| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 441 | 369 | 381 | 451 | 381 | 415 | 359 | 378 | 363 | 324 | 396 | 411 | |
Growth YoY Revenue Growth YoY% | -40.9 | -43.4 | -43.2 | -9.4 | -13.6 | 12.3 | -5.7 | -16.2 | -4.7 | -21.9 | 10.3 | 8.7 |
| 425 | 393 | 425 | 439 | 422 | 399 | 372 | 392 | 375 | 352 | 397 | 411 | |
| 15 | -24 | -44 | 12 | -42 | 16 | -13 | -14 | -13 | -27 | -2 | -1 | |
OPM OPM% | 3.5 | -6.6 | -11.5 | 2.6 | -11.0 | 3.8 | -3.6 | -3.7 | -3.5 | -8.5 | -0.4 | -0.1 |
| 82 | 3,898 | 71 | 22 | 532 | 90 | 36 | 37 | 30 | 26 | 42 | 22 | |
Interest Expense Interest ExpenseCr | 148 | 58 | 5 | 6 | 8 | 3 | 3 | 4 | 4 | 3 | 3 | 3 |
Depreciation DepreciationCr | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 8 | 9 | 9 |
PBT PBTCr | -59 | 3,807 | 14 | 20 | 474 | 94 | 13 | 11 | 5 | -13 | 28 | 10 |
| -7 | 753 | -52 | 5 | 81 | 24 | 1 | -3 | 3 | -3 | 7 | 3 | |
| -52 | 3,054 | 66 | 16 | 393 | 70 | 12 | 14 | 2 | -10 | 21 | 7 | |
Growth YoY PAT Growth YoY% | 44.1 | 3,130.3 | 127.0 | 113.0 | 856.0 | -97.7 | -82.6 | -11.1 | -99.5 | -114.1 | 82.3 | -48.7 |
NPM NPM% | -11.8 | 827.1 | 17.5 | 3.5 | 103.3 | 16.9 | 3.2 | 3.6 | 0.5 | -3.0 | 5.3 | 1.7 |
| -2.5 | 147.9 | 3.2 | 0.8 | 19.0 | 3.4 | 0.6 | 0.7 | 0.1 | -0.5 | 1.0 | 0.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 441 | 369 | 381 | 451 | 381 | 415 | 359 | 378 | 363 | 324 | 396 | 411 | |
Growth YoY Revenue Growth YoY% | -40.9 | -43.4 | -43.2 | -9.4 | -13.6 | 12.3 | -5.7 | -16.2 | -4.7 | -21.9 | 10.3 | 8.7 |
| 425 | 393 | 425 | 439 | 422 | 399 | 372 | 392 | 375 | 352 | 397 | 411 | |
| 15 | -24 | -44 | 12 | -42 | 16 | -13 | -14 | -13 | -27 | -2 | -1 | |
OPM OPM% | 3.5 | -6.6 | -11.5 | 2.6 | -11.0 | 3.8 | -3.6 | -3.7 | -3.5 | -8.5 | -0.4 | -0.1 |
| 82 | 3,898 | 71 | 22 | 532 | 90 | 36 | 37 | 30 | 26 | 42 | 22 | |
Interest Expense Interest ExpenseCr | 148 | 58 | 5 | 6 | 8 | 3 | 3 | 4 | 4 | 3 | 3 | 3 |
Depreciation DepreciationCr | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 8 | 9 | 9 |
PBT PBTCr | -59 | 3,807 | 14 | 20 | 474 | 94 | 13 | 11 | 5 | -13 | 28 | 10 |
| -7 | 753 | -52 | 5 | 81 | 24 | 1 | -3 | 3 | -3 | 7 | 3 | |
| -52 | 3,054 | 66 | 16 | 393 | 70 | 12 | 14 | 2 | -10 | 21 | 7 | |
Growth YoY PAT Growth YoY% | 44.1 | 3,130.3 | 127.0 | 113.0 | 856.0 | -97.7 | -82.6 | -11.1 | -99.5 | -114.1 | 82.3 | -48.7 |
NPM NPM% | -11.8 | 827.1 | 17.5 | 3.5 | 103.3 | 16.9 | 3.2 | 3.6 | 0.5 | -3.0 | 5.3 | 1.7 |
| -2.5 | 147.9 | 3.2 | 0.8 | 19.0 | 3.4 | 0.6 | 0.7 | 0.1 | -0.5 | 1.0 | 0.3 |
| 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 | 1,849 | 1,924 | 2,662 | 4,430 | 1,895 | 1,193 | 2,001 | 2,674 | 1,688 | 1,605 | 1,460 | 1,493 |
Growth Revenue Growth% | -22.5 | 4.0 | 38.4 | 66.4 | -57.2 | -37.0 | 67.7 | 33.6 | -36.9 | -4.9 | -9.0 | -2.5 |
| 1,662 | 1,647 | 2,081 | 2,720 | 1,567 | 1,168 | 1,851 | 2,708 | 1,738 | 1,632 | 1,516 | 1,536 | |
| 187 | 276 | 582 | 1,710 | 328 | 26 | 150 | -35 | -49 | -27 | -56 | -42 | |
OPM OPM% | 10.1 | 14.4 | 21.8 | 38.6 | 17.3 | 2.1 | 7.5 | -1.3 | -2.9 | -1.7 | -3.8 | -2.8 |
| 47 | 27 | -101 | 45 | 51 | 90 | -128 | 103 | 4,057 | 680 | 134 | 120 | |
Interest Expense Interest ExpenseCr | 290 | 368 | 413 | 489 | 554 | 588 | 524 | 523 | 326 | 19 | 13 | 12 |
Depreciation DepreciationCr | 34 | 32 | 30 | 30 | 33 | 34 | 33 | 33 | 31 | 33 | 33 | 34 |
PBT PBTCr | -90 | -97 | 38 | 1,236 | -208 | -506 | -534 | -488 | 3,650 | 601 | 31 | 31 |
| 1 | 30 | 3 | 6 | -537 | -37 | -74 | 28 | 701 | 111 | 5 | 11 | |
PAT PATCr | -91 | -127 | 35 | 1,230 | 329 | -469 | -460 | -516 | 2,949 | 490 | 27 | 20 |
Growth PAT Growth% | -543.6 | -39.1 | 127.8 | 3,396.6 | -73.3 | -242.6 | 1.8 | -12.2 | 670.9 | -83.4 | -94.5 | -95.9 |
NPM NPM% | -4.9 | -6.6 | 1.3 | 27.8 | 17.4 | -39.3 | -23.0 | -19.3 | 174.6 | 30.5 | 1.8 | 1.4 |
| -4.4 | -6.1 | 1.7 | 59.5 | 15.9 | -22.7 | -22.3 | -25.0 | 142.8 | 23.7 | 1.3 | 1.0 |
| 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 | 1,849 | 1,924 | 2,662 | 4,430 | 1,895 | 1,193 | 2,001 | 2,674 | 1,688 | 1,605 | 1,460 | 1,493 |
Growth Revenue Growth% | -22.5 | 4.0 | 38.4 | 66.4 | -57.2 | -37.0 | 67.7 | 33.6 | -36.9 | -4.9 | -9.0 | -2.5 |
| 1,662 | 1,647 | 2,081 | 2,720 | 1,567 | 1,168 | 1,851 | 2,708 | 1,738 | 1,632 | 1,516 | 1,536 | |
| 187 | 276 | 582 | 1,710 | 328 | 26 | 150 | -35 | -49 | -27 | -56 | -42 | |
OPM OPM% | 10.1 | 14.4 | 21.8 | 38.6 | 17.3 | 2.1 | 7.5 | -1.3 | -2.9 | -1.7 | -3.8 | -2.8 |
| 47 | 27 | -101 | 45 | 51 | 90 | -128 | 103 | 4,057 | 680 | 134 | 120 | |
Interest Expense Interest ExpenseCr | 290 | 368 | 413 | 489 | 554 | 588 | 524 | 523 | 326 | 19 | 13 | 12 |
Depreciation DepreciationCr | 34 | 32 | 30 | 30 | 33 | 34 | 33 | 33 | 31 | 33 | 33 | 34 |
PBT PBTCr | -90 | -97 | 38 | 1,236 | -208 | -506 | -534 | -488 | 3,650 | 601 | 31 | 31 |
| 1 | 30 | 3 | 6 | -537 | -37 | -74 | 28 | 701 | 111 | 5 | 11 | |
PAT PATCr | -91 | -127 | 35 | 1,230 | 329 | -469 | -460 | -516 | 2,949 | 490 | 27 | 20 |
Growth PAT Growth% | -543.6 | -39.1 | 127.8 | 3,396.6 | -73.3 | -242.6 | 1.8 | -12.2 | 670.9 | -83.4 | -94.5 | -95.9 |
NPM NPM% | -4.9 | -6.6 | 1.3 | 27.8 | 17.4 | -39.3 | -23.0 | -19.3 | 174.6 | 30.5 | 1.8 | 1.4 |
| -4.4 | -6.1 | 1.7 | 59.5 | 15.9 | -22.7 | -22.3 | -25.0 | 142.8 | 23.7 | 1.3 | 1.0 |
| 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 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 |
Reserves ReservesCr | 1,245 | 293 | 596 | 168 | 46 | -210 | -772 | -1,288 | 1,832 | 2,329 | 2,243 |
| 1,863 | 2,331 | 1,158 | 1,604 | 1,379 | 2,310 | 1,815 | 1,556 | 538 | 524 | 663 | |
| 1,307 | 972 | 2,262 | 3,394 | 3,361 | 2,524 | 3,173 | 2,711 | 175 | 127 | 42 | |
| 4,459 | 3,637 | 4,056 | 5,181 | 4,800 | 4,639 | 4,231 | 2,994 | 2,561 | 2,995 | 2,963 | |
| 1,871 | 1,373 | 2,427 | 3,475 | 3,240 | 2,983 | 2,620 | 1,602 | 1,074 | 1,291 | 1,720 | |
| 2,588 | 2,264 | 1,629 | 1,706 | 1,560 | 1,656 | 1,610 | 1,392 | 1,487 | 1,704 | 1,243 | |
| 4,459 | 3,637 | 4,056 | 5,181 | 4,800 | 4,639 | 4,231 | 2,994 | 2,561 | 2,995 | 2,963 |
| 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 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 | 41 |
Reserves ReservesCr | 1,245 | 293 | 596 | 168 | 46 | -210 | -772 | -1,288 | 1,832 | 2,329 | 2,243 |
| 1,863 | 2,331 | 1,158 | 1,604 | 1,379 | 2,310 | 1,815 | 1,556 | 538 | 524 | 663 | |
| 1,307 | 972 | 2,262 | 3,394 | 3,361 | 2,524 | 3,173 | 2,711 | 175 | 127 | 42 | |
| 4,459 | 3,637 | 4,056 | 5,181 | 4,800 | 4,639 | 4,231 | 2,994 | 2,561 | 2,995 | 2,963 | |
| 1,871 | 1,373 | 2,427 | 3,475 | 3,240 | 2,983 | 2,620 | 1,602 | 1,074 | 1,291 | 1,720 | |
| 2,588 | 2,264 | 1,629 | 1,706 | 1,560 | 1,656 | 1,610 | 1,392 | 1,487 | 1,704 | 1,243 | |
| 4,459 | 3,637 | 4,056 | 5,181 | 4,800 | 4,639 | 4,231 | 2,994 | 2,561 | 2,995 | 2,963 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -436 | 169 | -369 | -774 | 99 | 604 | 522 | 861 | 355 | -17 | -182 | |
| 49 | 121 | 559 | 190 | 271 | 141 | 6 | 177 | 3,532 | 35 | 209 | |
| 405 | -254 | -236 | 600 | -398 | -591 | -268 | -1,320 | -3,965 | -41 | -38 | |
Net Cash Flow Net Cash FlowCr | 18 | 36 | -47 | 16 | -28 | 153 | 260 | -282 | -78 | -23 | -11 |
Free Cash Flow Free Cash FlowCr | -438 | 171 | -175 | -674 | 88 | 659 | 512 | 855 | 4,591 | 467 | -256 |
CFO To PAT CFO To PAT% | 479.6 | -133.6 | -1,049.0 | -62.9 | 30.1 | -128.7 | -113.5 | -166.7 | 12.0 | -3.5 | -676.8 |
CFO To EBITDA CFO To EBITDA% | -232.9 | 61.2 | -63.5 | -45.3 | 30.2 | 2,367.3 | 347.9 | -2,481.4 | -721.1 | 63.5 | 326.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -436 | 169 | -369 | -774 | 99 | 604 | 522 | 861 | 355 | -17 | -182 | |
| 49 | 121 | 559 | 190 | 271 | 141 | 6 | 177 | 3,532 | 35 | 209 | |
| 405 | -254 | -236 | 600 | -398 | -591 | -268 | -1,320 | -3,965 | -41 | -38 | |
Net Cash Flow Net Cash FlowCr | 18 | 36 | -47 | 16 | -28 | 153 | 260 | -282 | -78 | -23 | -11 |
Free Cash Flow Free Cash FlowCr | -438 | 171 | -175 | -674 | 88 | 659 | 512 | 855 | 4,591 | 467 | -256 |
CFO To PAT CFO To PAT% | 479.6 | -133.6 | -1,049.0 | -62.9 | 30.1 | -128.7 | -113.5 | -166.7 | 12.0 | -3.5 | -676.8 |
CFO To EBITDA CFO To EBITDA% | -232.9 | 61.2 | -63.5 | -45.3 | 30.2 | 2,367.3 | 347.9 | -2,481.4 | -721.1 | 63.5 | 326.3 |
| 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 | 982 | 1,714 | 4,943 | 2,789 | 946 | 1,449 | 2,034 | 1,173 | 3,288 | 2,681 | 1,914 | 2,299 |
Price To Earnings Price To Earnings | 140.8 | 2.3 | 2.9 | 1.1 | 5.5 | 71.8 | 114.8 | |||||
Price To Sales Price To Sales | 0.5 | 0.9 | 1.9 | 0.6 | 0.5 | 1.2 | 1.0 | 0.4 | 1.9 | 1.7 | 1.3 | 1.5 |
Price To Book Price To Book | 3.1 | 5.1 | 7.8 | 13.3 | 10.9 | -8.6 | -2.8 | -0.9 | 1.8 | 1.1 | 0.8 | 1.0 |
EV To EBITDA EV To EBITDA | 15.9 | 13.4 | 12.8 | 3.9 | 15.3 | 211.2 | 40.0 | -133.5 | -57.1 | -96.5 | -32.9 | -51.6 |
GPM GPM% | 25.0 | 27.8 | 30.6 | 46.0 | 31.4 | 17.9 | 22.7 | 14.6 | 10.9 | 13.1 | 9.7 | 9.7 |
OPM OPM% | 10.1 | 14.4 | 21.8 | 38.6 | 17.3 | 2.1 | 7.5 | -1.3 | -2.9 | -1.7 | -3.8 | -2.8 |
NPM NPM% | -4.9 | -6.6 | 1.3 | 27.8 | 17.4 | -39.3 | -23.0 | -19.3 | 174.6 | 30.5 | 1.8 | 1.4 |
ROCE ROCE% | 5.8 | 10.9 | 13.7 | 41.5 | 8.2 | 2.0 | -0.3 | 1.4 | 211.9 | 26.1 | 1.9 | 1.9 |
ROE ROE% | -7.1 | -37.8 | 5.5 | 588.6 | 378.3 | 278.7 | 63.0 | 41.4 | 157.4 | 20.7 | 1.2 | 1.2 |
ROA ROA% | -2.0 | -3.5 | 0.9 | 23.7 | 6.8 | -10.1 | -10.9 | -17.3 | 115.2 | 16.4 | 0.9 | 0.9 |
| 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 | 982 | 1,714 | 4,943 | 2,789 | 946 | 1,449 | 2,034 | 1,173 | 3,288 | 2,681 | 1,914 | 2,299 |
Price To Earnings Price To Earnings | 140.8 | 2.3 | 2.9 | 1.1 | 5.5 | 71.8 | 114.8 | |||||
Price To Sales Price To Sales | 0.5 | 0.9 | 1.9 | 0.6 | 0.5 | 1.2 | 1.0 | 0.4 | 1.9 | 1.7 | 1.3 | 1.5 |
Price To Book Price To Book | 3.1 | 5.1 | 7.8 | 13.3 | 10.9 | -8.6 | -2.8 | -0.9 | 1.8 | 1.1 | 0.8 | 1.0 |
EV To EBITDA EV To EBITDA | 15.9 | 13.4 | 12.8 | 3.9 | 15.3 | 211.2 | 40.0 | -133.5 | -57.1 | -96.5 | -32.9 | -51.6 |
GPM GPM% | 25.0 | 27.8 | 30.6 | 46.0 | 31.4 | 17.9 | 22.7 | 14.6 | 10.9 | 13.1 | 9.7 | 9.7 |
OPM OPM% | 10.1 | 14.4 | 21.8 | 38.6 | 17.3 | 2.1 | 7.5 | -1.3 | -2.9 | -1.7 | -3.8 | -2.8 |
NPM NPM% | -4.9 | -6.6 | 1.3 | 27.8 | 17.4 | -39.3 | -23.0 | -19.3 | 174.6 | 30.5 | 1.8 | 1.4 |
ROCE ROCE% | 5.8 | 10.9 | 13.7 | 41.5 | 8.2 | 2.0 | -0.3 | 1.4 | 211.9 | 26.1 | 1.9 | 1.9 |
ROE ROE% | -7.1 | -37.8 | 5.5 | 588.6 | 378.3 | 278.7 | 63.0 | 41.4 | 157.4 | 20.7 | 1.2 | 1.2 |
ROA ROA% | -2.0 | -3.5 | 0.9 | 23.7 | 6.8 | -10.1 | -10.9 | -17.3 | 115.2 | 16.4 | 0.9 | 0.9 |
Documents — Bombay Dyeing & Manufacturing Company Ltd