| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 618 | 403 | 368 | 494 | 654 | 445 | 442 | 528 | 598 | 410 | 483 | 462 | |
Growth YoY Revenue Growth YoY% | 13.8 | 2.5 | -0.8 | 33.7 | 5.9 | 10.4 | 20.0 | 7.0 | -8.6 | -7.9 | 9.3 | -12.6 |
| 476 | 341 | 288 | 422 | 495 | 370 | 332 | 445 | 462 | 351 | 358 | 407 | |
| 142 | 62 | 80 | 72 | 160 | 76 | 110 | 83 | 137 | 59 | 125 | 55 | |
OPM OPM% | 22.9 | 15.4 | 21.8 | 14.5 | 24.4 | 17.0 | 24.8 | 15.8 | 22.9 | 14.3 | 25.8 | 11.9 |
| 6 | 7 | 15 | 7 | 11 | 7 | 11 | 8 | 6 | 8 | 21 | 9 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 10 | 13 | 13 | 12 | 13 | 13 | 17 | 15 | 16 | 16 | 16 | 14 |
PBT PBTCr | 137 | 56 | 82 | 66 | 157 | 68 | 102 | 75 | 126 | 50 | 128 | 49 |
| 35 | 10 | 22 | 17 | 39 | 13 | 26 | 19 | 32 | 10 | 31 | 12 | |
| 102 | 45 | 59 | 49 | 118 | 55 | 76 | 56 | 94 | 40 | 98 | 36 | |
Growth YoY PAT Growth YoY% | 39.4 | -1.5 | -9.6 | 48.5 | 15.5 | 21.3 | 27.9 | 13.5 | -20.0 | -27.3 | 29.5 | -34.6 |
NPM NPM% | 16.5 | 11.3 | 16.0 | 9.9 | 18.0 | 12.4 | 17.1 | 10.5 | 15.7 | 9.8 | 20.2 | 7.9 |
| 22.3 | 9.9 | 12.9 | 10.7 | 25.8 | 12.3 | 16.7 | 12.3 | 20.9 | 8.9 | 21.7 | 8.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 618 | 403 | 368 | 494 | 654 | 445 | 442 | 528 | 598 | 410 | 483 | 462 | |
Growth YoY Revenue Growth YoY% | 13.8 | 2.5 | -0.8 | 33.7 | 5.9 | 10.4 | 20.0 | 7.0 | -8.6 | -7.9 | 9.3 | -12.6 |
| 476 | 341 | 288 | 422 | 495 | 370 | 332 | 445 | 462 | 351 | 358 | 407 | |
| 142 | 62 | 80 | 72 | 160 | 76 | 110 | 83 | 137 | 59 | 125 | 55 | |
OPM OPM% | 22.9 | 15.4 | 21.8 | 14.5 | 24.4 | 17.0 | 24.8 | 15.8 | 22.9 | 14.3 | 25.8 | 11.9 |
| 6 | 7 | 15 | 7 | 11 | 7 | 11 | 8 | 6 | 8 | 21 | 9 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 10 | 13 | 13 | 12 | 13 | 13 | 17 | 15 | 16 | 16 | 16 | 14 |
PBT PBTCr | 137 | 56 | 82 | 66 | 157 | 68 | 102 | 75 | 126 | 50 | 128 | 49 |
| 35 | 10 | 22 | 17 | 39 | 13 | 26 | 19 | 32 | 10 | 31 | 12 | |
| 102 | 45 | 59 | 49 | 118 | 55 | 76 | 56 | 94 | 40 | 98 | 36 | |
Growth YoY PAT Growth YoY% | 39.4 | -1.5 | -9.6 | 48.5 | 15.5 | 21.3 | 27.9 | 13.5 | -20.0 | -27.3 | 29.5 | -34.6 |
NPM NPM% | 16.5 | 11.3 | 16.0 | 9.9 | 18.0 | 12.4 | 17.1 | 10.5 | 15.7 | 9.8 | 20.2 | 7.9 |
| 22.3 | 9.9 | 12.9 | 10.7 | 25.8 | 12.3 | 16.7 | 12.3 | 20.9 | 8.9 | 21.7 | 8.1 |
| 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 | 829 | 883 | 963 | 1,006 | 1,120 | 1,387 | 1,478 | 1,700 | 1,759 | 2,035 | 2,020 | 1,953 |
Growth Revenue Growth% | 5.6 | 6.6 | 9.0 | 4.5 | 11.4 | 23.9 | 6.5 | 15.1 | 3.4 | 15.7 | -0.8 | -5.6 |
| 689 | 713 | 797 | 860 | 947 | 1,118 | 1,214 | 1,422 | 1,431 | 1,619 | 1,616 | 1,578 | |
| 140 | 170 | 166 | 146 | 173 | 269 | 263 | 279 | 327 | 417 | 403 | 375 | |
OPM OPM% | 16.9 | 19.2 | 17.3 | 14.5 | 15.5 | 19.4 | 17.8 | 16.4 | 18.6 | 20.5 | 20.0 | 19.2 |
| 13 | 18 | 16 | 21 | 25 | 34 | 34 | 45 | 35 | 36 | 43 | 44 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 2 | 3 | 3 | 3 | 3 | 5 | 4 | 3 |
Depreciation DepreciationCr | 6 | 15 | 14 | 12 | 16 | 15 | 16 | 18 | 41 | 55 | 64 | 63 |
PBT PBTCr | 145 | 172 | 167 | 154 | 181 | 285 | 277 | 303 | 319 | 392 | 379 | 353 |
| 38 | 50 | 41 | 41 | 39 | 74 | 69 | 69 | 80 | 95 | 91 | 85 | |
PAT PATCr | 107 | 122 | 126 | 113 | 141 | 211 | 209 | 234 | 239 | 297 | 287 | 268 |
Growth PAT Growth% | 1.2 | 13.6 | 3.5 | -10.8 | 25.7 | 48.8 | -0.8 | 11.8 | 2.4 | 24.2 | -3.3 | -11.7 |
NPM NPM% | 12.9 | 13.8 | 13.1 | 11.2 | 12.6 | 15.2 | 14.1 | 13.7 | 13.6 | 14.6 | 14.2 | 13.7 |
| 41.9 | 24.4 | 25.7 | 23.0 | 29.7 | 44.6 | 44.8 | 50.4 | 52.5 | 65.5 | 63.7 | 59.5 |
| 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 | 829 | 883 | 963 | 1,006 | 1,120 | 1,387 | 1,478 | 1,700 | 1,759 | 2,035 | 2,020 | 1,953 |
Growth Revenue Growth% | 5.6 | 6.6 | 9.0 | 4.5 | 11.4 | 23.9 | 6.5 | 15.1 | 3.4 | 15.7 | -0.8 | -5.6 |
| 689 | 713 | 797 | 860 | 947 | 1,118 | 1,214 | 1,422 | 1,431 | 1,619 | 1,616 | 1,578 | |
| 140 | 170 | 166 | 146 | 173 | 269 | 263 | 279 | 327 | 417 | 403 | 375 | |
OPM OPM% | 16.9 | 19.2 | 17.3 | 14.5 | 15.5 | 19.4 | 17.8 | 16.4 | 18.6 | 20.5 | 20.0 | 19.2 |
| 13 | 18 | 16 | 21 | 25 | 34 | 34 | 45 | 35 | 36 | 43 | 44 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 2 | 3 | 3 | 3 | 3 | 5 | 4 | 3 |
Depreciation DepreciationCr | 6 | 15 | 14 | 12 | 16 | 15 | 16 | 18 | 41 | 55 | 64 | 63 |
PBT PBTCr | 145 | 172 | 167 | 154 | 181 | 285 | 277 | 303 | 319 | 392 | 379 | 353 |
| 38 | 50 | 41 | 41 | 39 | 74 | 69 | 69 | 80 | 95 | 91 | 85 | |
PAT PATCr | 107 | 122 | 126 | 113 | 141 | 211 | 209 | 234 | 239 | 297 | 287 | 268 |
Growth PAT Growth% | 1.2 | 13.6 | 3.5 | -10.8 | 25.7 | 48.8 | -0.8 | 11.8 | 2.4 | 24.2 | -3.3 | -11.7 |
NPM NPM% | 12.9 | 13.8 | 13.1 | 11.2 | 12.6 | 15.2 | 14.1 | 13.7 | 13.6 | 14.6 | 14.2 | 13.7 |
| 41.9 | 24.4 | 25.7 | 23.0 | 29.7 | 44.6 | 44.8 | 50.4 | 52.5 | 65.5 | 63.7 | 59.5 |
| 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 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 |
Reserves ReservesCr | 470 | 512 | 624 | 633 | 698 | 787 | 951 | 1,052 | 1,247 | 1,394 | 1,673 |
| 144 | 148 | 151 | 163 | 198 | 276 | 304 | 298 | 278 | 349 | 371 | |
| 32 | 46 | 39 | 30 | 27 | 59 | 47 | 46 | 45 | 49 | 50 | |
| 657 | 715 | 823 | 835 | 932 | 1,131 | 1,312 | 1,405 | 1,579 | 1,800 | 2,102 | |
| 450 | 503 | 577 | 594 | 666 | 858 | 955 | 896 | 1,026 | 1,149 | 1,517 | |
| 207 | 211 | 245 | 241 | 266 | 273 | 358 | 509 | 553 | 652 | 585 | |
| 657 | 715 | 823 | 835 | 932 | 1,131 | 1,312 | 1,405 | 1,579 | 1,800 | 2,102 |
| 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 | 10 | 10 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 |
Reserves ReservesCr | 470 | 512 | 624 | 633 | 698 | 787 | 951 | 1,052 | 1,247 | 1,394 | 1,673 |
| 144 | 148 | 151 | 163 | 198 | 276 | 304 | 298 | 278 | 349 | 371 | |
| 32 | 46 | 39 | 30 | 27 | 59 | 47 | 46 | 45 | 49 | 50 | |
| 657 | 715 | 823 | 835 | 932 | 1,131 | 1,312 | 1,405 | 1,579 | 1,800 | 2,102 | |
| 450 | 503 | 577 | 594 | 666 | 858 | 955 | 896 | 1,026 | 1,149 | 1,517 | |
| 207 | 211 | 245 | 241 | 266 | 273 | 358 | 509 | 553 | 652 | 585 | |
| 657 | 715 | 823 | 835 | 932 | 1,131 | 1,312 | 1,405 | 1,579 | 1,800 | 2,102 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 140 | 63 | 138 | 13 | 162 | 231 | 104 | 136 | 134 | 263 | 196 | |
| -66 | 20 | -111 | 63 | -44 | -127 | -43 | 3 | -81 | -143 | -118 | |
| -76 | -81 | -20 | -87 | -93 | -129 | -61 | -137 | -57 | -120 | -60 | |
Net Cash Flow Net Cash FlowCr | -2 | 3 | 7 | -10 | 25 | -25 | 1 | 2 | -3 | 0 | 18 |
Free Cash Flow Free Cash FlowCr | 113 | 44 | 131 | 9 | 152 | 219 | 46 | 36 | 46 | 74 | 169 |
CFO To PAT CFO To PAT% | 130.2 | 51.8 | 109.1 | 11.8 | 114.6 | 109.7 | 49.9 | 58.3 | 56.2 | 88.5 | 68.3 |
CFO To EBITDA CFO To EBITDA% | 99.9 | 37.2 | 82.9 | 9.1 | 93.5 | 85.9 | 39.6 | 48.9 | 41.1 | 63.0 | 48.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 140 | 63 | 138 | 13 | 162 | 231 | 104 | 136 | 134 | 263 | 196 | |
| -66 | 20 | -111 | 63 | -44 | -127 | -43 | 3 | -81 | -143 | -118 | |
| -76 | -81 | -20 | -87 | -93 | -129 | -61 | -137 | -57 | -120 | -60 | |
Net Cash Flow Net Cash FlowCr | -2 | 3 | 7 | -10 | 25 | -25 | 1 | 2 | -3 | 0 | 18 |
Free Cash Flow Free Cash FlowCr | 113 | 44 | 131 | 9 | 152 | 219 | 46 | 36 | 46 | 74 | 169 |
CFO To PAT CFO To PAT% | 130.2 | 51.8 | 109.1 | 11.8 | 114.6 | 109.7 | 49.9 | 58.3 | 56.2 | 88.5 | 68.3 |
CFO To EBITDA CFO To EBITDA% | 99.9 | 37.2 | 82.9 | 9.1 | 93.5 | 85.9 | 39.6 | 48.9 | 41.1 | 63.0 | 48.6 |
| 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 | 2,925 | 3,913 | 2,715 | 1,869 | 1,540 | 3,213 | 3,339 | 2,786 | 4,659 | 5,826 | 4,049 | 4,319 |
Price To Earnings Price To Earnings | 29.1 | 32.1 | 21.5 | 16.6 | 10.9 | 15.3 | 16.0 | 11.9 | 19.5 | 19.6 | 14.1 | 16.3 |
Price To Sales Price To Sales | 3.5 | 4.4 | 2.8 | 1.9 | 1.4 | 2.3 | 2.3 | 1.6 | 2.6 | 2.9 | 2.0 | 2.2 |
Price To Book Price To Book | 6.1 | 7.5 | 4.3 | 2.9 | 2.2 | 4.0 | 3.5 | 2.6 | 3.7 | 4.2 | 2.4 | 2.6 |
EV To EBITDA EV To EBITDA | 21.0 | 23.1 | 16.3 | 12.9 | 8.8 | 12.1 | 12.8 | 10.1 | 14.3 | 14.2 | 10.1 | 11.6 |
GPM GPM% | 38.1 | 42.5 | 40.7 | 37.8 | 35.6 | 36.8 | 35.7 | 33.7 | 38.2 | 39.1 | 39.2 | 39.2 |
OPM OPM% | 16.9 | 19.2 | 17.3 | 14.5 | 15.5 | 19.4 | 17.8 | 16.4 | 18.6 | 20.5 | 20.0 | 19.2 |
NPM NPM% | 12.9 | 13.8 | 13.1 | 11.2 | 12.6 | 15.2 | 14.1 | 13.7 | 13.6 | 14.6 | 14.2 | 13.7 |
ROCE ROCE% | 30.0 | 32.6 | 26.3 | 23.3 | 25.5 | 34.0 | 28.3 | 27.9 | 25.1 | 26.9 | 22.3 | 22.3 |
ROE ROE% | 22.3 | 23.4 | 19.9 | 17.5 | 20.0 | 26.4 | 21.7 | 22.0 | 19.0 | 21.2 | 17.1 | 17.1 |
ROA ROA% | 16.3 | 17.1 | 15.3 | 13.5 | 15.2 | 18.6 | 15.9 | 16.6 | 15.1 | 16.5 | 13.7 | 13.7 |
| 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 | 2,925 | 3,913 | 2,715 | 1,869 | 1,540 | 3,213 | 3,339 | 2,786 | 4,659 | 5,826 | 4,049 | 4,319 |
Price To Earnings Price To Earnings | 29.1 | 32.1 | 21.5 | 16.6 | 10.9 | 15.3 | 16.0 | 11.9 | 19.5 | 19.6 | 14.1 | 16.3 |
Price To Sales Price To Sales | 3.5 | 4.4 | 2.8 | 1.9 | 1.4 | 2.3 | 2.3 | 1.6 | 2.6 | 2.9 | 2.0 | 2.2 |
Price To Book Price To Book | 6.1 | 7.5 | 4.3 | 2.9 | 2.2 | 4.0 | 3.5 | 2.6 | 3.7 | 4.2 | 2.4 | 2.6 |
EV To EBITDA EV To EBITDA | 21.0 | 23.1 | 16.3 | 12.9 | 8.8 | 12.1 | 12.8 | 10.1 | 14.3 | 14.2 | 10.1 | 11.6 |
GPM GPM% | 38.1 | 42.5 | 40.7 | 37.8 | 35.6 | 36.8 | 35.7 | 33.7 | 38.2 | 39.1 | 39.2 | 39.2 |
OPM OPM% | 16.9 | 19.2 | 17.3 | 14.5 | 15.5 | 19.4 | 17.8 | 16.4 | 18.6 | 20.5 | 20.0 | 19.2 |
NPM NPM% | 12.9 | 13.8 | 13.1 | 11.2 | 12.6 | 15.2 | 14.1 | 13.7 | 13.6 | 14.6 | 14.2 | 13.7 |
ROCE ROCE% | 30.0 | 32.6 | 26.3 | 23.3 | 25.5 | 34.0 | 28.3 | 27.9 | 25.1 | 26.9 | 22.3 | 22.3 |
ROE ROE% | 22.3 | 23.4 | 19.9 | 17.5 | 20.0 | 26.4 | 21.7 | 22.0 | 19.0 | 21.2 | 17.1 | 17.1 |
ROA ROA% | 16.3 | 17.1 | 15.3 | 13.5 | 15.2 | 18.6 | 15.9 | 16.6 | 15.1 | 16.5 | 13.7 | 13.7 |
Documents — Dhanuka Agritech Ltd
Concall Transcript Summaries — Dhanuka Agritech Ltd