| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,774 | 3,866 | 4,164 | 4,106 | 3,689 | 3,476 | 3,853 | 3,909 | 4,032 | 4,343 | 4,528 | 4,640 | |
Growth YoY Revenue Growth YoY% | 22.7 | 15.3 | 14.8 | 5.9 | -2.3 | -10.1 | -7.5 | -4.8 | 9.3 | 25.0 | 17.5 | 18.7 |
| 3,153 | 3,169 | 3,521 | 3,365 | 3,041 | 2,851 | 3,171 | 3,236 | 3,306 | 3,593 | 3,750 | 3,930 | |
| 621 | 698 | 643 | 741 | 647 | 624 | 681 | 673 | 726 | 750 | 778 | 709 | |
OPM OPM% | 16.5 | 18.1 | 15.4 | 18.1 | 17.6 | 18.0 | 17.7 | 17.2 | 18.0 | 17.3 | 17.2 | 15.3 |
| 51 | 58 | 45 | -99 | 61 | 37 | 55 | 46 | 52 | -17 | -47 | -312 | |
Interest Expense Interest ExpenseCr | 124 | 137 | 116 | 124 | 110 | 96 | 88 | 82 | 80 | 77 | 84 | 90 |
Depreciation DepreciationCr | 211 | 224 | 207 | 218 | 213 | 218 | 224 | 226 | 241 | 249 | 255 | 263 |
PBT PBTCr | 337 | 395 | 366 | 300 | 385 | 347 | 424 | 411 | 457 | 407 | 392 | 44 |
| 122 | 141 | 139 | 125 | 142 | 134 | 141 | 127 | 158 | 134 | 159 | 134 | |
| 215 | 254 | 227 | 175 | 243 | 213 | 283 | 284 | 299 | 273 | 233 | -90 | |
Growth YoY PAT Growth YoY% | 51.8 | 223.2 | 77.8 | -18.3 | 13.2 | -16.4 | 24.4 | 62.6 | 23.0 | 28.2 | -17.4 | -131.7 |
NPM NPM% | 5.7 | 6.6 | 5.5 | 4.3 | 6.6 | 6.1 | 7.3 | 7.3 | 7.4 | 6.3 | 5.2 | -1.9 |
| 4.9 | 5.7 | 5.1 | 4.4 | 5.2 | 4.5 | 5.9 | 5.9 | 6.3 | 5.5 | 4.9 | -1.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,774 | 3,866 | 4,164 | 4,106 | 3,689 | 3,476 | 3,853 | 3,909 | 4,032 | 4,343 | 4,528 | 4,640 | |
Growth YoY Revenue Growth YoY% | 22.7 | 15.3 | 14.8 | 5.9 | -2.3 | -10.1 | -7.5 | -4.8 | 9.3 | 25.0 | 17.5 | 18.7 |
| 3,153 | 3,169 | 3,521 | 3,365 | 3,041 | 2,851 | 3,171 | 3,236 | 3,306 | 3,593 | 3,750 | 3,930 | |
| 621 | 698 | 643 | 741 | 647 | 624 | 681 | 673 | 726 | 750 | 778 | 709 | |
OPM OPM% | 16.5 | 18.1 | 15.4 | 18.1 | 17.6 | 18.0 | 17.7 | 17.2 | 18.0 | 17.3 | 17.2 | 15.3 |
| 51 | 58 | 45 | -99 | 61 | 37 | 55 | 46 | 52 | -17 | -47 | -312 | |
Interest Expense Interest ExpenseCr | 124 | 137 | 116 | 124 | 110 | 96 | 88 | 82 | 80 | 77 | 84 | 90 |
Depreciation DepreciationCr | 211 | 224 | 207 | 218 | 213 | 218 | 224 | 226 | 241 | 249 | 255 | 263 |
PBT PBTCr | 337 | 395 | 366 | 300 | 385 | 347 | 424 | 411 | 457 | 407 | 392 | 44 |
| 122 | 141 | 139 | 125 | 142 | 134 | 141 | 127 | 158 | 134 | 159 | 134 | |
| 215 | 254 | 227 | 175 | 243 | 213 | 283 | 284 | 299 | 273 | 233 | -90 | |
Growth YoY PAT Growth YoY% | 51.8 | 223.2 | 77.8 | -18.3 | 13.2 | -16.4 | 24.4 | 62.6 | 23.0 | 28.2 | -17.4 | -131.7 |
NPM NPM% | 5.7 | 6.6 | 5.5 | 4.3 | 6.6 | 6.1 | 7.3 | 7.3 | 7.4 | 6.3 | 5.2 | -1.9 |
| 4.9 | 5.7 | 5.1 | 4.4 | 5.2 | 4.5 | 5.9 | 5.9 | 6.3 | 5.5 | 4.9 | -1.9 |
| 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 | 6,809 | 6,396 | 8,358 | 10,146 | 8,056 | 6,336 | 10,461 | 12,910 | 15,682 | 15,123 | 16,812 | 17,543 |
Growth Revenue Growth% | -10.7 | -6.1 | 30.7 | 21.4 | -20.6 | -21.4 | 65.1 | 23.4 | 21.5 | -3.6 | 11.2 | 17.5 |
| 5,401 | 5,145 | 6,635 | 8,090 | 6,941 | 5,475 | 8,445 | 11,143 | 13,124 | 12,429 | 13,885 | 14,580 | |
| 1,408 | 1,251 | 1,723 | 2,056 | 1,115 | 862 | 2,016 | 1,768 | 2,558 | 2,694 | 2,927 | 2,963 | |
OPM OPM% | 20.7 | 19.6 | 20.6 | 20.3 | 13.8 | 13.6 | 19.3 | 13.7 | 16.3 | 17.8 | 17.4 | 16.9 |
| 127 | 248 | 46 | 191 | 66 | -167 | 255 | 94 | 220 | 53 | 35 | -324 | |
Interest Expense Interest ExpenseCr | 116 | 100 | 107 | 127 | 171 | 108 | 160 | 299 | 491 | 417 | 323 | 331 |
Depreciation DepreciationCr | 453 | 452 | 467 | 521 | 548 | 612 | 730 | 736 | 848 | 874 | 971 | 1,008 |
PBT PBTCr | 966 | 947 | 1,196 | 1,599 | 462 | -25 | 1,381 | 827 | 1,439 | 1,456 | 1,667 | 1,301 |
| 316 | 249 | 442 | 566 | 112 | 102 | 303 | 319 | 529 | 543 | 578 | 585 | |
PAT PATCr | 649 | 698 | 754 | 1,033 | 349 | -127 | 1,077 | 508 | 910 | 913 | 1,089 | 716 |
Growth PAT Growth% | -15.0 | 7.4 | 8.1 | 37.0 | -66.2 | -136.3 | 948.3 | -52.8 | 79.0 | 0.3 | 19.3 | -30.0 |
NPM NPM% | 9.5 | 10.9 | 9.0 | 10.2 | 4.3 | -2.0 | 10.3 | 3.9 | 5.8 | 6.0 | 6.5 | 4.1 |
| 14.4 | 15.3 | 16.4 | 22.2 | 7.5 | -2.7 | 23.2 | 11.3 | 20.4 | 20.1 | 22.6 | 14.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 6,809 | 6,396 | 8,358 | 10,146 | 8,056 | 6,336 | 10,461 | 12,910 | 15,682 | 15,123 | 16,812 | 17,543 |
Growth Revenue Growth% | -10.7 | -6.1 | 30.7 | 21.4 | -20.6 | -21.4 | 65.1 | 23.4 | 21.5 | -3.6 | 11.2 | 17.5 |
| 5,401 | 5,145 | 6,635 | 8,090 | 6,941 | 5,475 | 8,445 | 11,143 | 13,124 | 12,429 | 13,885 | 14,580 | |
| 1,408 | 1,251 | 1,723 | 2,056 | 1,115 | 862 | 2,016 | 1,768 | 2,558 | 2,694 | 2,927 | 2,963 | |
OPM OPM% | 20.7 | 19.6 | 20.6 | 20.3 | 13.8 | 13.6 | 19.3 | 13.7 | 16.3 | 17.8 | 17.4 | 16.9 |
| 127 | 248 | 46 | 191 | 66 | -167 | 255 | 94 | 220 | 53 | 35 | -324 | |
Interest Expense Interest ExpenseCr | 116 | 100 | 107 | 127 | 171 | 108 | 160 | 299 | 491 | 417 | 323 | 331 |
Depreciation DepreciationCr | 453 | 452 | 467 | 521 | 548 | 612 | 730 | 736 | 848 | 874 | 971 | 1,008 |
PBT PBTCr | 966 | 947 | 1,196 | 1,599 | 462 | -25 | 1,381 | 827 | 1,439 | 1,456 | 1,667 | 1,301 |
| 316 | 249 | 442 | 566 | 112 | 102 | 303 | 319 | 529 | 543 | 578 | 585 | |
PAT PATCr | 649 | 698 | 754 | 1,033 | 349 | -127 | 1,077 | 508 | 910 | 913 | 1,089 | 716 |
Growth PAT Growth% | -15.0 | 7.4 | 8.1 | 37.0 | -66.2 | -136.3 | 948.3 | -52.8 | 79.0 | 0.3 | 19.3 | -30.0 |
NPM NPM% | 9.5 | 10.9 | 9.0 | 10.2 | 4.3 | -2.0 | 10.3 | 3.9 | 5.8 | 6.0 | 6.5 | 4.1 |
| 14.4 | 15.3 | 16.4 | 22.2 | 7.5 | -2.7 | 23.2 | 11.3 | 20.4 | 20.1 | 22.6 | 14.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 47 | 47 | 93 | 93 | 93 | 93 | 93 | 93 | 93 | 96 | 96 |
Reserves ReservesCr | 3,367 | 4,070 | 4,557 | 5,282 | 5,125 | 5,321 | 6,476 | 6,611 | 7,076 | 9,156 | 9,483 |
| 2,869 | 3,206 | 3,754 | 4,109 | 3,967 | 4,518 | 6,114 | 8,277 | 9,280 | 8,703 | 9,581 | |
| 2,014 | 1,551 | 1,581 | 2,128 | 2,344 | 3,213 | 2,868 | 3,366 | 2,904 | 2,165 | 3,122 | |
| 8,292 | 8,883 | 10,016 | 11,642 | 11,563 | 13,178 | 15,609 | 18,384 | 19,349 | 20,088 | 22,260 | |
| 4,254 | 4,220 | 4,581 | 5,539 | 5,271 | 6,214 | 7,931 | 9,002 | 10,016 | 10,232 | 11,203 | |
| 4,038 | 4,663 | 5,436 | 6,103 | 6,292 | 6,963 | 7,678 | 9,382 | 9,334 | 9,856 | 11,057 | |
| 8,292 | 8,883 | 10,016 | 11,642 | 11,563 | 13,178 | 15,609 | 18,384 | 19,349 | 20,088 | 22,260 |
| 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 | 47 | 47 | 93 | 93 | 93 | 93 | 93 | 93 | 93 | 96 | 96 |
Reserves ReservesCr | 3,367 | 4,070 | 4,557 | 5,282 | 5,125 | 5,321 | 6,476 | 6,611 | 7,076 | 9,156 | 9,483 |
| 2,869 | 3,206 | 3,754 | 4,109 | 3,967 | 4,518 | 6,114 | 8,277 | 9,280 | 8,703 | 9,581 | |
| 2,014 | 1,551 | 1,581 | 2,128 | 2,344 | 3,213 | 2,868 | 3,366 | 2,904 | 2,165 | 3,122 | |
| 8,292 | 8,883 | 10,016 | 11,642 | 11,563 | 13,178 | 15,609 | 18,384 | 19,349 | 20,088 | 22,260 | |
| 4,254 | 4,220 | 4,581 | 5,539 | 5,271 | 6,214 | 7,931 | 9,002 | 10,016 | 10,232 | 11,203 | |
| 4,038 | 4,663 | 5,436 | 6,103 | 6,292 | 6,963 | 7,678 | 9,382 | 9,334 | 9,856 | 11,057 | |
| 8,292 | 8,883 | 10,016 | 11,642 | 11,563 | 13,178 | 15,609 | 18,384 | 19,349 | 20,088 | 22,260 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,356 | 1,052 | 967 | 911 | 1,522 | 1,020 | 506 | 1,294 | 1,664 | 1,796 | 1,487 | |
| -927 | -684 | -814 | -1,175 | -1,132 | -1,511 | -690 | -1,671 | -667 | -1,964 | -1,033 | |
| -448 | -401 | -314 | 368 | -381 | 578 | 310 | 280 | -203 | -570 | -442 | |
Net Cash Flow Net Cash FlowCr | -19 | -33 | -161 | 104 | 8 | 87 | 126 | -97 | 795 | -738 | 12 |
Free Cash Flow Free Cash FlowCr | 465 | 408 | 399 | -220 | 565 | 129 | -459 | 325 | 164 | 352 | 374 |
CFO To PAT CFO To PAT% | 208.8 | 150.8 | 128.3 | 88.3 | 435.8 | -803.4 | 47.0 | 254.6 | 182.9 | 196.7 | 136.5 |
CFO To EBITDA CFO To EBITDA% | 96.3 | 84.1 | 56.1 | 44.3 | 136.5 | 118.4 | 25.1 | 73.2 | 65.1 | 66.7 | 50.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,356 | 1,052 | 967 | 911 | 1,522 | 1,020 | 506 | 1,294 | 1,664 | 1,796 | 1,487 | |
| -927 | -684 | -814 | -1,175 | -1,132 | -1,511 | -690 | -1,671 | -667 | -1,964 | -1,033 | |
| -448 | -401 | -314 | 368 | -381 | 578 | 310 | 280 | -203 | -570 | -442 | |
Net Cash Flow Net Cash FlowCr | -19 | -33 | -161 | 104 | 8 | 87 | 126 | -97 | 795 | -738 | 12 |
Free Cash Flow Free Cash FlowCr | 465 | 408 | 399 | -220 | 565 | 129 | -459 | 325 | 164 | 352 | 374 |
CFO To PAT CFO To PAT% | 208.8 | 150.8 | 128.3 | 88.3 | 435.8 | -803.4 | 47.0 | 254.6 | 182.9 | 196.7 | 136.5 |
CFO To EBITDA CFO To EBITDA% | 96.3 | 84.1 | 56.1 | 44.3 | 136.5 | 118.4 | 25.1 | 73.2 | 65.1 | 66.7 | 50.8 |
| 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 | 20,319 | 24,232 | 32,598 | 23,820 | 10,899 | 27,756 | 32,680 | 35,855 | 52,586 | 55,786 | 80,130 | 95,809 |
Price To Earnings Price To Earnings | 31.5 | 35.0 | 42.8 | 23.1 | 31.2 | 30.2 | 67.8 | 55.3 | 59.3 | 74.2 | 135.7 | |
Price To Sales Price To Sales | 3.0 | 3.8 | 3.9 | 2.4 | 1.4 | 4.4 | 3.1 | 2.8 | 3.4 | 3.7 | 4.8 | 5.5 |
Price To Book Price To Book | 6.0 | 5.9 | 7.0 | 4.4 | 2.1 | 5.1 | 5.0 | 5.3 | 7.3 | 6.0 | 8.4 | 10.0 |
EV To EBITDA EV To EBITDA | 16.2 | 21.0 | 20.3 | 13.2 | 12.8 | 37.8 | 18.9 | 23.8 | 23.0 | 22.7 | 29.5 | 33.9 |
GPM GPM% | 43.8 | 43.9 | 43.2 | 41.5 | 38.7 | 40.4 | 42.1 | 36.1 | 36.8 | 39.9 | 38.8 | 38.8 |
OPM OPM% | 20.7 | 19.6 | 20.6 | 20.3 | 13.8 | 13.6 | 19.3 | 13.7 | 16.3 | 17.8 | 17.4 | 16.9 |
NPM NPM% | 9.5 | 10.9 | 9.0 | 10.2 | 4.3 | -2.0 | 10.3 | 3.9 | 5.8 | 6.0 | 6.5 | 4.1 |
ROCE ROCE% | 17.0 | 16.3 | 17.7 | 18.9 | 6.9 | 0.8 | 12.3 | 8.0 | 12.8 | 11.7 | 11.8 | 11.8 |
ROE ROE% | 19.0 | 16.9 | 16.2 | 19.2 | 6.7 | -2.4 | 16.4 | 7.6 | 12.7 | 9.9 | 11.4 | 11.4 |
ROA ROA% | 7.8 | 7.8 | 7.5 | 8.9 | 3.0 | -1.0 | 6.9 | 2.8 | 4.7 | 4.5 | 4.9 | 4.9 |
| 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 | 20,319 | 24,232 | 32,598 | 23,820 | 10,899 | 27,756 | 32,680 | 35,855 | 52,586 | 55,786 | 80,130 | 95,809 |
Price To Earnings Price To Earnings | 31.5 | 35.0 | 42.8 | 23.1 | 31.2 | 30.2 | 67.8 | 55.3 | 59.3 | 74.2 | 135.7 | |
Price To Sales Price To Sales | 3.0 | 3.8 | 3.9 | 2.4 | 1.4 | 4.4 | 3.1 | 2.8 | 3.4 | 3.7 | 4.8 | 5.5 |
Price To Book Price To Book | 6.0 | 5.9 | 7.0 | 4.4 | 2.1 | 5.1 | 5.0 | 5.3 | 7.3 | 6.0 | 8.4 | 10.0 |
EV To EBITDA EV To EBITDA | 16.2 | 21.0 | 20.3 | 13.2 | 12.8 | 37.8 | 18.9 | 23.8 | 23.0 | 22.7 | 29.5 | 33.9 |
GPM GPM% | 43.8 | 43.9 | 43.2 | 41.5 | 38.7 | 40.4 | 42.1 | 36.1 | 36.8 | 39.9 | 38.8 | 38.8 |
OPM OPM% | 20.7 | 19.6 | 20.6 | 20.3 | 13.8 | 13.6 | 19.3 | 13.7 | 16.3 | 17.8 | 17.4 | 16.9 |
NPM NPM% | 9.5 | 10.9 | 9.0 | 10.2 | 4.3 | -2.0 | 10.3 | 3.9 | 5.8 | 6.0 | 6.5 | 4.1 |
ROCE ROCE% | 17.0 | 16.3 | 17.7 | 18.9 | 6.9 | 0.8 | 12.3 | 8.0 | 12.8 | 11.7 | 11.8 | 11.8 |
ROE ROE% | 19.0 | 16.9 | 16.2 | 19.2 | 6.7 | -2.4 | 16.4 | 7.6 | 12.7 | 9.9 | 11.4 | 11.4 |
ROA ROA% | 7.8 | 7.8 | 7.5 | 8.9 | 3.0 | -1.0 | 6.9 | 2.8 | 4.7 | 4.5 | 4.9 | 4.9 |
Documents — Bharat Forge Ltd
Concall Transcript Summaries — Bharat Forge Ltd