| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 983 | 940 | 929 | 974 | 1,063 | 1,042 | 1,145 | 1,278 | 1,326 | 1,329 | 1,315 | 1,782 | |
Growth YoY Revenue Growth YoY% | -20.2 | -13.3 | -5.2 | 3.4 | 8.1 | 10.8 | 23.2 | 31.2 | 24.8 | 27.6 | 14.8 | 39.4 |
| 858 | 828 | 827 | 850 | 935 | 936 | 1,018 | 1,154 | 1,216 | 1,210 | 1,193 | 1,533 | |
| 125 | 112 | 102 | 124 | 128 | 106 | 127 | 124 | 111 | 119 | 122 | 249 | |
OPM OPM% | 12.7 | 12.0 | 10.9 | 12.7 | 12.0 | 10.1 | 11.1 | 9.7 | 8.3 | 9.0 | 9.3 | 14.0 |
| 3 | 6 | 24 | 5 | 9 | 4 | 8 | 11 | 6 | -7 | 0 | 3 | |
Interest Expense Interest ExpenseCr | 5 | 6 | 5 | 4 | 4 | 5 | 6 | 7 | 7 | 9 | 8 | 9 |
Depreciation DepreciationCr | 25 | 25 | 26 | 27 | 28 | 28 | 28 | 29 | 30 | 31 | 33 | 36 |
PBT PBTCr | 98 | 88 | 94 | 99 | 104 | 77 | 100 | 99 | 79 | 73 | 80 | 207 |
| 20 | 16 | 16 | 19 | 20 | 12 | 24 | 20 | 13 | 14 | 18 | 41 | |
| 77 | 71 | 78 | 80 | 85 | 65 | 76 | 79 | 66 | 59 | 62 | 166 | |
Growth YoY PAT Growth YoY% | -7.7 | -32.8 | -14.4 | 6.0 | 9.4 | -9.5 | -2.1 | -0.3 | -21.5 | -8.7 | -17.7 | 108.7 |
NPM NPM% | 7.9 | 7.6 | 8.3 | 8.2 | 8.0 | 6.2 | 6.6 | 6.2 | 5.0 | 4.4 | 4.8 | 9.3 |
| 21.8 | 20.1 | 21.9 | 22.5 | 23.9 | 18.2 | 21.4 | 22.4 | 18.8 | 16.6 | 17.6 | 46.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 983 | 940 | 929 | 974 | 1,063 | 1,042 | 1,145 | 1,278 | 1,326 | 1,329 | 1,315 | 1,782 | |
Growth YoY Revenue Growth YoY% | -20.2 | -13.3 | -5.2 | 3.4 | 8.1 | 10.8 | 23.2 | 31.2 | 24.8 | 27.6 | 14.8 | 39.4 |
| 858 | 828 | 827 | 850 | 935 | 936 | 1,018 | 1,154 | 1,216 | 1,210 | 1,193 | 1,533 | |
| 125 | 112 | 102 | 124 | 128 | 106 | 127 | 124 | 111 | 119 | 122 | 249 | |
OPM OPM% | 12.7 | 12.0 | 10.9 | 12.7 | 12.0 | 10.1 | 11.1 | 9.7 | 8.3 | 9.0 | 9.3 | 14.0 |
| 3 | 6 | 24 | 5 | 9 | 4 | 8 | 11 | 6 | -7 | 0 | 3 | |
Interest Expense Interest ExpenseCr | 5 | 6 | 5 | 4 | 4 | 5 | 6 | 7 | 7 | 9 | 8 | 9 |
Depreciation DepreciationCr | 25 | 25 | 26 | 27 | 28 | 28 | 28 | 29 | 30 | 31 | 33 | 36 |
PBT PBTCr | 98 | 88 | 94 | 99 | 104 | 77 | 100 | 99 | 79 | 73 | 80 | 207 |
| 20 | 16 | 16 | 19 | 20 | 12 | 24 | 20 | 13 | 14 | 18 | 41 | |
| 77 | 71 | 78 | 80 | 85 | 65 | 76 | 79 | 66 | 59 | 62 | 166 | |
Growth YoY PAT Growth YoY% | -7.7 | -32.8 | -14.4 | 6.0 | 9.4 | -9.5 | -2.1 | -0.3 | -21.5 | -8.7 | -17.7 | 108.7 |
NPM NPM% | 7.9 | 7.6 | 8.3 | 8.2 | 8.0 | 6.2 | 6.6 | 6.2 | 5.0 | 4.4 | 4.8 | 9.3 |
| 21.8 | 20.1 | 21.9 | 22.5 | 23.9 | 18.2 | 21.4 | 22.4 | 18.8 | 16.6 | 17.6 | 46.8 |
| 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 | 1,801 | 2,161 | 2,434 | 2,763 | 2,596 | 2,784 | 3,686 | 4,464 | 3,794 | 4,224 | 5,248 | 5,752 |
Growth Revenue Growth% | -3.8 | 20.0 | 12.6 | 13.5 | -6.0 | 7.2 | 32.4 | 21.1 | -15.0 | 11.3 | 24.3 | 27.1 |
| 1,569 | 1,890 | 2,146 | 2,410 | 2,227 | 2,335 | 3,285 | 3,896 | 3,332 | 3,741 | 4,783 | 5,152 | |
| 232 | 271 | 288 | 353 | 369 | 449 | 401 | 568 | 462 | 483 | 466 | 601 | |
OPM OPM% | 12.9 | 12.6 | 11.8 | 12.8 | 14.2 | 16.1 | 10.9 | 12.7 | 12.2 | 11.4 | 8.9 | 10.4 |
| 6 | 10 | 10 | 5 | 6 | 11 | 13 | 10 | 35 | 27 | 20 | 2 | |
Interest Expense Interest ExpenseCr | 31 | 27 | 31 | 30 | 24 | 13 | 13 | 22 | 22 | 19 | 31 | 34 |
Depreciation DepreciationCr | 45 | 47 | 49 | 51 | 62 | 74 | 71 | 83 | 100 | 110 | 123 | 130 |
PBT PBTCr | 161 | 207 | 219 | 277 | 289 | 372 | 329 | 473 | 375 | 380 | 332 | 440 |
| 60 | 60 | 61 | 86 | 58 | 70 | 67 | 92 | 74 | 76 | 64 | 86 | |
PAT PATCr | 101 | 148 | 158 | 191 | 230 | 302 | 263 | 381 | 301 | 305 | 267 | 354 |
Growth PAT Growth% | 48.7 | 46.0 | 7.0 | 20.9 | 20.6 | 31.1 | -13.0 | 45.0 | -20.9 | 1.1 | -12.3 | 16.1 |
NPM NPM% | 5.6 | 6.8 | 6.5 | 6.9 | 8.9 | 10.8 | 7.1 | 8.5 | 8.0 | 7.2 | 5.1 | 6.2 |
| 28.5 | 41.6 | 44.6 | 53.9 | 65.0 | 85.2 | 74.1 | 107.5 | 85.0 | 86.0 | 75.4 | 99.8 |
| 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 | 1,801 | 2,161 | 2,434 | 2,763 | 2,596 | 2,784 | 3,686 | 4,464 | 3,794 | 4,224 | 5,248 | 5,752 |
Growth Revenue Growth% | -3.8 | 20.0 | 12.6 | 13.5 | -6.0 | 7.2 | 32.4 | 21.1 | -15.0 | 11.3 | 24.3 | 27.1 |
| 1,569 | 1,890 | 2,146 | 2,410 | 2,227 | 2,335 | 3,285 | 3,896 | 3,332 | 3,741 | 4,783 | 5,152 | |
| 232 | 271 | 288 | 353 | 369 | 449 | 401 | 568 | 462 | 483 | 466 | 601 | |
OPM OPM% | 12.9 | 12.6 | 11.8 | 12.8 | 14.2 | 16.1 | 10.9 | 12.7 | 12.2 | 11.4 | 8.9 | 10.4 |
| 6 | 10 | 10 | 5 | 6 | 11 | 13 | 10 | 35 | 27 | 20 | 2 | |
Interest Expense Interest ExpenseCr | 31 | 27 | 31 | 30 | 24 | 13 | 13 | 22 | 22 | 19 | 31 | 34 |
Depreciation DepreciationCr | 45 | 47 | 49 | 51 | 62 | 74 | 71 | 83 | 100 | 110 | 123 | 130 |
PBT PBTCr | 161 | 207 | 219 | 277 | 289 | 372 | 329 | 473 | 375 | 380 | 332 | 440 |
| 60 | 60 | 61 | 86 | 58 | 70 | 67 | 92 | 74 | 76 | 64 | 86 | |
PAT PATCr | 101 | 148 | 158 | 191 | 230 | 302 | 263 | 381 | 301 | 305 | 267 | 354 |
Growth PAT Growth% | 48.7 | 46.0 | 7.0 | 20.9 | 20.6 | 31.1 | -13.0 | 45.0 | -20.9 | 1.1 | -12.3 | 16.1 |
NPM NPM% | 5.6 | 6.8 | 6.5 | 6.9 | 8.9 | 10.8 | 7.1 | 8.5 | 8.0 | 7.2 | 5.1 | 6.2 |
| 28.5 | 41.6 | 44.6 | 53.9 | 65.0 | 85.2 | 74.1 | 107.5 | 85.0 | 86.0 | 75.4 | 99.8 |
| 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 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 |
Reserves ReservesCr | 406 | 539 | 683 | 841 | 1,032 | 1,266 | 1,539 | 1,847 | 2,144 | 2,327 | 2,709 |
| 435 | 549 | 629 | 559 | 569 | 620 | 865 | 680 | 603 | 978 | 1,016 | |
| 223 | 163 | 107 | 132 | 175 | 128 | 161 | 172 | 132 | 121 | 113 | |
| 1,100 | 1,287 | 1,455 | 1,568 | 1,812 | 2,049 | 2,601 | 2,734 | 2,915 | 3,462 | 3,874 | |
| 584 | 756 | 919 | 897 | 935 | 1,158 | 1,570 | 1,602 | 1,702 | 2,094 | 2,443 | |
| 517 | 531 | 537 | 671 | 877 | 892 | 1,030 | 1,133 | 1,213 | 1,369 | 1,431 | |
| 1,100 | 1,287 | 1,455 | 1,568 | 1,812 | 2,049 | 2,601 | 2,734 | 2,915 | 3,462 | 3,874 |
| 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 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 |
Reserves ReservesCr | 406 | 539 | 683 | 841 | 1,032 | 1,266 | 1,539 | 1,847 | 2,144 | 2,327 | 2,709 |
| 435 | 549 | 629 | 559 | 569 | 620 | 865 | 680 | 603 | 978 | 1,016 | |
| 223 | 163 | 107 | 132 | 175 | 128 | 161 | 172 | 132 | 121 | 113 | |
| 1,100 | 1,287 | 1,455 | 1,568 | 1,812 | 2,049 | 2,601 | 2,734 | 2,915 | 3,462 | 3,874 | |
| 584 | 756 | 919 | 897 | 935 | 1,158 | 1,570 | 1,602 | 1,702 | 2,094 | 2,443 | |
| 517 | 531 | 537 | 671 | 877 | 892 | 1,030 | 1,133 | 1,213 | 1,369 | 1,431 | |
| 1,100 | 1,287 | 1,455 | 1,568 | 1,812 | 2,049 | 2,601 | 2,734 | 2,915 | 3,462 | 3,874 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 170 | 111 | 145 | 283 | 316 | 365 | 5 | 573 | 518 | 421 | 333 | |
| -59 | -43 | -55 | -167 | -151 | -165 | -84 | -149 | -344 | -295 | -378 | |
| -110 | -57 | -90 | -119 | -144 | -165 | 59 | -264 | -189 | -157 | -51 | |
Net Cash Flow Net Cash FlowCr | 0 | 11 | 1 | -4 | 21 | 35 | -20 | 160 | -14 | -31 | -96 |
Free Cash Flow Free Cash FlowCr | 177 | 68 | 89 | 115 | 174 | 258 | -150 | 429 | 362 | 239 | 198 |
CFO To PAT CFO To PAT% | 167.8 | 75.2 | 92.0 | 148.2 | 137.1 | 120.8 | 1.9 | 150.4 | 172.0 | 137.9 | 124.4 |
CFO To EBITDA CFO To EBITDA% | 73.2 | 40.9 | 50.5 | 80.1 | 85.6 | 81.3 | 1.2 | 100.8 | 112.2 | 87.1 | 71.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 170 | 111 | 145 | 283 | 316 | 365 | 5 | 573 | 518 | 421 | 333 | |
| -59 | -43 | -55 | -167 | -151 | -165 | -84 | -149 | -344 | -295 | -378 | |
| -110 | -57 | -90 | -119 | -144 | -165 | 59 | -264 | -189 | -157 | -51 | |
Net Cash Flow Net Cash FlowCr | 0 | 11 | 1 | -4 | 21 | 35 | -20 | 160 | -14 | -31 | -96 |
Free Cash Flow Free Cash FlowCr | 177 | 68 | 89 | 115 | 174 | 258 | -150 | 429 | 362 | 239 | 198 |
CFO To PAT CFO To PAT% | 167.8 | 75.2 | 92.0 | 148.2 | 137.1 | 120.8 | 1.9 | 150.4 | 172.0 | 137.9 | 124.4 |
CFO To EBITDA CFO To EBITDA% | 73.2 | 40.9 | 50.5 | 80.1 | 85.6 | 81.3 | 1.2 | 100.8 | 112.2 | 87.1 | 71.4 |
| 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 | 5,318 | 3,789 | 4,157 | 9,059 | 10,160 | 8,272 | 8,046 | 7,273 | 5,370 | 7,768 | ||
Price To Earnings Price To Earnings | 33.6 | 19.8 | 18.0 | 30.0 | 38.7 | 21.7 | 26.7 | 23.9 | 20.1 | 22.0 | ||
Price To Sales Price To Sales | 2.2 | 1.4 | 1.6 | 3.3 | 2.8 | 1.9 | 2.1 | 1.7 | 1.0 | 1.4 | ||
Price To Book Price To Book | 7.4 | 4.3 | 3.9 | 7.0 | 6.5 | 4.4 | 3.7 | 3.1 | 2.0 | 2.8 | ||
EV To EBITDA EV To EBITDA | 19.4 | 11.4 | 12.1 | 20.6 | 26.2 | 14.7 | 17.3 | 15.1 | 11.4 | 13.0 | ||
GPM GPM% | 30.4 | 26.9 | 25.3 | 26.7 | 30.5 | 33.1 | 26.9 | 27.7 | 28.6 | 28.5 | 22.8 | 22.8 |
OPM OPM% | 12.9 | 12.6 | 11.8 | 12.8 | 14.2 | 16.1 | 10.9 | 12.7 | 12.2 | 11.4 | 8.9 | 10.4 |
NPM NPM% | 5.6 | 6.8 | 6.5 | 6.9 | 8.9 | 10.8 | 7.1 | 8.5 | 8.0 | 7.2 | 5.1 | 6.2 |
ROCE ROCE% | 24.8 | 25.8 | 24.7 | 27.2 | 22.2 | 24.3 | 17.1 | 22.4 | 16.8 | 15.5 | 12.2 | 12.2 |
ROE ROE% | 22.9 | 25.7 | 22.0 | 21.8 | 21.6 | 23.2 | 16.7 | 20.2 | 13.8 | 12.9 | 9.7 | 9.7 |
ROA ROA% | 9.2 | 11.5 | 10.9 | 12.2 | 12.7 | 14.7 | 10.1 | 13.9 | 10.3 | 8.8 | 6.9 | 6.9 |
| 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 | 5,318 | 3,789 | 4,157 | 9,059 | 10,160 | 8,272 | 8,046 | 7,273 | 5,370 | 7,768 | ||
Price To Earnings Price To Earnings | 33.6 | 19.8 | 18.0 | 30.0 | 38.7 | 21.7 | 26.7 | 23.9 | 20.1 | 22.0 | ||
Price To Sales Price To Sales | 2.2 | 1.4 | 1.6 | 3.3 | 2.8 | 1.9 | 2.1 | 1.7 | 1.0 | 1.4 | ||
Price To Book Price To Book | 7.4 | 4.3 | 3.9 | 7.0 | 6.5 | 4.4 | 3.7 | 3.1 | 2.0 | 2.8 | ||
EV To EBITDA EV To EBITDA | 19.4 | 11.4 | 12.1 | 20.6 | 26.2 | 14.7 | 17.3 | 15.1 | 11.4 | 13.0 | ||
GPM GPM% | 30.4 | 26.9 | 25.3 | 26.7 | 30.5 | 33.1 | 26.9 | 27.7 | 28.6 | 28.5 | 22.8 | 22.8 |
OPM OPM% | 12.9 | 12.6 | 11.8 | 12.8 | 14.2 | 16.1 | 10.9 | 12.7 | 12.2 | 11.4 | 8.9 | 10.4 |
NPM NPM% | 5.6 | 6.8 | 6.5 | 6.9 | 8.9 | 10.8 | 7.1 | 8.5 | 8.0 | 7.2 | 5.1 | 6.2 |
ROCE ROCE% | 24.8 | 25.8 | 24.7 | 27.2 | 22.2 | 24.3 | 17.1 | 22.4 | 16.8 | 15.5 | 12.2 | 12.2 |
ROE ROE% | 22.9 | 25.7 | 22.0 | 21.8 | 21.6 | 23.2 | 16.7 | 20.2 | 13.8 | 12.9 | 9.7 | 9.7 |
ROA ROA% | 9.2 | 11.5 | 10.9 | 12.2 | 12.7 | 14.7 | 10.1 | 13.9 | 10.3 | 8.8 | 6.9 | 6.9 |
Documents — Galaxy Surfactants Ltd
Concall Transcript Summaries — Galaxy Surfactants Ltd