| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,708 | 3,035 | 2,399 | 2,876 | 2,957 | 3,367 | 2,877 | 3,262 | 3,272 | 3,811 | 3,193 | 3,564 | |
Growth YoY Revenue Growth YoY% | -1.2 | -6.2 | -11.8 | 3.5 | 9.2 | 10.9 | 19.9 | 13.4 | 10.6 | 13.2 | 11.0 | 9.3 |
| 2,594 | 2,590 | 2,134 | 2,629 | 2,776 | 2,871 | 2,472 | 2,958 | 2,963 | 3,280 | 2,840 | 3,228 | |
| 114 | 445 | 265 | 248 | 181 | 496 | 405 | 304 | 309 | 532 | 353 | 337 | |
OPM OPM% | 4.2 | 14.7 | 11.1 | 8.6 | 6.1 | 14.7 | 14.1 | 9.3 | 9.4 | 13.9 | 11.1 | 9.4 |
| 22 | 35 | 24 | 26 | 54 | 41 | 21 | 22 | 99 | -26 | 78 | 107 | |
Interest Expense Interest ExpenseCr | 15 | 15 | 32 | 29 | 38 | 43 | 43 | 44 | 43 | 49 | 40 | 41 |
Depreciation DepreciationCr | 74 | 77 | 80 | 86 | 101 | 109 | 114 | 112 | 119 | 134 | 138 | 128 |
PBT PBTCr | 47 | 389 | 177 | 158 | 96 | 386 | 270 | 170 | 246 | 322 | 254 | 274 |
| 15 | 148 | 59 | 58 | 33 | 123 | 91 | 56 | 87 | 110 | -117 | -418 | |
| 32 | 240 | 118 | 100 | 63 | 262 | 179 | 114 | 159 | 213 | 371 | 692 | |
Growth YoY PAT Growth YoY% | -74.8 | -29.7 | -36.9 | 77.3 | 95.2 | 9.0 | 51.9 | 13.5 | 152.3 | -18.9 | 107.3 | 508.1 |
NPM NPM% | 1.2 | 7.9 | 4.9 | 3.5 | 2.1 | 7.8 | 6.2 | 3.5 | 4.8 | 5.6 | 11.6 | 19.4 |
| 2.1 | 15.4 | 7.5 | 6.4 | 4.0 | 16.8 | 11.5 | 7.3 | 10.1 | 15.9 | 22.4 | 39.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,708 | 3,035 | 2,399 | 2,876 | 2,957 | 3,367 | 2,877 | 3,262 | 3,272 | 3,811 | 3,193 | 3,564 | |
Growth YoY Revenue Growth YoY% | -1.2 | -6.2 | -11.8 | 3.5 | 9.2 | 10.9 | 19.9 | 13.4 | 10.6 | 13.2 | 11.0 | 9.3 |
| 2,594 | 2,590 | 2,134 | 2,629 | 2,776 | 2,871 | 2,472 | 2,958 | 2,963 | 3,280 | 2,840 | 3,228 | |
| 114 | 445 | 265 | 248 | 181 | 496 | 405 | 304 | 309 | 532 | 353 | 337 | |
OPM OPM% | 4.2 | 14.7 | 11.1 | 8.6 | 6.1 | 14.7 | 14.1 | 9.3 | 9.4 | 13.9 | 11.1 | 9.4 |
| 22 | 35 | 24 | 26 | 54 | 41 | 21 | 22 | 99 | -26 | 78 | 107 | |
Interest Expense Interest ExpenseCr | 15 | 15 | 32 | 29 | 38 | 43 | 43 | 44 | 43 | 49 | 40 | 41 |
Depreciation DepreciationCr | 74 | 77 | 80 | 86 | 101 | 109 | 114 | 112 | 119 | 134 | 138 | 128 |
PBT PBTCr | 47 | 389 | 177 | 158 | 96 | 386 | 270 | 170 | 246 | 322 | 254 | 274 |
| 15 | 148 | 59 | 58 | 33 | 123 | 91 | 56 | 87 | 110 | -117 | -418 | |
| 32 | 240 | 118 | 100 | 63 | 262 | 179 | 114 | 159 | 213 | 371 | 692 | |
Growth YoY PAT Growth YoY% | -74.8 | -29.7 | -36.9 | 77.3 | 95.2 | 9.0 | 51.9 | 13.5 | 152.3 | -18.9 | 107.3 | 508.1 |
NPM NPM% | 1.2 | 7.9 | 4.9 | 3.5 | 2.1 | 7.8 | 6.2 | 3.5 | 4.8 | 5.6 | 11.6 | 19.4 |
| 2.1 | 15.4 | 7.5 | 6.4 | 4.0 | 16.8 | 11.5 | 7.3 | 10.1 | 15.9 | 22.4 | 39.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 5,780 | 5,788 | 6,900 | 7,771 | 7,767 | 8,308 | 9,627 | 11,547 | 10,922 | 12,077 | 13,538 | 13,840 |
Growth Revenue Growth% | 2.5 | 0.1 | 19.2 | 12.6 | -0.1 | 7.0 | 15.9 | 19.9 | -5.4 | 10.6 | 12.1 | 11.1 |
| 5,276 | 5,017 | 5,866 | 6,402 | 6,575 | 7,156 | 7,831 | 9,941 | 9,932 | 10,747 | 12,041 | 12,310 | |
| 505 | 771 | 1,035 | 1,369 | 1,192 | 1,152 | 1,796 | 1,606 | 991 | 1,330 | 1,497 | 1,530 | |
OPM OPM% | 8.7 | 13.3 | 15.0 | 17.6 | 15.3 | 13.9 | 18.7 | 13.9 | 9.1 | 11.0 | 11.1 | 11.1 |
| 41 | 47 | 56 | 88 | 88 | 92 | 92 | 120 | 99 | 142 | 173 | 258 | |
Interest Expense Interest ExpenseCr | 85 | 71 | 83 | 119 | 164 | 122 | 85 | 53 | 88 | 153 | 176 | 173 |
Depreciation DepreciationCr | 98 | 114 | 141 | 157 | 219 | 233 | 238 | 260 | 303 | 410 | 502 | 519 |
PBT PBTCr | 362 | 633 | 867 | 1,180 | 897 | 889 | 1,565 | 1,413 | 699 | 909 | 992 | 1,096 |
| 62 | 80 | 199 | 278 | 178 | 217 | 499 | 502 | 252 | 305 | 136 | -338 | |
PAT PATCr | 300 | 552 | 669 | 903 | 719 | 672 | 1,066 | 911 | 447 | 604 | 856 | 1,434 |
Growth PAT Growth% | 42.5 | 83.8 | 21.1 | 35.0 | -20.3 | -6.6 | 58.6 | -14.6 | -50.9 | 35.1 | 41.7 | 132.2 |
NPM NPM% | 5.2 | 9.5 | 9.7 | 11.6 | 9.3 | 8.1 | 11.1 | 7.9 | 4.1 | 5.0 | 6.3 | 10.4 |
| 18.6 | 34.0 | 41.2 | 57.1 | 46.0 | 43.2 | 68.5 | 58.4 | 28.7 | 38.8 | 55.7 | 88.2 |
| 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 | 5,780 | 5,788 | 6,900 | 7,771 | 7,767 | 8,308 | 9,627 | 11,547 | 10,922 | 12,077 | 13,538 | 13,840 |
Growth Revenue Growth% | 2.5 | 0.1 | 19.2 | 12.6 | -0.1 | 7.0 | 15.9 | 19.9 | -5.4 | 10.6 | 12.1 | 11.1 |
| 5,276 | 5,017 | 5,866 | 6,402 | 6,575 | 7,156 | 7,831 | 9,941 | 9,932 | 10,747 | 12,041 | 12,310 | |
| 505 | 771 | 1,035 | 1,369 | 1,192 | 1,152 | 1,796 | 1,606 | 991 | 1,330 | 1,497 | 1,530 | |
OPM OPM% | 8.7 | 13.3 | 15.0 | 17.6 | 15.3 | 13.9 | 18.7 | 13.9 | 9.1 | 11.0 | 11.1 | 11.1 |
| 41 | 47 | 56 | 88 | 88 | 92 | 92 | 120 | 99 | 142 | 173 | 258 | |
Interest Expense Interest ExpenseCr | 85 | 71 | 83 | 119 | 164 | 122 | 85 | 53 | 88 | 153 | 176 | 173 |
Depreciation DepreciationCr | 98 | 114 | 141 | 157 | 219 | 233 | 238 | 260 | 303 | 410 | 502 | 519 |
PBT PBTCr | 362 | 633 | 867 | 1,180 | 897 | 889 | 1,565 | 1,413 | 699 | 909 | 992 | 1,096 |
| 62 | 80 | 199 | 278 | 178 | 217 | 499 | 502 | 252 | 305 | 136 | -338 | |
PAT PATCr | 300 | 552 | 669 | 903 | 719 | 672 | 1,066 | 911 | 447 | 604 | 856 | 1,434 |
Growth PAT Growth% | 42.5 | 83.8 | 21.1 | 35.0 | -20.3 | -6.6 | 58.6 | -14.6 | -50.9 | 35.1 | 41.7 | 132.2 |
NPM NPM% | 5.2 | 9.5 | 9.7 | 11.6 | 9.3 | 8.1 | 11.1 | 7.9 | 4.1 | 5.0 | 6.3 | 10.4 |
| 18.6 | 34.0 | 41.2 | 57.1 | 46.0 | 43.2 | 68.5 | 58.4 | 28.7 | 38.8 | 55.7 | 88.2 |
| 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 | 33 | 33 | 33 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 |
Reserves ReservesCr | 2,067 | 2,503 | 3,015 | 3,502 | 4,026 | 4,623 | 5,476 | 6,168 | 6,495 | 6,976 | 7,684 |
| 2,477 | 2,375 | 1,866 | 2,424 | 2,745 | 1,820 | 2,379 | 2,550 | 2,758 | 3,237 | 3,725 | |
| 437 | 669 | 744 | 1,186 | 1,334 | 1,323 | 1,490 | 1,978 | 2,269 | 2,491 | 2,679 | |
| 5,007 | 5,574 | 5,652 | 7,136 | 8,135 | 7,791 | 9,371 | 10,722 | 11,549 | 12,732 | 14,137 | |
| 2,895 | 3,135 | 3,097 | 3,853 | 4,412 | 4,165 | 5,177 | 4,686 | 4,460 | 5,093 | 5,564 | |
| 2,112 | 2,439 | 2,555 | 3,283 | 3,724 | 3,626 | 4,193 | 6,036 | 7,089 | 7,639 | 8,573 | |
| 5,007 | 5,574 | 5,652 | 7,136 | 8,135 | 7,791 | 9,371 | 10,722 | 11,549 | 12,732 | 14,137 |
| 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 | 33 | 33 | 33 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 |
Reserves ReservesCr | 2,067 | 2,503 | 3,015 | 3,502 | 4,026 | 4,623 | 5,476 | 6,168 | 6,495 | 6,976 | 7,684 |
| 2,477 | 2,375 | 1,866 | 2,424 | 2,745 | 1,820 | 2,379 | 2,550 | 2,758 | 3,237 | 3,725 | |
| 437 | 669 | 744 | 1,186 | 1,334 | 1,323 | 1,490 | 1,978 | 2,269 | 2,491 | 2,679 | |
| 5,007 | 5,574 | 5,652 | 7,136 | 8,135 | 7,791 | 9,371 | 10,722 | 11,549 | 12,732 | 14,137 | |
| 2,895 | 3,135 | 3,097 | 3,853 | 4,412 | 4,165 | 5,177 | 4,686 | 4,460 | 5,093 | 5,564 | |
| 2,112 | 2,439 | 2,555 | 3,283 | 3,724 | 3,626 | 4,193 | 6,036 | 7,089 | 7,639 | 8,573 | |
| 5,007 | 5,574 | 5,652 | 7,136 | 8,135 | 7,791 | 9,371 | 10,722 | 11,549 | 12,732 | 14,137 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 100 | 772 | 827 | 775 | 496 | 1,887 | 1,224 | 1,296 | 794 | 1,127 | 1,234 | |
| -326 | -426 | -321 | -803 | -518 | -642 | -888 | -1,543 | -1,070 | -850 | -1,241 | |
| 166 | -171 | -571 | 277 | 183 | -918 | -275 | -235 | 169 | -1 | -307 | |
Net Cash Flow Net Cash FlowCr | -59 | 176 | -65 | 248 | 161 | 327 | 62 | -482 | -107 | 277 | -314 |
Free Cash Flow Free Cash FlowCr | -249 | 317 | 448 | -71 | -90 | 1,644 | 485 | -486 | -506 | 294 | 372 |
CFO To PAT CFO To PAT% | 33.4 | 139.9 | 123.7 | 85.8 | 69.0 | 280.7 | 114.8 | 142.3 | 177.6 | 186.5 | 144.1 |
CFO To EBITDA CFO To EBITDA% | 19.9 | 100.2 | 79.9 | 56.6 | 41.6 | 163.8 | 68.2 | 80.7 | 80.1 | 84.7 | 82.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 100 | 772 | 827 | 775 | 496 | 1,887 | 1,224 | 1,296 | 794 | 1,127 | 1,234 | |
| -326 | -426 | -321 | -803 | -518 | -642 | -888 | -1,543 | -1,070 | -850 | -1,241 | |
| 166 | -171 | -571 | 277 | 183 | -918 | -275 | -235 | 169 | -1 | -307 | |
Net Cash Flow Net Cash FlowCr | -59 | 176 | -65 | 248 | 161 | 327 | 62 | -482 | -107 | 277 | -314 |
Free Cash Flow Free Cash FlowCr | -249 | 317 | 448 | -71 | -90 | 1,644 | 485 | -486 | -506 | 294 | 372 |
CFO To PAT CFO To PAT% | 33.4 | 139.9 | 123.7 | 85.8 | 69.0 | 280.7 | 114.8 | 142.3 | 177.6 | 186.5 | 144.1 |
CFO To EBITDA CFO To EBITDA% | 19.9 | 100.2 | 79.9 | 56.6 | 41.6 | 163.8 | 68.2 | 80.7 | 80.1 | 84.7 | 82.4 |
| 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 | 2,258 | 4,788 | 6,883 | 6,609 | 3,354 | 7,806 | 17,632 | 11,670 | 13,415 | 16,766 | 17,434 | 15,267 |
Price To Earnings Price To Earnings | 7.8 | 8.7 | 10.3 | 7.2 | 4.7 | 11.7 | 16.6 | 12.9 | 30.2 | 27.9 | 20.5 | 11.1 |
Price To Sales Price To Sales | 0.4 | 0.8 | 1.0 | 0.8 | 0.4 | 0.9 | 1.8 | 1.0 | 1.2 | 1.4 | 1.2 | 1.1 |
Price To Book Price To Book | 1.1 | 1.9 | 2.3 | 1.9 | 0.8 | 1.7 | 3.2 | 1.9 | 2.1 | 2.4 | 2.3 | 2.0 |
EV To EBITDA EV To EBITDA | 6.3 | 7.2 | 7.2 | 5.6 | 4.1 | 6.9 | 9.8 | 7.7 | 15.0 | 13.8 | 13.0 | 11.4 |
GPM GPM% | 24.8 | 29.6 | 30.1 | 34.6 | 32.5 | 30.3 | 33.4 | 25.5 | 22.9 | 25.5 | 26.3 | 26.3 |
OPM OPM% | 8.7 | 13.3 | 15.0 | 17.6 | 15.3 | 13.9 | 18.7 | 13.9 | 9.1 | 11.0 | 11.1 | 11.1 |
NPM NPM% | 5.2 | 9.5 | 9.7 | 11.6 | 9.3 | 8.1 | 11.1 | 7.9 | 4.1 | 5.0 | 6.3 | 10.4 |
ROCE ROCE% | 14.5 | 20.0 | 25.6 | 25.9 | 17.4 | 16.4 | 23.3 | 18.5 | 9.1 | 11.1 | 11.0 | 11.0 |
ROE ROE% | 14.3 | 21.8 | 21.9 | 25.6 | 17.7 | 14.4 | 19.4 | 14.7 | 6.8 | 8.6 | 11.1 | 11.1 |
ROA ROA% | 6.0 | 9.9 | 11.8 | 12.7 | 8.8 | 8.6 | 11.4 | 8.5 | 3.9 | 4.8 | 6.0 | 6.0 |
| 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 | 2,258 | 4,788 | 6,883 | 6,609 | 3,354 | 7,806 | 17,632 | 11,670 | 13,415 | 16,766 | 17,434 | 15,267 |
Price To Earnings Price To Earnings | 7.8 | 8.7 | 10.3 | 7.2 | 4.7 | 11.7 | 16.6 | 12.9 | 30.2 | 27.9 | 20.5 | 11.1 |
Price To Sales Price To Sales | 0.4 | 0.8 | 1.0 | 0.8 | 0.4 | 0.9 | 1.8 | 1.0 | 1.2 | 1.4 | 1.2 | 1.1 |
Price To Book Price To Book | 1.1 | 1.9 | 2.3 | 1.9 | 0.8 | 1.7 | 3.2 | 1.9 | 2.1 | 2.4 | 2.3 | 2.0 |
EV To EBITDA EV To EBITDA | 6.3 | 7.2 | 7.2 | 5.6 | 4.1 | 6.9 | 9.8 | 7.7 | 15.0 | 13.8 | 13.0 | 11.4 |
GPM GPM% | 24.8 | 29.6 | 30.1 | 34.6 | 32.5 | 30.3 | 33.4 | 25.5 | 22.9 | 25.5 | 26.3 | 26.3 |
OPM OPM% | 8.7 | 13.3 | 15.0 | 17.6 | 15.3 | 13.9 | 18.7 | 13.9 | 9.1 | 11.0 | 11.1 | 11.1 |
NPM NPM% | 5.2 | 9.5 | 9.7 | 11.6 | 9.3 | 8.1 | 11.1 | 7.9 | 4.1 | 5.0 | 6.3 | 10.4 |
ROCE ROCE% | 14.5 | 20.0 | 25.6 | 25.9 | 17.4 | 16.4 | 23.3 | 18.5 | 9.1 | 11.1 | 11.0 | 11.0 |
ROE ROE% | 14.3 | 21.8 | 21.9 | 25.6 | 17.7 | 14.4 | 19.4 | 14.7 | 6.8 | 8.6 | 11.1 | 11.1 |
ROA ROA% | 6.0 | 9.9 | 11.8 | 12.7 | 8.8 | 8.6 | 11.4 | 8.5 | 3.9 | 4.8 | 6.0 | 6.0 |
Documents — DCM Shriram Ltd
Concall Transcript Summaries — DCM Shriram Ltd