| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6,988 | 5,464 | 3,913 | 4,729 | 7,433 | 6,935 | 4,988 | 7,042 | 9,654 | 8,779 | 6,004 | 8,165 | |
Growth YoY Revenue Growth YoY% | -30.9 | -34.2 | -28.6 | -16.9 | 6.4 | 26.9 | 27.5 | 48.9 | 29.9 | 26.6 | 20.4 | 15.9 |
| 5,929 | 5,106 | 3,640 | 4,223 | 6,458 | 6,213 | 4,562 | 6,260 | 8,508 | 7,980 | 5,516 | 7,409 | |
| 1,059 | 358 | 273 | 506 | 975 | 722 | 426 | 782 | 1,147 | 800 | 488 | 756 | |
OPM OPM% | 15.2 | 6.5 | 7.0 | 10.7 | 13.1 | 10.4 | 8.5 | 11.1 | 11.9 | 9.1 | 8.1 | 9.3 |
| 41 | 50 | 73 | 39 | 52 | 105 | 456 | 84 | 116 | 83 | -6 | 50 | |
Interest Expense Interest ExpenseCr | 46 | 38 | 62 | 57 | 66 | 73 | 66 | 68 | 102 | 84 | 89 | 89 |
Depreciation DepreciationCr | 54 | 64 | 63 | 65 | 69 | 71 | 85 | 121 | 102 | 147 | 165 | 203 |
PBT PBTCr | 1,000 | 306 | 222 | 422 | 892 | 683 | 731 | 677 | 1,059 | 653 | 228 | 514 |
| 245 | 78 | 58 | 113 | 233 | 175 | 152 | 176 | 266 | 164 | 113 | 132 | |
| 755 | 228 | 164 | 309 | 659 | 508 | 578 | 502 | 793 | 488 | 115 | 382 | |
Growth YoY PAT Growth YoY% | 1.9 | -56.7 | -33.5 | -37.4 | -12.7 | 122.7 | 252.9 | 62.2 | 20.4 | -3.8 | -80.2 | -23.9 |
NPM NPM% | 10.8 | 4.2 | 4.2 | 6.5 | 8.9 | 7.3 | 11.6 | 7.1 | 8.2 | 5.6 | 1.9 | 4.7 |
| 25.7 | 7.8 | 5.5 | 10.6 | 22.6 | 17.4 | 19.7 | 17.1 | 27.3 | 17.2 | 4.8 | 12.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6,988 | 5,464 | 3,913 | 4,729 | 7,433 | 6,935 | 4,988 | 7,042 | 9,654 | 8,779 | 6,004 | 8,165 | |
Growth YoY Revenue Growth YoY% | -30.9 | -34.2 | -28.6 | -16.9 | 6.4 | 26.9 | 27.5 | 48.9 | 29.9 | 26.6 | 20.4 | 15.9 |
| 5,929 | 5,106 | 3,640 | 4,223 | 6,458 | 6,213 | 4,562 | 6,260 | 8,508 | 7,980 | 5,516 | 7,409 | |
| 1,059 | 358 | 273 | 506 | 975 | 722 | 426 | 782 | 1,147 | 800 | 488 | 756 | |
OPM OPM% | 15.2 | 6.5 | 7.0 | 10.7 | 13.1 | 10.4 | 8.5 | 11.1 | 11.9 | 9.1 | 8.1 | 9.3 |
| 41 | 50 | 73 | 39 | 52 | 105 | 456 | 84 | 116 | 83 | -6 | 50 | |
Interest Expense Interest ExpenseCr | 46 | 38 | 62 | 57 | 66 | 73 | 66 | 68 | 102 | 84 | 89 | 89 |
Depreciation DepreciationCr | 54 | 64 | 63 | 65 | 69 | 71 | 85 | 121 | 102 | 147 | 165 | 203 |
PBT PBTCr | 1,000 | 306 | 222 | 422 | 892 | 683 | 731 | 677 | 1,059 | 653 | 228 | 514 |
| 245 | 78 | 58 | 113 | 233 | 175 | 152 | 176 | 266 | 164 | 113 | 132 | |
| 755 | 228 | 164 | 309 | 659 | 508 | 578 | 502 | 793 | 488 | 115 | 382 | |
Growth YoY PAT Growth YoY% | 1.9 | -56.7 | -33.5 | -37.4 | -12.7 | 122.7 | 252.9 | 62.2 | 20.4 | -3.8 | -80.2 | -23.9 |
NPM NPM% | 10.8 | 4.2 | 4.2 | 6.5 | 8.9 | 7.3 | 11.6 | 7.1 | 8.2 | 5.6 | 1.9 | 4.7 |
| 25.7 | 7.8 | 5.5 | 10.6 | 22.6 | 17.4 | 19.7 | 17.1 | 27.3 | 17.2 | 4.8 | 12.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 11,481 | 10,031 | 10,947 | 13,225 | 13,137 | 14,182 | 19,111 | 29,628 | 22,058 | 24,085 | 31,480 | 32,602 |
Growth Revenue Growth% | 1.6 | -12.6 | 9.1 | 20.8 | -0.7 | 8.0 | 34.8 | 55.0 | -25.6 | 9.2 | 30.7 | 23.5 |
| 10,715 | 9,048 | 9,720 | 11,782 | 11,406 | 12,198 | 16,961 | 26,702 | 19,660 | 21,457 | 28,263 | 29,412 | |
| 767 | 983 | 1,227 | 1,443 | 1,731 | 1,984 | 2,150 | 2,926 | 2,399 | 2,628 | 3,216 | 3,190 | |
OPM OPM% | 6.7 | 9.8 | 11.2 | 10.9 | 13.2 | 14.0 | 11.3 | 9.9 | 10.9 | 10.9 | 10.2 | 9.8 |
| 89 | 54 | 58 | 14 | 41 | 80 | 148 | 147 | 205 | 652 | 277 | 243 | |
Interest Expense Interest ExpenseCr | 221 | 224 | 178 | 251 | 235 | 106 | 75 | 190 | 187 | 262 | 343 | 364 |
Depreciation DepreciationCr | 106 | 101 | 98 | 114 | 158 | 173 | 173 | 182 | 229 | 290 | 534 | 616 |
PBT PBTCr | 529 | 712 | 1,009 | 1,093 | 1,379 | 1,786 | 2,050 | 2,701 | 2,188 | 2,728 | 2,617 | 2,454 |
| 172 | 235 | 345 | 372 | 313 | 457 | 521 | 688 | 548 | 673 | 719 | 675 | |
PAT PATCr | 357 | 477 | 664 | 720 | 1,065 | 1,329 | 1,528 | 2,013 | 1,641 | 2,055 | 1,898 | 1,778 |
Growth PAT Growth% | -11.0 | 33.4 | 39.1 | 8.6 | 47.8 | 24.8 | 15.0 | 31.7 | -18.5 | 25.2 | -7.6 | -20.9 |
NPM NPM% | 3.1 | 4.8 | 6.1 | 5.5 | 8.1 | 9.4 | 8.0 | 6.8 | 7.4 | 8.5 | 6.0 | 5.5 |
| 12.3 | 16.4 | 23.7 | 24.6 | 36.4 | 45.3 | 52.1 | 68.5 | 55.8 | 70.2 | 66.4 | 62.2 |
| 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 | 11,481 | 10,031 | 10,947 | 13,225 | 13,137 | 14,182 | 19,111 | 29,628 | 22,058 | 24,085 | 31,480 | 32,602 |
Growth Revenue Growth% | 1.6 | -12.6 | 9.1 | 20.8 | -0.7 | 8.0 | 34.8 | 55.0 | -25.6 | 9.2 | 30.7 | 23.5 |
| 10,715 | 9,048 | 9,720 | 11,782 | 11,406 | 12,198 | 16,961 | 26,702 | 19,660 | 21,457 | 28,263 | 29,412 | |
| 767 | 983 | 1,227 | 1,443 | 1,731 | 1,984 | 2,150 | 2,926 | 2,399 | 2,628 | 3,216 | 3,190 | |
OPM OPM% | 6.7 | 9.8 | 11.2 | 10.9 | 13.2 | 14.0 | 11.3 | 9.9 | 10.9 | 10.9 | 10.2 | 9.8 |
| 89 | 54 | 58 | 14 | 41 | 80 | 148 | 147 | 205 | 652 | 277 | 243 | |
Interest Expense Interest ExpenseCr | 221 | 224 | 178 | 251 | 235 | 106 | 75 | 190 | 187 | 262 | 343 | 364 |
Depreciation DepreciationCr | 106 | 101 | 98 | 114 | 158 | 173 | 173 | 182 | 229 | 290 | 534 | 616 |
PBT PBTCr | 529 | 712 | 1,009 | 1,093 | 1,379 | 1,786 | 2,050 | 2,701 | 2,188 | 2,728 | 2,617 | 2,454 |
| 172 | 235 | 345 | 372 | 313 | 457 | 521 | 688 | 548 | 673 | 719 | 675 | |
PAT PATCr | 357 | 477 | 664 | 720 | 1,065 | 1,329 | 1,528 | 2,013 | 1,641 | 2,055 | 1,898 | 1,778 |
Growth PAT Growth% | -11.0 | 33.4 | 39.1 | 8.6 | 47.8 | 24.8 | 15.0 | 31.7 | -18.5 | 25.2 | -7.6 | -20.9 |
NPM NPM% | 3.1 | 4.8 | 6.1 | 5.5 | 8.1 | 9.4 | 8.0 | 6.8 | 7.4 | 8.5 | 6.0 | 5.5 |
| 12.3 | 16.4 | 23.7 | 24.6 | 36.4 | 45.3 | 52.1 | 68.5 | 55.8 | 70.2 | 66.4 | 62.2 |
| 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 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 30 |
Reserves ReservesCr | 2,605 | 2,862 | 3,097 | 3,329 | 4,288 | 5,121 | 6,329 | 7,878 | 9,390 | 11,058 | 12,528 |
| 6,306 | 5,579 | 6,447 | 7,079 | 5,367 | 3,302 | 4,466 | 5,856 | 5,864 | 6,990 | 10,465 | |
| 242 | 175 | 154 | 137 | 465 | 443 | 461 | 471 | 541 | 714 | 905 | |
| 9,182 | 8,645 | 9,727 | 10,574 | 10,149 | 8,895 | 11,285 | 14,235 | 15,852 | 18,928 | 24,503 | |
| 7,247 | 6,837 | 8,065 | 8,753 | 7,794 | 6,521 | 8,340 | 10,244 | 12,123 | 13,231 | 15,847 | |
| 1,934 | 1,808 | 1,662 | 1,821 | 2,355 | 2,374 | 2,945 | 3,991 | 3,728 | 5,697 | 8,656 | |
| 9,182 | 8,645 | 9,727 | 10,574 | 10,149 | 8,895 | 11,285 | 14,235 | 15,852 | 18,928 | 24,503 |
| 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 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 30 |
Reserves ReservesCr | 2,605 | 2,862 | 3,097 | 3,329 | 4,288 | 5,121 | 6,329 | 7,878 | 9,390 | 11,058 | 12,528 |
| 6,306 | 5,579 | 6,447 | 7,079 | 5,367 | 3,302 | 4,466 | 5,856 | 5,864 | 6,990 | 10,465 | |
| 242 | 175 | 154 | 137 | 465 | 443 | 461 | 471 | 541 | 714 | 905 | |
| 9,182 | 8,645 | 9,727 | 10,574 | 10,149 | 8,895 | 11,285 | 14,235 | 15,852 | 18,928 | 24,503 | |
| 7,247 | 6,837 | 8,065 | 8,753 | 7,794 | 6,521 | 8,340 | 10,244 | 12,123 | 13,231 | 15,847 | |
| 1,934 | 1,808 | 1,662 | 1,821 | 2,355 | 2,374 | 2,945 | 3,991 | 3,728 | 5,697 | 8,656 | |
| 9,182 | 8,645 | 9,727 | 10,574 | 10,149 | 8,895 | 11,285 | 14,235 | 15,852 | 18,928 | 24,503 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 915 | 256 | 526 | 1,862 | 4,150 | 2,078 | 591 | 1,428 | 2,464 | 1,558 | |
| -61 | -79 | 41 | -597 | -222 | -1,257 | -1,622 | 639 | -1,334 | -2,638 | -559 | |
| 8 | -864 | -1 | -244 | -1,723 | -2,263 | -443 | -543 | -363 | -698 | -831 | |
Net Cash Flow Net Cash FlowCr | -35 | -28 | 295 | -315 | -83 | 630 | 14 | 687 | -270 | -872 | 168 |
Free Cash Flow Free Cash FlowCr | -89 | 834 | 135 | 255 | 1,606 | 3,958 | 1,801 | 22 | 910 | 2,030 | 22 |
CFO To PAT CFO To PAT% | 5.1 | 191.9 | 38.5 | 73.1 | 174.8 | 312.2 | 136.0 | 29.4 | 87.0 | 119.9 | 82.1 |
CFO To EBITDA CFO To EBITDA% | 2.4 | 93.1 | 20.8 | 36.5 | 107.6 | 209.2 | 96.7 | 20.2 | 59.5 | 93.7 | 48.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 915 | 256 | 526 | 1,862 | 4,150 | 2,078 | 591 | 1,428 | 2,464 | 1,558 | |
| -61 | -79 | 41 | -597 | -222 | -1,257 | -1,622 | 639 | -1,334 | -2,638 | -559 | |
| 8 | -864 | -1 | -244 | -1,723 | -2,263 | -443 | -543 | -363 | -698 | -831 | |
Net Cash Flow Net Cash FlowCr | -35 | -28 | 295 | -315 | -83 | 630 | 14 | 687 | -270 | -872 | 168 |
Free Cash Flow Free Cash FlowCr | -89 | 834 | 135 | 255 | 1,606 | 3,958 | 1,801 | 22 | 910 | 2,030 | 22 |
CFO To PAT CFO To PAT% | 5.1 | 191.9 | 38.5 | 73.1 | 174.8 | 312.2 | 136.0 | 29.4 | 87.0 | 119.9 | 82.1 |
CFO To EBITDA CFO To EBITDA% | 2.4 | 93.1 | 20.8 | 36.5 | 107.6 | 209.2 | 96.7 | 20.2 | 59.5 | 93.7 | 48.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 5,532 | 9,123 | 15,315 | 14,606 | 15,934 | 22,712 | 23,455 | 25,851 | 31,681 | 58,339 | 56,391 | 57,381 |
Price To Earnings Price To Earnings | 15.5 | 19.1 | 22.2 | 20.3 | 15.0 | 17.1 | 15.3 | 12.8 | 19.3 | 28.2 | 28.8 | 31.3 |
Price To Sales Price To Sales | 0.5 | 0.9 | 1.4 | 1.1 | 1.2 | 1.6 | 1.2 | 0.9 | 1.4 | 2.4 | 1.8 | 1.8 |
Price To Book Price To Book | 2.1 | 3.2 | 5.3 | 4.3 | 3.7 | 4.4 | 3.7 | 3.3 | 3.4 | 5.3 | 4.5 | 4.6 |
EV To EBITDA EV To EBITDA | 10.4 | 11.4 | 14.3 | 12.1 | 10.3 | 11.3 | 10.3 | 8.5 | 12.2 | 21.1 | 17.9 | 18.8 |
GPM GPM% | 21.3 | 25.8 | 27.8 | 26.2 | 27.8 | 28.1 | 22.5 | 18.3 | 22.4 | 23.2 | 22.5 | 22.5 |
OPM OPM% | 6.7 | 9.8 | 11.2 | 10.9 | 13.2 | 14.0 | 11.3 | 9.9 | 10.9 | 10.9 | 10.2 | 9.8 |
NPM NPM% | 3.1 | 4.8 | 6.1 | 5.5 | 8.1 | 9.4 | 8.0 | 6.8 | 7.4 | 8.5 | 6.0 | 5.5 |
ROCE ROCE% | 14.3 | 18.3 | 20.3 | 21.3 | 25.5 | 34.2 | 31.5 | 34.8 | 24.0 | 25.2 | 21.0 | 21.0 |
ROE ROE% | 13.6 | 16.5 | 21.2 | 21.4 | 24.7 | 25.8 | 24.0 | 25.5 | 17.4 | 18.5 | 15.1 | 15.1 |
ROA ROA% | 3.9 | 5.5 | 6.8 | 6.8 | 10.5 | 14.9 | 13.5 | 14.1 | 10.3 | 10.9 | 7.8 | 7.8 |
| 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 | 5,532 | 9,123 | 15,315 | 14,606 | 15,934 | 22,712 | 23,455 | 25,851 | 31,681 | 58,339 | 56,391 | 57,381 |
Price To Earnings Price To Earnings | 15.5 | 19.1 | 22.2 | 20.3 | 15.0 | 17.1 | 15.3 | 12.8 | 19.3 | 28.2 | 28.8 | 31.3 |
Price To Sales Price To Sales | 0.5 | 0.9 | 1.4 | 1.1 | 1.2 | 1.6 | 1.2 | 0.9 | 1.4 | 2.4 | 1.8 | 1.8 |
Price To Book Price To Book | 2.1 | 3.2 | 5.3 | 4.3 | 3.7 | 4.4 | 3.7 | 3.3 | 3.4 | 5.3 | 4.5 | 4.6 |
EV To EBITDA EV To EBITDA | 10.4 | 11.4 | 14.3 | 12.1 | 10.3 | 11.3 | 10.3 | 8.5 | 12.2 | 21.1 | 17.9 | 18.8 |
GPM GPM% | 21.3 | 25.8 | 27.8 | 26.2 | 27.8 | 28.1 | 22.5 | 18.3 | 22.4 | 23.2 | 22.5 | 22.5 |
OPM OPM% | 6.7 | 9.8 | 11.2 | 10.9 | 13.2 | 14.0 | 11.3 | 9.9 | 10.9 | 10.9 | 10.2 | 9.8 |
NPM NPM% | 3.1 | 4.8 | 6.1 | 5.5 | 8.1 | 9.4 | 8.0 | 6.8 | 7.4 | 8.5 | 6.0 | 5.5 |
ROCE ROCE% | 14.3 | 18.3 | 20.3 | 21.3 | 25.5 | 34.2 | 31.5 | 34.8 | 24.0 | 25.2 | 21.0 | 21.0 |
ROE ROE% | 13.6 | 16.5 | 21.2 | 21.4 | 24.7 | 25.8 | 24.0 | 25.5 | 17.4 | 18.5 | 15.1 | 15.1 |
ROA ROA% | 3.9 | 5.5 | 6.8 | 6.8 | 10.5 | 14.9 | 13.5 | 14.1 | 10.3 | 10.9 | 7.8 | 7.8 |
Documents — Coromandel International Ltd
Concall Transcript Summaries — Coromandel International Ltd