| Quarter | Jun 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,947 | 2,160 | 1,526 | 1,781 | 2,069 | 2,167 | 2,274 | 2,262 | 2,354 | 2,341 | 2,553 | 2,546 | |
Growth YoY Revenue Growth YoY% | 30.1 | 43.8 | -8.6 | 0.3 | 49.0 | 27.0 | 13.8 | 8.0 | 12.2 | 12.6 | ||
| 1,711 | 1,896 | 1,348 | 1,541 | 1,825 | 1,905 | 1,998 | 1,982 | 2,057 | 2,054 | 2,263 | 2,253 | |
| 236 | 264 | 179 | 240 | 243 | 262 | 276 | 281 | 296 | 287 | 290 | 293 | |
OPM OPM% | 12.1 | 12.2 | 11.7 | 13.5 | 11.8 | 12.1 | 12.1 | 12.4 | 12.6 | 12.3 | 11.4 | 11.5 |
| 7 | 31 | 4 | 9 | 13 | 29 | 10 | 29 | 27 | 27 | 21 | 18 | |
Interest Expense Interest ExpenseCr | 74 | 68 | 69 | 77 | 89 | 77 | 64 | 80 | 56 | 50 | 46 | 46 |
Depreciation DepreciationCr | 79 | 77 | 89 | 83 | 81 | 83 | 83 | 90 | 87 | 93 | 92 | 99 |
PBT PBTCr | 90 | 150 | 25 | 89 | 86 | 131 | 139 | 140 | 181 | 171 | 175 | 166 |
| 6 | 35 | 9 | 18 | 13 | 30 | 29 | 28 | 48 | 49 | 44 | 45 | |
| 84 | 115 | 16 | 72 | 73 | 101 | 110 | 112 | 133 | 122 | 130 | 122 | |
Growth YoY PAT Growth YoY% | 20.2 | 49.6 | -14.4 | -12.8 | 574.6 | 56.1 | 81.5 | 21.2 | 18.4 | 8.9 | ||
NPM NPM% | 4.3 | 5.3 | 1.1 | 4.0 | 3.5 | 4.6 | 4.8 | 4.9 | 5.7 | 5.2 | 5.1 | 4.8 |
| 41.0 | 29.0 | 0.4 | 1.0 | 1.0 | 2.0 | 1.7 | 1.5 | 1.6 | 1.4 | 1.5 | 1.4 |
| Quarter | Jun 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,947 | 2,160 | 1,526 | 1,781 | 2,069 | 2,167 | 2,274 | 2,262 | 2,354 | 2,341 | 2,553 | 2,546 | |
Growth YoY Revenue Growth YoY% | 30.1 | 43.8 | -8.6 | 0.3 | 49.0 | 27.0 | 13.8 | 8.0 | 12.2 | 12.6 | ||
| 1,711 | 1,896 | 1,348 | 1,541 | 1,825 | 1,905 | 1,998 | 1,982 | 2,057 | 2,054 | 2,263 | 2,253 | |
| 236 | 264 | 179 | 240 | 243 | 262 | 276 | 281 | 296 | 287 | 290 | 293 | |
OPM OPM% | 12.1 | 12.2 | 11.7 | 13.5 | 11.8 | 12.1 | 12.1 | 12.4 | 12.6 | 12.3 | 11.4 | 11.5 |
| 7 | 31 | 4 | 9 | 13 | 29 | 10 | 29 | 27 | 27 | 21 | 18 | |
Interest Expense Interest ExpenseCr | 74 | 68 | 69 | 77 | 89 | 77 | 64 | 80 | 56 | 50 | 46 | 46 |
Depreciation DepreciationCr | 79 | 77 | 89 | 83 | 81 | 83 | 83 | 90 | 87 | 93 | 92 | 99 |
PBT PBTCr | 90 | 150 | 25 | 89 | 86 | 131 | 139 | 140 | 181 | 171 | 175 | 166 |
| 6 | 35 | 9 | 18 | 13 | 30 | 29 | 28 | 48 | 49 | 44 | 45 | |
| 84 | 115 | 16 | 72 | 73 | 101 | 110 | 112 | 133 | 122 | 130 | 122 | |
Growth YoY PAT Growth YoY% | 20.2 | 49.6 | -14.4 | -12.8 | 574.6 | 56.1 | 81.5 | 21.2 | 18.4 | 8.9 | ||
NPM NPM% | 4.3 | 5.3 | 1.1 | 4.0 | 3.5 | 4.6 | 4.8 | 4.9 | 5.7 | 5.2 | 5.1 | 4.8 |
| 41.0 | 29.0 | 0.4 | 1.0 | 1.0 | 2.0 | 1.7 | 1.5 | 1.6 | 1.4 | 1.5 | 1.4 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 5,397 | 6,583 | 7,484 | 8,291 | 9,509 | 9,793 |
Growth Revenue Growth% | 22.0 | 13.7 | 10.8 | 14.7 | 11.6 | |
| 4,642 | 5,707 | 6,556 | 7,270 | 8,355 | 8,627 | |
| 755 | 875 | 928 | 1,021 | 1,154 | 1,167 | |
OPM OPM% | 14.0 | 13.3 | 12.4 | 12.3 | 12.1 | 11.9 |
| 14 | 38 | 59 | 62 | 105 | 94 | |
Interest Expense Interest ExpenseCr | 216 | 250 | 290 | 307 | 232 | 198 |
Depreciation DepreciationCr | 246 | 307 | 321 | 330 | 361 | 370 |
PBT PBTCr | 307 | 357 | 376 | 446 | 666 | 693 |
| 45 | 43 | 62 | 90 | 169 | 186 | |
PAT PATCr | 262 | 314 | 314 | 355 | 497 | 507 |
Growth PAT Growth% | 19.8 | 0.1 | 13.3 | 39.8 | 28.1 | |
NPM NPM% | 4.8 | 4.8 | 4.2 | 4.3 | 5.2 | 5.2 |
| 4.0 | 4.8 | 4.8 | 5.5 | 5.8 | 6.0 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 5,397 | 6,583 | 7,484 | 8,291 | 9,509 | 9,793 |
Growth Revenue Growth% | 22.0 | 13.7 | 10.8 | 14.7 | 11.6 | |
| 4,642 | 5,707 | 6,556 | 7,270 | 8,355 | 8,627 | |
| 755 | 875 | 928 | 1,021 | 1,154 | 1,167 | |
OPM OPM% | 14.0 | 13.3 | 12.4 | 12.3 | 12.1 | 11.9 |
| 14 | 38 | 59 | 62 | 105 | 94 | |
Interest Expense Interest ExpenseCr | 216 | 250 | 290 | 307 | 232 | 198 |
Depreciation DepreciationCr | 246 | 307 | 321 | 330 | 361 | 370 |
PBT PBTCr | 307 | 357 | 376 | 446 | 666 | 693 |
| 45 | 43 | 62 | 90 | 169 | 186 | |
PAT PATCr | 262 | 314 | 314 | 355 | 497 | 507 |
Growth PAT Growth% | 19.8 | 0.1 | 13.3 | 39.8 | 28.1 | |
NPM NPM% | 4.8 | 4.8 | 4.2 | 4.3 | 5.2 | 5.2 |
| 4.0 | 4.8 | 4.8 | 5.5 | 5.8 | 6.0 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 20 | 20 | 326 | 326 | 445 |
Reserves ReservesCr | 1,715 | 2,024 | 2,015 | 2,371 | 4,781 |
| 1,678 | 2,202 | 2,079 | 2,754 | 2,442 | |
| 1,783 | 1,433 | 1,622 | 1,758 | 881 | |
| 5,196 | 5,679 | 6,042 | 7,225 | 8,550 | |
| 2,268 | 2,942 | 3,156 | 3,683 | 4,817 | |
| 2,929 | 2,737 | 2,886 | 3,542 | 3,732 | |
| 5,196 | 5,679 | 6,042 | 7,225 | 8,550 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 20 | 20 | 326 | 326 | 445 |
Reserves ReservesCr | 1,715 | 2,024 | 2,015 | 2,371 | 4,781 |
| 1,678 | 2,202 | 2,079 | 2,754 | 2,442 | |
| 1,783 | 1,433 | 1,622 | 1,758 | 881 | |
| 5,196 | 5,679 | 6,042 | 7,225 | 8,550 | |
| 2,268 | 2,942 | 3,156 | 3,683 | 4,817 | |
| 2,929 | 2,737 | 2,886 | 3,542 | 3,732 | |
| 5,196 | 5,679 | 6,042 | 7,225 | 8,550 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 474 | 789 | 582 | 704 | 876 | |
| -543 | -194 | -362 | -981 | -475 | |
| 39 | -530 | -141 | 169 | 328 | |
Net Cash Flow Net Cash FlowCr | -30 | 66 | 79 | -108 | 729 |
Free Cash Flow Free Cash FlowCr | 474 | 789 | 582 | 704 | 876 |
CFO To PAT CFO To PAT% | 181.2 | 251.7 | 185.6 | 198.2 | 176.2 |
CFO To EBITDA CFO To EBITDA% | 62.9 | 90.2 | 62.7 | 69.0 | 75.9 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 474 | 789 | 582 | 704 | 876 | |
| -543 | -194 | -362 | -981 | -475 | |
| 39 | -530 | -141 | 169 | 328 | |
Net Cash Flow Net Cash FlowCr | -30 | 66 | 79 | -108 | 729 |
Free Cash Flow Free Cash FlowCr | 474 | 789 | 582 | 704 | 876 |
CFO To PAT CFO To PAT% | 181.2 | 251.7 | 185.6 | 198.2 | 176.2 |
CFO To EBITDA CFO To EBITDA% | 62.9 | 90.2 | 62.7 | 69.0 | 75.9 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 16,552 | 24,158 | ||||
Price To Earnings Price To Earnings | 33.3 | 41.8 | ||||
Price To Sales Price To Sales | 1.7 | 2.5 | ||||
Price To Book Price To Book | 3.2 | 3.5 | ||||
EV To EBITDA EV To EBITDA | 14.9 | 20.9 | ||||
GPM GPM% | 20.2 | 18.8 | 18.0 | 17.8 | ||
OPM OPM% | 14.0 | 13.3 | 12.4 | 12.3 | 12.1 | 11.9 |
NPM NPM% | 4.8 | 4.8 | 4.2 | 4.3 | 5.2 | 5.2 |
ROCE ROCE% | 12.0 | 13.8 | 13.8 | 13.3 | 13.5 | 13.5 |
ROE ROE% | 15.1 | 15.3 | 13.4 | 13.2 | 9.5 | 9.5 |
ROA ROA% | 5.0 | 5.5 | 5.2 | 4.9 | 5.8 | 5.8 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 16,552 | 24,158 | ||||
Price To Earnings Price To Earnings | 33.3 | 41.8 | ||||
Price To Sales Price To Sales | 1.7 | 2.5 | ||||
Price To Book Price To Book | 3.2 | 3.5 | ||||
EV To EBITDA EV To EBITDA | 14.9 | 20.9 | ||||
GPM GPM% | 20.2 | 18.8 | 18.0 | 17.8 | ||
OPM OPM% | 14.0 | 13.3 | 12.4 | 12.3 | 12.1 | 11.9 |
NPM NPM% | 4.8 | 4.8 | 4.2 | 4.3 | 5.2 | 5.2 |
ROCE ROCE% | 12.0 | 13.8 | 13.8 | 13.3 | 13.5 | 13.5 |
ROE ROE% | 15.1 | 15.3 | 13.4 | 13.2 | 9.5 | 9.5 |
ROA ROA% | 5.0 | 5.5 | 5.2 | 4.9 | 5.8 | 5.8 |
Documents — Belrise Industries Ltd
Concall Transcript Summaries — Belrise Industries Ltd