| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 159 | 157 | 147 | 133 | 152 | 162 | 172 | 142 | 165 | 143 | 141 | 130 | |
Growth YoY Revenue Growth YoY% | 6.3 | 8.9 | -9.3 | -15.7 | -4.3 | 2.9 | 16.8 | 6.1 | 8.2 | -11.7 | -17.7 | -8.0 |
| 117 | 113 | 110 | 101 | 118 | 133 | 135 | 112 | 126 | 110 | 112 | 105 | |
| 42 | 44 | 37 | 33 | 34 | 29 | 37 | 30 | 38 | 33 | 30 | 26 | |
OPM OPM% | 26.2 | 27.9 | 25.4 | 24.4 | 22.1 | 17.9 | 21.6 | 21.3 | 23.4 | 22.8 | 20.9 | 19.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 4 | 3 | 4 | 3 | 3 | 4 | 4 | 4 | 3 | 2 | 2 | 3 |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 7 |
PBT PBTCr | 33 | 35 | 29 | 24 | 26 | 20 | 28 | 21 | 30 | 24 | 22 | 17 |
| 8 | 9 | 7 | 6 | 7 | 5 | 7 | 5 | 8 | 6 | 5 | 4 | |
| 24 | 26 | 22 | 18 | 19 | 15 | 21 | 16 | 22 | 18 | 16 | 12 | |
Growth YoY PAT Growth YoY% | 59.2 | 39.6 | 36.6 | -23.9 | -22.9 | -43.6 | -5.5 | -13.5 | 17.4 | 22.6 | -20.1 | -21.6 |
NPM NPM% | 15.4 | 16.8 | 14.8 | 13.5 | 12.4 | 9.2 | 12.0 | 11.0 | 13.4 | 12.8 | 11.6 | 9.4 |
| 3.6 | 3.9 | 3.2 | 2.6 | 2.8 | 2.2 | 3.0 | 2.3 | 3.2 | 2.7 | 2.4 | 1.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 159 | 157 | 147 | 133 | 152 | 162 | 172 | 142 | 165 | 143 | 141 | 130 | |
Growth YoY Revenue Growth YoY% | 6.3 | 8.9 | -9.3 | -15.7 | -4.3 | 2.9 | 16.8 | 6.1 | 8.2 | -11.7 | -17.7 | -8.0 |
| 117 | 113 | 110 | 101 | 118 | 133 | 135 | 112 | 126 | 110 | 112 | 105 | |
| 42 | 44 | 37 | 33 | 34 | 29 | 37 | 30 | 38 | 33 | 30 | 26 | |
OPM OPM% | 26.2 | 27.9 | 25.4 | 24.4 | 22.1 | 17.9 | 21.6 | 21.3 | 23.4 | 22.8 | 20.9 | 19.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 4 | 3 | 4 | 3 | 3 | 4 | 4 | 4 | 3 | 2 | 2 | 3 |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 7 |
PBT PBTCr | 33 | 35 | 29 | 24 | 26 | 20 | 28 | 21 | 30 | 24 | 22 | 17 |
| 8 | 9 | 7 | 6 | 7 | 5 | 7 | 5 | 8 | 6 | 5 | 4 | |
| 24 | 26 | 22 | 18 | 19 | 15 | 21 | 16 | 22 | 18 | 16 | 12 | |
Growth YoY PAT Growth YoY% | 59.2 | 39.6 | 36.6 | -23.9 | -22.9 | -43.6 | -5.5 | -13.5 | 17.4 | 22.6 | -20.1 | -21.6 |
NPM NPM% | 15.4 | 16.8 | 14.8 | 13.5 | 12.4 | 9.2 | 12.0 | 11.0 | 13.4 | 12.8 | 11.6 | 9.4 |
| 3.6 | 3.9 | 3.2 | 2.6 | 2.8 | 2.2 | 3.0 | 2.3 | 3.2 | 2.7 | 2.4 | 1.8 |
| 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 | 61 | 65 | 165 | 241 | 258 | 250 | 411 | 589 | 622 | 619 | 591 | 579 |
Growth Revenue Growth% | -20.9 | 6.8 | 154.4 | 45.9 | 7.1 | -2.9 | 64.2 | 43.4 | 5.6 | -0.4 | -4.7 | -7.7 |
| 52 | 59 | 148 | 222 | 229 | 218 | 349 | 450 | 458 | 487 | 460 | 453 | |
| 8 | 6 | 17 | 19 | 29 | 32 | 62 | 139 | 164 | 132 | 131 | 126 | |
OPM OPM% | 13.6 | 9.4 | 10.4 | 7.8 | 11.2 | 13.0 | 15.1 | 23.6 | 26.4 | 21.4 | 22.1 | 21.8 |
| 0 | 3 | 21 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 4 | 3 | 25 | 73 | 89 | 34 | 23 | 22 | 15 | 13 | 11 | 10 |
Depreciation DepreciationCr | 2 | 4 | 12 | 21 | 22 | 22 | 21 | 21 | 21 | 22 | 24 | 25 |
PBT PBTCr | 2 | 3 | 0 | -74 | -82 | -23 | 18 | 97 | 129 | 98 | 97 | 93 |
| 1 | 0 | 0 | -30 | -21 | -6 | 4 | 34 | 33 | 25 | 25 | 24 | |
PAT PATCr | 1 | 2 | 0 | -45 | -61 | -17 | 14 | 62 | 96 | 72 | 72 | 69 |
Growth PAT Growth% | 310.8 | 81.7 | -89.8 | -17,993.9 | -36.8 | 72.5 | 181.4 | 355.5 | 54.8 | -24.9 | 0.1 | -1.2 |
NPM NPM% | 2.2 | 3.8 | 0.1 | -18.5 | -23.6 | -6.7 | 3.3 | 10.6 | 15.5 | 11.7 | 12.3 | 11.9 |
| 0.5 | 0.5 | 0.1 | -9.9 | -13.6 | -3.7 | 2.1 | 9.7 | 14.2 | 10.6 | 10.6 | 10.1 |
| 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 | 61 | 65 | 165 | 241 | 258 | 250 | 411 | 589 | 622 | 619 | 591 | 579 |
Growth Revenue Growth% | -20.9 | 6.8 | 154.4 | 45.9 | 7.1 | -2.9 | 64.2 | 43.4 | 5.6 | -0.4 | -4.7 | -7.7 |
| 52 | 59 | 148 | 222 | 229 | 218 | 349 | 450 | 458 | 487 | 460 | 453 | |
| 8 | 6 | 17 | 19 | 29 | 32 | 62 | 139 | 164 | 132 | 131 | 126 | |
OPM OPM% | 13.6 | 9.4 | 10.4 | 7.8 | 11.2 | 13.0 | 15.1 | 23.6 | 26.4 | 21.4 | 22.1 | 21.8 |
| 0 | 3 | 21 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 4 | 3 | 25 | 73 | 89 | 34 | 23 | 22 | 15 | 13 | 11 | 10 |
Depreciation DepreciationCr | 2 | 4 | 12 | 21 | 22 | 22 | 21 | 21 | 21 | 22 | 24 | 25 |
PBT PBTCr | 2 | 3 | 0 | -74 | -82 | -23 | 18 | 97 | 129 | 98 | 97 | 93 |
| 1 | 0 | 0 | -30 | -21 | -6 | 4 | 34 | 33 | 25 | 25 | 24 | |
PAT PATCr | 1 | 2 | 0 | -45 | -61 | -17 | 14 | 62 | 96 | 72 | 72 | 69 |
Growth PAT Growth% | 310.8 | 81.7 | -89.8 | -17,993.9 | -36.8 | 72.5 | 181.4 | 355.5 | 54.8 | -24.9 | 0.1 | -1.2 |
NPM NPM% | 2.2 | 3.8 | 0.1 | -18.5 | -23.6 | -6.7 | 3.3 | 10.6 | 15.5 | 11.7 | 12.3 | 11.9 |
| 0.5 | 0.5 | 0.1 | -9.9 | -13.6 | -3.7 | 2.1 | 9.7 | 14.2 | 10.6 | 10.6 | 10.1 |
| 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 | 45 | 45 | 45 | 45 | 45 | 63 | 64 | 68 | 68 | 68 | 69 |
Reserves ReservesCr | 93 | 96 | 98 | 55 | -6 | -10 | 5 | 110 | 210 | 285 | 360 |
| 74 | 79 | 151 | 304 | 430 | 92 | 110 | 72 | 44 | 93 | 67 | |
| 205 | 379 | 443 | 363 | 283 | 220 | 212 | 149 | 131 | 131 | 112 | |
| 417 | 599 | 736 | 767 | 752 | 747 | 774 | 781 | 835 | 961 | 990 | |
| 132 | 96 | 160 | 169 | 154 | 168 | 215 | 274 | 333 | 419 | 438 | |
| 285 | 503 | 576 | 598 | 598 | 578 | 558 | 507 | 503 | 542 | 552 | |
| 417 | 599 | 736 | 767 | 752 | 747 | 774 | 781 | 835 | 961 | 990 |
| 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 | 45 | 45 | 45 | 45 | 45 | 63 | 64 | 68 | 68 | 68 | 69 |
Reserves ReservesCr | 93 | 96 | 98 | 55 | -6 | -10 | 5 | 110 | 210 | 285 | 360 |
| 74 | 79 | 151 | 304 | 430 | 92 | 110 | 72 | 44 | 93 | 67 | |
| 205 | 379 | 443 | 363 | 283 | 220 | 212 | 149 | 131 | 131 | 112 | |
| 417 | 599 | 736 | 767 | 752 | 747 | 774 | 781 | 835 | 961 | 990 | |
| 132 | 96 | 160 | 169 | 154 | 168 | 215 | 274 | 333 | 419 | 438 | |
| 285 | 503 | 576 | 598 | 598 | 578 | 558 | 507 | 503 | 542 | 552 | |
| 417 | 599 | 736 | 767 | 752 | 747 | 774 | 781 | 835 | 961 | 990 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 36 | 17 | 32 | 83 | 151 | -244 | 24 | 83 | 85 | 73 | 98 | |
| -193 | -259 | -98 | -14 | 0 | -1 | 0 | -13 | -25 | -62 | -31 | |
| 227 | 172 | 90 | -90 | -152 | 247 | -25 | -64 | -61 | -11 | -66 | |
Net Cash Flow Net Cash FlowCr | 70 | -69 | 23 | -21 | -1 | 2 | -2 | 6 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 35 | -259 | -206 | 68 | 151 | -245 | 23 | 73 | 70 | 43 | 24 |
CFO To PAT CFO To PAT% | 2,690.5 | 697.1 | 12,795.7 | -185.8 | -247.6 | 1,454.6 | 173.1 | 133.7 | 88.5 | 100.9 | 134.8 |
CFO To EBITDA CFO To EBITDA% | 438.9 | 279.0 | 186.2 | 443.1 | 520.9 | -752.6 | 38.0 | 60.0 | 52.0 | 55.2 | 74.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 36 | 17 | 32 | 83 | 151 | -244 | 24 | 83 | 85 | 73 | 98 | |
| -193 | -259 | -98 | -14 | 0 | -1 | 0 | -13 | -25 | -62 | -31 | |
| 227 | 172 | 90 | -90 | -152 | 247 | -25 | -64 | -61 | -11 | -66 | |
Net Cash Flow Net Cash FlowCr | 70 | -69 | 23 | -21 | -1 | 2 | -2 | 6 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 35 | -259 | -206 | 68 | 151 | -245 | 23 | 73 | 70 | 43 | 24 |
CFO To PAT CFO To PAT% | 2,690.5 | 697.1 | 12,795.7 | -185.8 | -247.6 | 1,454.6 | 173.1 | 133.7 | 88.5 | 100.9 | 134.8 |
CFO To EBITDA CFO To EBITDA% | 438.9 | 279.0 | 186.2 | 443.1 | 520.9 | -752.6 | 38.0 | 60.0 | 52.0 | 55.2 | 74.7 |
| 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 | 435 | 501 | 257 | 49 | 217 | 434 | 1,052 | 1,876 | 1,320 | 1,076 | 1,170 | |
Price To Earnings Price To Earnings | 179.3 | 1,858.3 | 31.8 | 16.9 | 19.5 | 18.2 | 14.9 | 16.9 | ||||
Price To Sales Price To Sales | 6.7 | 3.0 | 1.1 | 0.2 | 0.9 | 1.1 | 1.8 | 3.0 | 2.1 | 1.8 | 2.0 | |
Price To Book Price To Book | 3.1 | 3.5 | 2.6 | 1.3 | 4.1 | 6.3 | 5.9 | 6.7 | 3.7 | 2.5 | 2.7 | |
EV To EBITDA EV To EBITDA | 131.7 | 56.1 | 38.6 | 15.6 | 15.0 | 11.3 | 8.8 | 12.2 | 10.9 | 8.7 | 9.6 | |
GPM GPM% | 36.3 | 26.3 | 32.6 | 36.3 | 36.7 | 28.1 | 27.1 | 35.5 | 40.2 | 36.5 | 39.7 | 39.7 |
OPM OPM% | 13.6 | 9.4 | 10.4 | 7.8 | 11.2 | 13.0 | 15.1 | 23.6 | 26.4 | 21.4 | 22.1 | 21.8 |
NPM NPM% | 2.2 | 3.8 | 0.1 | -18.5 | -23.6 | -6.7 | 3.3 | 10.6 | 15.5 | 11.7 | 12.3 | 11.9 |
ROCE ROCE% | 1.8 | 1.1 | 4.1 | -0.3 | 1.7 | 3.5 | 12.2 | 33.1 | 35.0 | 22.9 | 21.5 | 21.5 |
ROE ROE% | 1.0 | 1.7 | 0.2 | -44.7 | -156.1 | -32.0 | 19.8 | 35.1 | 34.6 | 20.4 | 16.9 | 16.9 |
ROA ROA% | 0.3 | 0.4 | 0.0 | -5.8 | -8.1 | -2.3 | 1.8 | 8.0 | 11.5 | 7.5 | 7.3 | 7.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 435 | 501 | 257 | 49 | 217 | 434 | 1,052 | 1,876 | 1,320 | 1,076 | 1,170 | |
Price To Earnings Price To Earnings | 179.3 | 1,858.3 | 31.8 | 16.9 | 19.5 | 18.2 | 14.9 | 16.9 | ||||
Price To Sales Price To Sales | 6.7 | 3.0 | 1.1 | 0.2 | 0.9 | 1.1 | 1.8 | 3.0 | 2.1 | 1.8 | 2.0 | |
Price To Book Price To Book | 3.1 | 3.5 | 2.6 | 1.3 | 4.1 | 6.3 | 5.9 | 6.7 | 3.7 | 2.5 | 2.7 | |
EV To EBITDA EV To EBITDA | 131.7 | 56.1 | 38.6 | 15.6 | 15.0 | 11.3 | 8.8 | 12.2 | 10.9 | 8.7 | 9.6 | |
GPM GPM% | 36.3 | 26.3 | 32.6 | 36.3 | 36.7 | 28.1 | 27.1 | 35.5 | 40.2 | 36.5 | 39.7 | 39.7 |
OPM OPM% | 13.6 | 9.4 | 10.4 | 7.8 | 11.2 | 13.0 | 15.1 | 23.6 | 26.4 | 21.4 | 22.1 | 21.8 |
NPM NPM% | 2.2 | 3.8 | 0.1 | -18.5 | -23.6 | -6.7 | 3.3 | 10.6 | 15.5 | 11.7 | 12.3 | 11.9 |
ROCE ROCE% | 1.8 | 1.1 | 4.1 | -0.3 | 1.7 | 3.5 | 12.2 | 33.1 | 35.0 | 22.9 | 21.5 | 21.5 |
ROE ROE% | 1.0 | 1.7 | 0.2 | -44.7 | -156.1 | -32.0 | 19.8 | 35.1 | 34.6 | 20.4 | 16.9 | 16.9 |
ROA ROA% | 0.3 | 0.4 | 0.0 | -5.8 | -8.1 | -2.3 | 1.8 | 8.0 | 11.5 | 7.5 | 7.3 | 7.3 |
Documents — Bharat Wire Ropes Ltd
Concall Transcript Summaries — Bharat Wire Ropes Ltd