| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 538 | 280 | 463 | 467 | 466 | 464 | 464 | 492 | 558 | 486 | 460 | 533 | |
Growth YoY Revenue Growth YoY% | 4.5 | -52.8 | -42.4 | -19.9 | -13.4 | 65.8 | 0.3 | 5.5 | 19.7 | 4.7 | -1.0 | 8.2 |
| 519 | 284 | 382 | 434 | 476 | 448 | 369 | 484 | 566 | 444 | 380 | 524 | |
| 19 | -4 | 81 | 33 | -10 | 16 | 96 | 9 | -8 | 43 | 80 | 9 | |
OPM OPM% | 3.6 | -1.6 | 17.5 | 7.0 | -2.1 | 3.4 | 20.6 | 1.8 | -1.4 | 8.8 | 17.4 | 1.7 |
| 1 | 16 | 5 | 1 | 1 | -1 | 1 | 1 | 13 | 9 | 7 | 1 | |
Interest Expense Interest ExpenseCr | 9 | 6 | 18 | 21 | 16 | 10 | 20 | 19 | 14 | 11 | 14 | 16 |
Depreciation DepreciationCr | 10 | 14 | 14 | 12 | 11 | 15 | 16 | 12 | 15 | 15 | 13 | 13 |
PBT PBTCr | 0 | -8 | 54 | 1 | -35 | -10 | 61 | -21 | -23 | 26 | 61 | -18 |
| 0 | -2 | 15 | 1 | -12 | -3 | 16 | -7 | -7 | 9 | 22 | -5 | |
| 0 | -6 | 39 | 0 | -23 | -7 | 45 | -22 | -16 | 17 | 46 | 37 | |
Growth YoY PAT Growth YoY% | -99.2 | -137.7 | -50.9 | -99.0 | -39,050.0 | -21.6 | 13.7 | -18,433.3 | 31.6 | 346.4 | 3.3 | 267.2 |
NPM NPM% | 0.0 | -2.0 | 8.5 | 0.0 | -5.0 | -1.5 | 9.7 | -4.5 | -2.9 | 3.5 | 10.1 | 6.9 |
| 0.0 | -0.8 | 5.9 | 0.0 | -3.5 | -1.0 | 6.8 | -3.3 | -2.4 | 2.6 | 7.0 | 5.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 538 | 280 | 463 | 467 | 466 | 464 | 464 | 492 | 558 | 486 | 460 | 533 | |
Growth YoY Revenue Growth YoY% | 4.5 | -52.8 | -42.4 | -19.9 | -13.4 | 65.8 | 0.3 | 5.5 | 19.7 | 4.7 | -1.0 | 8.2 |
| 519 | 284 | 382 | 434 | 476 | 448 | 369 | 484 | 566 | 444 | 380 | 524 | |
| 19 | -4 | 81 | 33 | -10 | 16 | 96 | 9 | -8 | 43 | 80 | 9 | |
OPM OPM% | 3.6 | -1.6 | 17.5 | 7.0 | -2.1 | 3.4 | 20.6 | 1.8 | -1.4 | 8.8 | 17.4 | 1.7 |
| 1 | 16 | 5 | 1 | 1 | -1 | 1 | 1 | 13 | 9 | 7 | 1 | |
Interest Expense Interest ExpenseCr | 9 | 6 | 18 | 21 | 16 | 10 | 20 | 19 | 14 | 11 | 14 | 16 |
Depreciation DepreciationCr | 10 | 14 | 14 | 12 | 11 | 15 | 16 | 12 | 15 | 15 | 13 | 13 |
PBT PBTCr | 0 | -8 | 54 | 1 | -35 | -10 | 61 | -21 | -23 | 26 | 61 | -18 |
| 0 | -2 | 15 | 1 | -12 | -3 | 16 | -7 | -7 | 9 | 22 | -5 | |
| 0 | -6 | 39 | 0 | -23 | -7 | 45 | -22 | -16 | 17 | 46 | 37 | |
Growth YoY PAT Growth YoY% | -99.2 | -137.7 | -50.9 | -99.0 | -39,050.0 | -21.6 | 13.7 | -18,433.3 | 31.6 | 346.4 | 3.3 | 267.2 |
NPM NPM% | 0.0 | -2.0 | 8.5 | 0.0 | -5.0 | -1.5 | 9.7 | -4.5 | -2.9 | 3.5 | 10.1 | 6.9 |
| 0.0 | -0.8 | 5.9 | 0.0 | -3.5 | -1.0 | 6.8 | -3.3 | -2.4 | 2.6 | 7.0 | 5.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 1,564 | 2,408 | 1,864 | 1,862 | 2,109 | 2,036 |
Growth Revenue Growth% | 53.9 | -22.6 | -0.2 | 13.3 | 7.9 | ||
| 0 | 1,381 | 2,203 | 1,728 | 1,727 | 1,978 | 1,913 | |
| 0 | 183 | 205 | 136 | 135 | 131 | 124 | |
OPM OPM% | 11.7 | 8.5 | 7.3 | 7.2 | 6.2 | 6.1 | |
| 0 | 8 | 11 | 24 | 2 | 32 | 31 | |
Interest Expense Interest ExpenseCr | 0 | 30 | 41 | 45 | 67 | 63 | 54 |
Depreciation DepreciationCr | 0 | 31 | 41 | 49 | 54 | 59 | 55 |
PBT PBTCr | 0 | 129 | 135 | 65 | 16 | 41 | 45 |
| 0 | 27 | 24 | 19 | 1 | 16 | 19 | |
PAT PATCr | 0 | 102 | 111 | 46 | 15 | 25 | 84 |
Growth PAT Growth% | 10,23,400.0 | 8.6 | -58.1 | -68.4 | 71.4 | 1,230.2 | |
NPM NPM% | 6.5 | 4.6 | 2.5 | 0.8 | 1.2 | 4.1 | |
| -23.3 | 15.4 | 16.7 | 7.0 | 2.2 | 3.8 | 12.8 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 1,564 | 2,408 | 1,864 | 1,862 | 2,109 | 2,036 |
Growth Revenue Growth% | 53.9 | -22.6 | -0.2 | 13.3 | 7.9 | ||
| 0 | 1,381 | 2,203 | 1,728 | 1,727 | 1,978 | 1,913 | |
| 0 | 183 | 205 | 136 | 135 | 131 | 124 | |
OPM OPM% | 11.7 | 8.5 | 7.3 | 7.2 | 6.2 | 6.1 | |
| 0 | 8 | 11 | 24 | 2 | 32 | 31 | |
Interest Expense Interest ExpenseCr | 0 | 30 | 41 | 45 | 67 | 63 | 54 |
Depreciation DepreciationCr | 0 | 31 | 41 | 49 | 54 | 59 | 55 |
PBT PBTCr | 0 | 129 | 135 | 65 | 16 | 41 | 45 |
| 0 | 27 | 24 | 19 | 1 | 16 | 19 | |
PAT PATCr | 0 | 102 | 111 | 46 | 15 | 25 | 84 |
Growth PAT Growth% | 10,23,400.0 | 8.6 | -58.1 | -68.4 | 71.4 | 1,230.2 | |
NPM NPM% | 6.5 | 4.6 | 2.5 | 0.8 | 1.2 | 4.1 | |
| -23.3 | 15.4 | 16.7 | 7.0 | 2.2 | 3.8 | 12.8 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 66 | 66 | 66 | 66 | 66 | 66 |
Reserves ReservesCr | 709 | 812 | 922 | 945 | 945 | 960 |
| 618 | 956 | 859 | 1,052 | 1,081 | 1,012 | |
| 158 | 165 | 230 | 249 | 305 | 283 | |
| 1,551 | 2,000 | 2,077 | 2,313 | 2,398 | 2,322 | |
| 901 | 1,222 | 1,125 | 1,252 | 1,229 | 1,179 | |
| 651 | 778 | 953 | 1,061 | 1,169 | 1,143 | |
| 1,551 | 2,000 | 2,077 | 2,313 | 2,398 | 2,322 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 66 | 66 | 66 | 66 | 66 | 66 |
Reserves ReservesCr | 709 | 812 | 922 | 945 | 945 | 960 |
| 618 | 956 | 859 | 1,052 | 1,081 | 1,012 | |
| 158 | 165 | 230 | 249 | 305 | 283 | |
| 1,551 | 2,000 | 2,077 | 2,313 | 2,398 | 2,322 | |
| 901 | 1,222 | 1,125 | 1,252 | 1,229 | 1,179 | |
| 651 | 778 | 953 | 1,061 | 1,169 | 1,143 | |
| 1,551 | 2,000 | 2,077 | 2,313 | 2,398 | 2,322 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 0 | -246 | 368 | -101 | 130 | 220 | |
| 0 | -138 | -209 | -166 | -146 | -42 | |
| 0 | 393 | -78 | 170 | 19 | -178 | |
Net Cash Flow Net Cash FlowCr | 0 | 9 | 81 | -98 | 3 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | -389 | 158 | -245 | -15 | 177 |
CFO To PAT CFO To PAT% | 100.0 | -240.9 | 331.3 | -218.0 | 882.0 | 873.1 |
CFO To EBITDA CFO To EBITDA% | 100.0 | -134.9 | 179.8 | -74.3 | 96.1 | 168.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 0 | -246 | 368 | -101 | 130 | 220 | |
| 0 | -138 | -209 | -166 | -146 | -42 | |
| 0 | 393 | -78 | 170 | 19 | -178 | |
Net Cash Flow Net Cash FlowCr | 0 | 9 | 81 | -98 | 3 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | -389 | 158 | -245 | -15 | 177 |
CFO To PAT CFO To PAT% | 100.0 | -240.9 | 331.3 | -218.0 | 882.0 | 873.1 |
CFO To EBITDA CFO To EBITDA% | 100.0 | -134.9 | 179.8 | -74.3 | 96.1 | 168.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 951 | 763 | 440 | 764 | 761 | ||
Price To Earnings Price To Earnings | 8.6 | 16.4 | 30.0 | 30.4 | 9.0 | ||
Price To Sales Price To Sales | 0.4 | 0.4 | 0.2 | 0.4 | 0.4 | ||
Price To Book Price To Book | 1.0 | 0.8 | 0.4 | 0.7 | 0.7 | ||
EV To EBITDA EV To EBITDA | 8.1 | 13.1 | 11.6 | 13.7 | 14.5 | ||
GPM GPM% | 21.4 | 18.4 | 18.7 | 17.8 | 16.5 | 16.5 | |
OPM OPM% | 11.7 | 8.5 | 7.3 | 7.2 | 6.2 | 6.1 | |
NPM NPM% | 6.5 | 4.6 | 2.5 | 0.8 | 1.2 | 4.1 | |
ROCE ROCE% | 0.0 | 9.3 | 9.8 | 5.4 | 3.8 | 5.0 | 5.0 |
ROE ROE% | 0.0 | 11.7 | 11.2 | 4.6 | 1.4 | 2.5 | 2.5 |
ROA ROA% | 0.0 | 5.1 | 5.3 | 2.0 | 0.6 | 1.1 | 1.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 951 | 763 | 440 | 764 | 761 | ||
Price To Earnings Price To Earnings | 8.6 | 16.4 | 30.0 | 30.4 | 9.0 | ||
Price To Sales Price To Sales | 0.4 | 0.4 | 0.2 | 0.4 | 0.4 | ||
Price To Book Price To Book | 1.0 | 0.8 | 0.4 | 0.7 | 0.7 | ||
EV To EBITDA EV To EBITDA | 8.1 | 13.1 | 11.6 | 13.7 | 14.5 | ||
GPM GPM% | 21.4 | 18.4 | 18.7 | 17.8 | 16.5 | 16.5 | |
OPM OPM% | 11.7 | 8.5 | 7.3 | 7.2 | 6.2 | 6.1 | |
NPM NPM% | 6.5 | 4.6 | 2.5 | 0.8 | 1.2 | 4.1 | |
ROCE ROCE% | 0.0 | 9.3 | 9.8 | 5.4 | 3.8 | 5.0 | 5.0 |
ROE ROE% | 0.0 | 11.7 | 11.2 | 4.6 | 1.4 | 2.5 | 2.5 |
ROA ROA% | 0.0 | 5.1 | 5.3 | 2.0 | 0.6 | 1.1 | 1.1 |
Documents — Dhampur Bio Organics Ltd
Concall Transcript Summaries — Dhampur Bio Organics Ltd