| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 309 | 400 | 384 | 363 | 369 | 395 | 368 | 307 | 273 | 431 | 428 | 346 | |
Growth YoY Revenue Growth YoY% | 15.8 | 13.1 | 7.4 | 37.8 | 19.7 | -1.2 | -4.1 | -15.3 | -26.1 | 9.0 | 16.5 | 12.6 |
| 273 | 348 | 348 | 331 | 333 | 356 | 334 | 278 | 249 | 380 | 376 | 302 | |
| 36 | 52 | 36 | 32 | 36 | 40 | 33 | 29 | 24 | 51 | 52 | 44 | |
OPM OPM% | 11.5 | 13.0 | 9.3 | 8.9 | 9.8 | 10.0 | 9.1 | 9.6 | 8.9 | 11.8 | 12.1 | 12.6 |
| 2 | 4 | 2 | 2 | 2 | 3 | 2 | 2 | 4 | 1 | 4 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 3 | 4 | 2 | 1 | 2 | 5 | 2 | 2 | 2 | 3 | 2 |
Depreciation DepreciationCr | 1 | 2 | 2 | 1 | 1 | 2 | -1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 35 | 52 | 31 | 30 | 36 | 39 | 32 | 29 | 25 | 48 | 52 | 43 |
| 9 | 13 | 8 | 8 | 9 | 10 | 7 | 7 | 6 | 12 | 13 | 11 | |
| 26 | 39 | 23 | 23 | 27 | 29 | 25 | 22 | 19 | 36 | 38 | 32 | |
Growth YoY PAT Growth YoY% | 29.9 | 3.3 | -38.4 | -17.7 | 1.8 | -25.0 | 5.6 | -4.3 | -29.1 | 23.9 | 55.9 | 47.8 |
NPM NPM% | 8.5 | 9.7 | 6.1 | 6.2 | 7.2 | 7.3 | 6.7 | 7.0 | 6.9 | 8.3 | 8.9 | 9.3 |
| 5.1 | 7.5 | 4.5 | 4.4 | 5.5 | 5.8 | 4.9 | 4.3 | 3.8 | 7.2 | 7.7 | 6.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 309 | 400 | 384 | 363 | 369 | 395 | 368 | 307 | 273 | 431 | 428 | 346 | |
Growth YoY Revenue Growth YoY% | 15.8 | 13.1 | 7.4 | 37.8 | 19.7 | -1.2 | -4.1 | -15.3 | -26.1 | 9.0 | 16.5 | 12.6 |
| 273 | 348 | 348 | 331 | 333 | 356 | 334 | 278 | 249 | 380 | 376 | 302 | |
| 36 | 52 | 36 | 32 | 36 | 40 | 33 | 29 | 24 | 51 | 52 | 44 | |
OPM OPM% | 11.5 | 13.0 | 9.3 | 8.9 | 9.8 | 10.0 | 9.1 | 9.6 | 8.9 | 11.8 | 12.1 | 12.6 |
| 2 | 4 | 2 | 2 | 2 | 3 | 2 | 2 | 4 | 1 | 4 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 3 | 4 | 2 | 1 | 2 | 5 | 2 | 2 | 2 | 3 | 2 |
Depreciation DepreciationCr | 1 | 2 | 2 | 1 | 1 | 2 | -1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 35 | 52 | 31 | 30 | 36 | 39 | 32 | 29 | 25 | 48 | 52 | 43 |
| 9 | 13 | 8 | 8 | 9 | 10 | 7 | 7 | 6 | 12 | 13 | 11 | |
| 26 | 39 | 23 | 23 | 27 | 29 | 25 | 22 | 19 | 36 | 38 | 32 | |
Growth YoY PAT Growth YoY% | 29.9 | 3.3 | -38.4 | -17.7 | 1.8 | -25.0 | 5.6 | -4.3 | -29.1 | 23.9 | 55.9 | 47.8 |
NPM NPM% | 8.5 | 9.7 | 6.1 | 6.2 | 7.2 | 7.3 | 6.7 | 7.0 | 6.9 | 8.3 | 8.9 | 9.3 |
| 5.1 | 7.5 | 4.5 | 4.4 | 5.5 | 5.8 | 4.9 | 4.3 | 3.8 | 7.2 | 7.7 | 6.4 |
| 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 | 483 | 493 | 747 | 765 | 798 | 851 | 932 | 1,387 | 1,356 | 1,495 | 1,440 | 1,478 |
Growth Revenue Growth% | -5.0 | 2.2 | 51.3 | 2.5 | 4.3 | 6.7 | 9.5 | 48.8 | -2.3 | 10.3 | -3.7 | 2.7 |
| 424 | 429 | 677 | 702 | 719 | 734 | 837 | 1,228 | 1,194 | 1,354 | 1,283 | 1,307 | |
| 59 | 65 | 70 | 63 | 79 | 118 | 95 | 159 | 162 | 141 | 157 | 171 | |
OPM OPM% | 12.1 | 13.1 | 9.4 | 8.2 | 9.9 | 13.8 | 10.2 | 11.4 | 11.9 | 9.4 | 10.9 | 11.6 |
| 5 | 3 | 2 | 2 | 3 | 3 | 4 | 11 | 10 | 9 | 11 | 11 | |
Interest Expense Interest ExpenseCr | 4 | 5 | 8 | 7 | 7 | 6 | 7 | 7 | 10 | 10 | 9 | 9 |
Depreciation DepreciationCr | 3 | 4 | 4 | 4 | 5 | 5 | 5 | 6 | 7 | 4 | 5 | 5 |
PBT PBTCr | 57 | 58 | 60 | 53 | 70 | 110 | 87 | 157 | 155 | 136 | 154 | 168 |
| 20 | 20 | 18 | 18 | 18 | 28 | 22 | 40 | 39 | 33 | 39 | 43 | |
PAT PATCr | 37 | 39 | 42 | 34 | 52 | 82 | 65 | 118 | 116 | 103 | 115 | 125 |
Growth PAT Growth% | 91.0 | 3.5 | 8.0 | -17.4 | 52.5 | 56.3 | -20.8 | 81.1 | -1.7 | -11.0 | 11.6 | 22.8 |
NPM NPM% | 7.7 | 7.8 | 5.6 | 4.5 | 6.6 | 9.6 | 7.0 | 8.5 | 8.5 | 6.9 | 8.0 | 8.5 |
| 7.2 | 7.4 | 8.1 | 6.7 | 10.2 | 15.9 | 12.6 | 22.8 | 22.4 | 20.7 | 23.1 | 25.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 483 | 493 | 747 | 765 | 798 | 851 | 932 | 1,387 | 1,356 | 1,495 | 1,440 | 1,478 |
Growth Revenue Growth% | -5.0 | 2.2 | 51.3 | 2.5 | 4.3 | 6.7 | 9.5 | 48.8 | -2.3 | 10.3 | -3.7 | 2.7 |
| 424 | 429 | 677 | 702 | 719 | 734 | 837 | 1,228 | 1,194 | 1,354 | 1,283 | 1,307 | |
| 59 | 65 | 70 | 63 | 79 | 118 | 95 | 159 | 162 | 141 | 157 | 171 | |
OPM OPM% | 12.1 | 13.1 | 9.4 | 8.2 | 9.9 | 13.8 | 10.2 | 11.4 | 11.9 | 9.4 | 10.9 | 11.6 |
| 5 | 3 | 2 | 2 | 3 | 3 | 4 | 11 | 10 | 9 | 11 | 11 | |
Interest Expense Interest ExpenseCr | 4 | 5 | 8 | 7 | 7 | 6 | 7 | 7 | 10 | 10 | 9 | 9 |
Depreciation DepreciationCr | 3 | 4 | 4 | 4 | 5 | 5 | 5 | 6 | 7 | 4 | 5 | 5 |
PBT PBTCr | 57 | 58 | 60 | 53 | 70 | 110 | 87 | 157 | 155 | 136 | 154 | 168 |
| 20 | 20 | 18 | 18 | 18 | 28 | 22 | 40 | 39 | 33 | 39 | 43 | |
PAT PATCr | 37 | 39 | 42 | 34 | 52 | 82 | 65 | 118 | 116 | 103 | 115 | 125 |
Growth PAT Growth% | 91.0 | 3.5 | 8.0 | -17.4 | 52.5 | 56.3 | -20.8 | 81.1 | -1.7 | -11.0 | 11.6 | 22.8 |
NPM NPM% | 7.7 | 7.8 | 5.6 | 4.5 | 6.6 | 9.6 | 7.0 | 8.5 | 8.5 | 6.9 | 8.0 | 8.5 |
| 7.2 | 7.4 | 8.1 | 6.7 | 10.2 | 15.9 | 12.6 | 22.8 | 22.4 | 20.7 | 23.1 | 25.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 9 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 101 | 137 | 184 | 215 | 263 | 339 | 399 | 598 | 704 | 723 | 828 |
| 54 | 72 | 102 | 124 | 102 | 111 | 154 | 158 | 223 | 171 | 126 | |
| 18 | 33 | 37 | 47 | 49 | 58 | 57 | 51 | 58 | 63 | 76 | |
| 183 | 252 | 333 | 396 | 424 | 519 | 621 | 818 | 994 | 968 | 1,040 | |
| 160 | 228 | 303 | 365 | 377 | 466 | 562 | 676 | 846 | 805 | 872 | |
| 23 | 24 | 31 | 31 | 47 | 53 | 59 | 142 | 149 | 162 | 168 | |
| 183 | 252 | 333 | 396 | 424 | 519 | 621 | 818 | 994 | 968 | 1,040 |
| 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 | 9 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 101 | 137 | 184 | 215 | 263 | 339 | 399 | 598 | 704 | 723 | 828 |
| 54 | 72 | 102 | 124 | 102 | 111 | 154 | 158 | 223 | 171 | 126 | |
| 18 | 33 | 37 | 47 | 49 | 58 | 57 | 51 | 58 | 63 | 76 | |
| 183 | 252 | 333 | 396 | 424 | 519 | 621 | 818 | 994 | 968 | 1,040 | |
| 160 | 228 | 303 | 365 | 377 | 466 | 562 | 676 | 846 | 805 | 872 | |
| 23 | 24 | 31 | 31 | 47 | 53 | 59 | 142 | 149 | 162 | 168 | |
| 183 | 252 | 333 | 396 | 424 | 519 | 621 | 818 | 994 | 968 | 1,040 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 63 | -17 | -49 | -22 | 51 | 37 | -58 | 7 | -38 | 73 | 51 | |
| 1 | -3 | -10 | -5 | -19 | -8 | -7 | -4 | -6 | -11 | -2 | |
| -25 | 19 | 22 | 26 | -33 | 22 | 15 | -4 | 45 | -62 | -49 | |
Net Cash Flow Net Cash FlowCr | 39 | -1 | -37 | -1 | 0 | 51 | -50 | -1 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 66 | -23 | -60 | -27 | 30 | 26 | -69 | -2 | -52 | 55 | 41 |
CFO To PAT CFO To PAT% | 170.1 | -43.9 | -117.8 | -62.6 | 97.1 | 45.6 | -89.8 | 6.1 | -33.0 | 70.7 | 44.6 |
CFO To EBITDA CFO To EBITDA% | 108.2 | -26.2 | -70.1 | -34.5 | 64.5 | 31.7 | -61.3 | 4.5 | -23.6 | 51.5 | 32.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 63 | -17 | -49 | -22 | 51 | 37 | -58 | 7 | -38 | 73 | 51 | |
| 1 | -3 | -10 | -5 | -19 | -8 | -7 | -4 | -6 | -11 | -2 | |
| -25 | 19 | 22 | 26 | -33 | 22 | 15 | -4 | 45 | -62 | -49 | |
Net Cash Flow Net Cash FlowCr | 39 | -1 | -37 | -1 | 0 | 51 | -50 | -1 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 66 | -23 | -60 | -27 | 30 | 26 | -69 | -2 | -52 | 55 | 41 |
CFO To PAT CFO To PAT% | 170.1 | -43.9 | -117.8 | -62.6 | 97.1 | 45.6 | -89.8 | 6.1 | -33.0 | 70.7 | 44.6 |
CFO To EBITDA CFO To EBITDA% | 108.2 | -26.2 | -70.1 | -34.5 | 64.5 | 31.7 | -61.3 | 4.5 | -23.6 | 51.5 | 32.6 |
| 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 | 287 | 542 | 720 | 436 | 178 | 445 | 507 | 889 | 1,054 | 1,545 | 1,025 | 1,459 |
Price To Earnings Price To Earnings | 7.7 | 14.1 | 17.3 | 12.7 | 3.4 | 5.4 | 7.8 | 7.6 | 9.1 | 15.0 | 8.9 | 11.7 |
Price To Sales Price To Sales | 0.6 | 1.1 | 1.0 | 0.6 | 0.2 | 0.5 | 0.5 | 0.6 | 0.8 | 1.0 | 0.7 | 1.0 |
Price To Book Price To Book | 2.6 | 3.7 | 3.7 | 1.9 | 0.7 | 1.3 | 1.2 | 1.7 | 1.7 | 2.4 | 1.4 | 1.9 |
EV To EBITDA EV To EBITDA | 4.5 | 8.3 | 11.2 | 8.6 | 2.9 | 4.0 | 6.5 | 6.1 | 7.2 | 11.4 | 6.2 | 8.3 |
GPM GPM% | 22.2 | 24.1 | 17.8 | 17.1 | 19.6 | 24.7 | 25.4 | 22.8 | 21.4 | 20.9 | 22.0 | 22.0 |
OPM OPM% | 12.1 | 13.1 | 9.4 | 8.2 | 9.9 | 13.8 | 10.2 | 11.4 | 11.9 | 9.4 | 10.9 | 11.6 |
NPM NPM% | 7.7 | 7.8 | 5.6 | 4.5 | 6.6 | 9.6 | 7.0 | 8.5 | 8.5 | 6.9 | 8.0 | 8.5 |
ROCE ROCE% | 45.1 | 32.9 | 25.3 | 18.2 | 22.5 | 26.1 | 17.8 | 22.6 | 18.5 | 17.1 | 17.7 | 17.7 |
ROE ROE% | 33.8 | 26.1 | 21.4 | 15.3 | 19.2 | 23.5 | 15.9 | 19.3 | 16.2 | 14.0 | 13.7 | 13.7 |
ROA ROA% | 20.4 | 15.3 | 12.5 | 8.7 | 12.4 | 15.8 | 10.5 | 14.4 | 11.6 | 10.6 | 11.0 | 11.0 |
| 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 | 287 | 542 | 720 | 436 | 178 | 445 | 507 | 889 | 1,054 | 1,545 | 1,025 | 1,459 |
Price To Earnings Price To Earnings | 7.7 | 14.1 | 17.3 | 12.7 | 3.4 | 5.4 | 7.8 | 7.6 | 9.1 | 15.0 | 8.9 | 11.7 |
Price To Sales Price To Sales | 0.6 | 1.1 | 1.0 | 0.6 | 0.2 | 0.5 | 0.5 | 0.6 | 0.8 | 1.0 | 0.7 | 1.0 |
Price To Book Price To Book | 2.6 | 3.7 | 3.7 | 1.9 | 0.7 | 1.3 | 1.2 | 1.7 | 1.7 | 2.4 | 1.4 | 1.9 |
EV To EBITDA EV To EBITDA | 4.5 | 8.3 | 11.2 | 8.6 | 2.9 | 4.0 | 6.5 | 6.1 | 7.2 | 11.4 | 6.2 | 8.3 |
GPM GPM% | 22.2 | 24.1 | 17.8 | 17.1 | 19.6 | 24.7 | 25.4 | 22.8 | 21.4 | 20.9 | 22.0 | 22.0 |
OPM OPM% | 12.1 | 13.1 | 9.4 | 8.2 | 9.9 | 13.8 | 10.2 | 11.4 | 11.9 | 9.4 | 10.9 | 11.6 |
NPM NPM% | 7.7 | 7.8 | 5.6 | 4.5 | 6.6 | 9.6 | 7.0 | 8.5 | 8.5 | 6.9 | 8.0 | 8.5 |
ROCE ROCE% | 45.1 | 32.9 | 25.3 | 18.2 | 22.5 | 26.1 | 17.8 | 22.6 | 18.5 | 17.1 | 17.7 | 17.7 |
ROE ROE% | 33.8 | 26.1 | 21.4 | 15.3 | 19.2 | 23.5 | 15.9 | 19.3 | 16.2 | 14.0 | 13.7 | 13.7 |
ROA ROA% | 20.4 | 15.3 | 12.5 | 8.7 | 12.4 | 15.8 | 10.5 | 14.4 | 11.6 | 10.6 | 11.0 | 11.0 |
Documents — Chamanlal Setia Exports Ltd
Concall Transcript Summaries — Chamanlal Setia Exports Ltd