| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 725 | 571 | 724 | 804 | 895 | 639 | 875 | 970 | 1,038 | 789 | 1,099 | 1,184 | |
Growth YoY Revenue Growth YoY% | 15.4 | 12.1 | 18.8 | 7.3 | 23.5 | 12.0 | 20.8 | 20.7 | 16.0 | 23.5 | 25.6 | 22.0 |
| 602 | 482 | 610 | 671 | 689 | 581 | 660 | 788 | 889 | 664 | 874 | 971 | |
| 122 | 89 | 114 | 133 | 206 | 58 | 214 | 182 | 149 | 125 | 225 | 213 | |
OPM OPM% | 16.9 | 15.6 | 15.8 | 16.5 | 23.0 | 9.1 | 24.5 | 18.8 | 14.4 | 15.8 | 20.5 | 18.0 |
| 3 | 12 | 6 | 2 | 17 | 5 | 19 | 14 | 59 | 27 | 20 | 6 | |
Interest Expense Interest ExpenseCr | 6 | 4 | 7 | 7 | 6 | 5 | 8 | 7 | 8 | 8 | 0 | 5 |
Depreciation DepreciationCr | 16 | 17 | 28 | 19 | 19 | 20 | 36 | 24 | 25 | 26 | 60 | 35 |
PBT PBTCr | 104 | 81 | 86 | 109 | 197 | 39 | 190 | 164 | 175 | 119 | 186 | 179 |
| 38 | 12 | 17 | 40 | 58 | 8 | 36 | 55 | 36 | 33 | 39 | 56 | |
| 66 | 68 | 68 | 69 | 139 | 31 | 154 | 110 | 139 | 86 | 147 | 122 | |
Growth YoY PAT Growth YoY% | 27.8 | -30.4 | 33.6 | -0.2 | 109.8 | -54.7 | 125.2 | 59.5 | 0.1 | 177.5 | -4.0 | 11.7 |
NPM NPM% | 9.1 | 12.0 | 9.4 | 8.5 | 15.5 | 4.8 | 17.6 | 11.3 | 13.4 | 10.9 | 13.4 | 10.3 |
| 4.6 | 4.8 | 4.8 | 4.8 | 9.7 | 2.2 | 10.7 | 7.7 | 9.7 | 4.7 | 10.1 | 8.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 725 | 571 | 724 | 804 | 895 | 639 | 875 | 970 | 1,038 | 789 | 1,099 | 1,184 | |
Growth YoY Revenue Growth YoY% | 15.4 | 12.1 | 18.8 | 7.3 | 23.5 | 12.0 | 20.8 | 20.7 | 16.0 | 23.5 | 25.6 | 22.0 |
| 602 | 482 | 610 | 671 | 689 | 581 | 660 | 788 | 889 | 664 | 874 | 971 | |
| 122 | 89 | 114 | 133 | 206 | 58 | 214 | 182 | 149 | 125 | 225 | 213 | |
OPM OPM% | 16.9 | 15.6 | 15.8 | 16.5 | 23.0 | 9.1 | 24.5 | 18.8 | 14.4 | 15.8 | 20.5 | 18.0 |
| 3 | 12 | 6 | 2 | 17 | 5 | 19 | 14 | 59 | 27 | 20 | 6 | |
Interest Expense Interest ExpenseCr | 6 | 4 | 7 | 7 | 6 | 5 | 8 | 7 | 8 | 8 | 0 | 5 |
Depreciation DepreciationCr | 16 | 17 | 28 | 19 | 19 | 20 | 36 | 24 | 25 | 26 | 60 | 35 |
PBT PBTCr | 104 | 81 | 86 | 109 | 197 | 39 | 190 | 164 | 175 | 119 | 186 | 179 |
| 38 | 12 | 17 | 40 | 58 | 8 | 36 | 55 | 36 | 33 | 39 | 56 | |
| 66 | 68 | 68 | 69 | 139 | 31 | 154 | 110 | 139 | 86 | 147 | 122 | |
Growth YoY PAT Growth YoY% | 27.8 | -30.4 | 33.6 | -0.2 | 109.8 | -54.7 | 125.2 | 59.5 | 0.1 | 177.5 | -4.0 | 11.7 |
NPM NPM% | 9.1 | 12.0 | 9.4 | 8.5 | 15.5 | 4.8 | 17.6 | 11.3 | 13.4 | 10.9 | 13.4 | 10.3 |
| 4.6 | 4.8 | 4.8 | 4.8 | 9.7 | 2.2 | 10.7 | 7.7 | 9.7 | 4.7 | 10.1 | 8.6 |
| 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 | 1,204 | 1,239 | 1,336 | 1,567 | 1,422 | 1,533 | 1,958 | 2,332 | 2,768 | 3,213 | 3,896 | 4,110 |
Growth Revenue Growth% | 6.7 | 2.9 | 7.8 | 17.3 | -9.2 | 7.8 | 27.8 | 19.1 | 18.7 | 16.0 | 21.3 | 21.6 |
| 1,058 | 1,096 | 1,157 | 1,391 | 1,300 | 1,354 | 1,686 | 1,968 | 2,346 | 2,603 | 3,215 | 3,398 | |
| 146 | 144 | 179 | 176 | 122 | 178 | 272 | 364 | 422 | 610 | 681 | 712 | |
OPM OPM% | 12.2 | 11.6 | 13.4 | 11.2 | 8.6 | 11.6 | 13.9 | 15.6 | 15.3 | 19.0 | 17.5 | 17.3 |
| 11 | 32 | 15 | 10 | 25 | 9 | 5 | 16 | 38 | 43 | 120 | 112 | |
Interest Expense Interest ExpenseCr | 3 | 2 | 2 | 4 | 3 | 4 | 5 | 13 | 21 | 24 | 23 | 21 |
Depreciation DepreciationCr | 35 | 33 | 28 | 29 | 33 | 34 | 48 | 56 | 76 | 94 | 135 | 145 |
PBT PBTCr | 119 | 141 | 164 | 153 | 111 | 150 | 224 | 311 | 363 | 534 | 644 | 659 |
| 30 | 44 | 50 | 69 | 35 | 36 | 71 | 75 | 91 | 142 | 162 | 164 | |
PAT PATCr | 90 | 97 | 114 | 83 | 77 | 114 | 152 | 236 | 271 | 392 | 482 | 495 |
Growth PAT Growth% | 2.5 | 8.1 | 17.2 | -26.9 | -8.1 | 48.5 | 34.0 | 54.6 | 15.2 | 44.4 | 22.9 | 14.3 |
NPM NPM% | 7.5 | 7.8 | 8.5 | 5.3 | 5.4 | 7.4 | 7.8 | 10.1 | 9.8 | 12.2 | 12.4 | 12.0 |
| 6.3 | 6.8 | 8.2 | 4.8 | 5.4 | 8.0 | 10.7 | 16.5 | 19.0 | 27.4 | 32.2 | 33.1 |
| 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 | 1,204 | 1,239 | 1,336 | 1,567 | 1,422 | 1,533 | 1,958 | 2,332 | 2,768 | 3,213 | 3,896 | 4,110 |
Growth Revenue Growth% | 6.7 | 2.9 | 7.8 | 17.3 | -9.2 | 7.8 | 27.8 | 19.1 | 18.7 | 16.0 | 21.3 | 21.6 |
| 1,058 | 1,096 | 1,157 | 1,391 | 1,300 | 1,354 | 1,686 | 1,968 | 2,346 | 2,603 | 3,215 | 3,398 | |
| 146 | 144 | 179 | 176 | 122 | 178 | 272 | 364 | 422 | 610 | 681 | 712 | |
OPM OPM% | 12.2 | 11.6 | 13.4 | 11.2 | 8.6 | 11.6 | 13.9 | 15.6 | 15.3 | 19.0 | 17.5 | 17.3 |
| 11 | 32 | 15 | 10 | 25 | 9 | 5 | 16 | 38 | 43 | 120 | 112 | |
Interest Expense Interest ExpenseCr | 3 | 2 | 2 | 4 | 3 | 4 | 5 | 13 | 21 | 24 | 23 | 21 |
Depreciation DepreciationCr | 35 | 33 | 28 | 29 | 33 | 34 | 48 | 56 | 76 | 94 | 135 | 145 |
PBT PBTCr | 119 | 141 | 164 | 153 | 111 | 150 | 224 | 311 | 363 | 534 | 644 | 659 |
| 30 | 44 | 50 | 69 | 35 | 36 | 71 | 75 | 91 | 142 | 162 | 164 | |
PAT PATCr | 90 | 97 | 114 | 83 | 77 | 114 | 152 | 236 | 271 | 392 | 482 | 495 |
Growth PAT Growth% | 2.5 | 8.1 | 17.2 | -26.9 | -8.1 | 48.5 | 34.0 | 54.6 | 15.2 | 44.4 | 22.9 | 14.3 |
NPM NPM% | 7.5 | 7.8 | 8.5 | 5.3 | 5.4 | 7.4 | 7.8 | 10.1 | 9.8 | 12.2 | 12.4 | 12.0 |
| 6.3 | 6.8 | 8.2 | 4.8 | 5.4 | 8.0 | 10.7 | 16.5 | 19.0 | 27.4 | 32.2 | 33.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 29 | 29 |
Reserves ReservesCr | 674 | 705 | 793 | 818 | 696 | 814 | 967 | 987 | 1,037 | 1,274 | 1,656 |
| 250 | 204 | 336 | 300 | 318 | 307 | 366 | 650 | 672 | 1,118 | 1,131 | |
| 25 | 71 | 80 | 81 | 85 | 80 | 184 | 232 | 304 | 323 | 243 | |
| 963 | 994 | 1,223 | 1,214 | 1,113 | 1,215 | 1,532 | 1,884 | 2,027 | 2,744 | 3,058 | |
| 694 | 722 | 939 | 955 | 858 | 984 | 1,161 | 1,456 | 1,506 | 2,210 | 2,543 | |
| 269 | 272 | 284 | 259 | 256 | 231 | 371 | 428 | 521 | 534 | 515 | |
| 963 | 994 | 1,223 | 1,214 | 1,113 | 1,215 | 1,532 | 1,884 | 2,027 | 2,744 | 3,058 |
| 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 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 29 | 29 |
Reserves ReservesCr | 674 | 705 | 793 | 818 | 696 | 814 | 967 | 987 | 1,037 | 1,274 | 1,656 |
| 250 | 204 | 336 | 300 | 318 | 307 | 366 | 650 | 672 | 1,118 | 1,131 | |
| 25 | 71 | 80 | 81 | 85 | 80 | 184 | 232 | 304 | 323 | 243 | |
| 963 | 994 | 1,223 | 1,214 | 1,113 | 1,215 | 1,532 | 1,884 | 2,027 | 2,744 | 3,058 | |
| 694 | 722 | 939 | 955 | 858 | 984 | 1,161 | 1,456 | 1,506 | 2,210 | 2,543 | |
| 269 | 272 | 284 | 259 | 256 | 231 | 371 | 428 | 521 | 534 | 515 | |
| 963 | 994 | 1,223 | 1,214 | 1,113 | 1,215 | 1,532 | 1,884 | 2,027 | 2,744 | 3,058 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 69 | 90 | 99 | 62 | 52 | 157 | 57 | -41 | 458 | 164 | 380 | |
| -17 | -59 | -22 | -52 | 149 | -59 | -104 | -23 | -114 | -38 | -175 | |
| -6 | -61 | -68 | -49 | -153 | -78 | -11 | 59 | -339 | -123 | -189 | |
Net Cash Flow Net Cash FlowCr | 46 | -30 | 9 | -39 | 49 | 20 | -58 | -6 | 5 | 3 | 16 |
Free Cash Flow Free Cash FlowCr | 48 | 89 | 49 | 21 | 26 | 125 | -15 | -135 | 363 | 121 | 267 |
CFO To PAT CFO To PAT% | 76.2 | 92.9 | 86.9 | 74.9 | 68.1 | 137.9 | 37.5 | -17.6 | 168.8 | 41.9 | 79.0 |
CFO To EBITDA CFO To EBITDA% | 46.8 | 62.9 | 55.4 | 35.5 | 42.7 | 88.0 | 21.1 | -11.4 | 108.5 | 27.0 | 55.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 69 | 90 | 99 | 62 | 52 | 157 | 57 | -41 | 458 | 164 | 380 | |
| -17 | -59 | -22 | -52 | 149 | -59 | -104 | -23 | -114 | -38 | -175 | |
| -6 | -61 | -68 | -49 | -153 | -78 | -11 | 59 | -339 | -123 | -189 | |
Net Cash Flow Net Cash FlowCr | 46 | -30 | 9 | -39 | 49 | 20 | -58 | -6 | 5 | 3 | 16 |
Free Cash Flow Free Cash FlowCr | 48 | 89 | 49 | 21 | 26 | 125 | -15 | -135 | 363 | 121 | 267 |
CFO To PAT CFO To PAT% | 76.2 | 92.9 | 86.9 | 74.9 | 68.1 | 137.9 | 37.5 | -17.6 | 168.8 | 41.9 | 79.0 |
CFO To EBITDA CFO To EBITDA% | 46.8 | 62.9 | 55.4 | 35.5 | 42.7 | 88.0 | 21.1 | -11.4 | 108.5 | 27.0 | 55.8 |
| 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 | 796 | 1,598 | 1,514 | 1,096 | 466 | 1,006 | 975 | 1,610 | 4,254 | 4,932 | 7,217 | 8,682 |
Price To Earnings Price To Earnings | 8.8 | 16.4 | 13.0 | 15.9 | 6.1 | 8.8 | 6.4 | 6.8 | 15.7 | 12.6 | 15.0 | 18.4 |
Price To Sales Price To Sales | 0.7 | 1.3 | 1.1 | 0.7 | 0.3 | 0.7 | 0.5 | 0.7 | 1.5 | 1.5 | 1.9 | 2.1 |
Price To Book Price To Book | 1.2 | 2.2 | 1.9 | 1.3 | 0.7 | 1.2 | 1.0 | 1.6 | 4.0 | 3.8 | 4.3 | 5.2 |
EV To EBITDA EV To EBITDA | 5.0 | 10.8 | 7.5 | 5.7 | 4.0 | 5.0 | 3.7 | 5.5 | 10.9 | 8.8 | 11.4 | 12.9 |
GPM GPM% | 37.5 | 33.4 | 30.4 | 27.3 | 27.5 | 28.4 | 27.2 | 29.8 | 30.2 | 34.1 | 35.5 | 35.5 |
OPM OPM% | 12.2 | 11.6 | 13.4 | 11.2 | 8.6 | 11.6 | 13.9 | 15.6 | 15.3 | 19.0 | 17.5 | 17.3 |
NPM NPM% | 7.5 | 7.8 | 8.5 | 5.3 | 5.4 | 7.4 | 7.8 | 10.1 | 9.8 | 12.2 | 12.4 | 12.0 |
ROCE ROCE% | 16.9 | 18.8 | 19.7 | 18.0 | 14.3 | 18.2 | 20.9 | 22.8 | 26.1 | 29.8 | 29.0 | 29.0 |
ROE ROE% | 13.1 | 13.5 | 14.1 | 10.0 | 10.8 | 13.7 | 15.5 | 23.5 | 25.8 | 30.1 | 28.6 | 28.6 |
ROA ROA% | 9.3 | 9.8 | 9.3 | 6.9 | 6.9 | 9.4 | 9.9 | 12.5 | 13.4 | 14.3 | 15.8 | 15.8 |
| 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 | 796 | 1,598 | 1,514 | 1,096 | 466 | 1,006 | 975 | 1,610 | 4,254 | 4,932 | 7,217 | 8,682 |
Price To Earnings Price To Earnings | 8.8 | 16.4 | 13.0 | 15.9 | 6.1 | 8.8 | 6.4 | 6.8 | 15.7 | 12.6 | 15.0 | 18.4 |
Price To Sales Price To Sales | 0.7 | 1.3 | 1.1 | 0.7 | 0.3 | 0.7 | 0.5 | 0.7 | 1.5 | 1.5 | 1.9 | 2.1 |
Price To Book Price To Book | 1.2 | 2.2 | 1.9 | 1.3 | 0.7 | 1.2 | 1.0 | 1.6 | 4.0 | 3.8 | 4.3 | 5.2 |
EV To EBITDA EV To EBITDA | 5.0 | 10.8 | 7.5 | 5.7 | 4.0 | 5.0 | 3.7 | 5.5 | 10.9 | 8.8 | 11.4 | 12.9 |
GPM GPM% | 37.5 | 33.4 | 30.4 | 27.3 | 27.5 | 28.4 | 27.2 | 29.8 | 30.2 | 34.1 | 35.5 | 35.5 |
OPM OPM% | 12.2 | 11.6 | 13.4 | 11.2 | 8.6 | 11.6 | 13.9 | 15.6 | 15.3 | 19.0 | 17.5 | 17.3 |
NPM NPM% | 7.5 | 7.8 | 8.5 | 5.3 | 5.4 | 7.4 | 7.8 | 10.1 | 9.8 | 12.2 | 12.4 | 12.0 |
ROCE ROCE% | 16.9 | 18.8 | 19.7 | 18.0 | 14.3 | 18.2 | 20.9 | 22.8 | 26.1 | 29.8 | 29.0 | 29.0 |
ROE ROE% | 13.1 | 13.5 | 14.1 | 10.0 | 10.8 | 13.7 | 15.5 | 23.5 | 25.8 | 30.1 | 28.6 | 28.6 |
ROA ROA% | 9.3 | 9.8 | 9.3 | 6.9 | 6.9 | 9.4 | 9.9 | 12.5 | 13.4 | 14.3 | 15.8 | 15.8 |
Documents — Banco Products (India) Ltd