| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 43 | 56 | 57 | 69 | 73 | 78 | 76 | 85 | |
Growth YoY Revenue Growth YoY% | 31.7 | 23.1 | 27.3 | 13.3 | 4.2 | 8.6 | ||
| 40 | 46 | 48 | 58 | 63 | 67 | 65 | 74 | |
| 3 | 10 | 9 | 11 | 10 | 11 | 11 | 11 | |
OPM OPM% | 7.4 | 17.2 | 15.3 | 15.6 | 13.1 | 14.2 | 14.8 | 13.3 |
| 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
PBT PBTCr | 2 | 9 | 7 | 10 | 9 | 10 | 10 | 10 |
| 0 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | |
| 1 | 6 | 4 | 7 | 6 | 6 | 6 | 6 | |
Growth YoY PAT Growth YoY% | 221.2 | 11.2 | 33.3 | -7.7 | 13.6 | -11.3 | ||
NPM NPM% | 3.0 | 10.8 | 7.4 | 9.7 | 7.8 | 7.9 | 8.5 | 6.5 |
| 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | 5.5 | 5.7 | 4.9 |
| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 43 | 56 | 57 | 69 | 73 | 78 | 76 | 85 | |
Growth YoY Revenue Growth YoY% | 31.7 | 23.1 | 27.3 | 13.3 | 4.2 | 8.6 | ||
| 40 | 46 | 48 | 58 | 63 | 67 | 65 | 74 | |
| 3 | 10 | 9 | 11 | 10 | 11 | 11 | 11 | |
OPM OPM% | 7.4 | 17.2 | 15.3 | 15.6 | 13.1 | 14.2 | 14.8 | 13.3 |
| 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
PBT PBTCr | 2 | 9 | 7 | 10 | 9 | 10 | 10 | 10 |
| 0 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | |
| 1 | 6 | 4 | 7 | 6 | 6 | 6 | 6 | |
Growth YoY PAT Growth YoY% | 221.2 | 11.2 | 33.3 | -7.7 | 13.6 | -11.3 | ||
NPM NPM% | 3.0 | 10.8 | 7.4 | 9.7 | 7.8 | 7.9 | 8.5 | 6.5 |
| 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | 5.5 | 5.7 | 4.9 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Revenue RevenueCr | 100 | 126 | 151 | 161 |
Growth Revenue Growth% | 26.9 | 19.7 | 6.4 | |
| 86 | 107 | 130 | 138 | |
| 14 | 20 | 21 | 23 | |
OPM OPM% | 13.7 | 15.5 | 13.7 | 14.0 |
| 1 | 1 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 2 | 3 |
Depreciation DepreciationCr | 2 | 2 | 3 | 4 |
PBT PBTCr | 9 | 15 | 16 | 17 |
| 2 | 4 | 4 | 5 | |
PAT PATCr | 7 | 11 | 12 | 12 |
Growth PAT Growth% | 48.6 | 8.1 | 0.6 | |
NPM NPM% | 7.4 | 8.7 | 7.8 | 7.4 |
| 13.1 | 10.5 | 10.5 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Revenue RevenueCr | 100 | 126 | 151 | 161 |
Growth Revenue Growth% | 26.9 | 19.7 | 6.4 | |
| 86 | 107 | 130 | 138 | |
| 14 | 20 | 21 | 23 | |
OPM OPM% | 13.7 | 15.5 | 13.7 | 14.0 |
| 1 | 1 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 2 | 3 |
Depreciation DepreciationCr | 2 | 2 | 3 | 4 |
PBT PBTCr | 9 | 15 | 16 | 17 |
| 2 | 4 | 4 | 5 | |
PAT PATCr | 7 | 11 | 12 | 12 |
Growth PAT Growth% | 48.6 | 8.1 | 0.6 | |
NPM NPM% | 7.4 | 8.7 | 7.8 | 7.4 |
| 13.1 | 10.5 | 10.5 |
| Financial Year | Mar 2024 | Mar 2025 |
|---|---|---|
Equity Capital Equity CapitalCr | 8 | 11 |
Reserves ReservesCr | 26 | 73 |
| 59 | 45 | |
| 7 | 10 | |
| 101 | 139 | |
| 73 | 98 | |
| 28 | 41 | |
| 101 | 139 |
| Financial Year | Mar 2024 | Mar 2025 |
|---|---|---|
Equity Capital Equity CapitalCr | 8 | 11 |
Reserves ReservesCr | 26 | 73 |
| 59 | 45 | |
| 7 | 10 | |
| 101 | 139 | |
| 73 | 98 | |
| 28 | 41 | |
| 101 | 139 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 5 | -5 | -8 | 15 | |
| -1 | -2 | -16 | -18 | |
| -5 | 8 | 28 | 2 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 4 | -1 |
Free Cash Flow Free Cash FlowCr | -8 | -24 | ||
CFO To PAT CFO To PAT% | 69.2 | -45.9 | -64.8 | 123.7 |
CFO To EBITDA CFO To EBITDA% | 37.6 | -25.8 | -37.1 | 65.6 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 5 | -5 | -8 | 15 | |
| -1 | -2 | -16 | -18 | |
| -5 | 8 | 28 | 2 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 4 | -1 |
Free Cash Flow Free Cash FlowCr | -8 | -24 | ||
CFO To PAT CFO To PAT% | 69.2 | -45.9 | -64.8 | 123.7 |
CFO To EBITDA CFO To EBITDA% | 37.6 | -25.8 | -37.1 | 65.6 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 227 | 126 | 136 | ||
Price To Earnings Price To Earnings | 19.2 | 10.5 | 11.4 | ||
Price To Sales Price To Sales | 1.5 | 0.8 | 0.8 | ||
Price To Book Price To Book | 2.7 | 1.3 | 1.4 | ||
EV To EBITDA EV To EBITDA | 12.0 | 7.0 | |||
GPM GPM% | 35.5 | 36.0 | |||
OPM OPM% | 13.7 | 15.5 | 13.7 | 14.0 | 14.0 |
NPM NPM% | 7.4 | 8.7 | 7.8 | 7.4 | 7.4 |
ROCE ROCE% | 27.4 | 16.8 | |||
ROE ROE% | 31.8 | 14.1 | |||
ROA ROA% | 10.9 | 8.5 | |||
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 227 | 126 | 136 | ||
Price To Earnings Price To Earnings | 19.2 | 10.5 | 11.4 | ||
Price To Sales Price To Sales | 1.5 | 0.8 | 0.8 | ||
Price To Book Price To Book | 2.7 | 1.3 | 1.4 | ||
EV To EBITDA EV To EBITDA | 12.0 | 7.0 | |||
GPM GPM% | 35.5 | 36.0 | |||
OPM OPM% | 13.7 | 15.5 | 13.7 | 14.0 | 14.0 |
NPM NPM% | 7.4 | 8.7 | 7.8 | 7.4 | 7.4 |
ROCE ROCE% | 27.4 | 16.8 | |||
ROE ROE% | 31.8 | 14.1 | |||
ROA ROA% | 10.9 | 8.5 | |||
Documents — Energy-Mission Machineries (India) Ltd