| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 263 | 233 | 310 | 282 | 328 | 256 | 307 | 377 | 286 | 270 | 308 | 338 | |
Growth YoY Revenue Growth YoY% | -9.9 | -24.7 | 1.2 | 18.0 | 24.7 | 10.1 | -1.0 | 33.7 | -12.8 | 5.5 | 0.5 | -10.4 |
| 248 | 205 | 240 | 244 | 273 | 215 | 266 | 304 | 253 | 228 | 258 | 287 | |
| 15 | 28 | 69 | 38 | 55 | 42 | 40 | 73 | 33 | 43 | 50 | 51 | |
OPM OPM% | 5.5 | 12.0 | 22.4 | 13.5 | 16.7 | 16.3 | 13.1 | 19.4 | 11.6 | 15.8 | 16.3 | 15.0 |
| 2 | 2 | 22 | 22 | -1 | 18 | 3 | -12 | 11 | 17 | 9 | 6 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 6 | 7 | 6 | 6 | 6 | 7 | 7 | 6 | 6 | 7 | 7 | 7 |
PBT PBTCr | 10 | 22 | 84 | 53 | 46 | 52 | 35 | 54 | 36 | 52 | 51 | 49 |
| 4 | 6 | 17 | 10 | 14 | 11 | 9 | 14 | 8 | 12 | 13 | 12 | |
| 6 | 15 | 67 | 43 | 32 | 41 | 25 | 40 | 28 | 40 | 38 | 37 | |
Growth YoY PAT Growth YoY% | -73.8 | -54.7 | 121.8 | 508.2 | 435.7 | 164.7 | -62.5 | -8.0 | -13.3 | -1.2 | 51.8 | -6.1 |
NPM NPM% | 2.3 | 6.6 | 21.7 | 15.3 | 9.8 | 15.8 | 8.2 | 10.5 | 9.8 | 14.8 | 12.4 | 11.0 |
| 3.6 | 9.2 | 40.4 | 25.9 | 19.3 | 24.4 | 15.1 | 23.9 | 16.8 | 24.1 | 22.9 | 22.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 263 | 233 | 310 | 282 | 328 | 256 | 307 | 377 | 286 | 270 | 308 | 338 | |
Growth YoY Revenue Growth YoY% | -9.9 | -24.7 | 1.2 | 18.0 | 24.7 | 10.1 | -1.0 | 33.7 | -12.8 | 5.5 | 0.5 | -10.4 |
| 248 | 205 | 240 | 244 | 273 | 215 | 266 | 304 | 253 | 228 | 258 | 287 | |
| 15 | 28 | 69 | 38 | 55 | 42 | 40 | 73 | 33 | 43 | 50 | 51 | |
OPM OPM% | 5.5 | 12.0 | 22.4 | 13.5 | 16.7 | 16.3 | 13.1 | 19.4 | 11.6 | 15.8 | 16.3 | 15.0 |
| 2 | 2 | 22 | 22 | -1 | 18 | 3 | -12 | 11 | 17 | 9 | 6 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 6 | 7 | 6 | 6 | 6 | 7 | 7 | 6 | 6 | 7 | 7 | 7 |
PBT PBTCr | 10 | 22 | 84 | 53 | 46 | 52 | 35 | 54 | 36 | 52 | 51 | 49 |
| 4 | 6 | 17 | 10 | 14 | 11 | 9 | 14 | 8 | 12 | 13 | 12 | |
| 6 | 15 | 67 | 43 | 32 | 41 | 25 | 40 | 28 | 40 | 38 | 37 | |
Growth YoY PAT Growth YoY% | -73.8 | -54.7 | 121.8 | 508.2 | 435.7 | 164.7 | -62.5 | -8.0 | -13.3 | -1.2 | 51.8 | -6.1 |
NPM NPM% | 2.3 | 6.6 | 21.7 | 15.3 | 9.8 | 15.8 | 8.2 | 10.5 | 9.8 | 14.8 | 12.4 | 11.0 |
| 3.6 | 9.2 | 40.4 | 25.9 | 19.3 | 24.4 | 15.1 | 23.9 | 16.8 | 24.1 | 22.9 | 22.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 992 | 1,215 | 1,092 | 1,301 | 1,234 | 1,045 | 1,173 | 1,242 | 1,203 |
Growth Revenue Growth% | 22.4 | -10.1 | 19.1 | -5.1 | -15.4 | 12.3 | 5.9 | -5.2 | |
| 805 | 986 | 852 | 1,050 | 1,037 | 927 | 998 | 1,043 | 1,026 | |
| 187 | 229 | 240 | 251 | 197 | 117 | 175 | 199 | 177 | |
OPM OPM% | 18.9 | 18.9 | 21.9 | 19.3 | 16.0 | 11.2 | 14.9 | 16.0 | 14.7 |
| 1 | 14 | 5 | 14 | 9 | 35 | 42 | 25 | 43 | |
Interest Expense Interest ExpenseCr | 16 | 16 | 4 | 7 | 6 | 3 | 5 | 5 | 4 |
Depreciation DepreciationCr | 17 | 22 | 26 | 25 | 26 | 26 | 27 | 26 | 27 |
PBT PBTCr | 155 | 205 | 215 | 234 | 174 | 123 | 185 | 193 | 188 |
| 44 | 48 | 51 | 58 | 49 | 28 | 44 | 48 | 45 | |
PAT PATCr | 112 | 158 | 164 | 176 | 125 | 96 | 141 | 146 | 143 |
Growth PAT Growth% | 41.4 | 4.0 | 7.4 | -29.2 | -23.4 | 47.5 | 3.4 | 4.2 | |
NPM NPM% | 11.2 | 13.0 | 15.0 | 13.5 | 10.1 | 9.1 | 12.0 | 11.7 | 11.9 |
| 65.6 | 92.8 | 96.4 | 105.9 | 75.0 | 57.5 | 84.8 | 87.7 | 86.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 992 | 1,215 | 1,092 | 1,301 | 1,234 | 1,045 | 1,173 | 1,242 | 1,203 |
Growth Revenue Growth% | 22.4 | -10.1 | 19.1 | -5.1 | -15.4 | 12.3 | 5.9 | -5.2 | |
| 805 | 986 | 852 | 1,050 | 1,037 | 927 | 998 | 1,043 | 1,026 | |
| 187 | 229 | 240 | 251 | 197 | 117 | 175 | 199 | 177 | |
OPM OPM% | 18.9 | 18.9 | 21.9 | 19.3 | 16.0 | 11.2 | 14.9 | 16.0 | 14.7 |
| 1 | 14 | 5 | 14 | 9 | 35 | 42 | 25 | 43 | |
Interest Expense Interest ExpenseCr | 16 | 16 | 4 | 7 | 6 | 3 | 5 | 5 | 4 |
Depreciation DepreciationCr | 17 | 22 | 26 | 25 | 26 | 26 | 27 | 26 | 27 |
PBT PBTCr | 155 | 205 | 215 | 234 | 174 | 123 | 185 | 193 | 188 |
| 44 | 48 | 51 | 58 | 49 | 28 | 44 | 48 | 45 | |
PAT PATCr | 112 | 158 | 164 | 176 | 125 | 96 | 141 | 146 | 143 |
Growth PAT Growth% | 41.4 | 4.0 | 7.4 | -29.2 | -23.4 | 47.5 | 3.4 | 4.2 | |
NPM NPM% | 11.2 | 13.0 | 15.0 | 13.5 | 10.1 | 9.1 | 12.0 | 11.7 | 11.9 |
| 65.6 | 92.8 | 96.4 | 105.9 | 75.0 | 57.5 | 84.8 | 87.7 | 86.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 8 |
Reserves ReservesCr | 405 | 560 | 723 | 766 | 889 | 984 | 1,126 | 1,266 |
| 293 | 153 | 170 | 304 | 171 | 197 | 261 | 136 | |
| 54 | 34 | 10 | 11 | 10 | 13 | 17 | 21 | |
| 756 | 752 | 908 | 1,086 | 1,074 | 1,197 | 1,408 | 1,433 | |
| 564 | 519 | 650 | 797 | 791 | 907 | 1,093 | 1,060 | |
| 192 | 233 | 258 | 289 | 283 | 291 | 315 | 372 | |
| 756 | 752 | 908 | 1,086 | 1,074 | 1,197 | 1,408 | 1,433 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 8 |
Reserves ReservesCr | 405 | 560 | 723 | 766 | 889 | 984 | 1,126 | 1,266 |
| 293 | 153 | 170 | 304 | 171 | 197 | 261 | 136 | |
| 54 | 34 | 10 | 11 | 10 | 13 | 17 | 21 | |
| 756 | 752 | 908 | 1,086 | 1,074 | 1,197 | 1,408 | 1,433 | |
| 564 | 519 | 650 | 797 | 791 | 907 | 1,093 | 1,060 | |
| 192 | 233 | 258 | 289 | 283 | 291 | 315 | 372 | |
| 756 | 752 | 908 | 1,086 | 1,074 | 1,197 | 1,408 | 1,433 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -52 | 263 | 170 | -65 | 213 | 41 | 172 | 132 | |
| -48 | -68 | -153 | 51 | -61 | -90 | -157 | -96 | |
| 102 | -169 | -40 | -25 | -152 | 49 | -1 | -89 | |
Net Cash Flow Net Cash FlowCr | 4 | 40 | -19 | -26 | 18 | 14 | 23 | -33 |
Free Cash Flow Free Cash FlowCr | -100 | 204 | 160 | -121 | 191 | 14 | 137 | 59 |
CFO To PAT CFO To PAT% | -46.9 | 166.6 | 103.9 | -37.2 | 171.2 | 43.0 | 122.1 | 90.6 |
CFO To EBITDA CFO To EBITDA% | -28.0 | 114.6 | 71.0 | -26.1 | 108.3 | 35.0 | 98.4 | 66.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -52 | 263 | 170 | -65 | 213 | 41 | 172 | 132 | |
| -48 | -68 | -153 | 51 | -61 | -90 | -157 | -96 | |
| 102 | -169 | -40 | -25 | -152 | 49 | -1 | -89 | |
Net Cash Flow Net Cash FlowCr | 4 | 40 | -19 | -26 | 18 | 14 | 23 | -33 |
Free Cash Flow Free Cash FlowCr | -100 | 204 | 160 | -121 | 191 | 14 | 137 | 59 |
CFO To PAT CFO To PAT% | -46.9 | 166.6 | 103.9 | -37.2 | 171.2 | 43.0 | 122.1 | 90.6 |
CFO To EBITDA CFO To EBITDA% | -28.0 | 114.6 | 71.0 | -26.1 | 108.3 | 35.0 | 98.4 | 66.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,777 | 2,214 | 3,998 | 5,061 | 3,778 | 3,531 | 4,378 | 2,010 | 1,885 |
Price To Earnings Price To Earnings | 15.9 | 14.0 | 24.4 | 28.8 | 30.3 | 37.0 | 31.1 | 13.8 | 13.2 |
Price To Sales Price To Sales | 1.8 | 1.8 | 3.7 | 3.9 | 3.1 | 3.4 | 3.7 | 1.6 | 1.6 |
Price To Book Price To Book | 4.3 | 3.9 | 5.5 | 6.6 | 4.2 | 3.6 | 3.9 | 1.6 | 1.5 |
EV To EBITDA EV To EBITDA | 10.8 | 9.8 | 16.8 | 20.8 | 19.1 | 30.4 | 25.2 | 10.0 | 10.5 |
GPM GPM% | 26.9 | 26.3 | 31.2 | 28.7 | 25.5 | 23.7 | 25.8 | 26.9 | 26.9 |
OPM OPM% | 18.9 | 18.9 | 21.9 | 19.3 | 16.0 | 11.2 | 14.9 | 16.0 | 14.7 |
NPM NPM% | 11.2 | 13.0 | 15.0 | 13.5 | 10.1 | 9.1 | 12.0 | 11.7 | 11.9 |
ROCE ROCE% | 26.1 | 33.6 | 27.9 | 25.5 | 19.5 | 11.8 | 15.6 | 15.5 | 15.5 |
ROE ROE% | 27.3 | 27.9 | 22.5 | 22.9 | 13.9 | 9.7 | 12.5 | 11.4 | 11.4 |
ROA ROA% | 14.8 | 21.0 | 18.1 | 16.2 | 11.6 | 8.0 | 10.0 | 10.2 | 10.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,777 | 2,214 | 3,998 | 5,061 | 3,778 | 3,531 | 4,378 | 2,010 | 1,885 |
Price To Earnings Price To Earnings | 15.9 | 14.0 | 24.4 | 28.8 | 30.3 | 37.0 | 31.1 | 13.8 | 13.2 |
Price To Sales Price To Sales | 1.8 | 1.8 | 3.7 | 3.9 | 3.1 | 3.4 | 3.7 | 1.6 | 1.6 |
Price To Book Price To Book | 4.3 | 3.9 | 5.5 | 6.6 | 4.2 | 3.6 | 3.9 | 1.6 | 1.5 |
EV To EBITDA EV To EBITDA | 10.8 | 9.8 | 16.8 | 20.8 | 19.1 | 30.4 | 25.2 | 10.0 | 10.5 |
GPM GPM% | 26.9 | 26.3 | 31.2 | 28.7 | 25.5 | 23.7 | 25.8 | 26.9 | 26.9 |
OPM OPM% | 18.9 | 18.9 | 21.9 | 19.3 | 16.0 | 11.2 | 14.9 | 16.0 | 14.7 |
NPM NPM% | 11.2 | 13.0 | 15.0 | 13.5 | 10.1 | 9.1 | 12.0 | 11.7 | 11.9 |
ROCE ROCE% | 26.1 | 33.6 | 27.9 | 25.5 | 19.5 | 11.8 | 15.6 | 15.5 | 15.5 |
ROE ROE% | 27.3 | 27.9 | 22.5 | 22.9 | 13.9 | 9.7 | 12.5 | 11.4 | 11.4 |
ROA ROA% | 14.8 | 21.0 | 18.1 | 16.2 | 11.6 | 8.0 | 10.0 | 10.2 | 10.2 |
Documents — Bharat Rasayan Ltd