr | 0 | 27 | -26 | -1 | 2 | 0 | -4 | 1 | 0 | 2 | -2 |
Free Cash Flow Free Cash FlowCr | 0 | 127 | 117 | -136 | 86 | 355 | 259 | 239 | -151 | 52 | 56 |
CFO To PAT CFO To PAT% | 117.4 | 71.7 | 188.1 | -88.0 | 208.6 | 600.0 | 252.2 | 362.7 | -60.1 | 175.1 | 275.0 |
CFO To EBITDA CFO To EBITDA% | 117.4 | 34.0 | 61.7 | -36.2 | 70.7 | 179.5 | 103.6 | 142.7 | -23.3 | 55.8 | 71.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 146 | 166 | -106 | 185 | 465 | 314 | 364 | -77 | 154 | 158 | |
| 0 | -18 | -48 | -29 | -98 | -108 | -54 | -124 | -70 | -99 | -98 | |
| 0 | -100 | -144 | 134 | -84 | -358 | -264 | -239 | 147 | -53 | -61 | |
Net Cash Flow Net Cash FlowCr | 0 | 27 | -26 | -1 | 2 | 0 | -4 | 1 | 0 | 2 | -2 |
Free Cash Flow Free Cash FlowCr | 0 | 127 | 117 | -136 | 86 | 355 | 259 | 239 | -151 | 52 | 56 |
CFO To PAT CFO To PAT% | 117.4 | 71.7 | 188.1 | -88.0 | 208.6 | 600.0 | 252.2 | 362.7 | -60.1 | 175.1 | 275.0 |
CFO To EBITDA CFO To EBITDA% | 117.4 | 34.0 | 61.7 | -36.2 | 70.7 | 179.5 | 103.6 | 142.7 | -23.3 | 55.8 | 71.3 |
| 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 | 457 | 478 | 238 | 370 | 1,456 | 871 | 1,067 | 894 | 939 | 1,463 | ||
Price To Earnings Price To Earnings | 5.2 | 4.0 | 2.7 | 4.8 | 11.7 | 8.7 | 8.3 | 10.2 | 16.4 | 22.2 | ||
Price To Sales Price To Sales | 0.2 | 0.2 | 0.1 | 0.1 | 0.5 | 0.3 | 0.4 | 0.3 | 0.3 | 0.5 | ||
Price To Book Price To Book | 1.2 | 0.9 | 0.4 | 0.6 | 1.8 | 1.0 | 1.0 | 0.8 | 0.8 | 1.3 | ||
EV To EBITDA EV To EBITDA | 6.5 | 6.5 | 6.5 | 6.1 | 8.8 | 7.6 | 7.2 | 8.2 | 10.6 | 12.5 | ||
GPM GPM% | 30.1 | 18.5 | 22.9 | 18.5 | 17.5 | 18.6 | 17.0 | 20.8 | 18.4 | 16.8 | 16.8 | |
OPM OPM% | 22.8 | 11.5 | 13.7 | 10.2 | 9.6 | 11.0 | 9.1 | 12.3 | 10.5 | 8.2 | 8.3 | |
NPM NPM% | 10.9 | 3.8 | 5.6 | 3.5 | 2.9 | 4.5 | 3.6 | 4.8 | 3.3 | 2.1 | 2.4 | |
ROCE ROCE% | -31.8 | 24.5 | 13.7 | 12.9 | 10.7 | 11.5 | 12.6 | 10.9 | 11.9 | 9.0 | 6.4 | 6.4 |
ROE ROE% | -31.8 | 64.8 | 22.6 | 23.6 | 15.0 | 11.7 | 15.3 | 11.3 | 12.5 | 8.0 | 5.1 | 5.1 |
ROA ROA% | -29.3 | 9.1 | 4.2 | 4.6 | 3.1 | 2.9 | 5.1 | 4.2 | 4.5 | 3.0 | 2.0 | 2.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 457 | 478 | 238 | 370 | 1,456 | 871 | 1,067 | 894 | 939 | 1,463 | ||
Price To Earnings Price To Earnings | 5.2 | 4.0 | 2.7 | 4.8 | 11.7 | 8.7 | 8.3 | 10.2 | 16.4 | 22.2 | ||
Price To Sales Price To Sales | 0.2 | 0.2 | 0.1 | 0.1 | 0.5 | 0.3 | 0.4 | 0.3 | 0.3 | 0.5 | ||
Price To Book Price To Book | 1.2 | 0.9 | 0.4 | 0.6 | 1.8 | 1.0 | 1.0 | 0.8 | 0.8 | 1.3 | ||
EV To EBITDA EV To EBITDA | 6.5 | 6.5 | 6.5 | 6.1 | 8.8 | 7.6 | 7.2 | 8.2 | 10.6 | 12.5 | ||
GPM GPM% | 30.1 | 18.5 | 22.9 | 18.5 | 17.5 | 18.6 | 17.0 | 20.8 | 18.4 | 16.8 | 16.8 | |
OPM OPM% | 22.8 | 11.5 | 13.7 | 10.2 | 9.6 | 11.0 | 9.1 | 12.3 | 10.5 | 8.2 | 8.3 | |
NPM NPM% | 10.9 | 3.8 | 5.6 | 3.5 | 2.9 | 4.5 | 3.6 | 4.8 | 3.3 | 2.1 | 2.4 | |
ROCE ROCE% | -31.8 | 24.5 | 13.7 | 12.9 | 10.7 | 11.5 | 12.6 | 10.9 | 11.9 | 9.0 | 6.4 | 6.4 |
ROE ROE% | -31.8 | 64.8 | 22.6 | 23.6 | 15.0 | 11.7 | 15.3 | 11.3 | 12.5 | 8.0 | 5.1 | 5.1 |
ROA ROA% | -29.3 | 9.1 | 4.2 | 4.6 | 3.1 | 2.9 | 5.1 | 4.2 | 4.5 | 3.0 | 2.0 | 2.0 |
Documents — Avadh Sugar & Energy Ltd
Concall Transcript Summaries — Avadh Sugar & Energy Ltd