| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,053 | 2,963 | 2,992 | 3,193 | 3,305 | 3,300 | 3,421 | 3,529 | 3,773 | 4,157 | 4,219 | 4,318 | |
Growth YoY Revenue Growth YoY% | 5.5 | 8.7 | 4.1 | 8.8 | 8.2 | 11.4 | 14.3 | 10.5 | 14.2 | 26.0 | 23.3 | 22.4 |
| 2,597 | 2,546 | 2,600 | 2,810 | 2,942 | 2,959 | 3,033 | 3,142 | 3,269 | 3,594 | 3,626 | 3,953 | |
| 456 | 418 | 392 | 383 | 362 | 341 | 388 | 387 | 503 | 563 | 593 | 365 | |
OPM OPM% | 14.9 | 14.1 | 13.1 | 12.0 | 11.0 | 10.3 | 11.3 | 11.0 | 13.3 | 13.6 | 14.1 | 8.4 |
| 10 | 3 | -55 | 14 | 3 | 3 | -33 | 2 | 4 | -52 | 16 | -1 | |
Interest Expense Interest ExpenseCr | 72 | 66 | 62 | 62 | 66 | 75 | 74 | 82 | 87 | 105 | 85 | 146 |
Depreciation DepreciationCr | 124 | 127 | 136 | 132 | 137 | 141 | 152 | 151 | 174 | 188 | 184 | 186 |
PBT PBTCr | 270 | 228 | 139 | 203 | 162 | 128 | 129 | 156 | 246 | 218 | 340 | 32 |
| 68 | 54 | 46 | 54 | 46 | 36 | 36 | 42 | 68 | 68 | 101 | 33 | |
| 202 | 173 | 93 | 149 | 116 | 92 | 93 | 114 | 178 | 151 | 239 | -1 | |
Growth YoY PAT Growth YoY% | 3,384.3 | 321.8 | -25.5 | 1.7 | -42.7 | -47.1 | 0.4 | -23.4 | 54.1 | 64.5 | 156.3 | -100.9 |
NPM NPM% | 6.6 | 5.8 | 3.1 | 4.7 | 3.5 | 2.8 | 2.7 | 3.2 | 4.7 | 3.6 | 5.7 | 0.0 |
| 51.4 | 44.9 | 26.8 | 38.1 | 30.1 | 24.0 | 24.6 | 27.8 | 46.0 | 38.6 | 60.5 | 1.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,053 | 2,963 | 2,992 | 3,193 | 3,305 | 3,300 | 3,421 | 3,529 | 3,773 | 4,157 | 4,219 | 4,318 | |
Growth YoY Revenue Growth YoY% | 5.5 | 8.7 | 4.1 | 8.8 | 8.2 | 11.4 | 14.3 | 10.5 | 14.2 | 26.0 | 23.3 | 22.4 |
| 2,597 | 2,546 | 2,600 | 2,810 | 2,942 | 2,959 | 3,033 | 3,142 | 3,269 | 3,594 | 3,626 | 3,953 | |
| 456 | 418 | 392 | 383 | 362 | 341 | 388 | 387 | 503 | 563 | 593 | 365 | |
OPM OPM% | 14.9 | 14.1 | 13.1 | 12.0 | 11.0 | 10.3 | 11.3 | 11.0 | 13.3 | 13.6 | 14.1 | 8.4 |
| 10 | 3 | -55 | 14 | 3 | 3 | -33 | 2 | 4 | -52 | 16 | -1 | |
Interest Expense Interest ExpenseCr | 72 | 66 | 62 | 62 | 66 | 75 | 74 | 82 | 87 | 105 | 85 | 146 |
Depreciation DepreciationCr | 124 | 127 | 136 | 132 | 137 | 141 | 152 | 151 | 174 | 188 | 184 | 186 |
PBT PBTCr | 270 | 228 | 139 | 203 | 162 | 128 | 129 | 156 | 246 | 218 | 340 | 32 |
| 68 | 54 | 46 | 54 | 46 | 36 | 36 | 42 | 68 | 68 | 101 | 33 | |
| 202 | 173 | 93 | 149 | 116 | 92 | 93 | 114 | 178 | 151 | 239 | -1 | |
Growth YoY PAT Growth YoY% | 3,384.3 | 321.8 | -25.5 | 1.7 | -42.7 | -47.1 | 0.4 | -23.4 | 54.1 | 64.5 | 156.3 | -100.9 |
NPM NPM% | 6.6 | 5.8 | 3.1 | 4.7 | 3.5 | 2.8 | 2.7 | 3.2 | 4.7 | 3.6 | 5.7 | 0.0 |
| 51.4 | 44.9 | 26.8 | 38.1 | 30.1 | 24.0 | 24.6 | 27.8 | 46.0 | 38.6 | 60.5 | 1.1 |
| 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 | 5,484 | 5,767 | 6,283 | 6,985 | 6,779 | 7,610 | 9,363 | 11,315 | 11,943 | 13,218 | 15,678 | 16,467 |
Growth Revenue Growth% | -4.7 | 5.2 | 9.0 | 11.2 | -2.9 | 12.3 | 23.1 | 20.8 | 5.6 | 10.7 | 18.6 | 21.5 |
| 4,710 | 5,110 | 5,669 | 6,342 | 6,055 | 6,627 | 8,654 | 10,341 | 10,291 | 11,744 | 13,631 | 14,442 | |
| 773 | 657 | 615 | 643 | 724 | 983 | 710 | 974 | 1,652 | 1,474 | 2,047 | 2,025 | |
OPM OPM% | 14.1 | 11.4 | 9.8 | 9.2 | 10.7 | 12.9 | 7.6 | 8.6 | 13.8 | 11.2 | 13.1 | 12.3 |
| 16 | 34 | 19 | 14 | 8 | 16 | 27 | -8 | -18 | 10 | -15 | -33 | |
Interest Expense Interest ExpenseCr | 95 | 82 | 97 | 88 | 151 | 176 | 207 | 242 | 269 | 278 | 359 | 423 |
Depreciation DepreciationCr | 108 | 143 | 169 | 193 | 277 | 340 | 435 | 469 | 509 | 563 | 697 | 732 |
PBT PBTCr | 587 | 466 | 367 | 376 | 304 | 484 | 95 | 254 | 857 | 643 | 976 | 837 |
| 187 | 106 | 134 | 125 | 74 | 52 | 24 | 72 | 221 | 172 | 279 | 270 | |
PAT PATCr | 400 | 359 | 233 | 251 | 230 | 432 | 71 | 182 | 635 | 471 | 697 | 567 |
Growth PAT Growth% | 27.3 | -10.1 | -35.1 | 7.6 | -8.4 | 87.9 | -83.7 | 158.4 | 248.3 | -25.8 | 47.9 | 36.8 |
NPM NPM% | 7.3 | 6.2 | 3.7 | 3.6 | 3.4 | 5.7 | 0.8 | 1.6 | 5.3 | 3.6 | 4.5 | 3.4 |
| 108.2 | 89.3 | 58.8 | 62.4 | 57.2 | 106.8 | 17.6 | 46.0 | 158.9 | 116.8 | 172.8 | 146.1 |
| 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 | 5,484 | 5,767 | 6,283 | 6,985 | 6,779 | 7,610 | 9,363 | 11,315 | 11,943 | 13,218 | 15,678 | 16,467 |
Growth Revenue Growth% | -4.7 | 5.2 | 9.0 | 11.2 | -2.9 | 12.3 | 23.1 | 20.8 | 5.6 | 10.7 | 18.6 | 21.5 |
| 4,710 | 5,110 | 5,669 | 6,342 | 6,055 | 6,627 | 8,654 | 10,341 | 10,291 | 11,744 | 13,631 | 14,442 | |
| 773 | 657 | 615 | 643 | 724 | 983 | 710 | 974 | 1,652 | 1,474 | 2,047 | 2,025 | |
OPM OPM% | 14.1 | 11.4 | 9.8 | 9.2 | 10.7 | 12.9 | 7.6 | 8.6 | 13.8 | 11.2 | 13.1 | 12.3 |
| 16 | 34 | 19 | 14 | 8 | 16 | 27 | -8 | -18 | 10 | -15 | -33 | |
Interest Expense Interest ExpenseCr | 95 | 82 | 97 | 88 | 151 | 176 | 207 | 242 | 269 | 278 | 359 | 423 |
Depreciation DepreciationCr | 108 | 143 | 169 | 193 | 277 | 340 | 435 | 469 | 509 | 563 | 697 | 732 |
PBT PBTCr | 587 | 466 | 367 | 376 | 304 | 484 | 95 | 254 | 857 | 643 | 976 | 837 |
| 187 | 106 | 134 | 125 | 74 | 52 | 24 | 72 | 221 | 172 | 279 | 270 | |
PAT PATCr | 400 | 359 | 233 | 251 | 230 | 432 | 71 | 182 | 635 | 471 | 697 | 567 |
Growth PAT Growth% | 27.3 | -10.1 | -35.1 | 7.6 | -8.4 | 87.9 | -83.7 | 158.4 | 248.3 | -25.8 | 47.9 | 36.8 |
NPM NPM% | 7.3 | 6.2 | 3.7 | 3.6 | 3.4 | 5.7 | 0.8 | 1.6 | 5.3 | 3.6 | 4.5 | 3.4 |
| 108.2 | 89.3 | 58.8 | 62.4 | 57.2 | 106.8 | 17.6 | 46.0 | 158.9 | 116.8 | 172.8 | 146.1 |
| 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 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 |
Reserves ReservesCr | 2,014 | 2,375 | 2,566 | 2,726 | 2,867 | 3,276 | 3,232 | 3,399 | 4,002 | 4,328 | 5,045 |
| 1,231 | 1,408 | 1,839 | 2,130 | 2,301 | 3,046 | 3,663 | 4,144 | 4,333 | 5,165 | 6,413 | |
| 790 | 1,065 | 678 | 1,485 | 2,120 | 1,746 | 2,201 | 2,026 | 1,609 | 1,671 | 2,435 | |
| 4,108 | 4,917 | 5,146 | 6,405 | 7,353 | 8,132 | 9,160 | 9,628 | 9,995 | 11,212 | 13,902 | |
| 1,493 | 1,842 | 1,815 | 2,001 | 1,829 | 2,240 | 2,642 | 2,689 | 2,739 | 3,432 | 4,361 | |
| 2,615 | 3,075 | 3,332 | 4,404 | 5,524 | 5,891 | 6,519 | 6,939 | 7,256 | 7,780 | 9,541 | |
| 4,108 | 4,917 | 5,146 | 6,405 | 7,353 | 8,132 | 9,160 | 9,628 | 9,995 | 11,212 | 13,902 |
| 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 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 |
Reserves ReservesCr | 2,014 | 2,375 | 2,566 | 2,726 | 2,867 | 3,276 | 3,232 | 3,399 | 4,002 | 4,328 | 5,045 |
| 1,231 | 1,408 | 1,839 | 2,130 | 2,301 | 3,046 | 3,663 | 4,144 | 4,333 | 5,165 | 6,413 | |
| 790 | 1,065 | 678 | 1,485 | 2,120 | 1,746 | 2,201 | 2,026 | 1,609 | 1,671 | 2,435 | |
| 4,108 | 4,917 | 5,146 | 6,405 | 7,353 | 8,132 | 9,160 | 9,628 | 9,995 | 11,212 | 13,902 | |
| 1,493 | 1,842 | 1,815 | 2,001 | 1,829 | 2,240 | 2,642 | 2,689 | 2,739 | 3,432 | 4,361 | |
| 2,615 | 3,075 | 3,332 | 4,404 | 5,524 | 5,891 | 6,519 | 6,939 | 7,256 | 7,780 | 9,541 | |
| 4,108 | 4,917 | 5,146 | 6,405 | 7,353 | 8,132 | 9,160 | 9,628 | 9,995 | 11,212 | 13,902 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 702 | 335 | 672 | 561 | 956 | 1,358 | 619 | 1,205 | 1,719 | 1,092 | 1,786 | |
| -433 | -543 | -412 | -1,060 | -1,076 | -618 | -944 | -849 | -854 | -922 | -2,271 | |
| -326 | 219 | -202 | 484 | 79 | -731 | 313 | -320 | -871 | -177 | 477 | |
Net Cash Flow Net Cash FlowCr | -57 | 10 | 58 | -15 | -40 | 9 | -12 | 37 | -5 | -7 | -8 |
Free Cash Flow Free Cash FlowCr | -12 | -248 | 189 | -546 | -154 | 723 | -337 | 328 | 852 | 149 | 639 |
CFO To PAT CFO To PAT% | 175.7 | 93.2 | 288.2 | 223.6 | 415.7 | 314.1 | 876.9 | 660.9 | 270.6 | 231.7 | 256.1 |
CFO To EBITDA CFO To EBITDA% | 90.8 | 51.0 | 109.4 | 87.4 | 132.1 | 138.1 | 87.2 | 123.8 | 104.1 | 74.1 | 87.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 702 | 335 | 672 | 561 | 956 | 1,358 | 619 | 1,205 | 1,719 | 1,092 | 1,786 | |
| -433 | -543 | -412 | -1,060 | -1,076 | -618 | -944 | -849 | -854 | -922 | -2,271 | |
| -326 | 219 | -202 | 484 | 79 | -731 | 313 | -320 | -871 | -177 | 477 | |
Net Cash Flow Net Cash FlowCr | -57 | 10 | 58 | -15 | -40 | 9 | -12 | 37 | -5 | -7 | -8 |
Free Cash Flow Free Cash FlowCr | -12 | -248 | 189 | -546 | -154 | 723 | -337 | 328 | 852 | 149 | 639 |
CFO To PAT CFO To PAT% | 175.7 | 93.2 | 288.2 | 223.6 | 415.7 | 314.1 | 876.9 | 660.9 | 270.6 | 231.7 | 256.1 |
CFO To EBITDA CFO To EBITDA% | 90.8 | 51.0 | 109.4 | 87.4 | 132.1 | 138.1 | 87.2 | 123.8 | 104.1 | 74.1 | 87.2 |
| 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 | 4,385 | 5,356 | 6,075 | 4,548 | 3,184 | 6,315 | 3,769 | 5,866 | 10,832 | 11,653 | 13,115 | 13,759 |
Price To Earnings Price To Earnings | 10.0 | 14.8 | 25.5 | 18.0 | 13.8 | 14.6 | 52.9 | 31.5 | 16.9 | 24.6 | 18.8 | 23.3 |
Price To Sales Price To Sales | 0.8 | 0.9 | 1.0 | 0.7 | 0.5 | 0.8 | 0.4 | 0.5 | 0.9 | 0.9 | 0.8 | 0.8 |
Price To Book Price To Book | 2.1 | 2.2 | 2.3 | 1.6 | 1.1 | 1.9 | 1.1 | 1.7 | 2.7 | 2.7 | 2.6 | 2.7 |
EV To EBITDA EV To EBITDA | 6.4 | 9.5 | 10.8 | 9.2 | 7.1 | 7.9 | 8.4 | 8.3 | 7.6 | 9.3 | 8.0 | 8.4 |
GPM GPM% | 32.2 | 29.6 | 29.0 | 35.1 | 36.9 | 38.5 | 31.1 | 30.6 | 35.1 | 31.0 | 32.6 | 32.6 |
OPM OPM% | 14.1 | 11.4 | 9.8 | 9.2 | 10.7 | 12.9 | 7.6 | 8.6 | 13.8 | 11.2 | 13.1 | 12.3 |
NPM NPM% | 7.3 | 6.2 | 3.7 | 3.6 | 3.4 | 5.7 | 0.8 | 1.6 | 5.3 | 3.6 | 4.5 | 3.4 |
ROCE ROCE% | 25.5 | 16.5 | 14.3 | 11.0 | 9.3 | 13.6 | 5.5 | 8.7 | 19.3 | 14.2 | 16.0 | 16.0 |
ROE ROE% | 19.4 | 14.9 | 8.9 | 9.1 | 7.9 | 13.0 | 2.2 | 5.3 | 15.7 | 10.8 | 13.7 | 13.7 |
ROA ROA% | 9.7 | 7.3 | 4.5 | 3.9 | 3.1 | 5.3 | 0.8 | 1.9 | 6.4 | 4.2 | 5.0 | 5.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,385 | 5,356 | 6,075 | 4,548 | 3,184 | 6,315 | 3,769 | 5,866 | 10,832 | 11,653 | 13,115 | 13,759 |
Price To Earnings Price To Earnings | 10.0 | 14.8 | 25.5 | 18.0 | 13.8 | 14.6 | 52.9 | 31.5 | 16.9 | 24.6 | 18.8 | 23.3 |
Price To Sales Price To Sales | 0.8 | 0.9 | 1.0 | 0.7 | 0.5 | 0.8 | 0.4 | 0.5 | 0.9 | 0.9 | 0.8 | 0.8 |
Price To Book Price To Book | 2.1 | 2.2 | 2.3 | 1.6 | 1.1 | 1.9 | 1.1 | 1.7 | 2.7 | 2.7 | 2.6 | 2.7 |
EV To EBITDA EV To EBITDA | 6.4 | 9.5 | 10.8 | 9.2 | 7.1 | 7.9 | 8.4 | 8.3 | 7.6 | 9.3 | 8.0 | 8.4 |
GPM GPM% | 32.2 | 29.6 | 29.0 | 35.1 | 36.9 | 38.5 | 31.1 | 30.6 | 35.1 | 31.0 | 32.6 | 32.6 |
OPM OPM% | 14.1 | 11.4 | 9.8 | 9.2 | 10.7 | 12.9 | 7.6 | 8.6 | 13.8 | 11.2 | 13.1 | 12.3 |
NPM NPM% | 7.3 | 6.2 | 3.7 | 3.6 | 3.4 | 5.7 | 0.8 | 1.6 | 5.3 | 3.6 | 4.5 | 3.4 |
ROCE ROCE% | 25.5 | 16.5 | 14.3 | 11.0 | 9.3 | 13.6 | 5.5 | 8.7 | 19.3 | 14.2 | 16.0 | 16.0 |
ROE ROE% | 19.4 | 14.9 | 8.9 | 9.1 | 7.9 | 13.0 | 2.2 | 5.3 | 15.7 | 10.8 | 13.7 | 13.7 |
ROA ROA% | 9.7 | 7.3 | 4.5 | 3.9 | 3.1 | 5.3 | 0.8 | 1.9 | 6.4 | 4.2 | 5.0 | 5.0 |
Documents — CEAT Ltd
Concall Transcript Summaries — CEAT Ltd