| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 340 | 335 | 409 | 369 | 408 | 394 | 454 | 486 | 580 | 577 | 735 | 705 | |
Growth YoY Revenue Growth YoY% | 0.2 | -22.2 | -38.3 | 6.7 | 20.1 | 17.9 | 10.9 | 31.5 | 42.2 | 46.4 | 61.8 | 45.2 |
| 332 | 326 | 401 | 362 | 400 | 384 | 443 | 469 | 555 | 549 | 698 | 667 | |
| 8 | 8 | 8 | 7 | 8 | 11 | 11 | 16 | 25 | 29 | 36 | 38 | |
OPM OPM% | 2.3 | 2.5 | 2.0 | 1.8 | 2.0 | 2.8 | 2.5 | 3.3 | 4.3 | 5.0 | 4.9 | 5.4 |
| 0 | 0 | 1 | 1 | 3 | 1 | 2 | 3 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 3 | 3 | 4 | 5 | 5 | 7 | 9 | 10 | 10 | 10 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 3 | 4 | 5 | 2 | 5 | 5 | 6 | 10 | 15 | 18 | 25 | 27 |
| 1 | 1 | 2 | 1 | 1 | 1 | 1 | 3 | 4 | 5 | 6 | 7 | |
| 3 | 3 | 2 | 2 | 4 | 4 | 5 | 8 | 11 | 13 | 18 | 20 | |
Growth YoY PAT Growth YoY% | 213.8 | -5.8 | -57.9 | -95.5 | 48.6 | 44.6 | 87.7 | 337.6 | 202.1 | 221.8 | 303.7 | 167.5 |
NPM NPM% | 0.7 | 0.8 | 0.6 | 0.5 | 0.9 | 1.0 | 1.0 | 1.6 | 1.9 | 2.2 | 2.5 | 2.9 |
| 0.8 | 0.9 | 0.8 | 0.5 | 1.2 | 1.3 | 1.4 | 2.4 | 3.5 | 4.0 | 5.8 | 6.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 340 | 335 | 409 | 369 | 408 | 394 | 454 | 486 | 580 | 577 | 735 | 705 | |
Growth YoY Revenue Growth YoY% | 0.2 | -22.2 | -38.3 | 6.7 | 20.1 | 17.9 | 10.9 | 31.5 | 42.2 | 46.4 | 61.8 | 45.2 |
| 332 | 326 | 401 | 362 | 400 | 384 | 443 | 469 | 555 | 549 | 698 | 667 | |
| 8 | 8 | 8 | 7 | 8 | 11 | 11 | 16 | 25 | 29 | 36 | 38 | |
OPM OPM% | 2.3 | 2.5 | 2.0 | 1.8 | 2.0 | 2.8 | 2.5 | 3.3 | 4.3 | 5.0 | 4.9 | 5.4 |
| 0 | 0 | 1 | 1 | 3 | 1 | 2 | 3 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 3 | 3 | 4 | 5 | 5 | 7 | 9 | 10 | 10 | 10 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 3 | 4 | 5 | 2 | 5 | 5 | 6 | 10 | 15 | 18 | 25 | 27 |
| 1 | 1 | 2 | 1 | 1 | 1 | 1 | 3 | 4 | 5 | 6 | 7 | |
| 3 | 3 | 2 | 2 | 4 | 4 | 5 | 8 | 11 | 13 | 18 | 20 | |
Growth YoY PAT Growth YoY% | 213.8 | -5.8 | -57.9 | -95.5 | 48.6 | 44.6 | 87.7 | 337.6 | 202.1 | 221.8 | 303.7 | 167.5 |
NPM NPM% | 0.7 | 0.8 | 0.6 | 0.5 | 0.9 | 1.0 | 1.0 | 1.6 | 1.9 | 2.2 | 2.5 | 2.9 |
| 0.8 | 0.9 | 0.8 | 0.5 | 1.2 | 1.3 | 1.4 | 2.4 | 3.5 | 4.0 | 5.8 | 6.3 |
| 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 | 286 | 297 | 447 | 569 | 562 | 787 | 1,574 | 1,847 | 1,429 | 1,626 | 2,378 | 2,597 |
Growth Revenue Growth% | 6.5 | 3.8 | 50.3 | 27.4 | -1.2 | 40.0 | 99.9 | 17.4 | -22.6 | 13.7 | 46.3 | 49.1 |
| 278 | 283 | 434 | 550 | 547 | 769 | 1,543 | 1,812 | 1,399 | 1,589 | 2,272 | 2,469 | |
| 9 | 14 | 13 | 19 | 15 | 19 | 30 | 35 | 30 | 37 | 106 | 128 | |
OPM OPM% | 3.1 | 4.8 | 2.8 | 3.4 | 2.7 | 2.4 | 1.9 | 1.9 | 2.1 | 2.3 | 4.5 | 4.9 |
| 7 | 6 | 12 | 1 | 1 | 0 | 1 | 1 | 45 | 6 | 5 | 3 | |
Interest Expense Interest ExpenseCr | 8 | 6 | 4 | 8 | 10 | 8 | 12 | 15 | 13 | 17 | 36 | 39 |
Depreciation DepreciationCr | 6 | 5 | 4 | 4 | 5 | 6 | 6 | 6 | 7 | 7 | 7 | 8 |
PBT PBTCr | 2 | 5 | 17 | 9 | 1 | 5 | 13 | 14 | 56 | 19 | 68 | 85 |
| 0 | 0 | 4 | 2 | 0 | 2 | 2 | 4 | 10 | 5 | 17 | 22 | |
PAT PATCr | 3 | 5 | 13 | 6 | 1 | 3 | 11 | 10 | 46 | 14 | 50 | 63 |
Growth PAT Growth% | 16.7 | 110.5 | 137.3 | -50.1 | -83.6 | 235.2 | 218.6 | -8.6 | 351.4 | -69.3 | 257.9 | 216.3 |
NPM NPM% | 0.9 | 1.8 | 2.8 | 1.1 | 0.2 | 0.4 | 0.7 | 0.6 | 3.2 | 0.9 | 2.1 | 2.4 |
| 0.4 | 1.7 | 4.0 | 2.0 | 0.3 | 1.1 | 3.5 | 3.2 | 14.3 | 4.4 | 15.7 | 19.6 |
| 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 | 286 | 297 | 447 | 569 | 562 | 787 | 1,574 | 1,847 | 1,429 | 1,626 | 2,378 | 2,597 |
Growth Revenue Growth% | 6.5 | 3.8 | 50.3 | 27.4 | -1.2 | 40.0 | 99.9 | 17.4 | -22.6 | 13.7 | 46.3 | 49.1 |
| 278 | 283 | 434 | 550 | 547 | 769 | 1,543 | 1,812 | 1,399 | 1,589 | 2,272 | 2,469 | |
| 9 | 14 | 13 | 19 | 15 | 19 | 30 | 35 | 30 | 37 | 106 | 128 | |
OPM OPM% | 3.1 | 4.8 | 2.8 | 3.4 | 2.7 | 2.4 | 1.9 | 1.9 | 2.1 | 2.3 | 4.5 | 4.9 |
| 7 | 6 | 12 | 1 | 1 | 0 | 1 | 1 | 45 | 6 | 5 | 3 | |
Interest Expense Interest ExpenseCr | 8 | 6 | 4 | 8 | 10 | 8 | 12 | 15 | 13 | 17 | 36 | 39 |
Depreciation DepreciationCr | 6 | 5 | 4 | 4 | 5 | 6 | 6 | 6 | 7 | 7 | 7 | 8 |
PBT PBTCr | 2 | 5 | 17 | 9 | 1 | 5 | 13 | 14 | 56 | 19 | 68 | 85 |
| 0 | 0 | 4 | 2 | 0 | 2 | 2 | 4 | 10 | 5 | 17 | 22 | |
PAT PATCr | 3 | 5 | 13 | 6 | 1 | 3 | 11 | 10 | 46 | 14 | 50 | 63 |
Growth PAT Growth% | 16.7 | 110.5 | 137.3 | -50.1 | -83.6 | 235.2 | 218.6 | -8.6 | 351.4 | -69.3 | 257.9 | 216.3 |
NPM NPM% | 0.9 | 1.8 | 2.8 | 1.1 | 0.2 | 0.4 | 0.7 | 0.6 | 3.2 | 0.9 | 2.1 | 2.4 |
| 0.4 | 1.7 | 4.0 | 2.0 | 0.3 | 1.1 | 3.5 | 3.2 | 14.3 | 4.4 | 15.7 | 19.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 13 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 208 | 97 | 109 | 116 | 117 | 120 | 131 | 141 | 187 | 201 | 251 |
| 56 | 60 | 35 | 110 | 59 | 142 | 167 | 217 | 80 | 220 | 329 | |
| 57 | 29 | 16 | 10 | 21 | 33 | 47 | 59 | 60 | 94 | 49 | |
| 336 | 193 | 166 | 241 | 203 | 302 | 351 | 424 | 334 | 521 | 635 | |
| 98 | 116 | 100 | 162 | 119 | 220 | 273 | 342 | 254 | 438 | 549 | |
| 238 | 78 | 66 | 80 | 84 | 82 | 78 | 82 | 79 | 82 | 85 | |
| 336 | 193 | 166 | 241 | 203 | 302 | 351 | 424 | 334 | 521 | 635 |
| 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 | 13 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 208 | 97 | 109 | 116 | 117 | 120 | 131 | 141 | 187 | 201 | 251 |
| 56 | 60 | 35 | 110 | 59 | 142 | 167 | 217 | 80 | 220 | 329 | |
| 57 | 29 | 16 | 10 | 21 | 33 | 47 | 59 | 60 | 94 | 49 | |
| 336 | 193 | 166 | 241 | 203 | 302 | 351 | 424 | 334 | 521 | 635 | |
| 98 | 116 | 100 | 162 | 119 | 220 | 273 | 342 | 254 | 438 | 549 | |
| 238 | 78 | 66 | 80 | 84 | 82 | 78 | 82 | 79 | 82 | 85 | |
| 336 | 193 | 166 | 241 | 203 | 302 | 351 | 424 | 334 | 521 | 635 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 23 | -14 | 28 | -48 | 49 | -76 | -4 | -40 | 96 | -144 | 59 | |
| 3 | 28 | 31 | -17 | -13 | -2 | -1 | 3 | 39 | -10 | -5 | |
| -27 | -13 | -49 | 54 | -35 | 77 | 14 | 27 | -133 | 155 | -59 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 11 | -11 | 1 | -1 | 9 | -9 | 3 | 2 | -5 |
Free Cash Flow Free Cash FlowCr | 20 | -15 | 34 | -66 | 34 | -81 | -5 | -49 | 134 | -150 | 50 |
CFO To PAT CFO To PAT% | 913.4 | -268.4 | 219.6 | -758.8 | 4,683.8 | -2,174.9 | -39.0 | -390.2 | 210.2 | -1,023.9 | 117.6 |
CFO To EBITDA CFO To EBITDA% | 261.8 | -99.8 | 220.2 | -250.1 | 324.5 | -402.9 | -14.3 | -113.9 | 315.9 | -387.7 | 55.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 23 | -14 | 28 | -48 | 49 | -76 | -4 | -40 | 96 | -144 | 59 | |
| 3 | 28 | 31 | -17 | -13 | -2 | -1 | 3 | 39 | -10 | -5 | |
| -27 | -13 | -49 | 54 | -35 | 77 | 14 | 27 | -133 | 155 | -59 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 11 | -11 | 1 | -1 | 9 | -9 | 3 | 2 | -5 |
Free Cash Flow Free Cash FlowCr | 20 | -15 | 34 | -66 | 34 | -81 | -5 | -49 | 134 | -150 | 50 |
CFO To PAT CFO To PAT% | 913.4 | -268.4 | 219.6 | -758.8 | 4,683.8 | -2,174.9 | -39.0 | -390.2 | 210.2 | -1,023.9 | 117.6 |
CFO To EBITDA CFO To EBITDA% | 261.8 | -99.8 | 220.2 | -250.1 | 324.5 | -402.9 | -14.3 | -113.9 | 315.9 | -387.7 | 55.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 115 | 156 | 135 | 102 | 47 | 138 | 143 | 151 | 261 | 236 | 441 | 1,427 |
Price To Earnings Price To Earnings | 46.1 | 14.6 | 10.6 | 16.1 | 45.5 | 39.7 | 12.9 | 14.8 | 5.7 | 16.8 | 8.8 | 21.7 |
Price To Sales Price To Sales | 0.4 | 0.5 | 0.3 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.6 |
Price To Book Price To Book | 0.5 | 0.8 | 1.2 | 0.8 | 0.4 | 1.1 | 1.0 | 1.0 | 1.4 | 1.1 | 1.7 | 4.6 |
EV To EBITDA EV To EBITDA | 22.4 | 15.2 | 12.1 | 10.1 | 7.0 | 15.4 | 10.3 | 10.7 | 11.8 | 13.6 | 6.6 | 13.7 |
GPM GPM% | 9.2 | 8.6 | 5.3 | 5.7 | 4.9 | 4.1 | 2.9 | 2.9 | 3.6 | 3.6 | 5.5 | 5.5 |
OPM OPM% | 3.1 | 4.8 | 2.8 | 3.4 | 2.7 | 2.4 | 1.9 | 1.9 | 2.1 | 2.3 | 4.5 | 4.9 |
NPM NPM% | 0.9 | 1.8 | 2.8 | 1.1 | 0.2 | 0.4 | 0.7 | 0.6 | 3.2 | 0.9 | 2.1 | 2.4 |
ROCE ROCE% | 3.2 | 6.6 | 13.7 | 7.5 | 5.8 | 4.8 | 8.0 | 8.1 | 23.6 | 7.4 | 20.0 | 20.0 |
ROE ROE% | 1.1 | 5.2 | 11.0 | 5.2 | 0.8 | 2.8 | 8.1 | 6.9 | 23.6 | 6.8 | 19.5 | 19.5 |
ROA ROA% | 0.8 | 2.8 | 7.7 | 2.6 | 0.5 | 1.1 | 3.1 | 2.4 | 13.7 | 2.7 | 7.9 | 7.9 |
| 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 | 115 | 156 | 135 | 102 | 47 | 138 | 143 | 151 | 261 | 236 | 441 | 1,427 |
Price To Earnings Price To Earnings | 46.1 | 14.6 | 10.6 | 16.1 | 45.5 | 39.7 | 12.9 | 14.8 | 5.7 | 16.8 | 8.8 | 21.7 |
Price To Sales Price To Sales | 0.4 | 0.5 | 0.3 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.6 |
Price To Book Price To Book | 0.5 | 0.8 | 1.2 | 0.8 | 0.4 | 1.1 | 1.0 | 1.0 | 1.4 | 1.1 | 1.7 | 4.6 |
EV To EBITDA EV To EBITDA | 22.4 | 15.2 | 12.1 | 10.1 | 7.0 | 15.4 | 10.3 | 10.7 | 11.8 | 13.6 | 6.6 | 13.7 |
GPM GPM% | 9.2 | 8.6 | 5.3 | 5.7 | 4.9 | 4.1 | 2.9 | 2.9 | 3.6 | 3.6 | 5.5 | 5.5 |
OPM OPM% | 3.1 | 4.8 | 2.8 | 3.4 | 2.7 | 2.4 | 1.9 | 1.9 | 2.1 | 2.3 | 4.5 | 4.9 |
NPM NPM% | 0.9 | 1.8 | 2.8 | 1.1 | 0.2 | 0.4 | 0.7 | 0.6 | 3.2 | 0.9 | 2.1 | 2.4 |
ROCE ROCE% | 3.2 | 6.6 | 13.7 | 7.5 | 5.8 | 4.8 | 8.0 | 8.1 | 23.6 | 7.4 | 20.0 | 20.0 |
ROE ROE% | 1.1 | 5.2 | 11.0 | 5.2 | 0.8 | 2.8 | 8.1 | 6.9 | 23.6 | 6.8 | 19.5 | 19.5 |
ROA ROA% | 0.8 | 2.8 | 7.7 | 2.6 | 0.5 | 1.1 | 3.1 | 2.4 | 13.7 | 2.7 | 7.9 | 7.9 |
Documents — Bhagyanagar India Ltd
Concall Transcript Summaries — Bhagyanagar India Ltd