| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,183 | 1,264 | 1,325 | 1,398 | 1,288 | 1,354 | 1,422 | 1,497 | 1,363 | 1,440 | 1,545 | 1,871 | |
Growth YoY Revenue Growth YoY% | 5.5 | 7.5 | 2.4 | 4.8 | 8.9 | 7.1 | 7.3 | 7.1 | 5.8 | 6.3 | 8.7 | 25.0 |
| 914 | 935 | 1,032 | 1,075 | 1,002 | 978 | 1,115 | 1,147 | 1,040 | 1,072 | 1,216 | 1,377 | |
| 269 | 329 | 294 | 322 | 286 | 376 | 307 | 350 | 323 | 368 | 329 | 494 | |
OPM OPM% | 22.7 | 26.0 | 22.2 | 23.1 | 22.2 | 27.8 | 21.6 | 23.4 | 23.7 | 25.6 | 21.3 | 26.4 |
| 20 | 22 | 24 | 20 | 21 | 23 | 32 | 9 | 12 | -9 | 23 | 14 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 3 | 2 | 3 | 2 | 3 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 23 | 25 | 24 | 26 | 25 | 25 | 25 | 27 | 25 | 24 | 28 | 30 |
PBT PBTCr | 264 | 324 | 292 | 314 | 280 | 371 | 313 | 330 | 308 | 332 | 323 | 476 |
| 69 | 82 | 76 | 82 | 73 | 100 | 79 | 86 | 80 | 88 | 81 | 128 | |
| 194 | 242 | 216 | 232 | 207 | 271 | 233 | 244 | 228 | 245 | 242 | 348 | |
Growth YoY PAT Growth YoY% | 3.9 | 25.1 | 6.8 | 3.1 | 6.7 | 12.2 | 8.0 | 5.1 | 9.8 | -9.8 | 3.7 | 42.5 |
NPM NPM% | 16.4 | 19.1 | 16.3 | 16.6 | 16.1 | 20.1 | 16.4 | 16.3 | 16.7 | 17.0 | 15.7 | 18.6 |
| 2.0 | 2.5 | 2.2 | 2.4 | 2.1 | 2.7 | 2.4 | 2.5 | 2.3 | 2.5 | 2.5 | 3.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,183 | 1,264 | 1,325 | 1,398 | 1,288 | 1,354 | 1,422 | 1,497 | 1,363 | 1,440 | 1,545 | 1,871 | |
Growth YoY Revenue Growth YoY% | 5.5 | 7.5 | 2.4 | 4.8 | 8.9 | 7.1 | 7.3 | 7.1 | 5.8 | 6.3 | 8.7 | 25.0 |
| 914 | 935 | 1,032 | 1,075 | 1,002 | 978 | 1,115 | 1,147 | 1,040 | 1,072 | 1,216 | 1,377 | |
| 269 | 329 | 294 | 322 | 286 | 376 | 307 | 350 | 323 | 368 | 329 | 494 | |
OPM OPM% | 22.7 | 26.0 | 22.2 | 23.1 | 22.2 | 27.8 | 21.6 | 23.4 | 23.7 | 25.6 | 21.3 | 26.4 |
| 20 | 22 | 24 | 20 | 21 | 23 | 32 | 9 | 12 | -9 | 23 | 14 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 3 | 2 | 3 | 2 | 3 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 23 | 25 | 24 | 26 | 25 | 25 | 25 | 27 | 25 | 24 | 28 | 30 |
PBT PBTCr | 264 | 324 | 292 | 314 | 280 | 371 | 313 | 330 | 308 | 332 | 323 | 476 |
| 69 | 82 | 76 | 82 | 73 | 100 | 79 | 86 | 80 | 88 | 81 | 128 | |
| 194 | 242 | 216 | 232 | 207 | 271 | 233 | 244 | 228 | 245 | 242 | 348 | |
Growth YoY PAT Growth YoY% | 3.9 | 25.1 | 6.8 | 3.1 | 6.7 | 12.2 | 8.0 | 5.1 | 9.8 | -9.8 | 3.7 | 42.5 |
NPM NPM% | 16.4 | 19.1 | 16.3 | 16.6 | 16.1 | 20.1 | 16.4 | 16.3 | 16.7 | 17.0 | 15.7 | 18.6 |
| 2.0 | 2.5 | 2.2 | 2.4 | 2.1 | 2.7 | 2.4 | 2.5 | 2.3 | 2.5 | 2.5 | 3.5 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 3,298 | 3,370 | 3,584 | 3,905 | 3,877 | 2,997 | 4,192 | 4,774 | 5,075 | 5,365 | 5,722 | 6,219 |
Growth Revenue Growth% | -2.8 | 2.2 | 6.3 | 8.9 | -0.7 | -22.7 | 39.9 | 13.9 | 6.3 | 5.7 | 6.7 | 11.8 |
| 2,403 | 2,371 | 2,551 | 2,834 | 2,724 | 2,183 | 3,126 | 3,663 | 3,877 | 4,087 | 4,374 | 4,705 | |
| 895 | 999 | 1,033 | 1,071 | 1,153 | 814 | 1,066 | 1,111 | 1,198 | 1,278 | 1,348 | 1,514 | |
OPM OPM% | 27.1 | 29.6 | 28.8 | 27.4 | 29.7 | 27.2 | 25.4 | 23.3 | 23.6 | 23.8 | 23.6 | 24.4 |
| 96 | 87 | 84 | 84 | 65 | 62 | 48 | 67 | 83 | 89 | 45 | 41 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 4 | 2 | 4 | 8 | 9 | 9 | 8 |
Depreciation DepreciationCr | 39 | 45 | 46 | 56 | 70 | 87 | 83 | 81 | 92 | 100 | 101 | 108 |
PBT PBTCr | 951 | 1,040 | 1,070 | 1,098 | 1,147 | 785 | 1,029 | 1,093 | 1,181 | 1,258 | 1,282 | 1,439 |
| 336 | 370 | 378 | 390 | 320 | 202 | 271 | 278 | 317 | 330 | 332 | 377 | |
PAT PATCr | 615 | 670 | 692 | 708 | 827 | 583 | 758 | 815 | 864 | 927 | 950 | 1,062 |
Growth PAT Growth% | 29.6 | 9.0 | 3.2 | 2.4 | 16.8 | -29.5 | 30.1 | 7.5 | 6.0 | 7.3 | 2.5 | 11.1 |
NPM NPM% | 18.7 | 19.9 | 19.3 | 18.1 | 21.3 | 19.4 | 18.1 | 17.1 | 17.0 | 17.3 | 16.6 | 17.1 |
| 6.2 | 6.8 | 7.0 | 7.2 | 8.4 | 5.9 | 7.7 | 8.2 | 8.7 | 9.4 | 9.6 | 10.7 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 3,298 | 3,370 | 3,584 | 3,905 | 3,877 | 2,997 | 4,192 | 4,774 | 5,075 | 5,365 | 5,722 | 6,219 |
Growth Revenue Growth% | -2.8 | 2.2 | 6.3 | 8.9 | -0.7 | -22.7 | 39.9 | 13.9 | 6.3 | 5.7 | 6.7 | 11.8 |
| 2,403 | 2,371 | 2,551 | 2,834 | 2,724 | 2,183 | 3,126 | 3,663 | 3,877 | 4,087 | 4,374 | 4,705 | |
| 895 | 999 | 1,033 | 1,071 | 1,153 | 814 | 1,066 | 1,111 | 1,198 | 1,278 | 1,348 | 1,514 | |
OPM OPM% | 27.1 | 29.6 | 28.8 | 27.4 | 29.7 | 27.2 | 25.4 | 23.3 | 23.6 | 23.8 | 23.6 | 24.4 |
| 96 | 87 | 84 | 84 | 65 | 62 | 48 | 67 | 83 | 89 | 45 | 41 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 4 | 2 | 4 | 8 | 9 | 9 | 8 |
Depreciation DepreciationCr | 39 | 45 | 46 | 56 | 70 | 87 | 83 | 81 | 92 | 100 | 101 | 108 |
PBT PBTCr | 951 | 1,040 | 1,070 | 1,098 | 1,147 | 785 | 1,029 | 1,093 | 1,181 | 1,258 | 1,282 | 1,439 |
| 336 | 370 | 378 | 390 | 320 | 202 | 271 | 278 | 317 | 330 | 332 | 377 | |
PAT PATCr | 615 | 670 | 692 | 708 | 827 | 583 | 758 | 815 | 864 | 927 | 950 | 1,062 |
Growth PAT Growth% | 29.6 | 9.0 | 3.2 | 2.4 | 16.8 | -29.5 | 30.1 | 7.5 | 6.0 | 7.3 | 2.5 | 11.1 |
NPM NPM% | 18.7 | 19.9 | 19.3 | 18.1 | 21.3 | 19.4 | 18.1 | 17.1 | 17.0 | 17.3 | 16.6 | 17.1 |
| 6.2 | 6.8 | 7.0 | 7.2 | 8.4 | 5.9 | 7.7 | 8.2 | 8.7 | 9.4 | 9.6 | 10.7 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 247 | 247 | 495 | 495 | 495 | 495 | 495 | 495 | 495 | 495 | 495 | 495 |
Reserves ReservesCr | 328 | 734 | 526 | 671 | 872 | 920 | 1,151 | 1,391 | 1,627 | 1,784 | 1,406 | 1,414 |
| 1,071 | 893 | 941 | 925 | 840 | 947 | 1,034 | 1,119 | 1,215 | 1,270 | 1,408 | 1,902 | |
| 15 | 14 | 16 | 16 | 21 | 33 | 24 | 64 | 83 | 87 | 86 | 69 | |
| 1,662 | 1,888 | 1,977 | 2,107 | 2,229 | 2,394 | 2,704 | 3,069 | 3,420 | 3,635 | 3,395 | 3,880 | |
| 1,333 | 1,544 | 1,572 | 1,727 | 1,835 | 1,944 | 2,244 | 2,234 | 2,324 | 2,563 | 2,345 | 2,874 | |
| 328 | 345 | 405 | 380 | 393 | 450 | 460 | 835 | 1,096 | 1,072 | 1,050 | 1,005 | |
| 1,662 | 1,888 | 1,977 | 2,107 | 2,229 | 2,394 | 2,704 | 3,069 | 3,420 | 3,635 | 3,395 | 3,880 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 247 | 247 | 495 | 495 | 495 | 495 | 495 | 495 | 495 | 495 | 495 | 495 |
Reserves ReservesCr | 328 | 734 | 526 | 671 | 872 | 920 | 1,151 | 1,391 | 1,627 | 1,784 | 1,406 | 1,414 |
| 1,071 | 893 | 941 | 925 | 840 | 947 | 1,034 | 1,119 | 1,215 | 1,270 | 1,408 | 1,902 | |
| 15 | 14 | 16 | 16 | 21 | 33 | 24 | 64 | 83 | 87 | 86 | 69 | |
| 1,662 | 1,888 | 1,977 | 2,107 | 2,229 | 2,394 | 2,704 | 3,069 | 3,420 | 3,635 | 3,395 | 3,880 | |
| 1,333 | 1,544 | 1,572 | 1,727 | 1,835 | 1,944 | 2,244 | 2,234 | 2,324 | 2,563 | 2,345 | 2,874 | |
| 328 | 345 | 405 | 380 | 393 | 450 | 460 | 835 | 1,096 | 1,072 | 1,050 | 1,005 | |
| 1,662 | 1,888 | 1,977 | 2,107 | 2,229 | 2,394 | 2,704 | 3,069 | 3,420 | 3,635 | 3,395 | 3,880 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 740 | 664 | 609 | 549 | 879 | 893 | 630 | 916 | 853 | 1,044 | 1,090 | |
| 2 | -33 | 151 | 66 | -448 | -201 | -83 | 62 | -251 | -267 | 199 | |
| -478 | -568 | -657 | -567 | -628 | -564 | -558 | -608 | -664 | -819 | -1,315 | |
Net Cash Flow Net Cash FlowCr | 264 | 63 | 104 | 48 | -196 | 128 | -10 | 370 | -62 | -42 | -26 |
Free Cash Flow Free Cash FlowCr | 703 | 641 | 574 | 472 | 780 | 869 | 547 | 806 | 761 | 951 | 996 |
CFO To PAT CFO To PAT% | 120.3 | 99.1 | 88.1 | 77.6 | 106.3 | 153.2 | 83.1 | 112.3 | 98.7 | 112.6 | 114.8 |
CFO To EBITDA CFO To EBITDA% | 82.7 | 66.5 | 59.0 | 51.3 | 76.3 | 109.7 | 59.1 | 82.4 | 71.2 | 81.7 | 80.9 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 740 | 664 | 609 | 549 | 879 | 893 | 630 | 916 | 853 | 1,044 | 1,090 | |
| 2 | -33 | 151 | 66 | -448 | -201 | -83 | 62 | -251 | -267 | 199 | |
| -478 | -568 | -657 | -567 | -628 | -564 | -558 | -608 | -664 | -819 | -1,315 | |
Net Cash Flow Net Cash FlowCr | 264 | 63 | 104 | 48 | -196 | 128 | -10 | 370 | -62 | -42 | -26 |
Free Cash Flow Free Cash FlowCr | 703 | 641 | 574 | 472 | 780 | 869 | 547 | 806 | 761 | 951 | 996 |
CFO To PAT CFO To PAT% | 120.3 | 99.1 | 88.1 | 77.6 | 106.3 | 153.2 | 83.1 | 112.3 | 98.7 | 112.6 | 114.8 |
CFO To EBITDA CFO To EBITDA% | 82.7 | 66.5 | 59.0 | 51.3 | 76.3 | 109.7 | 59.1 | 82.4 | 71.2 | 81.7 | 80.9 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 21,855 | 18,816 | 19,105 | 14,980 | 12,794 | 12,186 | 12,151 | 12,181 | 17,784 | 19,515 | 19,031 | 19,101 |
Price To Earnings Price To Earnings | 41.6 | 28.1 | 27.6 | 21.1 | 15.5 | 20.9 | 16.0 | 14.9 | 20.6 | 21.1 | 20.0 | 18.0 |
Price To Sales Price To Sales | 6.6 | 5.6 | 5.3 | 3.8 | 3.3 | 4.1 | 2.9 | 2.5 | 3.5 | 3.6 | 3.3 | 3.1 |
Price To Book Price To Book | 38.0 | 19.2 | 18.7 | 12.9 | 9.4 | 8.6 | 7.4 | 6.5 | 8.4 | 8.6 | 10.0 | 10.0 |
EV To EBITDA EV To EBITDA | 23.6 | 18.0 | 17.7 | 13.3 | 10.3 | 13.4 | 10.2 | 9.9 | 13.9 | 14.2 | 13.3 | 12.1 |
GPM GPM% | 46.4 | 49.2 | 48.2 | 45.4 | 49.0 | 51.1 | 45.4 | 42.6 | 43.1 | 44.0 | 43.7 | 43.7 |
OPM OPM% | 27.1 | 29.6 | 28.8 | 27.4 | 29.7 | 27.2 | 25.4 | 23.3 | 23.6 | 23.8 | 23.6 | 24.4 |
NPM NPM% | 18.7 | 19.9 | 19.3 | 18.1 | 21.3 | 19.4 | 18.1 | 17.1 | 17.0 | 17.3 | 16.6 | 17.1 |
ROCE ROCE% | 165.3 | 106.1 | 105.0 | 94.3 | 84.0 | 55.8 | 62.4 | 56.6 | 54.1 | 53.7 | 65.8 | 75.8 |
ROE ROE% | 106.9 | 68.3 | 67.8 | 60.8 | 60.5 | 41.2 | 46.1 | 43.2 | 40.7 | 40.7 | 50.0 | 55.6 |
ROA ROA% | 37.0 | 35.5 | 35.0 | 33.6 | 37.1 | 24.4 | 28.0 | 26.6 | 25.3 | 25.5 | 28.0 | 27.4 |
| Financial Year | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 21,855 | 18,816 | 19,105 | 14,980 | 12,794 | 12,186 | 12,151 | 12,181 | 17,784 | 19,515 | 19,031 | 19,101 |
Price To Earnings Price To Earnings | 41.6 | 28.1 | 27.6 | 21.1 | 15.5 | 20.9 | 16.0 | 14.9 | 20.6 | 21.1 | 20.0 | 18.0 |
Price To Sales Price To Sales | 6.6 | 5.6 | 5.3 | 3.8 | 3.3 | 4.1 | 2.9 | 2.5 | 3.5 | 3.6 | 3.3 | 3.1 |
Price To Book Price To Book | 38.0 | 19.2 | 18.7 | 12.9 | 9.4 | 8.6 | 7.4 | 6.5 | 8.4 | 8.6 | 10.0 | 10.0 |
EV To EBITDA EV To EBITDA | 23.6 | 18.0 | 17.7 | 13.3 | 10.3 | 13.4 | 10.2 | 9.9 | 13.9 | 14.2 | 13.3 | 12.1 |
GPM GPM% | 46.4 | 49.2 | 48.2 | 45.4 | 49.0 | 51.1 | 45.4 | 42.6 | 43.1 | 44.0 | 43.7 | 43.7 |
OPM OPM% | 27.1 | 29.6 | 28.8 | 27.4 | 29.7 | 27.2 | 25.4 | 23.3 | 23.6 | 23.8 | 23.6 | 24.4 |
NPM NPM% | 18.7 | 19.9 | 19.3 | 18.1 | 21.3 | 19.4 | 18.1 | 17.1 | 17.0 | 17.3 | 16.6 | 17.1 |
ROCE ROCE% | 165.3 | 106.1 | 105.0 | 94.3 | 84.0 | 55.8 | 62.4 | 56.6 | 54.1 | 53.7 | 65.8 | 75.8 |
ROE ROE% | 106.9 | 68.3 | 67.8 | 60.8 | 60.5 | 41.2 | 46.1 | 43.2 | 40.7 | 40.7 | 50.0 | 55.6 |
ROA ROA% | 37.0 | 35.5 | 35.0 | 33.6 | 37.1 | 24.4 | 28.0 | 26.6 | 25.3 | 25.5 | 28.0 | 27.4 |
Documents — Castrol India Ltd
Concall Transcript Summaries — Castrol India Ltd