| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 382 | 372 | 404 | 445 | 458 | 501 | 509 | 562 | 568 | 592 | 604 | 671 | |
Growth YoY Revenue Growth YoY% | 22.4 | 20.0 | 17.3 | 19.7 | 34.9 | 26.0 | 26.4 | 24.1 | 18.2 | 18.7 | 19.3 | |
| 317 | 302 | 328 | 359 | 372 | 413 | 420 | 464 | 468 | 489 | 503 | 588 | |
| 65 | 69 | 76 | 86 | 86 | 88 | 88 | 99 | 100 | 103 | 101 | 83 | |
OPM OPM% | 17.1 | 18.7 | 18.8 | 19.4 | 18.8 | 17.5 | 17.4 | 17.6 | 17.5 | 17.5 | 16.7 | 12.3 |
| 1 | 2 | 6 | 6 | 6 | 6 | 5 | 4 | 6 | 4 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 4 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 2 | 2 | 3 | 2 |
Depreciation DepreciationCr | 12 | 14 | 14 | 15 | 16 | 18 | 21 | 20 | 22 | 22 | 23 | 23 |
PBT PBTCr | 50 | 52 | 63 | 73 | 72 | 73 | 69 | 79 | 82 | 82 | 79 | 61 |
| 13 | 14 | 16 | 19 | 18 | 19 | 17 | 20 | 21 | 21 | 21 | 16 | |
| 38 | 39 | 47 | 54 | 54 | 54 | 51 | 59 | 61 | 61 | 58 | 45 | |
Growth YoY PAT Growth YoY% | 43.4 | 29.6 | 49.5 | 42.8 | 39.8 | 9.3 | 8.8 | 13.4 | 13.1 | 13.5 | -23.4 | |
NPM NPM% | 9.8 | 10.4 | 11.6 | 12.2 | 11.7 | 10.8 | 10.1 | 10.5 | 10.7 | 10.4 | 9.6 | 6.8 |
| 6.7 | 6.9 | 8.2 | 8.9 | 8.8 | 8.9 | 8.0 | 9.4 | 9.6 | 9.5 | 9.3 | 7.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 382 | 372 | 404 | 445 | 458 | 501 | 509 | 562 | 568 | 592 | 604 | 671 | |
Growth YoY Revenue Growth YoY% | 22.4 | 20.0 | 17.3 | 19.7 | 34.9 | 26.0 | 26.4 | 24.1 | 18.2 | 18.7 | 19.3 | |
| 317 | 302 | 328 | 359 | 372 | 413 | 420 | 464 | 468 | 489 | 503 | 588 | |
| 65 | 69 | 76 | 86 | 86 | 88 | 88 | 99 | 100 | 103 | 101 | 83 | |
OPM OPM% | 17.1 | 18.7 | 18.8 | 19.4 | 18.8 | 17.5 | 17.4 | 17.6 | 17.5 | 17.5 | 16.7 | 12.3 |
| 1 | 2 | 6 | 6 | 6 | 6 | 5 | 4 | 6 | 4 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 4 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 2 | 2 | 3 | 2 |
Depreciation DepreciationCr | 12 | 14 | 14 | 15 | 16 | 18 | 21 | 20 | 22 | 22 | 23 | 23 |
PBT PBTCr | 50 | 52 | 63 | 73 | 72 | 73 | 69 | 79 | 82 | 82 | 79 | 61 |
| 13 | 14 | 16 | 19 | 18 | 19 | 17 | 20 | 21 | 21 | 21 | 16 | |
| 38 | 39 | 47 | 54 | 54 | 54 | 51 | 59 | 61 | 61 | 58 | 45 | |
Growth YoY PAT Growth YoY% | 43.4 | 29.6 | 49.5 | 42.8 | 39.8 | 9.3 | 8.8 | 13.4 | 13.1 | 13.5 | -23.4 | |
NPM NPM% | 9.8 | 10.4 | 11.6 | 12.2 | 11.7 | 10.8 | 10.1 | 10.5 | 10.7 | 10.4 | 9.6 | 6.8 |
| 6.7 | 6.9 | 8.2 | 8.9 | 8.8 | 8.9 | 8.0 | 9.4 | 9.6 | 9.5 | 9.3 | 7.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 654 | 405 | 684 | 1,212 | 1,537 | 1,913 | 2,326 | 2,435 |
Growth Revenue Growth% | -38.1 | 68.9 | 77.3 | 26.8 | 24.4 | 21.6 | 19.9 | |
| 578 | 380 | 614 | 1,025 | 1,264 | 1,564 | 1,924 | 2,048 | |
| 76 | 25 | 70 | 187 | 273 | 348 | 403 | 386 | |
OPM OPM% | 11.7 | 6.2 | 10.2 | 15.4 | 17.7 | 18.2 | 17.3 | 15.9 |
| 1 | 5 | 3 | 5 | 10 | 23 | 19 | 18 | |
Interest Expense Interest ExpenseCr | 4 | 7 | 10 | 12 | 17 | 15 | 11 | 9 |
Depreciation DepreciationCr | 25 | 28 | 38 | 41 | 51 | 69 | 88 | 91 |
PBT PBTCr | 48 | -5 | 24 | 139 | 214 | 287 | 322 | 304 |
| 10 | -1 | 7 | 36 | 55 | 73 | 83 | 78 | |
PAT PATCr | 38 | -4 | 17 | 103 | 160 | 214 | 240 | 226 |
Growth PAT Growth% | -110.0 | 555.8 | 500.2 | 55.2 | 33.7 | 12.2 | 3.4 | |
NPM NPM% | 5.8 | -0.9 | 2.5 | 8.5 | 10.4 | 11.2 | 10.3 | 9.3 |
| 967.5 | -184.2 | 460.1 | 18.3 | 27.8 | 33.3 | 37.9 | 35.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 654 | 405 | 684 | 1,212 | 1,537 | 1,913 | 2,326 | 2,435 |
Growth Revenue Growth% | -38.1 | 68.9 | 77.3 | 26.8 | 24.4 | 21.6 | 19.9 | |
| 578 | 380 | 614 | 1,025 | 1,264 | 1,564 | 1,924 | 2,048 | |
| 76 | 25 | 70 | 187 | 273 | 348 | 403 | 386 | |
OPM OPM% | 11.7 | 6.2 | 10.2 | 15.4 | 17.7 | 18.2 | 17.3 | 15.9 |
| 1 | 5 | 3 | 5 | 10 | 23 | 19 | 18 | |
Interest Expense Interest ExpenseCr | 4 | 7 | 10 | 12 | 17 | 15 | 11 | 9 |
Depreciation DepreciationCr | 25 | 28 | 38 | 41 | 51 | 69 | 88 | 91 |
PBT PBTCr | 48 | -5 | 24 | 139 | 214 | 287 | 322 | 304 |
| 10 | -1 | 7 | 36 | 55 | 73 | 83 | 78 | |
PAT PATCr | 38 | -4 | 17 | 103 | 160 | 214 | 240 | 226 |
Growth PAT Growth% | -110.0 | 555.8 | 500.2 | 55.2 | 33.7 | 12.2 | 3.4 | |
NPM NPM% | 5.8 | -0.9 | 2.5 | 8.5 | 10.4 | 11.2 | 10.3 | 9.3 |
| 967.5 | -184.2 | 460.1 | 18.3 | 27.8 | 33.3 | 37.9 | 35.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 61 | 61 | 61 |
Reserves ReservesCr | 240 | 234 | 247 | 337 | 754 | 942 | 1,159 |
| 141 | 169 | 199 | 230 | 206 | 257 | 294 | |
| 13 | 11 | 40 | 55 | 142 | 180 | 116 | |
| 400 | 422 | 497 | 640 | 1,190 | 1,520 | 1,712 | |
| 184 | 208 | 245 | 279 | 616 | 689 | 639 | |
| 216 | 214 | 253 | 360 | 574 | 831 | 1,073 | |
| 400 | 422 | 497 | 640 | 1,190 | 1,520 | 1,712 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 61 | 61 | 61 |
Reserves ReservesCr | 240 | 234 | 247 | 337 | 754 | 942 | 1,159 |
| 141 | 169 | 199 | 230 | 206 | 257 | 294 | |
| 13 | 11 | 40 | 55 | 142 | 180 | 116 | |
| 400 | 422 | 497 | 640 | 1,190 | 1,520 | 1,712 | |
| 184 | 208 | 245 | 279 | 616 | 689 | 639 | |
| 216 | 214 | 253 | 360 | 574 | 831 | 1,073 | |
| 400 | 422 | 497 | 640 | 1,190 | 1,520 | 1,712 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 37 | 15 | 51 | 173 | 183 | 183 | 254 | |
| -55 | -19 | -34 | -136 | -458 | -140 | -149 | |
| 17 | 25 | -31 | -12 | 297 | -40 | -113 | |
Net Cash Flow Net Cash FlowCr | -1 | 21 | -13 | 25 | 22 | 4 | -7 |
Free Cash Flow Free Cash FlowCr | -19 | -1 | 16 | 38 | 29 | -26 | -26 |
CFO To PAT CFO To PAT% | 98.4 | -404.6 | 297.2 | 168.4 | 114.4 | 85.8 | 106.2 |
CFO To EBITDA CFO To EBITDA% | 48.6 | 60.7 | 73.1 | 92.8 | 67.0 | 52.6 | 63.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 37 | 15 | 51 | 173 | 183 | 183 | 254 | |
| -55 | -19 | -34 | -136 | -458 | -140 | -149 | |
| 17 | 25 | -31 | -12 | 297 | -40 | -113 | |
Net Cash Flow Net Cash FlowCr | -1 | 21 | -13 | 25 | 22 | 4 | -7 |
Free Cash Flow Free Cash FlowCr | -19 | -1 | 16 | 38 | 29 | -26 | -26 |
CFO To PAT CFO To PAT% | 98.4 | -404.6 | 297.2 | 168.4 | 114.4 | 85.8 | 106.2 |
CFO To EBITDA CFO To EBITDA% | 48.6 | 60.7 | 73.1 | 92.8 | 67.0 | 52.6 | 63.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 9,457 | 17,484 | 13,919 | 13,018 | ||||
Price To Earnings Price To Earnings | 61.8 | 86.4 | 60.5 | 59.9 | ||||
Price To Sales Price To Sales | 6.2 | 9.1 | 6.0 | 5.3 | ||||
Price To Book Price To Book | 11.6 | 17.4 | 11.4 | 10.7 | ||||
EV To EBITDA EV To EBITDA | 34.2 | 50.1 | 34.8 | 32.9 | ||||
GPM GPM% | 34.0 | 32.8 | 31.6 | 32.1 | 36.6 | 38.2 | 38.6 | 38.6 |
OPM OPM% | 11.7 | 6.2 | 10.2 | 15.4 | 17.7 | 18.2 | 17.3 | 15.9 |
NPM NPM% | 5.8 | -0.9 | 2.5 | 8.5 | 10.4 | 11.2 | 10.3 | 9.3 |
ROCE ROCE% | 17.4 | 0.6 | 9.3 | 31.6 | 23.5 | 24.9 | 24.5 | 24.5 |
ROE ROE% | 15.6 | -1.6 | 6.9 | 30.5 | 19.6 | 21.3 | 19.6 | 19.6 |
ROA ROA% | 9.4 | -0.9 | 3.5 | 16.1 | 13.4 | 14.1 | 14.0 | 14.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 9,457 | 17,484 | 13,919 | 13,018 | ||||
Price To Earnings Price To Earnings | 61.8 | 86.4 | 60.5 | 59.9 | ||||
Price To Sales Price To Sales | 6.2 | 9.1 | 6.0 | 5.3 | ||||
Price To Book Price To Book | 11.6 | 17.4 | 11.4 | 10.7 | ||||
EV To EBITDA EV To EBITDA | 34.2 | 50.1 | 34.8 | 32.9 | ||||
GPM GPM% | 34.0 | 32.8 | 31.6 | 32.1 | 36.6 | 38.2 | 38.6 | 38.6 |
OPM OPM% | 11.7 | 6.2 | 10.2 | 15.4 | 17.7 | 18.2 | 17.3 | 15.9 |
NPM NPM% | 5.8 | -0.9 | 2.5 | 8.5 | 10.4 | 11.2 | 10.3 | 9.3 |
ROCE ROCE% | 17.4 | 0.6 | 9.3 | 31.6 | 23.5 | 24.9 | 24.5 | 24.5 |
ROE ROE% | 15.6 | -1.6 | 6.9 | 30.5 | 19.6 | 21.3 | 19.6 | 19.6 |
ROA ROA% | 9.4 | -0.9 | 3.5 | 16.1 | 13.4 | 14.1 | 14.0 | 14.0 |
Documents — Doms Industries Ltd
Concall Transcript Summaries — Doms Industries Ltd