| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 314 | 292 | 321 | 340 | 367 | 346 | 345 | 308 | 325 | 301 | 342 | 472 | |
Growth YoY Revenue Growth YoY% | -12.3 | -13.9 | -2.0 | 15.5 | 16.8 | 18.5 | 7.4 | -9.4 | -11.4 | -12.8 | -1.0 | 53.3 |
| 257 | 245 | 270 | 278 | 314 | 294 | 297 | 255 | 276 | 251 | 278 | 390 | |
| 58 | 47 | 51 | 62 | 53 | 52 | 48 | 53 | 49 | 51 | 64 | 83 | |
OPM OPM% | 18.3 | 16.1 | 15.9 | 18.1 | 14.4 | 14.9 | 14.0 | 17.1 | 15.1 | 16.8 | 18.8 | 17.5 |
| 10 | 10 | 8 | 12 | 11 | 7 | 8 | 12 | 8 | 10 | 10 | 10 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 65 | 54 | 57 | 71 | 62 | 57 | 54 | 62 | 55 | 58 | 72 | 91 |
| 16 | 14 | 16 | 18 | 16 | 16 | 14 | 16 | 14 | 16 | 21 | 25 | |
| 48 | 40 | 40 | 53 | 46 | 41 | 40 | 46 | 40 | 42 | 52 | 66 | |
Growth YoY PAT Growth YoY% | 16.9 | 19.9 | 183.4 | 5.6 | -3.9 | 1.5 | -2.3 | -14.0 | -12.7 | 3.4 | 30.6 | 43.0 |
NPM NPM% | 15.3 | 13.8 | 12.6 | 15.7 | 12.6 | 11.8 | 11.4 | 14.9 | 12.4 | 14.0 | 15.1 | 13.9 |
| 1.9 | 1.6 | 1.6 | 2.1 | 1.9 | 1.6 | 1.6 | 1.8 | 1.6 | 1.7 | 2.1 | 2.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 314 | 292 | 321 | 340 | 367 | 346 | 345 | 308 | 325 | 301 | 342 | 472 | |
Growth YoY Revenue Growth YoY% | -12.3 | -13.9 | -2.0 | 15.5 | 16.8 | 18.5 | 7.4 | -9.4 | -11.4 | -12.8 | -1.0 | 53.3 |
| 257 | 245 | 270 | 278 | 314 | 294 | 297 | 255 | 276 | 251 | 278 | 390 | |
| 58 | 47 | 51 | 62 | 53 | 52 | 48 | 53 | 49 | 51 | 64 | 83 | |
OPM OPM% | 18.3 | 16.1 | 15.9 | 18.1 | 14.4 | 14.9 | 14.0 | 17.1 | 15.1 | 16.8 | 18.8 | 17.5 |
| 10 | 10 | 8 | 12 | 11 | 7 | 8 | 12 | 8 | 10 | 10 | 10 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 65 | 54 | 57 | 71 | 62 | 57 | 54 | 62 | 55 | 58 | 72 | 91 |
| 16 | 14 | 16 | 18 | 16 | 16 | 14 | 16 | 14 | 16 | 21 | 25 | |
| 48 | 40 | 40 | 53 | 46 | 41 | 40 | 46 | 40 | 42 | 52 | 66 | |
Growth YoY PAT Growth YoY% | 16.9 | 19.9 | 183.4 | 5.6 | -3.9 | 1.5 | -2.3 | -14.0 | -12.7 | 3.4 | 30.6 | 43.0 |
NPM NPM% | 15.3 | 13.8 | 12.6 | 15.7 | 12.6 | 11.8 | 11.4 | 14.9 | 12.4 | 14.0 | 15.1 | 13.9 |
| 1.9 | 1.6 | 1.6 | 2.1 | 1.9 | 1.6 | 1.6 | 1.8 | 1.6 | 1.7 | 2.1 | 2.6 |
| 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 | 531 | 626 | 1,032 | 1,225 | 1,104 | 1,292 | 1,394 | 1,363 | 1,222 | 1,398 | 1,276 | 1,440 |
Growth Revenue Growth% | -11.7 | 17.9 | 64.8 | 18.7 | -9.8 | 17.0 | 7.9 | -2.3 | -10.3 | 14.4 | -8.7 | 5.5 |
| 494 | 563 | 877 | 1,146 | 1,018 | 845 | 931 | 1,186 | 1,010 | 1,183 | 1,060 | 1,194 | |
| 37 | 64 | 154 | 79 | 86 | 447 | 463 | 177 | 212 | 214 | 216 | 246 | |
OPM OPM% | 7.0 | 10.1 | 15.0 | 6.5 | 7.8 | 34.6 | 33.2 | 13.0 | 17.4 | 15.3 | 16.9 | 17.1 |
| 3 | 8 | 14 | 8 | 6 | 11 | 20 | 30 | 40 | 38 | 40 | 38 | |
Interest Expense Interest ExpenseCr | 11 | 10 | 8 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 6 | 5 | 6 | 7 | 10 | 10 | 10 | 10 | 10 | 9 | 8 | 8 |
PBT PBTCr | 23 | 57 | 155 | 78 | 83 | 446 | 473 | 196 | 242 | 244 | 247 | 276 |
| 7 | 21 | 55 | 31 | 16 | 113 | 123 | 59 | 63 | 64 | 67 | 76 | |
PAT PATCr | 16 | 35 | 100 | 47 | 67 | 334 | 350 | 137 | 179 | 180 | 180 | 200 |
Growth PAT Growth% | 232.5 | 119.0 | 182.1 | -52.8 | 41.9 | 398.3 | 4.8 | -60.9 | 31.2 | 0.4 | 0.1 | 15.8 |
NPM NPM% | 3.0 | 5.7 | 9.7 | 3.9 | 6.1 | 25.8 | 25.1 | 10.0 | 14.7 | 12.9 | 14.1 | 13.9 |
| 1.0 | 1.4 | 4.0 | 1.9 | 2.7 | 13.4 | 14.1 | 5.5 | 7.2 | 7.2 | 7.2 | 8.0 |
| 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 | 531 | 626 | 1,032 | 1,225 | 1,104 | 1,292 | 1,394 | 1,363 | 1,222 | 1,398 | 1,276 | 1,440 |
Growth Revenue Growth% | -11.7 | 17.9 | 64.8 | 18.7 | -9.8 | 17.0 | 7.9 | -2.3 | -10.3 | 14.4 | -8.7 | 5.5 |
| 494 | 563 | 877 | 1,146 | 1,018 | 845 | 931 | 1,186 | 1,010 | 1,183 | 1,060 | 1,194 | |
| 37 | 64 | 154 | 79 | 86 | 447 | 463 | 177 | 212 | 214 | 216 | 246 | |
OPM OPM% | 7.0 | 10.1 | 15.0 | 6.5 | 7.8 | 34.6 | 33.2 | 13.0 | 17.4 | 15.3 | 16.9 | 17.1 |
| 3 | 8 | 14 | 8 | 6 | 11 | 20 | 30 | 40 | 38 | 40 | 38 | |
Interest Expense Interest ExpenseCr | 11 | 10 | 8 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 6 | 5 | 6 | 7 | 10 | 10 | 10 | 10 | 10 | 9 | 8 | 8 |
PBT PBTCr | 23 | 57 | 155 | 78 | 83 | 446 | 473 | 196 | 242 | 244 | 247 | 276 |
| 7 | 21 | 55 | 31 | 16 | 113 | 123 | 59 | 63 | 64 | 67 | 76 | |
PAT PATCr | 16 | 35 | 100 | 47 | 67 | 334 | 350 | 137 | 179 | 180 | 180 | 200 |
Growth PAT Growth% | 232.5 | 119.0 | 182.1 | -52.8 | 41.9 | 398.3 | 4.8 | -60.9 | 31.2 | 0.4 | 0.1 | 15.8 |
NPM NPM% | 3.0 | 5.7 | 9.7 | 3.9 | 6.1 | 25.8 | 25.1 | 10.0 | 14.7 | 12.9 | 14.1 | 13.9 |
| 1.0 | 1.4 | 4.0 | 1.9 | 2.7 | 13.4 | 14.1 | 5.5 | 7.2 | 7.2 | 7.2 | 8.0 |
| 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 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 25 | 25 | 25 |
Reserves ReservesCr | 110 | 145 | 241 | 282 | 340 | 665 | 965 | 1,051 | 898 | 977 | 1,058 |
| 219 | 250 | 151 | 205 | 276 | 75 | 108 | 80 | 114 | 83 | 183 | |
| 4 | 8 | 17 | 25 | 21 | 21 | 19 | 19 | 19 | 19 | 19 | |
| 349 | 420 | 425 | 529 | 653 | 777 | 1,108 | 1,167 | 1,056 | 1,104 | 1,285 | |
| 266 | 325 | 307 | 380 | 474 | 605 | 916 | 867 | 816 | 935 | 1,076 | |
| 83 | 95 | 118 | 148 | 179 | 172 | 193 | 300 | 240 | 169 | 210 | |
| 349 | 420 | 425 | 529 | 653 | 777 | 1,108 | 1,167 | 1,056 | 1,104 | 1,285 |
| 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 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 25 | 25 | 25 |
Reserves ReservesCr | 110 | 145 | 241 | 282 | 340 | 665 | 965 | 1,051 | 898 | 977 | 1,058 |
| 219 | 250 | 151 | 205 | 276 | 75 | 108 | 80 | 114 | 83 | 183 | |
| 4 | 8 | 17 | 25 | 21 | 21 | 19 | 19 | 19 | 19 | 19 | |
| 349 | 420 | 425 | 529 | 653 | 777 | 1,108 | 1,167 | 1,056 | 1,104 | 1,285 | |
| 266 | 325 | 307 | 380 | 474 | 605 | 916 | 867 | 816 | 935 | 1,076 | |
| 83 | 95 | 118 | 148 | 179 | 172 | 193 | 300 | 240 | 169 | 210 | |
| 349 | 420 | 425 | 529 | 653 | 777 | 1,108 | 1,167 | 1,056 | 1,104 | 1,285 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 56 | 78 | 192 | 53 | 88 | 103 | 298 | 140 | 231 | 109 | 168 | |
| -35 | -12 | -16 | -55 | -43 | -21 | -300 | -15 | 44 | 235 | -30 | |
| -23 | -65 | -149 | -7 | -10 | -9 | -50 | -50 | -324 | -100 | -100 | |
Net Cash Flow Net Cash FlowCr | -2 | 2 | 27 | -8 | 35 | 74 | -52 | 75 | -49 | 244 | 39 |
Free Cash Flow Free Cash FlowCr | 21 | 64 | 164 | 17 | 72 | 103 | 284 | 135 | 210 | 103 | 133 |
CFO To PAT CFO To PAT% | 345.4 | 220.4 | 191.9 | 113.3 | 131.5 | 30.9 | 85.1 | 102.5 | 128.8 | 60.4 | 93.3 |
CFO To EBITDA CFO To EBITDA% | 151.2 | 123.0 | 124.3 | 67.7 | 102.1 | 23.1 | 64.3 | 79.2 | 109.0 | 50.7 | 77.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 56 | 78 | 192 | 53 | 88 | 103 | 298 | 140 | 231 | 109 | 168 | |
| -35 | -12 | -16 | -55 | -43 | -21 | -300 | -15 | 44 | 235 | -30 | |
| -23 | -65 | -149 | -7 | -10 | -9 | -50 | -50 | -324 | -100 | -100 | |
Net Cash Flow Net Cash FlowCr | -2 | 2 | 27 | -8 | 35 | 74 | -52 | 75 | -49 | 244 | 39 |
Free Cash Flow Free Cash FlowCr | 21 | 64 | 164 | 17 | 72 | 103 | 284 | 135 | 210 | 103 | 133 |
CFO To PAT CFO To PAT% | 345.4 | 220.4 | 191.9 | 113.3 | 131.5 | 30.9 | 85.1 | 102.5 | 128.8 | 60.4 | 93.3 |
CFO To EBITDA CFO To EBITDA% | 151.2 | 123.0 | 124.3 | 67.7 | 102.1 | 23.1 | 64.3 | 79.2 | 109.0 | 50.7 | 77.8 |
| 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 | 299 | 577 | 2,826 | 1,214 | 479 | 2,323 | 2,105 | 1,623 | 2,222 | 2,708 | 2,050 | 3,254 |
Price To Earnings Price To Earnings | 18.8 | 16.3 | 28.3 | 25.7 | 7.1 | 7.0 | 6.0 | 11.9 | 12.4 | 15.1 | 11.4 | 16.3 |
Price To Sales Price To Sales | 0.6 | 0.9 | 2.7 | 1.0 | 0.4 | 1.8 | 1.5 | 1.2 | 1.8 | 1.9 | 1.6 | 2.3 |
Price To Book Price To Book | 2.4 | 3.6 | 11.0 | 4.1 | 1.3 | 3.4 | 2.1 | 1.5 | 2.4 | 2.7 | 1.9 | 3.0 |
EV To EBITDA EV To EBITDA | 8.5 | 11.0 | 18.1 | 15.1 | 4.8 | 4.9 | 4.1 | 7.6 | 9.5 | 10.7 | 7.4 | 11.4 |
GPM GPM% | 16.7 | 18.4 | 23.6 | 13.5 | 15.1 | 43.8 | 42.9 | 23.6 | 27.2 | 25.1 | 29.1 | 29.1 |
OPM OPM% | 7.0 | 10.1 | 15.0 | 6.5 | 7.8 | 34.6 | 33.2 | 13.0 | 17.4 | 15.3 | 16.9 | 17.1 |
NPM NPM% | 3.0 | 5.7 | 9.7 | 3.9 | 6.1 | 25.8 | 25.1 | 10.0 | 14.7 | 12.9 | 14.1 | 13.9 |
ROCE ROCE% | 21.5 | 22.2 | 63.1 | 26.5 | 23.3 | 65.6 | 48.2 | 18.4 | 26.3 | 24.4 | 22.9 | 22.9 |
ROE ROE% | 12.8 | 22.0 | 38.9 | 15.8 | 18.8 | 49.0 | 35.7 | 12.8 | 19.4 | 18.0 | 16.6 | 16.6 |
ROA ROA% | 4.6 | 8.4 | 23.5 | 8.9 | 10.3 | 43.0 | 31.6 | 11.7 | 17.0 | 16.3 | 14.0 | 14.0 |
| 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 | 299 | 577 | 2,826 | 1,214 | 479 | 2,323 | 2,105 | 1,623 | 2,222 | 2,708 | 2,050 | 3,254 |
Price To Earnings Price To Earnings | 18.8 | 16.3 | 28.3 | 25.7 | 7.1 | 7.0 | 6.0 | 11.9 | 12.4 | 15.1 | 11.4 | 16.3 |
Price To Sales Price To Sales | 0.6 | 0.9 | 2.7 | 1.0 | 0.4 | 1.8 | 1.5 | 1.2 | 1.8 | 1.9 | 1.6 | 2.3 |
Price To Book Price To Book | 2.4 | 3.6 | 11.0 | 4.1 | 1.3 | 3.4 | 2.1 | 1.5 | 2.4 | 2.7 | 1.9 | 3.0 |
EV To EBITDA EV To EBITDA | 8.5 | 11.0 | 18.1 | 15.1 | 4.8 | 4.9 | 4.1 | 7.6 | 9.5 | 10.7 | 7.4 | 11.4 |
GPM GPM% | 16.7 | 18.4 | 23.6 | 13.5 | 15.1 | 43.8 | 42.9 | 23.6 | 27.2 | 25.1 | 29.1 | 29.1 |
OPM OPM% | 7.0 | 10.1 | 15.0 | 6.5 | 7.8 | 34.6 | 33.2 | 13.0 | 17.4 | 15.3 | 16.9 | 17.1 |
NPM NPM% | 3.0 | 5.7 | 9.7 | 3.9 | 6.1 | 25.8 | 25.1 | 10.0 | 14.7 | 12.9 | 14.1 | 13.9 |
ROCE ROCE% | 21.5 | 22.2 | 63.1 | 26.5 | 23.3 | 65.6 | 48.2 | 18.4 | 26.3 | 24.4 | 22.9 | 22.9 |
ROE ROE% | 12.8 | 22.0 | 38.9 | 15.8 | 18.8 | 49.0 | 35.7 | 12.8 | 19.4 | 18.0 | 16.6 | 16.6 |
ROA ROA% | 4.6 | 8.4 | 23.5 | 8.9 | 10.3 | 43.0 | 31.6 | 11.7 | 17.0 | 16.3 | 14.0 | 14.0 |
Documents — Bhansali Engineering Polymers Ltd
Concall Transcript Summaries — Bhansali Engineering Polymers Ltd