| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 225 | 108 | 1,212 | 134 | 279 | 126 | 145 | 325 | 397 | 288 | 61 | 394 | |
Growth YoY Revenue Growth YoY% | 19.8 | 9.8 | 1,297.9 | 28.5 | 24.2 | 16.9 | -88.0 | 142.7 | 42.2 | 127.6 | -58.3 | 21.5 |
| 33 | 36 | 35 | 61 | 46 | 31 | 42 | 41 | 43 | 41 | 37 | 53 | |
| 192 | 72 | 1,177 | 73 | 233 | 96 | 103 | 284 | 353 | 247 | 24 | 341 | |
OPM OPM% | 85.2 | 66.7 | 97.1 | 54.5 | 83.4 | 75.7 | 71.0 | 87.4 | 89.0 | 85.7 | 38.9 | 86.6 |
| 15 | 24 | 10 | 14 | 14 | 32 | 87 | 13 | 13 | 13 | 16 | 25 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 11 |
PBT PBTCr | 1,662 | 1,665 | 2,731 | 1,618 | 1,559 | 1,781 | 1,789 | 3,704 | 1,976 | 2,084 | 2,293 | 2,714 |
| 74 | 21 | 15 | 4 | 49 | 31 | 39 | 200 | 286 | 66 | -284 | 6 | |
| 1,588 | 1,645 | 2,716 | 1,615 | 1,510 | 1,750 | 1,751 | 3,504 | 1,690 | 2,018 | 2,577 | 2,708 | |
Growth YoY PAT Growth YoY% | 18.9 | 27.8 | 100.7 | 14.0 | -4.9 | 6.4 | -35.5 | 117.0 | 11.9 | 15.3 | 47.2 | -22.7 |
NPM NPM% | 706.7 | 1,522.4 | 224.1 | 1,207.0 | 541.2 | 1,385.2 | 1,205.3 | 1,079.2 | 425.8 | 702.0 | 4,256.6 | 686.8 |
| 134.0 | 147.8 | 244.1 | 144.7 | 129.1 | 157.1 | 155.0 | 313.3 | 140.1 | 181.2 | 231.4 | 243.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 225 | 108 | 1,212 | 134 | 279 | 126 | 145 | 325 | 397 | 288 | 61 | 394 | |
Growth YoY Revenue Growth YoY% | 19.8 | 9.8 | 1,297.9 | 28.5 | 24.2 | 16.9 | -88.0 | 142.7 | 42.2 | 127.6 | -58.3 | 21.5 |
| 33 | 36 | 35 | 61 | 46 | 31 | 42 | 41 | 43 | 41 | 37 | 53 | |
| 192 | 72 | 1,177 | 73 | 233 | 96 | 103 | 284 | 353 | 247 | 24 | 341 | |
OPM OPM% | 85.2 | 66.7 | 97.1 | 54.5 | 83.4 | 75.7 | 71.0 | 87.4 | 89.0 | 85.7 | 38.9 | 86.6 |
| 15 | 24 | 10 | 14 | 14 | 32 | 87 | 13 | 13 | 13 | 16 | 25 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 11 |
PBT PBTCr | 1,662 | 1,665 | 2,731 | 1,618 | 1,559 | 1,781 | 1,789 | 3,704 | 1,976 | 2,084 | 2,293 | 2,714 |
| 74 | 21 | 15 | 4 | 49 | 31 | 39 | 200 | 286 | 66 | -284 | 6 | |
| 1,588 | 1,645 | 2,716 | 1,615 | 1,510 | 1,750 | 1,751 | 3,504 | 1,690 | 2,018 | 2,577 | 2,708 | |
Growth YoY PAT Growth YoY% | 18.9 | 27.8 | 100.7 | 14.0 | -4.9 | 6.4 | -35.5 | 117.0 | 11.9 | 15.3 | 47.2 | -22.7 |
NPM NPM% | 706.7 | 1,522.4 | 224.1 | 1,207.0 | 541.2 | 1,385.2 | 1,205.3 | 1,079.2 | 425.8 | 702.0 | 4,256.6 | 686.8 |
| 134.0 | 147.8 | 244.1 | 144.7 | 129.1 | 157.1 | 155.0 | 313.3 | 140.1 | 181.2 | 231.4 | 243.2 |
| 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 | 470 | 842 | 420 | 427 | 393 | 399 | 430 | 464 | 1,649 | 684 | 1,070 | 1,139 |
Growth Revenue Growth% | -10.3 | 79.2 | -50.2 | 1.7 | -7.8 | 1.5 | 7.7 | 8.0 | 255.3 | -58.5 | 56.3 | 30.1 |
| 41 | 214 | 65 | 85 | 134 | 106 | 117 | 142 | 140 | 180 | 162 | 174 | |
| 429 | 628 | 355 | 342 | 259 | 294 | 312 | 322 | 1,508 | 505 | 907 | 965 | |
OPM OPM% | 91.2 | 74.5 | 84.6 | 80.2 | 66.0 | 73.6 | 72.7 | 69.4 | 91.5 | 73.7 | 84.8 | 84.7 |
| 7 | 8 | 5 | 5 | 42 | 64 | 57 | 63 | 65 | 147 | 54 | 66 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 13 | 4 | 3 | 7 | 2 | 1 | 1 | 1 |
Depreciation DepreciationCr | 5 | 5 | 5 | 4 | 33 | 34 | 34 | 34 | 34 | 34 | 32 | 35 |
PBT PBTCr | 430 | 630 | 2,739 | 3,170 | 3,314 | 3,766 | 4,226 | 5,012 | 7,493 | 6,748 | 10,057 | 9,067 |
| 88 | 135 | 85 | 122 | 233 | 112 | 100 | 65 | 128 | 122 | 268 | 74 | |
PAT PATCr | 342 | 496 | 2,655 | 3,048 | 3,080 | 3,654 | 4,126 | 4,946 | 7,365 | 6,626 | 9,789 | 8,993 |
Growth PAT Growth% | -17.5 | 45.1 | 435.6 | 14.8 | 1.0 | 18.6 | 12.9 | 19.9 | 48.9 | -10.0 | 47.7 | 5.6 |
NPM NPM% | 72.7 | 58.9 | 632.6 | 714.4 | 783.0 | 915.6 | 960.1 | 1,065.8 | 446.7 | 968.1 | 915.2 | 789.4 |
| 203.5 | 222.2 | 238.5 | 273.9 | 268.8 | 327.9 | 364.4 | 435.8 | 653.0 | 585.9 | 865.9 | 795.9 |
| 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 | 470 | 842 | 420 | 427 | 393 | 399 | 430 | 464 | 1,649 | 684 | 1,070 | 1,139 |
Growth Revenue Growth% | -10.3 | 79.2 | -50.2 | 1.7 | -7.8 | 1.5 | 7.7 | 8.0 | 255.3 | -58.5 | 56.3 | 30.1 |
| 41 | 214 | 65 | 85 | 134 | 106 | 117 | 142 | 140 | 180 | 162 | 174 | |
| 429 | 628 | 355 | 342 | 259 | 294 | 312 | 322 | 1,508 | 505 | 907 | 965 | |
OPM OPM% | 91.2 | 74.5 | 84.6 | 80.2 | 66.0 | 73.6 | 72.7 | 69.4 | 91.5 | 73.7 | 84.8 | 84.7 |
| 7 | 8 | 5 | 5 | 42 | 64 | 57 | 63 | 65 | 147 | 54 | 66 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 13 | 4 | 3 | 7 | 2 | 1 | 1 | 1 |
Depreciation DepreciationCr | 5 | 5 | 5 | 4 | 33 | 34 | 34 | 34 | 34 | 34 | 32 | 35 |
PBT PBTCr | 430 | 630 | 2,739 | 3,170 | 3,314 | 3,766 | 4,226 | 5,012 | 7,493 | 6,748 | 10,057 | 9,067 |
| 88 | 135 | 85 | 122 | 233 | 112 | 100 | 65 | 128 | 122 | 268 | 74 | |
PAT PATCr | 342 | 496 | 2,655 | 3,048 | 3,080 | 3,654 | 4,126 | 4,946 | 7,365 | 6,626 | 9,789 | 8,993 |
Growth PAT Growth% | -17.5 | 45.1 | 435.6 | 14.8 | 1.0 | 18.6 | 12.9 | 19.9 | 48.9 | -10.0 | 47.7 | 5.6 |
NPM NPM% | 72.7 | 58.9 | 632.6 | 714.4 | 783.0 | 915.6 | 960.1 | 1,065.8 | 446.7 | 968.1 | 915.2 | 789.4 |
| 203.5 | 222.2 | 238.5 | 273.9 | 268.8 | 327.9 | 364.4 | 435.8 | 653.0 | 585.9 | 865.9 | 795.9 |
| 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 | 111 | 111 | 111 | 111 | 111 | 111 | 111 | 111 | 111 | 111 | 111 |
Reserves ReservesCr | 15,182 | 17,707 | 25,090 | 26,841 | 27,652 | 37,056 | 42,731 | 44,071 | 54,136 | 62,576 | 73,039 |
| 142 | 34 | 68 | 56 | 81 | 67 | 68 | 69 | 99 | 142 | 98 | |
| 37 | 37 | 1 | 1 | 393 | 1,305 | 1,939 | 1,556 | 2,091 | 2,455 | 2,671 | |
| 15,472 | 17,889 | 25,270 | 27,009 | 32,774 | 45,490 | 53,588 | 53,188 | 65,161 | 75,266 | 85,187 | |
| 1,564 | 1,964 | 291 | 420 | 287 | 234 | 314 | 355 | 203 | 1,254 | 142 | |
| 13,908 | 15,925 | 24,979 | 26,590 | 32,487 | 45,256 | 53,274 | 52,833 | 64,959 | 74,011 | 85,046 | |
| 15,472 | 17,889 | 25,270 | 27,009 | 32,774 | 45,490 | 53,588 | 53,188 | 65,161 | 75,266 | 85,187 |
| 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 | 111 | 111 | 111 | 111 | 111 | 111 | 111 | 111 | 111 | 111 | 111 |
Reserves ReservesCr | 15,182 | 17,707 | 25,090 | 26,841 | 27,652 | 37,056 | 42,731 | 44,071 | 54,136 | 62,576 | 73,039 |
| 142 | 34 | 68 | 56 | 81 | 67 | 68 | 69 | 99 | 142 | 98 | |
| 37 | 37 | 1 | 1 | 393 | 1,305 | 1,939 | 1,556 | 2,091 | 2,455 | 2,671 | |
| 15,472 | 17,889 | 25,270 | 27,009 | 32,774 | 45,490 | 53,588 | 53,188 | 65,161 | 75,266 | 85,187 | |
| 1,564 | 1,964 | 291 | 420 | 287 | 234 | 314 | 355 | 203 | 1,254 | 142 | |
| 13,908 | 15,925 | 24,979 | 26,590 | 32,487 | 45,256 | 53,274 | 52,833 | 64,959 | 74,011 | 85,046 | |
| 15,472 | 17,889 | 25,270 | 27,009 | 32,774 | 45,490 | 53,588 | 53,188 | 65,161 | 75,266 | 85,187 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,147 | -923 | 1,631 | 628 | 1,920 | 272 | 1,610 | 1,728 | 1,941 | -1,957 | 4,780 | |
| 1,019 | -372 | -1,123 | -163 | -800 | -308 | -151 | -137 | -472 | 3,054 | -3,695 | |
| -761 | -110 | -434 | -536 | -1,028 | -37 | -1,460 | -1,587 | -1,455 | -1,055 | -1,156 | |
Net Cash Flow Net Cash FlowCr | 1,406 | -1,406 | 74 | -72 | 92 | -73 | -1 | 4 | 14 | 43 | -71 |
Free Cash Flow Free Cash FlowCr | 1,147 | -923 | 1,631 | 628 | 1,916 | 271 | 1,608 | 1,726 | 1,941 | -1,865 | 4,781 |
CFO To PAT CFO To PAT% | 335.9 | -186.3 | 61.4 | 20.6 | 62.3 | 7.4 | 39.0 | 34.9 | 26.4 | -29.5 | 48.8 |
CFO To EBITDA CFO To EBITDA% | 267.7 | -147.1 | 459.4 | 183.4 | 740.0 | 92.5 | 515.5 | 536.5 | 128.7 | -387.8 | 526.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,147 | -923 | 1,631 | 628 | 1,920 | 272 | 1,610 | 1,728 | 1,941 | -1,957 | 4,780 | |
| 1,019 | -372 | -1,123 | -163 | -800 | -308 | -151 | -137 | -472 | 3,054 | -3,695 | |
| -761 | -110 | -434 | -536 | -1,028 | -37 | -1,460 | -1,587 | -1,455 | -1,055 | -1,156 | |
Net Cash Flow Net Cash FlowCr | 1,406 | -1,406 | 74 | -72 | 92 | -73 | -1 | 4 | 14 | 43 | -71 |
Free Cash Flow Free Cash FlowCr | 1,147 | -923 | 1,631 | 628 | 1,916 | 271 | 1,608 | 1,726 | 1,941 | -1,865 | 4,781 |
CFO To PAT CFO To PAT% | 335.9 | -186.3 | 61.4 | 20.6 | 62.3 | 7.4 | 39.0 | 34.9 | 26.4 | -29.5 | 48.8 |
CFO To EBITDA CFO To EBITDA% | 267.7 | -147.1 | 459.4 | 183.4 | 740.0 | 92.5 | 515.5 | 536.5 | 128.7 | -387.8 | 526.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 16,259 | 24,168 | 29,202 | 38,039 | 20,027 | 36,641 | 55,892 | 65,878 | 92,258 | 1,38,784 | 97,312 | 1,24,482 |
Price To Earnings Price To Earnings | 7.4 | 9.8 | 11.0 | 12.5 | 6.7 | 10.0 | 13.8 | 13.6 | 12.7 | 21.3 | 10.1 | 14.1 |
Price To Sales Price To Sales | 34.6 | 28.7 | 69.6 | 88.2 | 46.0 | 80.1 | 115.4 | 126.3 | 54.2 | 187.7 | 86.8 | 109.3 |
Price To Book Price To Book | 1.1 | 1.4 | 1.2 | 1.4 | 0.7 | 1.0 | 1.3 | 1.5 | 1.7 | 2.2 | 1.3 | 1.7 |
EV To EBITDA EV To EBITDA | 34.6 | 38.5 | 82.0 | 111.2 | 76.8 | 124.5 | 178.9 | 204.4 | 61.1 | 274.9 | 107.2 | 130.1 |
GPM GPM% | 99.8 | 99.9 | 100.0 | 100.0 | 97.6 | 97.9 | 97.8 | 98.5 | 99.7 | 99.9 | 100.0 | 100.0 |
OPM OPM% | 91.2 | 74.5 | 84.6 | 80.2 | 66.0 | 73.6 | 72.7 | 69.4 | 91.5 | 73.7 | 84.8 | 84.7 |
NPM NPM% | 72.7 | 58.9 | 632.6 | 714.4 | 783.0 | 915.6 | 960.1 | 1,065.8 | 446.7 | 968.1 | 915.2 | 789.4 |
ROCE ROCE% | 2.8 | 3.5 | 10.9 | 11.8 | 12.0 | 10.1 | 9.9 | 11.4 | 13.8 | 10.8 | 13.8 | 13.8 |
ROE ROE% | 2.2 | 2.8 | 10.5 | 11.3 | 11.1 | 9.8 | 9.6 | 11.2 | 13.6 | 10.6 | 13.4 | 13.4 |
ROA ROA% | 2.2 | 2.8 | 10.5 | 11.3 | 9.4 | 8.0 | 7.7 | 9.3 | 11.3 | 8.8 | 11.5 | 11.5 |
| 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 | 16,259 | 24,168 | 29,202 | 38,039 | 20,027 | 36,641 | 55,892 | 65,878 | 92,258 | 1,38,784 | 97,312 | 1,24,482 |
Price To Earnings Price To Earnings | 7.4 | 9.8 | 11.0 | 12.5 | 6.7 | 10.0 | 13.8 | 13.6 | 12.7 | 21.3 | 10.1 | 14.1 |
Price To Sales Price To Sales | 34.6 | 28.7 | 69.6 | 88.2 | 46.0 | 80.1 | 115.4 | 126.3 | 54.2 | 187.7 | 86.8 | 109.3 |
Price To Book Price To Book | 1.1 | 1.4 | 1.2 | 1.4 | 0.7 | 1.0 | 1.3 | 1.5 | 1.7 | 2.2 | 1.3 | 1.7 |
EV To EBITDA EV To EBITDA | 34.6 | 38.5 | 82.0 | 111.2 | 76.8 | 124.5 | 178.9 | 204.4 | 61.1 | 274.9 | 107.2 | 130.1 |
GPM GPM% | 99.8 | 99.9 | 100.0 | 100.0 | 97.6 | 97.9 | 97.8 | 98.5 | 99.7 | 99.9 | 100.0 | 100.0 |
OPM OPM% | 91.2 | 74.5 | 84.6 | 80.2 | 66.0 | 73.6 | 72.7 | 69.4 | 91.5 | 73.7 | 84.8 | 84.7 |
NPM NPM% | 72.7 | 58.9 | 632.6 | 714.4 | 783.0 | 915.6 | 960.1 | 1,065.8 | 446.7 | 968.1 | 915.2 | 789.4 |
ROCE ROCE% | 2.8 | 3.5 | 10.9 | 11.8 | 12.0 | 10.1 | 9.9 | 11.4 | 13.8 | 10.8 | 13.8 | 13.8 |
ROE ROE% | 2.2 | 2.8 | 10.5 | 11.3 | 11.1 | 9.8 | 9.6 | 11.2 | 13.6 | 10.6 | 13.4 | 13.4 |
ROA ROA% | 2.2 | 2.8 | 10.5 | 11.3 | 9.4 | 8.0 | 7.7 | 9.3 | 11.3 | 8.8 | 11.5 | 11.5 |
Documents — Bajaj Holdings & Investment Ltd