| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 12,267 | 12,828 | 13,223 | 14,154 | 14,460 | 16,839 | 18,230 | 17,059 | 17,605 | 18,603 | 21,465 | 20,048 | |
Growth YoY Revenue Growth YoY% | -13.3 | -16.9 | -4.7 | 9.5 | 17.9 | 31.3 | 37.9 | 20.5 | 21.7 | 10.5 | 17.8 | 17.5 |
| 12,123 | 12,324 | 12,866 | 13,528 | 13,845 | 16,047 | 17,781 | 16,693 | 16,916 | 18,050 | 20,941 | 19,355 | |
| 144 | 505 | 357 | 626 | 615 | 792 | 448 | 366 | 688 | 553 | 524 | 693 | |
OPM OPM% | 1.2 | 3.9 | 2.7 | 4.4 | 4.3 | 4.7 | 2.5 | 2.1 | 3.9 | 3.0 | 2.4 | 3.5 |
| 11 | 59 | 104 | 54 | 56 | 67 | 62 | 212 | -79 | 106 | 182 | 88 | |
Interest Expense Interest ExpenseCr | 220 | 187 | 171 | 166 | 177 | 204 | 178 | 159 | 189 | 185 | 174 | 186 |
Depreciation DepreciationCr | 96 | 95 | 79 | 96 | 92 | 108 | 98 | 103 | 107 | 111 | 128 | 117 |
PBT PBTCr | -162 | 281 | 211 | 418 | 402 | 546 | 234 | 317 | 313 | 363 | 404 | 478 |
| -32 | 75 | 56 | 107 | 120 | 153 | 58 | 79 | 85 | 102 | 111 | 127 | |
| -130 | 206 | 155 | 312 | 282 | 393 | 177 | 238 | 228 | 262 | 293 | 351 | |
Growth YoY PAT Growth YoY% | -508.6 | -11.0 | 67.3 | 621.9 | 316.5 | 90.8 | 14.2 | -23.6 | -19.3 | -33.4 | 66.0 | 47.7 |
NPM NPM% | -1.1 | 1.6 | 1.2 | 2.2 | 1.9 | 2.3 | 1.0 | 1.4 | 1.3 | 1.4 | 1.4 | 1.8 |
| -1.0 | 1.6 | 1.2 | 2.4 | 2.4 | 3.2 | 1.5 | 1.8 | 1.9 | 2.1 | 2.3 | 2.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 12,267 | 12,828 | 13,223 | 14,154 | 14,460 | 16,839 | 18,230 | 17,059 | 17,605 | 18,603 | 21,465 | 20,048 | |
Growth YoY Revenue Growth YoY% | -13.3 | -16.9 | -4.7 | 9.5 | 17.9 | 31.3 | 37.9 | 20.5 | 21.7 | 10.5 | 17.8 | 17.5 |
| 12,123 | 12,324 | 12,866 | 13,528 | 13,845 | 16,047 | 17,781 | 16,693 | 16,916 | 18,050 | 20,941 | 19,355 | |
| 144 | 505 | 357 | 626 | 615 | 792 | 448 | 366 | 688 | 553 | 524 | 693 | |
OPM OPM% | 1.2 | 3.9 | 2.7 | 4.4 | 4.3 | 4.7 | 2.5 | 2.1 | 3.9 | 3.0 | 2.4 | 3.5 |
| 11 | 59 | 104 | 54 | 56 | 67 | 62 | 212 | -79 | 106 | 182 | 88 | |
Interest Expense Interest ExpenseCr | 220 | 187 | 171 | 166 | 177 | 204 | 178 | 159 | 189 | 185 | 174 | 186 |
Depreciation DepreciationCr | 96 | 95 | 79 | 96 | 92 | 108 | 98 | 103 | 107 | 111 | 128 | 117 |
PBT PBTCr | -162 | 281 | 211 | 418 | 402 | 546 | 234 | 317 | 313 | 363 | 404 | 478 |
| -32 | 75 | 56 | 107 | 120 | 153 | 58 | 79 | 85 | 102 | 111 | 127 | |
| -130 | 206 | 155 | 312 | 282 | 393 | 177 | 238 | 228 | 262 | 293 | 351 | |
Growth YoY PAT Growth YoY% | -508.6 | -11.0 | 67.3 | 621.9 | 316.5 | 90.8 | 14.2 | -23.6 | -19.3 | -33.4 | 66.0 | 47.7 |
NPM NPM% | -1.1 | 1.6 | 1.2 | 2.2 | 1.9 | 2.3 | 1.0 | 1.4 | 1.3 | 1.4 | 1.4 | 1.8 |
| -1.0 | 1.6 | 1.2 | 2.4 | 2.4 | 3.2 | 1.5 | 1.8 | 1.9 | 2.1 | 2.3 | 2.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 28,797 | 29,657 | 37,090 | 54,155 | 58,185 | 51,225 | 63,672 | 74,731 | 77,720 |
Growth Revenue Growth% | 3.0 | 25.1 | 46.0 | 7.4 | -12.0 | 24.3 | 17.4 | 16.7 | |
| 27,666 | 28,348 | 35,765 | 52,419 | 57,226 | 50,090 | 61,191 | 72,600 | 75,262 | |
| 1,131 | 1,310 | 1,325 | 1,736 | 959 | 1,135 | 2,482 | 2,131 | 2,458 | |
OPM OPM% | 3.9 | 4.4 | 3.6 | 3.2 | 1.6 | 2.2 | 3.9 | 2.9 | 3.2 |
| 122 | 110 | 104 | 172 | 964 | 240 | 238 | 392 | 298 | |
Interest Expense Interest ExpenseCr | 487 | 569 | 407 | 541 | 775 | 749 | 724 | 707 | 734 |
Depreciation DepreciationCr | 199 | 241 | 268 | 309 | 358 | 364 | 395 | 449 | 463 |
PBT PBTCr | 567 | 609 | 755 | 1,059 | 789 | 262 | 1,601 | 1,367 | 1,559 |
| 212 | 206 | 103 | 284 | 235 | 92 | 437 | 377 | 425 | |
PAT PATCr | 355 | 403 | 652 | 774 | 554 | 171 | 1,163 | 990 | 1,134 |
Growth PAT Growth% | 13.6 | 61.8 | 18.8 | -28.5 | -69.2 | 581.6 | -14.8 | 4.1 | |
NPM NPM% | 1.2 | 1.4 | 1.8 | 1.4 | 0.9 | 0.3 | 1.8 | 1.3 | 1.5 |
| 32.9 | 40.3 | 6.4 | 6.9 | 4.5 | 1.1 | 9.4 | 8.1 | 8.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 28,797 | 29,657 | 37,090 | 54,155 | 58,185 | 51,225 | 63,672 | 74,731 | 77,720 |
Growth Revenue Growth% | 3.0 | 25.1 | 46.0 | 7.4 | -12.0 | 24.3 | 17.4 | 16.7 | |
| 27,666 | 28,348 | 35,765 | 52,419 | 57,226 | 50,090 | 61,191 | 72,600 | 75,262 | |
| 1,131 | 1,310 | 1,325 | 1,736 | 959 | 1,135 | 2,482 | 2,131 | 2,458 | |
OPM OPM% | 3.9 | 4.4 | 3.6 | 3.2 | 1.6 | 2.2 | 3.9 | 2.9 | 3.2 |
| 122 | 110 | 104 | 172 | 964 | 240 | 238 | 392 | 298 | |
Interest Expense Interest ExpenseCr | 487 | 569 | 407 | 541 | 775 | 749 | 724 | 707 | 734 |
Depreciation DepreciationCr | 199 | 241 | 268 | 309 | 358 | 364 | 395 | 449 | 463 |
PBT PBTCr | 567 | 609 | 755 | 1,059 | 789 | 262 | 1,601 | 1,367 | 1,559 |
| 212 | 206 | 103 | 284 | 235 | 92 | 437 | 377 | 425 | |
PAT PATCr | 355 | 403 | 652 | 774 | 554 | 171 | 1,163 | 990 | 1,134 |
Growth PAT Growth% | 13.6 | 61.8 | 18.8 | -28.5 | -69.2 | 581.6 | -14.8 | 4.1 | |
NPM NPM% | 1.2 | 1.4 | 1.8 | 1.4 | 0.9 | 0.3 | 1.8 | 1.3 | 1.5 |
| 32.9 | 40.3 | 6.4 | 6.9 | 4.5 | 1.1 | 9.4 | 8.1 | 8.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 114 | 114 | 114 | 130 | 130 | 130 | 130 | 129 |
Reserves ReservesCr | 1,997 | 2,456 | 3,185 | 7,476 | 8,036 | 8,186 | 9,294 | 10,311 |
| 7,923 | 7,323 | 8,323 | 12,691 | 11,687 | 10,424 | 11,727 | 12,428 | |
| 1,568 | 1,892 | 1,706 | 1,020 | 1,127 | 1,067 | 1,287 | 1,887 | |
| 11,603 | 11,786 | 13,328 | 21,317 | 20,980 | 19,807 | 22,438 | 24,759 | |
| 7,631 | 7,331 | 8,707 | 15,382 | 14,532 | 12,718 | 14,616 | 15,656 | |
| 3,971 | 4,454 | 4,620 | 5,935 | 6,448 | 7,089 | 7,822 | 9,103 | |
| 11,603 | 11,786 | 13,328 | 21,317 | 20,980 | 19,807 | 22,438 | 24,759 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 114 | 114 | 114 | 130 | 130 | 130 | 130 | 129 |
Reserves ReservesCr | 1,997 | 2,456 | 3,185 | 7,476 | 8,036 | 8,186 | 9,294 | 10,311 |
| 7,923 | 7,323 | 8,323 | 12,691 | 11,687 | 10,424 | 11,727 | 12,428 | |
| 1,568 | 1,892 | 1,706 | 1,020 | 1,127 | 1,067 | 1,287 | 1,887 | |
| 11,603 | 11,786 | 13,328 | 21,317 | 20,980 | 19,807 | 22,438 | 24,759 | |
| 7,631 | 7,331 | 8,707 | 15,382 | 14,532 | 12,718 | 14,616 | 15,656 | |
| 3,971 | 4,454 | 4,620 | 5,935 | 6,448 | 7,089 | 7,822 | 9,103 | |
| 11,603 | 11,786 | 13,328 | 21,317 | 20,980 | 19,807 | 22,438 | 24,759 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 1,693 | 781 | 726 | 1,198 | 663 | 289 | 2,150 | 3,928 | |
| -934 | -506 | -484 | -3,861 | 533 | 142 | -270 | -1,066 | |
| -762 | -8 | -531 | 2,658 | -919 | -847 | -1,544 | -1,678 | |
Net Cash Flow Net Cash FlowCr | -3 | 267 | -289 | -5 | 277 | -416 | 336 | 1,184 |
Free Cash Flow Free Cash FlowCr | 785 | 151 | 265 | 663 | -11 | -641 | 1,191 | 3,105 |
CFO To PAT CFO To PAT% | 477.0 | 193.8 | 111.4 | 154.7 | 119.8 | 169.4 | 184.8 | 396.6 |
CFO To EBITDA CFO To EBITDA% | 149.7 | 59.7 | 54.8 | 69.0 | 69.2 | 25.5 | 86.6 | 184.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 1,693 | 781 | 726 | 1,198 | 663 | 289 | 2,150 | 3,928 | |
| -934 | -506 | -484 | -3,861 | 533 | 142 | -270 | -1,066 | |
| -762 | -8 | -531 | 2,658 | -919 | -847 | -1,544 | -1,678 | |
Net Cash Flow Net Cash FlowCr | -3 | 267 | -289 | -5 | 277 | -416 | 336 | 1,184 |
Free Cash Flow Free Cash FlowCr | 785 | 151 | 265 | 663 | -11 | -641 | 1,191 | 3,105 |
CFO To PAT CFO To PAT% | 477.0 | 193.8 | 111.4 | 154.7 | 119.8 | 169.4 | 184.8 | 396.6 |
CFO To EBITDA CFO To EBITDA% | 149.7 | 59.7 | 54.8 | 69.0 | 69.2 | 25.5 | 86.6 | 184.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 67,258 | 52,767 | 41,733 | 33,564 | 23,121 | 23,970 | |||
Price To Earnings Price To Earnings | 83.7 | 90.6 | 281.7 | 27.3 | 22.0 | 20.6 | |||
Price To Sales Price To Sales | 1.2 | 0.9 | 0.8 | 0.5 | 0.3 | 0.3 | |||
Price To Book Price To Book | 8.8 | 6.5 | 5.0 | 3.5 | 2.2 | 2.3 | |||
EV To EBITDA EV To EBITDA | 37.7 | 53.6 | 36.6 | 13.9 | 10.6 | 9.6 | |||
GPM GPM% | 9.8 | 11.3 | 9.8 | 7.6 | 6.5 | 8.6 | 9.3 | 8.1 | 8.1 |
OPM OPM% | 3.9 | 4.4 | 3.6 | 3.2 | 1.6 | 2.2 | 3.9 | 2.9 | 3.2 |
NPM NPM% | 1.2 | 1.4 | 1.8 | 1.4 | 0.9 | 0.3 | 1.8 | 1.3 | 1.5 |
ROCE ROCE% | 27.4 | 24.9 | 18.3 | 15.5 | 14.8 | 9.2 | 20.5 | 18.0 | 18.0 |
ROE ROE% | 16.8 | 15.7 | 19.8 | 10.2 | 6.8 | 2.0 | 12.3 | 9.5 | 9.5 |
ROA ROA% | 3.1 | 3.4 | 4.9 | 3.6 | 2.6 | 0.9 | 5.2 | 4.0 | 4.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 67,258 | 52,767 | 41,733 | 33,564 | 23,121 | 23,970 | |||
Price To Earnings Price To Earnings | 83.7 | 90.6 | 281.7 | 27.3 | 22.0 | 20.6 | |||
Price To Sales Price To Sales | 1.2 | 0.9 | 0.8 | 0.5 | 0.3 | 0.3 | |||
Price To Book Price To Book | 8.8 | 6.5 | 5.0 | 3.5 | 2.2 | 2.3 | |||
EV To EBITDA EV To EBITDA | 37.7 | 53.6 | 36.6 | 13.9 | 10.6 | 9.6 | |||
GPM GPM% | 9.8 | 11.3 | 9.8 | 7.6 | 6.5 | 8.6 | 9.3 | 8.1 | 8.1 |
OPM OPM% | 3.9 | 4.4 | 3.6 | 3.2 | 1.6 | 2.2 | 3.9 | 2.9 | 3.2 |
NPM NPM% | 1.2 | 1.4 | 1.8 | 1.4 | 0.9 | 0.3 | 1.8 | 1.3 | 1.5 |
ROCE ROCE% | 27.4 | 24.9 | 18.3 | 15.5 | 14.8 | 9.2 | 20.5 | 18.0 | 18.0 |
ROE ROE% | 16.8 | 15.7 | 19.8 | 10.2 | 6.8 | 2.0 | 12.3 | 9.5 | 9.5 |
ROA ROA% | 3.1 | 3.4 | 4.9 | 3.6 | 2.6 | 0.9 | 5.2 | 4.0 | 4.0 |
Documents — AWL Agri Business Ltd
Concall Transcript Summaries — AWL Agri Business Ltd