| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 459 | 365 | 562 | 504 | 421 | 412 | 619 | 521 | 504 | 451 | 491 | 553 | |
Growth YoY Revenue Growth YoY% | -15.1 | -33.0 | -16.3 | -35.6 | -8.3 | 13.0 | 10.2 | 3.4 | 19.7 | 9.5 | -20.8 | 6.0 |
| 437 | 311 | 465 | 477 | 422 | 370 | 518 | 499 | 495 | 395 | 406 | 521 | |
| 22 | 54 | 96 | 27 | -1 | 42 | 101 | 23 | 10 | 56 | 85 | 31 | |
OPM OPM% | 4.8 | 14.7 | 17.1 | 5.4 | -0.1 | 10.1 | 16.3 | 4.4 | 1.9 | 12.4 | 17.3 | 5.7 |
| 5 | 16 | 4 | 4 | 6 | 7 | 1 | 8 | 2 | 6 | 7 | 6 | |
Interest Expense Interest ExpenseCr | 7 | 6 | 15 | 16 | 12 | 10 | 12 | 16 | 10 | 8 | 14 | 16 |
Depreciation DepreciationCr | 12 | 16 | 17 | 13 | 13 | 16 | 19 | 14 | 14 | 16 | 18 | 13 |
PBT PBTCr | 7 | 48 | 69 | 2 | -20 | 22 | 71 | 1 | -13 | 37 | 60 | 8 |
| 2 | 16 | 17 | 1 | -7 | 7 | 22 | 0 | -5 | 11 | 14 | 2 | |
| 5 | 32 | 52 | 2 | -13 | 15 | 49 | 1 | -8 | 27 | 46 | 6 | |
Growth YoY PAT Growth YoY% | -53.0 | -31.5 | -14.6 | -96.5 | -347.1 | -52.3 | -5.4 | -43.5 | 41.7 | 74.8 | -6.8 | 569.2 |
NPM NPM% | 1.2 | 8.7 | 9.2 | 0.3 | -3.2 | 3.7 | 7.9 | 0.2 | -1.6 | 5.9 | 9.3 | 1.1 |
| 0.8 | 4.8 | 7.9 | 0.2 | -2.1 | 2.3 | 7.5 | 0.1 | -1.2 | 4.1 | 7.1 | 0.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 459 | 365 | 562 | 504 | 421 | 412 | 619 | 521 | 504 | 451 | 491 | 553 | |
Growth YoY Revenue Growth YoY% | -15.1 | -33.0 | -16.3 | -35.6 | -8.3 | 13.0 | 10.2 | 3.4 | 19.7 | 9.5 | -20.8 | 6.0 |
| 437 | 311 | 465 | 477 | 422 | 370 | 518 | 499 | 495 | 395 | 406 | 521 | |
| 22 | 54 | 96 | 27 | -1 | 42 | 101 | 23 | 10 | 56 | 85 | 31 | |
OPM OPM% | 4.8 | 14.7 | 17.1 | 5.4 | -0.1 | 10.1 | 16.3 | 4.4 | 1.9 | 12.4 | 17.3 | 5.7 |
| 5 | 16 | 4 | 4 | 6 | 7 | 1 | 8 | 2 | 6 | 7 | 6 | |
Interest Expense Interest ExpenseCr | 7 | 6 | 15 | 16 | 12 | 10 | 12 | 16 | 10 | 8 | 14 | 16 |
Depreciation DepreciationCr | 12 | 16 | 17 | 13 | 13 | 16 | 19 | 14 | 14 | 16 | 18 | 13 |
PBT PBTCr | 7 | 48 | 69 | 2 | -20 | 22 | 71 | 1 | -13 | 37 | 60 | 8 |
| 2 | 16 | 17 | 1 | -7 | 7 | 22 | 0 | -5 | 11 | 14 | 2 | |
| 5 | 32 | 52 | 2 | -13 | 15 | 49 | 1 | -8 | 27 | 46 | 6 | |
Growth YoY PAT Growth YoY% | -53.0 | -31.5 | -14.6 | -96.5 | -347.1 | -52.3 | -5.4 | -43.5 | 41.7 | 74.8 | -6.8 | 569.2 |
NPM NPM% | 1.2 | 8.7 | 9.2 | 0.3 | -3.2 | 3.7 | 7.9 | 0.2 | -1.6 | 5.9 | 9.3 | 1.1 |
| 0.8 | 4.8 | 7.9 | 0.2 | -2.1 | 2.3 | 7.5 | 0.1 | -1.2 | 4.1 | 7.1 | 0.9 |
| 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 | 2,233 | 2,584 | 3,352 | 2,892 | 3,484 | 4,157 | 1,904 | 2,460 | 2,169 | 1,957 | 1,967 | 1,999 |
Growth Revenue Growth% | 25.6 | 15.7 | 29.7 | -13.7 | 20.5 | 19.3 | -54.2 | 29.2 | -11.8 | -9.8 | 0.6 | 1.3 |
| 2,023 | 2,068 | 2,997 | 2,418 | 3,123 | 3,701 | 1,613 | 2,156 | 1,903 | 1,787 | 1,794 | 1,817 | |
| 210 | 516 | 355 | 474 | 361 | 455 | 291 | 303 | 266 | 170 | 173 | 182 | |
OPM OPM% | 9.4 | 20.0 | 10.6 | 16.4 | 10.4 | 11.0 | 15.3 | 12.3 | 12.3 | 8.7 | 8.8 | 9.1 |
| 35 | 25 | 27 | 18 | 31 | 17 | 11 | 15 | 27 | 18 | 23 | 21 | |
Interest Expense Interest ExpenseCr | 159 | 167 | 122 | 90 | 101 | 80 | 50 | 44 | 43 | 50 | 49 | 49 |
Depreciation DepreciationCr | 55 | 54 | 58 | 70 | 76 | 78 | 50 | 52 | 59 | 62 | 62 | 61 |
PBT PBTCr | 31 | 320 | 203 | 332 | 216 | 315 | 202 | 223 | 192 | 75 | 86 | 93 |
| 6 | 90 | 51 | 66 | -8 | 86 | 58 | 65 | 58 | 23 | 21 | 22 | |
PAT PATCr | 26 | 230 | 151 | 265 | 224 | 229 | 144 | 158 | 135 | 52 | 65 | 71 |
Growth PAT Growth% | 301.7 | 786.9 | -34.1 | 75.5 | -15.6 | 2.3 | -37.1 | 9.7 | -14.9 | -61.0 | 24.6 | 36.3 |
NPM NPM% | 1.2 | 8.9 | 4.5 | 9.2 | 6.4 | 5.5 | 7.6 | 6.4 | 6.2 | 2.7 | 3.3 | 3.5 |
| 3.7 | 31.1 | 20.2 | 33.5 | 28.9 | 30.6 | 19.2 | 23.7 | 20.3 | 8.0 | 10.1 | 10.9 |
| 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 | 2,233 | 2,584 | 3,352 | 2,892 | 3,484 | 4,157 | 1,904 | 2,460 | 2,169 | 1,957 | 1,967 | 1,999 |
Growth Revenue Growth% | 25.6 | 15.7 | 29.7 | -13.7 | 20.5 | 19.3 | -54.2 | 29.2 | -11.8 | -9.8 | 0.6 | 1.3 |
| 2,023 | 2,068 | 2,997 | 2,418 | 3,123 | 3,701 | 1,613 | 2,156 | 1,903 | 1,787 | 1,794 | 1,817 | |
| 210 | 516 | 355 | 474 | 361 | 455 | 291 | 303 | 266 | 170 | 173 | 182 | |
OPM OPM% | 9.4 | 20.0 | 10.6 | 16.4 | 10.4 | 11.0 | 15.3 | 12.3 | 12.3 | 8.7 | 8.8 | 9.1 |
| 35 | 25 | 27 | 18 | 31 | 17 | 11 | 15 | 27 | 18 | 23 | 21 | |
Interest Expense Interest ExpenseCr | 159 | 167 | 122 | 90 | 101 | 80 | 50 | 44 | 43 | 50 | 49 | 49 |
Depreciation DepreciationCr | 55 | 54 | 58 | 70 | 76 | 78 | 50 | 52 | 59 | 62 | 62 | 61 |
PBT PBTCr | 31 | 320 | 203 | 332 | 216 | 315 | 202 | 223 | 192 | 75 | 86 | 93 |
| 6 | 90 | 51 | 66 | -8 | 86 | 58 | 65 | 58 | 23 | 21 | 22 | |
PAT PATCr | 26 | 230 | 151 | 265 | 224 | 229 | 144 | 158 | 135 | 52 | 65 | 71 |
Growth PAT Growth% | 301.7 | 786.9 | -34.1 | 75.5 | -15.6 | 2.3 | -37.1 | 9.7 | -14.9 | -61.0 | 24.6 | 36.3 |
NPM NPM% | 1.2 | 8.9 | 4.5 | 9.2 | 6.4 | 5.5 | 7.6 | 6.4 | 6.2 | 2.7 | 3.3 | 3.5 |
| 3.7 | 31.1 | 20.2 | 33.5 | 28.9 | 30.6 | 19.2 | 23.7 | 20.3 | 8.0 | 10.1 | 10.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 60 | 66 | 66 | 66 | 66 | 66 | 66 | 66 | 65 | 65 | 64 |
Reserves ReservesCr | 635 | 836 | 935 | 1,158 | 1,295 | 1,494 | 819 | 976 | 1,035 | 1,087 | 1,133 |
| 1,917 | 1,841 | 1,640 | 2,078 | 2,028 | 1,504 | 996 | 775 | 981 | 966 | 946 | |
| 568 | 587 | 493 | 623 | 479 | 407 | 284 | 304 | 275 | 268 | 271 | |
| 3,196 | 3,331 | 3,136 | 3,927 | 3,869 | 3,471 | 2,165 | 2,122 | 2,357 | 2,387 | 2,415 | |
| 1,615 | 1,787 | 1,487 | 2,251 | 2,193 | 1,806 | 1,114 | 964 | 1,182 | 1,241 | 1,299 | |
| 1,580 | 1,544 | 1,649 | 1,676 | 1,676 | 1,665 | 1,051 | 1,157 | 1,175 | 1,146 | 1,116 | |
| 3,196 | 3,331 | 3,136 | 3,927 | 3,869 | 3,471 | 2,165 | 2,122 | 2,357 | 2,387 | 2,415 |
| 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 | 60 | 66 | 66 | 66 | 66 | 66 | 66 | 66 | 65 | 65 | 64 |
Reserves ReservesCr | 635 | 836 | 935 | 1,158 | 1,295 | 1,494 | 819 | 976 | 1,035 | 1,087 | 1,133 |
| 1,917 | 1,841 | 1,640 | 2,078 | 2,028 | 1,504 | 996 | 775 | 981 | 966 | 946 | |
| 568 | 587 | 493 | 623 | 479 | 407 | 284 | 304 | 275 | 268 | 271 | |
| 3,196 | 3,331 | 3,136 | 3,927 | 3,869 | 3,471 | 2,165 | 2,122 | 2,357 | 2,387 | 2,415 | |
| 1,615 | 1,787 | 1,487 | 2,251 | 2,193 | 1,806 | 1,114 | 964 | 1,182 | 1,241 | 1,299 | |
| 1,580 | 1,544 | 1,649 | 1,676 | 1,676 | 1,665 | 1,051 | 1,157 | 1,175 | 1,146 | 1,116 | |
| 3,196 | 3,331 | 3,136 | 3,927 | 3,869 | 3,471 | 2,165 | 2,122 | 2,357 | 2,387 | 2,415 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 168 | -48 | 805 | -203 | 338 | 880 | 0 | 383 | -53 | 201 | 243 | |
| -42 | -56 | -140 | -90 | -49 | -80 | -91 | -146 | -92 | 22 | -244 | |
| -117 | 106 | -647 | 268 | -293 | -738 | 77 | -243 | 109 | -111 | -109 | |
Net Cash Flow Net Cash FlowCr | 9 | 2 | 19 | -26 | -3 | 63 | -14 | -6 | -36 | 112 | -109 |
Free Cash Flow Free Cash FlowCr | 120 | -103 | 660 | -283 | 278 | 796 | -88 | 234 | -105 | 183 | 214 |
CFO To PAT CFO To PAT% | 650.0 | -21.0 | 532.3 | -76.5 | 151.0 | 384.3 | -0.1 | 242.4 | -39.1 | 382.9 | 372.1 |
CFO To EBITDA CFO To EBITDA% | 80.0 | -9.3 | 227.1 | -42.9 | 93.6 | 193.3 | -0.1 | 126.2 | -19.7 | 118.4 | 140.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 168 | -48 | 805 | -203 | 338 | 880 | 0 | 383 | -53 | 201 | 243 | |
| -42 | -56 | -140 | -90 | -49 | -80 | -91 | -146 | -92 | 22 | -244 | |
| -117 | 106 | -647 | 268 | -293 | -738 | 77 | -243 | 109 | -111 | -109 | |
Net Cash Flow Net Cash FlowCr | 9 | 2 | 19 | -26 | -3 | 63 | -14 | -6 | -36 | 112 | -109 |
Free Cash Flow Free Cash FlowCr | 120 | -103 | 660 | -283 | 278 | 796 | -88 | 234 | -105 | 183 | 214 |
CFO To PAT CFO To PAT% | 650.0 | -21.0 | 532.3 | -76.5 | 151.0 | 384.3 | -0.1 | 242.4 | -39.1 | 382.9 | 372.1 |
CFO To EBITDA CFO To EBITDA% | 80.0 | -9.3 | 227.1 | -42.9 | 93.6 | 193.3 | -0.1 | 126.2 | -19.7 | 118.4 | 140.3 |
| 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 | 560 | 1,441 | 907 | 1,547 | 549 | 1,215 | 3,551 | 1,482 | 1,359 | 782 | 913 | 1,068 |
Price To Earnings Price To Earnings | 21.7 | 6.3 | 6.0 | 6.2 | 2.5 | 5.3 | 24.6 | 9.4 | 10.1 | 15.0 | 14.0 | 15.2 |
Price To Sales Price To Sales | 0.3 | 0.6 | 0.3 | 0.5 | 0.2 | 0.3 | 1.9 | 0.6 | 0.6 | 0.4 | 0.5 | 0.5 |
Price To Book Price To Book | 1.4 | 1.6 | 0.9 | 1.3 | 0.4 | 0.8 | 4.0 | 1.4 | 1.2 | 0.7 | 0.8 | 0.9 |
EV To EBITDA EV To EBITDA | 9.6 | 6.2 | 6.2 | 6.8 | 6.0 | 4.8 | 15.0 | 7.2 | 8.7 | 9.4 | 10.4 | 10.4 |
GPM GPM% | 16.3 | 28.8 | 17.2 | 24.7 | 17.6 | 18.4 | 23.7 | 18.8 | 19.6 | 16.2 | 16.8 | 16.8 |
OPM OPM% | 9.4 | 20.0 | 10.6 | 16.4 | 10.4 | 11.0 | 15.3 | 12.3 | 12.3 | 8.7 | 8.8 | 9.1 |
NPM NPM% | 1.2 | 8.9 | 4.5 | 9.2 | 6.4 | 5.5 | 7.6 | 6.4 | 6.2 | 2.7 | 3.3 | 3.5 |
ROCE ROCE% | 8.8 | 18.0 | 13.8 | 14.5 | 10.6 | 15.2 | 14.2 | 14.9 | 11.3 | 6.0 | 6.4 | 6.4 |
ROE ROE% | 3.7 | 25.4 | 15.1 | 21.7 | 16.4 | 14.7 | 16.3 | 15.2 | 12.2 | 4.5 | 5.5 | 5.5 |
ROA ROA% | 0.8 | 6.9 | 4.8 | 6.8 | 5.8 | 6.6 | 6.7 | 7.5 | 5.7 | 2.2 | 2.7 | 2.7 |
| 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 | 560 | 1,441 | 907 | 1,547 | 549 | 1,215 | 3,551 | 1,482 | 1,359 | 782 | 913 | 1,068 |
Price To Earnings Price To Earnings | 21.7 | 6.3 | 6.0 | 6.2 | 2.5 | 5.3 | 24.6 | 9.4 | 10.1 | 15.0 | 14.0 | 15.2 |
Price To Sales Price To Sales | 0.3 | 0.6 | 0.3 | 0.5 | 0.2 | 0.3 | 1.9 | 0.6 | 0.6 | 0.4 | 0.5 | 0.5 |
Price To Book Price To Book | 1.4 | 1.6 | 0.9 | 1.3 | 0.4 | 0.8 | 4.0 | 1.4 | 1.2 | 0.7 | 0.8 | 0.9 |
EV To EBITDA EV To EBITDA | 9.6 | 6.2 | 6.2 | 6.8 | 6.0 | 4.8 | 15.0 | 7.2 | 8.7 | 9.4 | 10.4 | 10.4 |
GPM GPM% | 16.3 | 28.8 | 17.2 | 24.7 | 17.6 | 18.4 | 23.7 | 18.8 | 19.6 | 16.2 | 16.8 | 16.8 |
OPM OPM% | 9.4 | 20.0 | 10.6 | 16.4 | 10.4 | 11.0 | 15.3 | 12.3 | 12.3 | 8.7 | 8.8 | 9.1 |
NPM NPM% | 1.2 | 8.9 | 4.5 | 9.2 | 6.4 | 5.5 | 7.6 | 6.4 | 6.2 | 2.7 | 3.3 | 3.5 |
ROCE ROCE% | 8.8 | 18.0 | 13.8 | 14.5 | 10.6 | 15.2 | 14.2 | 14.9 | 11.3 | 6.0 | 6.4 | 6.4 |
ROE ROE% | 3.7 | 25.4 | 15.1 | 21.7 | 16.4 | 14.7 | 16.3 | 15.2 | 12.2 | 4.5 | 5.5 | 5.5 |
ROA ROA% | 0.8 | 6.9 | 4.8 | 6.8 | 5.8 | 6.6 | 6.7 | 7.5 | 5.7 | 2.2 | 2.7 | 2.7 |
Documents — Dhampur Sugar Mills Ltd
Concall Transcript Summaries — Dhampur Sugar Mills Ltd