| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,002 | 975 | 1,029 | 1,007 | 1,086 | 1,014 | 1,105 | 1,108 | 1,206 | 1,149 | 1,301 | 1,388 | |
Growth YoY Revenue Growth YoY% | 5.6 | 3.2 | 6.2 | 10.7 | 8.4 | 4.0 | 7.4 | 10.0 | 11.0 | 13.3 | 17.6 | 25.3 |
| 821 | 792 | 838 | 822 | 866 | 813 | 877 | 881 | 954 | 918 | 1,044 | 1,127 | |
| 181 | 183 | 191 | 186 | 221 | 202 | 228 | 227 | 252 | 231 | 256 | 261 | |
OPM OPM% | 18.1 | 18.8 | 18.6 | 18.4 | 20.3 | 19.9 | 20.6 | 20.5 | 20.9 | 20.1 | 19.7 | 18.8 |
| 11 | 25 | -44 | 6 | 12 | 13 | 11 | 8 | 12 | 2 | -7 | 6 | |
Interest Expense Interest ExpenseCr | 31 | 29 | 32 | 29 | 29 | 27 | 28 | 28 | 29 | 29 | 29 | 29 |
Depreciation DepreciationCr | 84 | 84 | 85 | 84 | 85 | 86 | 88 | 90 | 94 | 97 | 104 | 109 |
PBT PBTCr | 78 | 94 | 30 | 80 | 118 | 101 | 123 | 117 | 141 | 107 | 116 | 129 |
| 25 | 7 | 15 | 14 | 30 | 6 | 7 | 16 | 35 | 24 | 12 | 28 | |
| 52 | 87 | 15 | 66 | 88 | 94 | 116 | 101 | 106 | 83 | 103 | 101 | |
Growth YoY PAT Growth YoY% | 9.4 | 38.6 | -82.3 | 18.2 | 69.5 | 7.8 | 666.2 | 54.3 | 20.2 | -11.7 | -10.7 | -0.8 |
NPM NPM% | 5.2 | 8.9 | 1.5 | 6.5 | 8.1 | 9.3 | 10.5 | 9.2 | 8.8 | 7.2 | 7.9 | 7.3 |
| 1.6 | 2.7 | 0.7 | 2.0 | 2.7 | 2.9 | 3.6 | 3.1 | 3.3 | 2.5 | 3.2 | 3.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,002 | 975 | 1,029 | 1,007 | 1,086 | 1,014 | 1,105 | 1,108 | 1,206 | 1,149 | 1,301 | 1,388 | |
Growth YoY Revenue Growth YoY% | 5.6 | 3.2 | 6.2 | 10.7 | 8.4 | 4.0 | 7.4 | 10.0 | 11.0 | 13.3 | 17.6 | 25.3 |
| 821 | 792 | 838 | 822 | 866 | 813 | 877 | 881 | 954 | 918 | 1,044 | 1,127 | |
| 181 | 183 | 191 | 186 | 221 | 202 | 228 | 227 | 252 | 231 | 256 | 261 | |
OPM OPM% | 18.1 | 18.8 | 18.6 | 18.4 | 20.3 | 19.9 | 20.6 | 20.5 | 20.9 | 20.1 | 19.7 | 18.8 |
| 11 | 25 | -44 | 6 | 12 | 13 | 11 | 8 | 12 | 2 | -7 | 6 | |
Interest Expense Interest ExpenseCr | 31 | 29 | 32 | 29 | 29 | 27 | 28 | 28 | 29 | 29 | 29 | 29 |
Depreciation DepreciationCr | 84 | 84 | 85 | 84 | 85 | 86 | 88 | 90 | 94 | 97 | 104 | 109 |
PBT PBTCr | 78 | 94 | 30 | 80 | 118 | 101 | 123 | 117 | 141 | 107 | 116 | 129 |
| 25 | 7 | 15 | 14 | 30 | 6 | 7 | 16 | 35 | 24 | 12 | 28 | |
| 52 | 87 | 15 | 66 | 88 | 94 | 116 | 101 | 106 | 83 | 103 | 101 | |
Growth YoY PAT Growth YoY% | 9.4 | 38.6 | -82.3 | 18.2 | 69.5 | 7.8 | 666.2 | 54.3 | 20.2 | -11.7 | -10.7 | -0.8 |
NPM NPM% | 5.2 | 8.9 | 1.5 | 6.5 | 8.1 | 9.3 | 10.5 | 9.2 | 8.8 | 7.2 | 7.9 | 7.3 |
| 1.6 | 2.7 | 0.7 | 2.0 | 2.7 | 2.9 | 3.6 | 3.1 | 3.3 | 2.5 | 3.2 | 3.1 |
| 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 | 2,128 | 2,302 | 2,424 | 2,707 | 2,761 | 3,092 | 3,433 | 3,694 | 3,916 | 4,213 | 4,763 | 5,043 |
Growth Revenue Growth% | -8.4 | 8.2 | 5.3 | 11.7 | 2.0 | 12.0 | 11.0 | 7.6 | 6.0 | 7.6 | 13.1 | 16.9 |
| 1,724 | 1,880 | 1,959 | 2,208 | 2,204 | 2,481 | 2,857 | 3,116 | 3,202 | 3,377 | 3,798 | 4,043 | |
| 404 | 422 | 465 | 499 | 558 | 611 | 576 | 578 | 714 | 836 | 966 | 1,000 | |
OPM OPM% | 19.0 | 18.3 | 19.2 | 18.4 | 20.2 | 19.8 | 16.8 | 15.6 | 18.2 | 19.8 | 20.3 | 19.8 |
| 31 | 52 | 20 | 37 | 3 | -3 | 4 | 38 | 2 | 42 | 15 | 13 | |
Interest Expense Interest ExpenseCr | 61 | 58 | 55 | 61 | 56 | 43 | 40 | 67 | 116 | 114 | 115 | 116 |
Depreciation DepreciationCr | 123 | 141 | 167 | 186 | 230 | 235 | 251 | 281 | 333 | 343 | 385 | 405 |
PBT PBTCr | 251 | 274 | 263 | 289 | 275 | 331 | 289 | 268 | 268 | 422 | 481 | 492 |
| 78 | 79 | 89 | 93 | 64 | 87 | 68 | 37 | 58 | 58 | 87 | 99 | |
PAT PATCr | 173 | 196 | 174 | 195 | 212 | 244 | 221 | 231 | 210 | 364 | 394 | 393 |
Growth PAT Growth% | 19.4 | 13.0 | -10.9 | 12.2 | 8.3 | 15.4 | -9.4 | 4.3 | -8.9 | 73.2 | 8.3 | -1.6 |
NPM NPM% | 8.1 | 8.5 | 7.2 | 7.2 | 7.7 | 7.9 | 6.5 | 6.3 | 5.4 | 8.6 | 8.3 | 7.8 |
| 5.4 | 6.1 | 2.7 | 6.1 | 6.6 | 7.6 | 6.8 | 7.2 | 6.7 | 11.3 | 12.2 | 12.1 |
| 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 | 2,128 | 2,302 | 2,424 | 2,707 | 2,761 | 3,092 | 3,433 | 3,694 | 3,916 | 4,213 | 4,763 | 5,043 |
Growth Revenue Growth% | -8.4 | 8.2 | 5.3 | 11.7 | 2.0 | 12.0 | 11.0 | 7.6 | 6.0 | 7.6 | 13.1 | 16.9 |
| 1,724 | 1,880 | 1,959 | 2,208 | 2,204 | 2,481 | 2,857 | 3,116 | 3,202 | 3,377 | 3,798 | 4,043 | |
| 404 | 422 | 465 | 499 | 558 | 611 | 576 | 578 | 714 | 836 | 966 | 1,000 | |
OPM OPM% | 19.0 | 18.3 | 19.2 | 18.4 | 20.2 | 19.8 | 16.8 | 15.6 | 18.2 | 19.8 | 20.3 | 19.8 |
| 31 | 52 | 20 | 37 | 3 | -3 | 4 | 38 | 2 | 42 | 15 | 13 | |
Interest Expense Interest ExpenseCr | 61 | 58 | 55 | 61 | 56 | 43 | 40 | 67 | 116 | 114 | 115 | 116 |
Depreciation DepreciationCr | 123 | 141 | 167 | 186 | 230 | 235 | 251 | 281 | 333 | 343 | 385 | 405 |
PBT PBTCr | 251 | 274 | 263 | 289 | 275 | 331 | 289 | 268 | 268 | 422 | 481 | 492 |
| 78 | 79 | 89 | 93 | 64 | 87 | 68 | 37 | 58 | 58 | 87 | 99 | |
PAT PATCr | 173 | 196 | 174 | 195 | 212 | 244 | 221 | 231 | 210 | 364 | 394 | 393 |
Growth PAT Growth% | 19.4 | 13.0 | -10.9 | 12.2 | 8.3 | 15.4 | -9.4 | 4.3 | -8.9 | 73.2 | 8.3 | -1.6 |
NPM NPM% | 8.1 | 8.5 | 7.2 | 7.2 | 7.7 | 7.9 | 6.5 | 6.3 | 5.4 | 8.6 | 8.3 | 7.8 |
| 5.4 | 6.1 | 2.7 | 6.1 | 6.6 | 7.6 | 6.8 | 7.2 | 6.7 | 11.3 | 12.2 | 12.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 31 | 31 | 31 | 63 | 63 | 63 | 63 | 64 | 64 | 64 | 64 |
Reserves ReservesCr | 933 | 1,008 | 1,219 | 1,325 | 1,470 | 1,635 | 1,761 | 1,926 | 2,028 | 2,291 | 2,793 |
| 443 | 545 | 666 | 574 | 792 | 773 | 896 | 963 | 1,084 | 1,152 | 1,356 | |
| 603 | 669 | 522 | 553 | 472 | 507 | 537 | 677 | 634 | 495 | 677 | |
| 2,019 | 2,259 | 2,442 | 2,520 | 2,806 | 3,011 | 3,291 | 3,632 | 3,809 | 4,006 | 4,900 | |
| 922 | 964 | 1,134 | 1,093 | 1,340 | 1,344 | 1,532 | 1,623 | 1,647 | 1,734 | 2,119 | |
| 1,097 | 1,295 | 1,308 | 1,427 | 1,466 | 1,667 | 1,759 | 2,010 | 2,162 | 2,271 | 2,781 | |
| 2,019 | 2,259 | 2,442 | 2,520 | 2,806 | 3,011 | 3,291 | 3,632 | 3,809 | 4,006 | 4,900 |
| 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 | 31 | 31 | 31 | 63 | 63 | 63 | 63 | 64 | 64 | 64 | 64 |
Reserves ReservesCr | 933 | 1,008 | 1,219 | 1,325 | 1,470 | 1,635 | 1,761 | 1,926 | 2,028 | 2,291 | 2,793 |
| 443 | 545 | 666 | 574 | 792 | 773 | 896 | 963 | 1,084 | 1,152 | 1,356 | |
| 603 | 669 | 522 | 553 | 472 | 507 | 537 | 677 | 634 | 495 | 677 | |
| 2,019 | 2,259 | 2,442 | 2,520 | 2,806 | 3,011 | 3,291 | 3,632 | 3,809 | 4,006 | 4,900 | |
| 922 | 964 | 1,134 | 1,093 | 1,340 | 1,344 | 1,532 | 1,623 | 1,647 | 1,734 | 2,119 | |
| 1,097 | 1,295 | 1,308 | 1,427 | 1,466 | 1,667 | 1,759 | 2,010 | 2,162 | 2,271 | 2,781 | |
| 2,019 | 2,259 | 2,442 | 2,520 | 2,806 | 3,011 | 3,291 | 3,632 | 3,809 | 4,006 | 4,900 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 361 | 369 | 343 | 356 | 471 | 522 | 312 | 602 | 587 | 795 | 723 | |
| -46 | -301 | -156 | -188 | -119 | -281 | -264 | -389 | -344 | -376 | -452 | |
| -320 | -76 | -154 | -194 | -142 | -319 | -95 | -138 | -263 | -431 | -274 | |
Net Cash Flow Net Cash FlowCr | -5 | -9 | 34 | -25 | 210 | -77 | -48 | 74 | -21 | -12 | -3 |
Free Cash Flow Free Cash FlowCr | 165 | 162 | 206 | 56 | 364 | 526 | 320 | 606 | 589 | 802 | 731 |
CFO To PAT CFO To PAT% | 208.4 | 188.5 | 197.2 | 182.4 | 222.6 | 213.8 | 140.8 | 260.9 | 279.1 | 218.6 | 183.5 |
CFO To EBITDA CFO To EBITDA% | 89.4 | 87.4 | 73.9 | 71.4 | 84.5 | 85.5 | 54.1 | 104.2 | 82.1 | 95.1 | 74.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 361 | 369 | 343 | 356 | 471 | 522 | 312 | 602 | 587 | 795 | 723 | |
| -46 | -301 | -156 | -188 | -119 | -281 | -264 | -389 | -344 | -376 | -452 | |
| -320 | -76 | -154 | -194 | -142 | -319 | -95 | -138 | -263 | -431 | -274 | |
Net Cash Flow Net Cash FlowCr | -5 | -9 | 34 | -25 | 210 | -77 | -48 | 74 | -21 | -12 | -3 |
Free Cash Flow Free Cash FlowCr | 165 | 162 | 206 | 56 | 364 | 526 | 320 | 606 | 589 | 802 | 731 |
CFO To PAT CFO To PAT% | 208.4 | 188.5 | 197.2 | 182.4 | 222.6 | 213.8 | 140.8 | 260.9 | 279.1 | 218.6 | 183.5 |
CFO To EBITDA CFO To EBITDA% | 89.4 | 87.4 | 73.9 | 71.4 | 84.5 | 85.5 | 54.1 | 104.2 | 82.1 | 95.1 | 74.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,530 | 3,725 | 3,781 | 3,680 | 4,877 | 7,436 | 6,114 | 5,152 | 5,670 | 6,460 | 6,563 | 7,583 |
Price To Earnings Price To Earnings | 14.9 | 19.6 | 22.0 | 19.1 | 23.5 | 31.1 | 28.6 | 22.7 | 26.6 | 18.0 | 16.9 | 19.6 |
Price To Sales Price To Sales | 1.2 | 1.6 | 1.6 | 1.4 | 1.8 | 2.4 | 1.8 | 1.4 | 1.4 | 1.5 | 1.4 | 1.5 |
Price To Book Price To Book | 2.6 | 3.6 | 3.0 | 2.6 | 3.2 | 4.4 | 3.4 | 2.6 | 2.7 | 2.7 | 2.3 | 2.6 |
EV To EBITDA EV To EBITDA | 7.6 | 10.2 | 9.0 | 8.3 | 9.2 | 12.8 | 11.6 | 10.0 | 8.9 | 8.4 | 7.6 | 8.4 |
GPM GPM% | 44.2 | 43.1 | 44.5 | 44.2 | 45.8 | 46.1 | 43.2 | 41.3 | 44.4 | 45.8 | 46.5 | 46.5 |
OPM OPM% | 19.0 | 18.3 | 19.2 | 18.4 | 20.2 | 19.8 | 16.8 | 15.6 | 18.2 | 19.8 | 20.3 | 19.8 |
NPM NPM% | 8.1 | 8.5 | 7.2 | 7.2 | 7.7 | 7.9 | 6.5 | 6.3 | 5.4 | 8.6 | 8.3 | 7.8 |
ROCE ROCE% | 19.7 | 19.2 | 17.2 | 17.8 | 15.4 | 16.0 | 12.7 | 11.7 | 12.8 | 17.0 | 15.6 | 15.6 |
ROE ROE% | 17.9 | 18.8 | 13.9 | 14.1 | 13.8 | 14.4 | 12.1 | 11.6 | 10.1 | 15.4 | 13.8 | 13.8 |
ROA ROA% | 8.6 | 8.7 | 7.1 | 7.8 | 7.5 | 8.1 | 6.7 | 6.3 | 5.5 | 9.1 | 8.0 | 8.0 |
| 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 | 2,530 | 3,725 | 3,781 | 3,680 | 4,877 | 7,436 | 6,114 | 5,152 | 5,670 | 6,460 | 6,563 | 7,583 |
Price To Earnings Price To Earnings | 14.9 | 19.6 | 22.0 | 19.1 | 23.5 | 31.1 | 28.6 | 22.7 | 26.6 | 18.0 | 16.9 | 19.6 |
Price To Sales Price To Sales | 1.2 | 1.6 | 1.6 | 1.4 | 1.8 | 2.4 | 1.8 | 1.4 | 1.4 | 1.5 | 1.4 | 1.5 |
Price To Book Price To Book | 2.6 | 3.6 | 3.0 | 2.6 | 3.2 | 4.4 | 3.4 | 2.6 | 2.7 | 2.7 | 2.3 | 2.6 |
EV To EBITDA EV To EBITDA | 7.6 | 10.2 | 9.0 | 8.3 | 9.2 | 12.8 | 11.6 | 10.0 | 8.9 | 8.4 | 7.6 | 8.4 |
GPM GPM% | 44.2 | 43.1 | 44.5 | 44.2 | 45.8 | 46.1 | 43.2 | 41.3 | 44.4 | 45.8 | 46.5 | 46.5 |
OPM OPM% | 19.0 | 18.3 | 19.2 | 18.4 | 20.2 | 19.8 | 16.8 | 15.6 | 18.2 | 19.8 | 20.3 | 19.8 |
NPM NPM% | 8.1 | 8.5 | 7.2 | 7.2 | 7.7 | 7.9 | 6.5 | 6.3 | 5.4 | 8.6 | 8.3 | 7.8 |
ROCE ROCE% | 19.7 | 19.2 | 17.2 | 17.8 | 15.4 | 16.0 | 12.7 | 11.7 | 12.8 | 17.0 | 15.6 | 15.6 |
ROE ROE% | 17.9 | 18.8 | 13.9 | 14.1 | 13.8 | 14.4 | 12.1 | 11.6 | 10.1 | 15.4 | 13.8 | 13.8 |
ROA ROA% | 8.6 | 8.7 | 7.1 | 7.8 | 7.5 | 8.1 | 6.7 | 6.3 | 5.5 | 9.1 | 8.0 | 8.0 |
Documents — EPL Ltd
Concall Transcript Summaries — EPL Ltd