| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 402 | 330 | 283 | 371 | 373 | 361 | 374 | 347 | 379 | 390 | 440 | 406 | |
Growth YoY Revenue Growth YoY% | 137.3 | 34.3 | -8.4 | 4.6 | -7.1 | 9.5 | 31.9 | -6.5 | 1.6 | 8.0 | 17.8 | 17.1 |
| 369 | 310 | 309 | 348 | 344 | 372 | 358 | 284 | 260 | 267 | 304 | 279 | |
| 32 | 20 | -26 | 22 | 29 | -10 | 15 | 63 | 119 | 123 | 136 | 127 | |
OPM OPM% | 8.1 | 6.1 | -9.0 | 6.0 | 7.9 | -2.8 | 4.1 | 18.2 | 31.3 | 31.5 | 31.0 | 31.4 |
| 37 | 3 | 5 | 3 | 5 | 15 | 12 | -216 | -6 | 24 | 9 | 15 | |
Interest Expense Interest ExpenseCr | 10 | 7 | 3 | 7 | 10 | 5 | 10 | 4 | 4 | 3 | 3 | 2 |
Depreciation DepreciationCr | 31 | 35 | 34 | 34 | 33 | 32 | 36 | 30 | 22 | 22 | 21 | 22 |
PBT PBTCr | 29 | -18 | -57 | -16 | -8 | -32 | -19 | -187 | 87 | 122 | 120 | 118 |
| -1 | -3 | -4 | -1 | 5 | -2 | 11 | 17 | 25 | 22 | -49 | 31 | |
| 30 | -16 | -53 | -14 | -13 | -30 | -30 | -203 | 62 | 100 | 169 | 87 | |
Growth YoY PAT Growth YoY% | 26.0 | -372.1 | -607.8 | -23.5 | -143.1 | -89.2 | 44.6 | -1,329.0 | 569.0 | 433.2 | 672.7 | 142.6 |
NPM NPM% | 7.6 | -4.8 | -18.8 | -3.8 | -3.5 | -8.3 | -7.9 | -58.7 | 16.3 | 25.7 | 38.4 | 21.4 |
| 1.9 | -1.2 | -3.7 | -1.0 | -0.8 | -2.0 | -1.5 | -12.6 | 2.0 | 7.2 | 12.1 | 6.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 402 | 330 | 283 | 371 | 373 | 361 | 374 | 347 | 379 | 390 | 440 | 406 | |
Growth YoY Revenue Growth YoY% | 137.3 | 34.3 | -8.4 | 4.6 | -7.1 | 9.5 | 31.9 | -6.5 | 1.6 | 8.0 | 17.8 | 17.1 |
| 369 | 310 | 309 | 348 | 344 | 372 | 358 | 284 | 260 | 267 | 304 | 279 | |
| 32 | 20 | -26 | 22 | 29 | -10 | 15 | 63 | 119 | 123 | 136 | 127 | |
OPM OPM% | 8.1 | 6.1 | -9.0 | 6.0 | 7.9 | -2.8 | 4.1 | 18.2 | 31.3 | 31.5 | 31.0 | 31.4 |
| 37 | 3 | 5 | 3 | 5 | 15 | 12 | -216 | -6 | 24 | 9 | 15 | |
Interest Expense Interest ExpenseCr | 10 | 7 | 3 | 7 | 10 | 5 | 10 | 4 | 4 | 3 | 3 | 2 |
Depreciation DepreciationCr | 31 | 35 | 34 | 34 | 33 | 32 | 36 | 30 | 22 | 22 | 21 | 22 |
PBT PBTCr | 29 | -18 | -57 | -16 | -8 | -32 | -19 | -187 | 87 | 122 | 120 | 118 |
| -1 | -3 | -4 | -1 | 5 | -2 | 11 | 17 | 25 | 22 | -49 | 31 | |
| 30 | -16 | -53 | -14 | -13 | -30 | -30 | -203 | 62 | 100 | 169 | 87 | |
Growth YoY PAT Growth YoY% | 26.0 | -372.1 | -607.8 | -23.5 | -143.1 | -89.2 | 44.6 | -1,329.0 | 569.0 | 433.2 | 672.7 | 142.6 |
NPM NPM% | 7.6 | -4.8 | -18.8 | -3.8 | -3.5 | -8.3 | -7.9 | -58.7 | 16.3 | 25.7 | 38.4 | 21.4 |
| 1.9 | -1.2 | -3.7 | -1.0 | -0.8 | -2.0 | -1.5 | -12.6 | 2.0 | 7.2 | 12.1 | 6.2 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 156 | 326 | 415 | 557 | 633 | 762 | 894 | 1,374 | 1,479 | 1,556 | 1,615 |
Growth Revenue Growth% | 108.8 | 27.4 | 34.3 | 13.6 | 20.4 | 53.6 | 7.7 | 5.2 | 11.0 | ||
| 147 | 296 | 393 | 497 | 543 | 658 | 751 | 1,316 | 1,422 | 1,115 | 1,110 | |
| 9 | 30 | 22 | 60 | 90 | 103 | 143 | 58 | 58 | 441 | 505 | |
OPM OPM% | 6.0 | 9.1 | 5.4 | 10.8 | 14.2 | 13.6 | 16.0 | 4.2 | 3.9 | 28.4 | 31.3 |
| 36 | 56 | 38 | 136 | 30 | 40 | 20 | 50 | 35 | -189 | 41 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 4 | 8 | 7 | 6 | 8 | 29 | 32 | 14 | 12 |
Depreciation DepreciationCr | 4 | 18 | 21 | 32 | 37 | 45 | 54 | 132 | 135 | 95 | 87 |
PBT PBTCr | 41 | 65 | 36 | 156 | 76 | 92 | 101 | -53 | -74 | 142 | 447 |
| 5 | 15 | 6 | 19 | 27 | 32 | 30 | -2 | 13 | 15 | 29 | |
PAT PATCr | 37 | 50 | 29 | 137 | 49 | 60 | 71 | -50 | -87 | 127 | 418 |
Growth PAT Growth% | 35.9 | -42.0 | 369.6 | -64.1 | 22.1 | -171.2 | -73.0 | 246.5 | 251.2 | ||
NPM NPM% | 23.7 | 15.4 | 7.0 | 24.6 | 7.8 | 7.9 | 7.9 | -3.7 | -5.9 | 8.2 | 25.9 |
| 0.8 | 1.0 | 0.8 | 3.7 | 0.3 | 1.6 | 5.3 | -3.6 | -5.3 | 9.5 | 27.4 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 156 | 326 | 415 | 557 | 633 | 762 | 894 | 1,374 | 1,479 | 1,556 | 1,615 |
Growth Revenue Growth% | 108.8 | 27.4 | 34.3 | 13.6 | 20.4 | 53.6 | 7.7 | 5.2 | 11.0 | ||
| 147 | 296 | 393 | 497 | 543 | 658 | 751 | 1,316 | 1,422 | 1,115 | 1,110 | |
| 9 | 30 | 22 | 60 | 90 | 103 | 143 | 58 | 58 | 441 | 505 | |
OPM OPM% | 6.0 | 9.1 | 5.4 | 10.8 | 14.2 | 13.6 | 16.0 | 4.2 | 3.9 | 28.4 | 31.3 |
| 36 | 56 | 38 | 136 | 30 | 40 | 20 | 50 | 35 | -189 | 41 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 4 | 8 | 7 | 6 | 8 | 29 | 32 | 14 | 12 |
Depreciation DepreciationCr | 4 | 18 | 21 | 32 | 37 | 45 | 54 | 132 | 135 | 95 | 87 |
PBT PBTCr | 41 | 65 | 36 | 156 | 76 | 92 | 101 | -53 | -74 | 142 | 447 |
| 5 | 15 | 6 | 19 | 27 | 32 | 30 | -2 | 13 | 15 | 29 | |
PAT PATCr | 37 | 50 | 29 | 137 | 49 | 60 | 71 | -50 | -87 | 127 | 418 |
Growth PAT Growth% | 35.9 | -42.0 | 369.6 | -64.1 | 22.1 | -171.2 | -73.0 | 246.5 | 251.2 | ||
NPM NPM% | 23.7 | 15.4 | 7.0 | 24.6 | 7.8 | 7.9 | 7.9 | -3.7 | -5.9 | 8.2 | 25.9 |
| 0.8 | 1.0 | 0.8 | 3.7 | 0.3 | 1.6 | 5.3 | -3.6 | -5.3 | 9.5 | 27.4 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 2 | 2 | 2 | 9 | 13 | 13 | 13 | 14 |
Reserves ReservesCr | 656 | 695 | 615 | 763 | 814 | 839 | 906 | 860 | 891 | 1,413 |
| 30 | 71 | 140 | 137 | 164 | 226 | 322 | 330 | 262 | 193 | |
| 4 | 32 | 41 | 38 | 35 | 48 | 367 | 462 | 193 | 122 | |
| 693 | 826 | 833 | 996 | 1,075 | 1,200 | 1,632 | 1,684 | 1,454 | 1,825 | |
| 210 | 311 | 335 | 430 | 474 | 482 | 557 | 601 | 487 | 919 | |
| 483 | 515 | 498 | 566 | 601 | 718 | 1,076 | 1,083 | 967 | 906 | |
| 693 | 826 | 833 | 996 | 1,075 | 1,200 | 1,632 | 1,684 | 1,454 | 1,825 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 2 | 2 | 2 | 9 | 13 | 13 | 13 | 14 |
Reserves ReservesCr | 656 | 695 | 615 | 763 | 814 | 839 | 906 | 860 | 891 | 1,413 |
| 30 | 71 | 140 | 137 | 164 | 226 | 322 | 330 | 262 | 193 | |
| 4 | 32 | 41 | 38 | 35 | 48 | 367 | 462 | 193 | 122 | |
| 693 | 826 | 833 | 996 | 1,075 | 1,200 | 1,632 | 1,684 | 1,454 | 1,825 | |
| 210 | 311 | 335 | 430 | 474 | 482 | 557 | 601 | 487 | 919 | |
| 483 | 515 | 498 | 566 | 601 | 718 | 1,076 | 1,083 | 967 | 906 | |
| 693 | 826 | 833 | 996 | 1,075 | 1,200 | 1,632 | 1,684 | 1,454 | 1,825 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 24 | 32 | 43 | 103 | -25 | -6 | 69 | 100 | 423 | |
| 8 | -5 | 162 | 20 | -67 | -26 | -241 | -215 | -142 | -736 | |
| -8 | -22 | -193 | -64 | -31 | 40 | 238 | 168 | -53 | 323 | |
Net Cash Flow Net Cash FlowCr | 1 | -3 | 2 | -1 | 6 | -10 | -10 | 21 | -95 | 10 |
Free Cash Flow Free Cash FlowCr | -71 | 58 | 11 | 54 | 87 | -212 | -353 | -148 | -8 | 226 |
CFO To PAT CFO To PAT% | 1.7 | 48.3 | 111.3 | 31.7 | 209.8 | -40.8 | -9.0 | -136.7 | -114.7 | 332.1 |
CFO To EBITDA CFO To EBITDA% | 6.8 | 82.3 | 145.9 | 72.0 | 115.2 | -23.7 | -4.5 | 118.4 | 173.3 | 95.9 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 24 | 32 | 43 | 103 | -25 | -6 | 69 | 100 | 423 | |
| 8 | -5 | 162 | 20 | -67 | -26 | -241 | -215 | -142 | -736 | |
| -8 | -22 | -193 | -64 | -31 | 40 | 238 | 168 | -53 | 323 | |
Net Cash Flow Net Cash FlowCr | 1 | -3 | 2 | -1 | 6 | -10 | -10 | 21 | -95 | 10 |
Free Cash Flow Free Cash FlowCr | -71 | 58 | 11 | 54 | 87 | -212 | -353 | -148 | -8 | 226 |
CFO To PAT CFO To PAT% | 1.7 | 48.3 | 111.3 | 31.7 | 209.8 | -40.8 | -9.0 | -136.7 | -114.7 | 332.1 |
CFO To EBITDA CFO To EBITDA% | 6.8 | 82.3 | 145.9 | 72.0 | 115.2 | -23.7 | -4.5 | 118.4 | 173.3 | 95.9 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 272 | 493 | 624 | 1,441 | 1,913 | 1,954 | 5,377 | 6,502 | 6,341 | 5,292 | 6,991 |
Price To Earnings Price To Earnings | 7.1 | 10.3 | 26.6 | 11.3 | 42.3 | 35.8 | 77.2 | 41.0 | 17.3 | ||
Price To Sales Price To Sales | 1.7 | 1.5 | 1.5 | 2.6 | 3.0 | 2.6 | 6.0 | 4.7 | 4.3 | 3.4 | 4.3 |
Price To Book Price To Book | 0.4 | 0.7 | 1.0 | 1.9 | 2.3 | 2.3 | 5.8 | 7.5 | 7.0 | 3.7 | 3.9 |
EV To EBITDA EV To EBITDA | 28.6 | 17.3 | 31.1 | 24.6 | 21.7 | 19.8 | 39.6 | 119.0 | 113.3 | 12.2 | 14.0 |
GPM GPM% | 39.9 | 42.0 | 43.0 | 46.0 | 44.5 | 44.9 | 45.2 | 31.6 | 29.6 | 45.4 | 45.4 |
OPM OPM% | 6.0 | 9.1 | 5.4 | 10.8 | 14.2 | 13.6 | 16.0 | 4.2 | 3.9 | 28.4 | 31.3 |
NPM NPM% | 23.7 | 15.4 | 7.0 | 24.6 | 7.8 | 7.9 | 7.9 | -3.7 | -5.9 | 8.2 | 25.9 |
ROCE ROCE% | 6.4 | 9.4 | 5.6 | 20.1 | 9.7 | 10.3 | 8.1 | -1.6 | -3.7 | 9.9 | 9.9 |
ROE ROE% | 5.6 | 7.2 | 4.7 | 17.9 | 6.0 | 7.1 | 7.7 | -5.8 | -9.6 | 8.9 | 8.9 |
ROA ROA% | 5.3 | 6.1 | 3.5 | 13.7 | 4.6 | 5.0 | 4.3 | -3.0 | -6.0 | 7.0 | 7.0 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 272 | 493 | 624 | 1,441 | 1,913 | 1,954 | 5,377 | 6,502 | 6,341 | 5,292 | 6,991 |
Price To Earnings Price To Earnings | 7.1 | 10.3 | 26.6 | 11.3 | 42.3 | 35.8 | 77.2 | 41.0 | 17.3 | ||
Price To Sales Price To Sales | 1.7 | 1.5 | 1.5 | 2.6 | 3.0 | 2.6 | 6.0 | 4.7 | 4.3 | 3.4 | 4.3 |
Price To Book Price To Book | 0.4 | 0.7 | 1.0 | 1.9 | 2.3 | 2.3 | 5.8 | 7.5 | 7.0 | 3.7 | 3.9 |
EV To EBITDA EV To EBITDA | 28.6 | 17.3 | 31.1 | 24.6 | 21.7 | 19.8 | 39.6 | 119.0 | 113.3 | 12.2 | 14.0 |
GPM GPM% | 39.9 | 42.0 | 43.0 | 46.0 | 44.5 | 44.9 | 45.2 | 31.6 | 29.6 | 45.4 | 45.4 |
OPM OPM% | 6.0 | 9.1 | 5.4 | 10.8 | 14.2 | 13.6 | 16.0 | 4.2 | 3.9 | 28.4 | 31.3 |
NPM NPM% | 23.7 | 15.4 | 7.0 | 24.6 | 7.8 | 7.9 | 7.9 | -3.7 | -5.9 | 8.2 | 25.9 |
ROCE ROCE% | 6.4 | 9.4 | 5.6 | 20.1 | 9.7 | 10.3 | 8.1 | -1.6 | -3.7 | 9.9 | 9.9 |
ROE ROE% | 5.6 | 7.2 | 4.7 | 17.9 | 6.0 | 7.1 | 7.7 | -5.8 | -9.6 | 8.9 | 8.9 |
ROA ROA% | 5.3 | 6.1 | 3.5 | 13.7 | 4.6 | 5.0 | 4.3 | -3.0 | -6.0 | 7.0 | 7.0 |
Documents — Borosil Renewables Ltd
Concall Transcript Summaries — Borosil Renewables Ltd