| Quarter | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|
| 99 | 101 | 105 | 113 | |
Growth YoY Revenue Growth YoY% | 6.8 | 11.9 | ||
| 85 | 88 | 90 | 100 | |
| 14 | 13 | 15 | 13 | |
OPM OPM% | 14.1 | 12.9 | 14.2 | 11.1 |
| 2 | 1 | 4 | 3 | |
Interest Expense Interest ExpenseCr | 5 | 5 | 6 | 8 |
Depreciation DepreciationCr | 3 | 3 | 3 | 4 |
PBT PBTCr | 11 | 9 | 13 | 8 |
| 2 | 2 | 1 | 1 | |
| 6 | 4 | 8 | 3 | |
Growth YoY PAT Growth YoY% | 18.5 | -31.6 | ||
NPM NPM% | 6.5 | 4.0 | 7.2 | 2.5 |
| 0.0 | 2.5 | 3.9 | 1.4 |
| Quarter | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|
| 99 | 101 | 105 | 113 | |
Growth YoY Revenue Growth YoY% | 6.8 | 11.9 | ||
| 85 | 88 | 90 | 100 | |
| 14 | 13 | 15 | 13 | |
OPM OPM% | 14.1 | 12.9 | 14.2 | 11.1 |
| 2 | 1 | 4 | 3 | |
Interest Expense Interest ExpenseCr | 5 | 5 | 6 | 8 |
Depreciation DepreciationCr | 3 | 3 | 3 | 4 |
PBT PBTCr | 11 | 9 | 13 | 8 |
| 2 | 2 | 1 | 1 | |
| 6 | 4 | 8 | 3 | |
Growth YoY PAT Growth YoY% | 18.5 | -31.6 | ||
NPM NPM% | 6.5 | 4.0 | 7.2 | 2.5 |
| 0.0 | 2.5 | 3.9 | 1.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 85 | 87 | 134 | 164 | 171 | 199 | 218 |
Growth Revenue Growth% | 2.0 | 54.2 | 22.7 | 4.3 | 16.7 | 9.4 | |
| 79 | 80 | 118 | 142 | 141 | 172 | 191 | |
| 6 | 7 | 16 | 21 | 30 | 27 | 27 | |
OPM OPM% | 7.5 | 7.8 | 11.7 | 13.1 | 17.4 | 13.6 | 12.6 |
| 4 | 1 | 1 | 2 | 1 | 3 | 7 | |
Interest Expense Interest ExpenseCr | 9 | 7 | 7 | 9 | 9 | 10 | 14 |
Depreciation DepreciationCr | 4 | 4 | 3 | 4 | 6 | 6 | 7 |
PBT PBTCr | -3 | -3 | 7 | 10 | 15 | 14 | 14 |
| 0 | 1 | 2 | 3 | 3 | 4 | 3 | |
PAT PATCr | -3 | -4 | 5 | 7 | 12 | 10 | 10 |
Growth PAT Growth% | -7.3 | 231.6 | 58.4 | 59.1 | -10.7 | -1.0 | |
NPM NPM% | -3.9 | -4.1 | 3.5 | 4.5 | 6.8 | 5.2 | 4.7 |
| -5.5 | -5.6 | 7.1 | 11.2 | 8.1 | 6.5 | 5.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 85 | 87 | 134 | 164 | 171 | 199 | 218 |
Growth Revenue Growth% | 2.0 | 54.2 | 22.7 | 4.3 | 16.7 | 9.4 | |
| 79 | 80 | 118 | 142 | 141 | 172 | 191 | |
| 6 | 7 | 16 | 21 | 30 | 27 | 27 | |
OPM OPM% | 7.5 | 7.8 | 11.7 | 13.1 | 17.4 | 13.6 | 12.6 |
| 4 | 1 | 1 | 2 | 1 | 3 | 7 | |
Interest Expense Interest ExpenseCr | 9 | 7 | 7 | 9 | 9 | 10 | 14 |
Depreciation DepreciationCr | 4 | 4 | 3 | 4 | 6 | 6 | 7 |
PBT PBTCr | -3 | -3 | 7 | 10 | 15 | 14 | 14 |
| 0 | 1 | 2 | 3 | 3 | 4 | 3 | |
PAT PATCr | -3 | -4 | 5 | 7 | 12 | 10 | 10 |
Growth PAT Growth% | -7.3 | 231.6 | 58.4 | 59.1 | -10.7 | -1.0 | |
NPM NPM% | -3.9 | -4.1 | 3.5 | 4.5 | 6.8 | 5.2 | 4.7 |
| -5.5 | -5.6 | 7.1 | 11.2 | 8.1 | 6.5 | 5.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 6 | 7 | 7 | 14 | 19 |
Reserves ReservesCr | 17 | 15 | 19 | 28 | 40 | 90 |
| 62 | 61 | 76 | 82 | 93 | 107 | |
| 21 | 25 | 33 | 32 | 27 | 21 | |
| 111 | 112 | 135 | 148 | 174 | 237 | |
| 71 | 75 | 85 | 89 | 109 | 136 | |
| 40 | 37 | 50 | 59 | 65 | 101 | |
| 111 | 112 | 135 | 148 | 174 | 237 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 6 | 7 | 7 | 14 | 19 |
Reserves ReservesCr | 17 | 15 | 19 | 28 | 40 | 90 |
| 62 | 61 | 76 | 82 | 93 | 107 | |
| 21 | 25 | 33 | 32 | 27 | 21 | |
| 111 | 112 | 135 | 148 | 174 | 237 | |
| 71 | 75 | 85 | 89 | 109 | 136 | |
| 40 | 37 | 50 | 59 | 65 | 101 | |
| 111 | 112 | 135 | 148 | 174 | 237 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 2 | -1 | 9 | 12 | 12 | 8 | 21 | |
| 1 | -2 | -15 | -14 | -12 | -32 | -58 | |
| -4 | 4 | 5 | 2 | 1 | 35 | 32 | |
Net Cash Flow Net Cash FlowCr | -1 | 1 | -1 | 1 | 2 | 12 | -5 |
Free Cash Flow Free Cash FlowCr | 1 | -2 | -3 | -3 | 12 | 8 | |
CFO To PAT CFO To PAT% | -63.5 | 33.3 | 201.6 | 161.1 | 106.3 | 78.2 | 199.1 |
CFO To EBITDA CFO To EBITDA% | 32.6 | -17.3 | 59.6 | 55.1 | 41.9 | 30.1 | 74.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 2 | -1 | 9 | 12 | 12 | 8 | 21 | |
| 1 | -2 | -15 | -14 | -12 | -32 | -58 | |
| -4 | 4 | 5 | 2 | 1 | 35 | 32 | |
Net Cash Flow Net Cash FlowCr | -1 | 1 | -1 | 1 | 2 | 12 | -5 |
Free Cash Flow Free Cash FlowCr | 1 | -2 | -3 | -3 | 12 | 8 | |
CFO To PAT CFO To PAT% | -63.5 | 33.3 | 201.6 | 161.1 | 106.3 | 78.2 | 199.1 |
CFO To EBITDA CFO To EBITDA% | 32.6 | -17.3 | 59.6 | 55.1 | 41.9 | 30.1 | 74.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 201 | 144 | 155 | |||||
Price To Earnings Price To Earnings | 19.3 | 14.0 | 15.1 | |||||
Price To Sales Price To Sales | 1.0 | 0.7 | 0.7 | |||||
Price To Book Price To Book | 1.8 | 1.3 | 1.4 | |||||
EV To EBITDA EV To EBITDA | 10.1 | 10.3 | ||||||
GPM GPM% | 35.4 | 35.1 | 29.9 | 32.2 | 39.6 | 35.7 | ||
OPM OPM% | 7.5 | 7.8 | 11.7 | 13.1 | 17.4 | 13.6 | 12.6 | 12.6 |
NPM NPM% | -3.9 | -4.1 | 3.5 | 4.5 | 6.8 | 5.2 | 4.7 | 4.7 |
ROCE ROCE% | 9.5 | 6.0 | 15.5 | 19.6 | 17.2 | 12.3 | ||
ROE ROE% | -14.4 | -16.8 | 18.0 | 21.3 | 21.6 | 9.5 | ||
ROA ROA% | -3.0 | -3.1 | 3.5 | 5.0 | 6.7 | 4.4 | ||
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 201 | 144 | 155 | |||||
Price To Earnings Price To Earnings | 19.3 | 14.0 | 15.1 | |||||
Price To Sales Price To Sales | 1.0 | 0.7 | 0.7 | |||||
Price To Book Price To Book | 1.8 | 1.3 | 1.4 | |||||
EV To EBITDA EV To EBITDA | 10.1 | 10.3 | ||||||
GPM GPM% | 35.4 | 35.1 | 29.9 | 32.2 | 39.6 | 35.7 | ||
OPM OPM% | 7.5 | 7.8 | 11.7 | 13.1 | 17.4 | 13.6 | 12.6 | 12.6 |
NPM NPM% | -3.9 | -4.1 | 3.5 | 4.5 | 6.8 | 5.2 | 4.7 | 4.7 |
ROCE ROCE% | 9.5 | 6.0 | 15.5 | 19.6 | 17.2 | 12.3 | ||
ROE ROE% | -14.4 | -16.8 | 18.0 | 21.3 | 21.6 | 9.5 | ||
ROA ROA% | -3.0 | -3.1 | 3.5 | 5.0 | 6.7 | 4.4 | ||
Documents — Emerald Tyre Manufacturers Ltd
Concall Transcript Summaries — Emerald Tyre Manufacturers Ltd