| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,019 | 805 | 798 | 823 | 830 | 793 | 779 | 781 | 796 | 721 | 757 | 791 | |
Growth YoY Revenue Growth YoY% | -11.3 | -41.7 | -27.5 | -26.5 | -18.5 | -1.6 | -2.5 | -5.1 | -4.2 | -9.0 | -2.9 | 1.2 |
| 719 | 592 | 648 | 639 | 614 | 582 | 549 | 563 | 599 | 564 | 598 | 615 | |
| 299 | 213 | 150 | 184 | 217 | 211 | 230 | 218 | 197 | 157 | 159 | 176 | |
OPM OPM% | 29.4 | 26.5 | 18.8 | 22.4 | 26.1 | 26.6 | 29.5 | 27.9 | 24.8 | 21.8 | 21.0 | 22.2 |
| 230 | 11 | 14 | 17 | 18 | 17 | 29 | 23 | 27 | 17 | 16 | 14 | |
Interest Expense Interest ExpenseCr | 8 | 7 | 6 | 5 | 4 | 4 | 4 | 4 | 2 | 2 | 3 | 2 |
Depreciation DepreciationCr | 24 | 26 | 26 | 26 | 27 | 28 | 28 | 28 | 27 | 28 | 29 | 27 |
PBT PBTCr | 497 | 191 | 133 | 170 | 203 | 196 | 227 | 209 | 195 | 145 | 143 | 160 |
| 71 | 49 | 33 | 45 | 53 | 42 | 59 | 59 | 50 | 38 | 37 | 44 | |
| 426 | 143 | 100 | 125 | 151 | 155 | 168 | 150 | 144 | 107 | 106 | 116 | |
Growth YoY PAT Growth YoY% | 15.7 | -51.2 | -60.4 | -44.9 | -64.7 | 8.4 | 68.7 | 20.4 | -4.3 | -31.1 | -37.1 | -23.1 |
NPM NPM% | 41.9 | 17.7 | 12.5 | 15.2 | 18.1 | 19.5 | 21.6 | 19.2 | 18.1 | 14.8 | 14.0 | 14.6 |
| 44.8 | 15.0 | 10.5 | 13.1 | 15.8 | 16.3 | 17.7 | 15.7 | 15.1 | 11.2 | 11.3 | 12.3 |
| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,019 | 805 | 798 | 823 | 830 | 793 | 779 | 781 | 796 | 721 | 757 | 791 | |
Growth YoY Revenue Growth YoY% | -11.3 | -41.7 | -27.5 | -26.5 | -18.5 | -1.6 | -2.5 | -5.1 | -4.2 | -9.0 | -2.9 | 1.2 |
| 719 | 592 | 648 | 639 | 614 | 582 | 549 | 563 | 599 | 564 | 598 | 615 | |
| 299 | 213 | 150 | 184 | 217 | 211 | 230 | 218 | 197 | 157 | 159 | 176 | |
OPM OPM% | 29.4 | 26.5 | 18.8 | 22.4 | 26.1 | 26.6 | 29.5 | 27.9 | 24.8 | 21.8 | 21.0 | 22.2 |
| 230 | 11 | 14 | 17 | 18 | 17 | 29 | 23 | 27 | 17 | 16 | 14 | |
Interest Expense Interest ExpenseCr | 8 | 7 | 6 | 5 | 4 | 4 | 4 | 4 | 2 | 2 | 3 | 2 |
Depreciation DepreciationCr | 24 | 26 | 26 | 26 | 27 | 28 | 28 | 28 | 27 | 28 | 29 | 27 |
PBT PBTCr | 497 | 191 | 133 | 170 | 203 | 196 | 227 | 209 | 195 | 145 | 143 | 160 |
| 71 | 49 | 33 | 45 | 53 | 42 | 59 | 59 | 50 | 38 | 37 | 44 | |
| 426 | 143 | 100 | 125 | 151 | 155 | 168 | 150 | 144 | 107 | 106 | 116 | |
Growth YoY PAT Growth YoY% | 15.7 | -51.2 | -60.4 | -44.9 | -64.7 | 8.4 | 68.7 | 20.4 | -4.3 | -31.1 | -37.1 | -23.1 |
NPM NPM% | 41.9 | 17.7 | 12.5 | 15.2 | 18.1 | 19.5 | 21.6 | 19.2 | 18.1 | 14.8 | 14.0 | 14.6 |
| 44.8 | 15.0 | 10.5 | 13.1 | 15.8 | 16.3 | 17.7 | 15.7 | 15.1 | 11.2 | 11.3 | 12.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,374 | 2,531 | 2,784 | 2,919 | 3,341 | 3,305 | 2,491 | 3,052 | 4,551 | 3,447 | 3,183 | 3,064 |
Growth Revenue Growth% | 6.6 | 10.0 | 4.9 | 14.5 | -1.1 | -24.6 | 22.5 | 49.1 | -24.3 | -7.6 | -3.8 | |
| 1,845 | 1,901 | 2,103 | 2,313 | 2,582 | 2,577 | 1,895 | 2,326 | 3,066 | 2,599 | 2,307 | 2,375 | |
| 528 | 629 | 681 | 606 | 759 | 728 | 596 | 726 | 1,485 | 847 | 876 | 689 | |
OPM OPM% | 22.3 | 24.9 | 24.5 | 20.8 | 22.7 | 22.0 | 23.9 | 23.8 | 32.6 | 24.6 | 27.5 | 22.5 |
| -15 | -3 | 37 | 38 | 16 | 18 | 7 | 10 | 109 | 272 | 88 | 73 | |
Interest Expense Interest ExpenseCr | 171 | 165 | 137 | 127 | 127 | 120 | 74 | 51 | 37 | 25 | 16 | 9 |
Depreciation DepreciationCr | 85 | 82 | 86 | 110 | 117 | 131 | 111 | 87 | 94 | 102 | 112 | 111 |
PBT PBTCr | 257 | 380 | 495 | 407 | 531 | 495 | 418 | 598 | 1,463 | 991 | 836 | 642 |
| 75 | 122 | 115 | 51 | 180 | 98 | 111 | 152 | 347 | 198 | 212 | 170 | |
PAT PATCr | 182 | 258 | 380 | 356 | 351 | 397 | 307 | 446 | 1,116 | 794 | 624 | 472 |
Growth PAT Growth% | 41.7 | 47.5 | -6.2 | -1.6 | 13.1 | -22.6 | 45.3 | 150.2 | -28.9 | -21.4 | -24.3 | |
NPM NPM% | 7.7 | 10.2 | 13.7 | 12.2 | 10.5 | 12.0 | 12.3 | 14.6 | 24.5 | 23.0 | 19.6 | 15.4 |
| 17.2 | 24.2 | 35.9 | 33.3 | 33.6 | 38.0 | 32.2 | 64.1 | 112.7 | 83.4 | 65.5 | 50.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,374 | 2,531 | 2,784 | 2,919 | 3,341 | 3,305 | 2,491 | 3,052 | 4,551 | 3,447 | 3,183 | 3,064 |
Growth Revenue Growth% | 6.6 | 10.0 | 4.9 | 14.5 | -1.1 | -24.6 | 22.5 | 49.1 | -24.3 | -7.6 | -3.8 | |
| 1,845 | 1,901 | 2,103 | 2,313 | 2,582 | 2,577 | 1,895 | 2,326 | 3,066 | 2,599 | 2,307 | 2,375 | |
| 528 | 629 | 681 | 606 | 759 | 728 | 596 | 726 | 1,485 | 847 | 876 | 689 | |
OPM OPM% | 22.3 | 24.9 | 24.5 | 20.8 | 22.7 | 22.0 | 23.9 | 23.8 | 32.6 | 24.6 | 27.5 | 22.5 |
| -15 | -3 | 37 | 38 | 16 | 18 | 7 | 10 | 109 | 272 | 88 | 73 | |
Interest Expense Interest ExpenseCr | 171 | 165 | 137 | 127 | 127 | 120 | 74 | 51 | 37 | 25 | 16 | 9 |
Depreciation DepreciationCr | 85 | 82 | 86 | 110 | 117 | 131 | 111 | 87 | 94 | 102 | 112 | 111 |
PBT PBTCr | 257 | 380 | 495 | 407 | 531 | 495 | 418 | 598 | 1,463 | 991 | 836 | 642 |
| 75 | 122 | 115 | 51 | 180 | 98 | 111 | 152 | 347 | 198 | 212 | 170 | |
PAT PATCr | 182 | 258 | 380 | 356 | 351 | 397 | 307 | 446 | 1,116 | 794 | 624 | 472 |
Growth PAT Growth% | 41.7 | 47.5 | -6.2 | -1.6 | 13.1 | -22.6 | 45.3 | 150.2 | -28.9 | -21.4 | -24.3 | |
NPM NPM% | 7.7 | 10.2 | 13.7 | 12.2 | 10.5 | 12.0 | 12.3 | 14.6 | 24.5 | 23.0 | 19.6 | 15.4 |
| 17.2 | 24.2 | 35.9 | 33.3 | 33.6 | 38.0 | 32.2 | 64.1 | 112.7 | 83.4 | 65.5 | 50.2 |
| Financial Year | Mar 2015 | 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 | 100 | 100 | 99 | 97 | 98 | 95 | 95 | 95 | 96 | 96 | 96 | 92 |
Reserves ReservesCr | 670 | 936 | 1,247 | 1,513 | 1,827 | 2,054 | 2,389 | 2,852 | 3,866 | 2,888 | 3,398 | 3,465 |
| 1,116 | 1,039 | 1,217 | 1,072 | 1,108 | 938 | 653 | 1,190 | 415 | 414 | 368 | 438 | |
| 965 | 874 | 940 | 946 | 961 | 1,082 | 841 | 858 | 763 | 377 | 328 | 309 | |
| 2,851 | 2,949 | 3,504 | 3,628 | 3,995 | 4,169 | 3,978 | 4,995 | 5,133 | 3,770 | 4,185 | 4,300 | |
| 895 | 795 | 1,027 | 1,000 | 1,239 | 1,283 | 1,121 | 2,171 | 1,539 | 1,779 | 1,954 | 1,921 | |
| 1,956 | 2,154 | 2,477 | 2,628 | 2,756 | 2,886 | 2,857 | 2,824 | 3,594 | 1,990 | 2,232 | 2,379 | |
| 2,851 | 2,949 | 3,504 | 3,628 | 3,995 | 4,169 | 3,978 | 4,995 | 5,133 | 3,770 | 4,185 | 4,300 |
| Financial Year | Mar 2015 | 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 | 100 | 100 | 99 | 97 | 98 | 95 | 95 | 95 | 96 | 96 | 96 | 92 |
Reserves ReservesCr | 670 | 936 | 1,247 | 1,513 | 1,827 | 2,054 | 2,389 | 2,852 | 3,866 | 2,888 | 3,398 | 3,465 |
| 1,116 | 1,039 | 1,217 | 1,072 | 1,108 | 938 | 653 | 1,190 | 415 | 414 | 368 | 438 | |
| 965 | 874 | 940 | 946 | 961 | 1,082 | 841 | 858 | 763 | 377 | 328 | 309 | |
| 2,851 | 2,949 | 3,504 | 3,628 | 3,995 | 4,169 | 3,978 | 4,995 | 5,133 | 3,770 | 4,185 | 4,300 | |
| 895 | 795 | 1,027 | 1,000 | 1,239 | 1,283 | 1,121 | 2,171 | 1,539 | 1,779 | 1,954 | 1,921 | |
| 1,956 | 2,154 | 2,477 | 2,628 | 2,756 | 2,886 | 2,857 | 2,824 | 3,594 | 1,990 | 2,232 | 2,379 | |
| 2,851 | 2,949 | 3,504 | 3,628 | 3,995 | 4,169 | 3,978 | 4,995 | 5,133 | 3,770 | 4,185 | 4,300 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 416 | 509 | 458 | 590 | 530 | 624 | 621 | 643 | 856 | 797 | 638 | 687 | |
| -127 | -249 | -375 | -279 | -271 | -206 | -109 | -337 | -409 | -534 | -358 | -291 | |
| -296 | -252 | -113 | -308 | -258 | -339 | -569 | -98 | -530 | -338 | -230 | -451 | |
Net Cash Flow Net Cash FlowCr | -8 | 8 | -30 | 2 | 1 | 80 | -57 | 209 | -83 | -75 | 50 | -55 |
Free Cash Flow Free Cash FlowCr | 284 | 258 | 82 | 308 | 257 | 418 | 510 | 306 | 506 | 691 | 336 | 424 |
CFO To PAT CFO To PAT% | 228.7 | 197.4 | 120.5 | 165.4 | 151.2 | 157.4 | 202.4 | 144.3 | 76.7 | 100.4 | 102.2 | 145.5 |
CFO To EBITDA CFO To EBITDA% | 78.8 | 80.8 | 67.3 | 97.3 | 69.8 | 85.8 | 104.1 | 88.6 | 57.6 | 94.0 | 72.8 | 99.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 416 | 509 | 458 | 590 | 530 | 624 | 621 | 643 | 856 | 797 | 638 | 687 | |
| -127 | -249 | -375 | -279 | -271 | -206 | -109 | -337 | -409 | -534 | -358 | -291 | |
| -296 | -252 | -113 | -308 | -258 | -339 | -569 | -98 | -530 | -338 | -230 | -451 | |
Net Cash Flow Net Cash FlowCr | -8 | 8 | -30 | 2 | 1 | 80 | -57 | 209 | -83 | -75 | 50 | -55 |
Free Cash Flow Free Cash FlowCr | 284 | 258 | 82 | 308 | 257 | 418 | 510 | 306 | 506 | 691 | 336 | 424 |
CFO To PAT CFO To PAT% | 228.7 | 197.4 | 120.5 | 165.4 | 151.2 | 157.4 | 202.4 | 144.3 | 76.7 | 100.4 | 102.2 | 145.5 |
CFO To EBITDA CFO To EBITDA% | 78.8 | 80.8 | 67.3 | 97.3 | 69.8 | 85.8 | 104.1 | 88.6 | 57.6 | 94.0 | 72.8 | 99.8 |
| Financial Year | Mar 2015 | 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 | 616 | 1,152 | 2,657 | 2,526 | 2,422 | 843 | 2,188 | 5,224 | 4,814 | 4,243 | 5,880 | 3,888 | 3,906 |
Price To Earnings Price To Earnings | 3.5 | 4.5 | 7.0 | 7.1 | 6.9 | 2.1 | 6.7 | 8.0 | 4.2 | 5.3 | 9.4 | 8.2 | 8.5 |
Price To Sales Price To Sales | 0.3 | 0.5 | 0.9 | 0.9 | 0.7 | 0.3 | 0.9 | 1.7 | 1.1 | 1.2 | 1.9 | 1.3 | 1.3 |
Price To Book Price To Book | 0.8 | 1.1 | 2.0 | 1.6 | 1.3 | 0.4 | 0.9 | 1.8 | 1.2 | 1.4 | 1.7 | 1.1 | 1.1 |
EV To EBITDA EV To EBITDA | 3.5 | 3.5 | 5.7 | 6.0 | 4.6 | 2.5 | 4.9 | 7.9 | 3.4 | 4.7 | 6.3 | 5.6 | 5.6 |
GPM GPM% | 37.8 | 40.5 | 40.1 | 36.4 | 37.0 | 35.7 | 35.3 | 39.5 | 43.9 | 38.8 | 43.7 | 39.7 | 39.7 |
OPM OPM% | 22.3 | 24.9 | 24.5 | 20.8 | 22.7 | 22.0 | 23.9 | 23.8 | 32.6 | 24.6 | 27.5 | 22.5 | 22.5 |
NPM NPM% | 7.7 | 10.2 | 13.7 | 12.2 | 10.5 | 12.0 | 12.3 | 14.6 | 24.5 | 23.0 | 19.6 | 15.4 | 15.4 |
ROCE ROCE% | 21.3 | 25.2 | 24.4 | 19.3 | 21.7 | 19.0 | 15.1 | 17.4 | 34.7 | 31.8 | 23.6 | 17.9 | 17.9 |
ROE ROE% | 23.6 | 24.9 | 28.2 | 22.1 | 18.2 | 18.5 | 12.3 | 15.1 | 28.2 | 26.6 | 17.9 | 13.3 | 13.3 |
ROA ROA% | 6.4 | 8.7 | 10.8 | 9.8 | 8.8 | 9.5 | 7.7 | 8.9 | 21.7 | 21.1 | 14.9 | 11.0 | 11.0 |
| Financial Year | Mar 2015 | 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 | 616 | 1,152 | 2,657 | 2,526 | 2,422 | 843 | 2,188 | 5,224 | 4,814 | 4,243 | 5,880 | 3,888 | 3,906 |
Price To Earnings Price To Earnings | 3.5 | 4.5 | 7.0 | 7.1 | 6.9 | 2.1 | 6.7 | 8.0 | 4.2 | 5.3 | 9.4 | 8.2 | 8.5 |
Price To Sales Price To Sales | 0.3 | 0.5 | 0.9 | 0.9 | 0.7 | 0.3 | 0.9 | 1.7 | 1.1 | 1.2 | 1.9 | 1.3 | 1.3 |
Price To Book Price To Book | 0.8 | 1.1 | 2.0 | 1.6 | 1.3 | 0.4 | 0.9 | 1.8 | 1.2 | 1.4 | 1.7 | 1.1 | 1.1 |
EV To EBITDA EV To EBITDA | 3.5 | 3.5 | 5.7 | 6.0 | 4.6 | 2.5 | 4.9 | 7.9 | 3.4 | 4.7 | 6.3 | 5.6 | 5.6 |
GPM GPM% | 37.8 | 40.5 | 40.1 | 36.4 | 37.0 | 35.7 | 35.3 | 39.5 | 43.9 | 38.8 | 43.7 | 39.7 | 39.7 |
OPM OPM% | 22.3 | 24.9 | 24.5 | 20.8 | 22.7 | 22.0 | 23.9 | 23.8 | 32.6 | 24.6 | 27.5 | 22.5 | 22.5 |
NPM NPM% | 7.7 | 10.2 | 13.7 | 12.2 | 10.5 | 12.0 | 12.3 | 14.6 | 24.5 | 23.0 | 19.6 | 15.4 | 15.4 |
ROCE ROCE% | 21.3 | 25.2 | 24.4 | 19.3 | 21.7 | 19.0 | 15.1 | 17.4 | 34.7 | 31.8 | 23.6 | 17.9 | 17.9 |
ROE ROE% | 23.6 | 24.9 | 28.2 | 22.1 | 18.2 | 18.5 | 12.3 | 15.1 | 28.2 | 26.6 | 17.9 | 13.3 | 13.3 |
ROA ROA% | 6.4 | 8.7 | 10.8 | 9.8 | 8.8 | 9.5 | 7.7 | 8.9 | 21.7 | 21.1 | 14.9 | 11.0 | 11.0 |
Documents — GHCL Ltd
Concall Transcript Summaries — GHCL Ltd