| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 567 | 687 | 590 | 642 | 638 | 602 | 655 | 700 | 661 | 717 | 632 | 789 | |
Growth YoY Revenue Growth YoY% | 12.7 | 12.5 | -12.4 | 11.0 | 9.0 | 3.6 | 19.1 | -3.4 | 12.7 | |||
| 530 | 648 | 570 | 595 | 608 | 568 | 616 | 642 | 602 | 642 | 566 | 711 | |
| 38 | 40 | 20 | 48 | 30 | 34 | 39 | 57 | 59 | 75 | 67 | 78 | |
OPM OPM% | 6.6 | 5.8 | 3.3 | 7.4 | 4.7 | 5.7 | 5.9 | 8.2 | 9.0 | 10.5 | 10.5 | 9.8 |
| 4 | 3 | 5 | 2 | 2 | 2 | 4 | 2 | 3 | 3 | 5 | 2 | |
Interest Expense Interest ExpenseCr | 7 | 7 | 6 | 9 | 9 | 14 | 13 | 15 | 14 | 13 | 16 | 16 |
Depreciation DepreciationCr | 16 | 17 | 17 | 20 | 20 | 21 | 21 | 22 | 22 | 22 | 25 | 26 |
PBT PBTCr | 17 | 19 | 2 | 21 | 2 | 1 | 9 | 23 | 26 | 42 | 30 | 37 |
| 4 | -25 | 2 | 6 | 1 | 1 | 4 | 5 | 3 | 11 | 8 | 10 | |
| 13 | 44 | 0 | 15 | 1 | 0 | 5 | 18 | 23 | 31 | 21 | 27 | |
Growth YoY PAT Growth YoY% | -60.5 | -90.2 | -99.1 | 6,025.0 | 18.3 | 1,706.3 | 7,453.7 | 330.6 | 50.7 | |||
NPM NPM% | 2.3 | 6.4 | 0.0 | 2.4 | 0.2 | 0.1 | 0.8 | 2.6 | 3.5 | 4.3 | 3.3 | 3.5 |
| 4.5 | 15.4 | 0.0 | 5.3 | 0.5 | 0.1 | 1.7 | 6.2 | 7.6 | 10.6 | 7.4 | 9.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 567 | 687 | 590 | 642 | 638 | 602 | 655 | 700 | 661 | 717 | 632 | 789 | |
Growth YoY Revenue Growth YoY% | 12.7 | 12.5 | -12.4 | 11.0 | 9.0 | 3.6 | 19.1 | -3.4 | 12.7 | |||
| 530 | 648 | 570 | 595 | 608 | 568 | 616 | 642 | 602 | 642 | 566 | 711 | |
| 38 | 40 | 20 | 48 | 30 | 34 | 39 | 57 | 59 | 75 | 67 | 78 | |
OPM OPM% | 6.6 | 5.8 | 3.3 | 7.4 | 4.7 | 5.7 | 5.9 | 8.2 | 9.0 | 10.5 | 10.5 | 9.8 |
| 4 | 3 | 5 | 2 | 2 | 2 | 4 | 2 | 3 | 3 | 5 | 2 | |
Interest Expense Interest ExpenseCr | 7 | 7 | 6 | 9 | 9 | 14 | 13 | 15 | 14 | 13 | 16 | 16 |
Depreciation DepreciationCr | 16 | 17 | 17 | 20 | 20 | 21 | 21 | 22 | 22 | 22 | 25 | 26 |
PBT PBTCr | 17 | 19 | 2 | 21 | 2 | 1 | 9 | 23 | 26 | 42 | 30 | 37 |
| 4 | -25 | 2 | 6 | 1 | 1 | 4 | 5 | 3 | 11 | 8 | 10 | |
| 13 | 44 | 0 | 15 | 1 | 0 | 5 | 18 | 23 | 31 | 21 | 27 | |
Growth YoY PAT Growth YoY% | -60.5 | -90.2 | -99.1 | 6,025.0 | 18.3 | 1,706.3 | 7,453.7 | 330.6 | 50.7 | |||
NPM NPM% | 2.3 | 6.4 | 0.0 | 2.4 | 0.2 | 0.1 | 0.8 | 2.6 | 3.5 | 4.3 | 3.3 | 3.5 |
| 4.5 | 15.4 | 0.0 | 5.3 | 0.5 | 0.1 | 1.7 | 6.2 | 7.6 | 10.6 | 7.4 | 9.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 586 | 706 | 774 | 853 | 987 | 1,167 | 1,224 | 2,103 | 2,415 | 2,537 | 2,710 | 2,799 |
Growth Revenue Growth% | 20.5 | 9.5 | 10.3 | 15.7 | 18.3 | 4.9 | 14.8 | 5.1 | 6.8 | 7.9 | ||
| 537 | 639 | 720 | 785 | 899 | 1,042 | 969 | 1,857 | 2,246 | 2,386 | 2,452 | 2,521 | |
| 49 | 67 | 54 | 68 | 88 | 125 | 255 | 246 | 169 | 151 | 258 | 279 | |
OPM OPM% | 8.3 | 9.5 | 7.0 | 8.0 | 8.9 | 10.7 | 20.8 | 11.7 | 7.0 | 6.0 | 9.5 | 9.9 |
| 4 | 4 | 5 | 5 | 7 | 4 | 7 | 8 | 14 | 10 | 11 | 12 | |
Interest Expense Interest ExpenseCr | 14 | 17 | 18 | 27 | 26 | 24 | 19 | 17 | 26 | 46 | 58 | 59 |
Depreciation DepreciationCr | 29 | 42 | 27 | 36 | 36 | 38 | 41 | 56 | 66 | 82 | 92 | 97 |
PBT PBTCr | 10 | 12 | 14 | 10 | 33 | 67 | 202 | 180 | 91 | 33 | 119 | 135 |
| 3 | 2 | 0 | 5 | 9 | 17 | 61 | 58 | -5 | 11 | 28 | 32 | |
PAT PATCr | 7 | 10 | 14 | 6 | 24 | 50 | 141 | 122 | 96 | 22 | 91 | 103 |
Growth PAT Growth% | 48.9 | 44.2 | -61.0 | 320.0 | 109.5 | 183.3 | -21.4 | -77.2 | 315.3 | 314.7 | ||
NPM NPM% | 1.1 | 1.4 | 1.9 | 0.7 | 2.4 | 4.3 | 11.5 | 5.8 | 4.0 | 0.9 | 3.4 | 3.7 |
| 1.8 | 3.5 | 5.0 | 2.0 | 8.3 | 17.1 | 48.9 | 42.4 | 33.3 | 7.6 | 31.7 | 34.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 586 | 706 | 774 | 853 | 987 | 1,167 | 1,224 | 2,103 | 2,415 | 2,537 | 2,710 | 2,799 |
Growth Revenue Growth% | 20.5 | 9.5 | 10.3 | 15.7 | 18.3 | 4.9 | 14.8 | 5.1 | 6.8 | 7.9 | ||
| 537 | 639 | 720 | 785 | 899 | 1,042 | 969 | 1,857 | 2,246 | 2,386 | 2,452 | 2,521 | |
| 49 | 67 | 54 | 68 | 88 | 125 | 255 | 246 | 169 | 151 | 258 | 279 | |
OPM OPM% | 8.3 | 9.5 | 7.0 | 8.0 | 8.9 | 10.7 | 20.8 | 11.7 | 7.0 | 6.0 | 9.5 | 9.9 |
| 4 | 4 | 5 | 5 | 7 | 4 | 7 | 8 | 14 | 10 | 11 | 12 | |
Interest Expense Interest ExpenseCr | 14 | 17 | 18 | 27 | 26 | 24 | 19 | 17 | 26 | 46 | 58 | 59 |
Depreciation DepreciationCr | 29 | 42 | 27 | 36 | 36 | 38 | 41 | 56 | 66 | 82 | 92 | 97 |
PBT PBTCr | 10 | 12 | 14 | 10 | 33 | 67 | 202 | 180 | 91 | 33 | 119 | 135 |
| 3 | 2 | 0 | 5 | 9 | 17 | 61 | 58 | -5 | 11 | 28 | 32 | |
PAT PATCr | 7 | 10 | 14 | 6 | 24 | 50 | 141 | 122 | 96 | 22 | 91 | 103 |
Growth PAT Growth% | 48.9 | 44.2 | -61.0 | 320.0 | 109.5 | 183.3 | -21.4 | -77.2 | 315.3 | 314.7 | ||
NPM NPM% | 1.1 | 1.4 | 1.9 | 0.7 | 2.4 | 4.3 | 11.5 | 5.8 | 4.0 | 0.9 | 3.4 | 3.7 |
| 1.8 | 3.5 | 5.0 | 2.0 | 8.3 | 17.1 | 48.9 | 42.4 | 33.3 | 7.6 | 31.7 | 34.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 |
Reserves ReservesCr | 326 | 332 | 339 | 345 | 369 | 419 | 557 | 858 | 943 | 964 | 1,062 |
| 192 | 178 | 224 | 224 | 174 | 185 | 238 | 463 | 605 | 852 | 827 | |
| 98 | 207 | 203 | 174 | 198 | 168 | 170 | 240 | 189 | 263 | 332 | |
| 644 | 746 | 794 | 771 | 769 | 799 | 992 | 1,590 | 1,766 | 2,107 | 2,249 | |
| 108 | 117 | 119 | 125 | 152 | 176 | 304 | 507 | 632 | 820 | 832 | |
| 536 | 630 | 675 | 646 | 618 | 623 | 688 | 1,082 | 1,133 | 1,287 | 1,416 | |
| 644 | 746 | 794 | 771 | 769 | 799 | 992 | 1,590 | 1,766 | 2,107 | 2,249 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 |
Reserves ReservesCr | 326 | 332 | 339 | 345 | 369 | 419 | 557 | 858 | 943 | 964 | 1,062 |
| 192 | 178 | 224 | 224 | 174 | 185 | 238 | 463 | 605 | 852 | 827 | |
| 98 | 207 | 203 | 174 | 198 | 168 | 170 | 240 | 189 | 263 | 332 | |
| 644 | 746 | 794 | 771 | 769 | 799 | 992 | 1,590 | 1,766 | 2,107 | 2,249 | |
| 108 | 117 | 119 | 125 | 152 | 176 | 304 | 507 | 632 | 820 | 832 | |
| 536 | 630 | 675 | 646 | 618 | 623 | 688 | 1,082 | 1,133 | 1,287 | 1,416 | |
| 644 | 746 | 794 | 771 | 769 | 799 | 992 | 1,590 | 1,766 | 2,107 | 2,249 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 61 | 50 | 67 | 56 | 31 | 135 | 148 | 102 | 168 | 67 | 268 | |
| -95 | -141 | -72 | -10 | -14 | -37 | -87 | -197 | -163 | -208 | -185 | |
| 34 | 94 | 0 | -47 | -17 | -80 | -23 | 71 | -6 | 155 | -88 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | -5 | -1 | 0 | 18 | 38 | -24 | -1 | 14 | -5 |
Free Cash Flow Free Cash FlowCr | -36 | -74 | -8 | 34 | 1 | 96 | 59 | -104 | -7 | -141 | 79 |
CFO To PAT CFO To PAT% | 904.0 | 494.2 | 460.1 | 987.4 | 128.9 | 272.5 | 105.4 | 83.5 | 174.7 | 306.2 | 294.1 |
CFO To EBITDA CFO To EBITDA% | 124.6 | 74.0 | 122.9 | 81.8 | 34.6 | 108.6 | 58.3 | 41.5 | 99.3 | 44.4 | 103.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 61 | 50 | 67 | 56 | 31 | 135 | 148 | 102 | 168 | 67 | 268 | |
| -95 | -141 | -72 | -10 | -14 | -37 | -87 | -197 | -163 | -208 | -185 | |
| 34 | 94 | 0 | -47 | -17 | -80 | -23 | 71 | -6 | 155 | -88 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | -5 | -1 | 0 | 18 | 38 | -24 | -1 | 14 | -5 |
Free Cash Flow Free Cash FlowCr | -36 | -74 | -8 | 34 | 1 | 96 | 59 | -104 | -7 | -141 | 79 |
CFO To PAT CFO To PAT% | 904.0 | 494.2 | 460.1 | 987.4 | 128.9 | 272.5 | 105.4 | 83.5 | 174.7 | 306.2 | 294.1 |
CFO To EBITDA CFO To EBITDA% | 124.6 | 74.0 | 122.9 | 81.8 | 34.6 | 108.6 | 58.3 | 41.5 | 99.3 | 44.4 | 103.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 123 | 188 | 220 | 337 | 399 | 243 | 915 | 2,235 | 1,916 | 3,044 | 2,326 | 2,580 |
Price To Earnings Price To Earnings | 25.6 | 18.7 | 15.2 | 58.4 | 16.4 | 4.9 | 6.5 | 18.3 | 19.9 | 130.1 | 25.3 | 23.6 |
Price To Sales Price To Sales | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | 0.2 | 0.8 | 1.1 | 0.8 | 1.2 | 0.9 | 0.9 |
Price To Book Price To Book | 0.3 | 0.5 | 0.6 | 0.9 | 1.0 | 0.5 | 1.6 | 2.5 | 2.0 | 3.1 | 2.1 | 2.0 |
EV To EBITDA EV To EBITDA | 4.9 | 5.8 | 8.6 | 8.2 | 6.8 | 2.9 | 3.9 | 10.1 | 12.8 | 23.1 | 10.8 | 10.9 |
GPM GPM% | 20.4 | 22.5 | 20.3 | 16.9 | 17.8 | 18.6 | 29.0 | 17.9 | 15.2 | 15.6 | 20.2 | 20.2 |
OPM OPM% | 8.3 | 9.5 | 7.0 | 8.0 | 8.9 | 10.7 | 20.8 | 11.7 | 7.0 | 6.0 | 9.5 | 9.9 |
NPM NPM% | 1.1 | 1.4 | 1.9 | 0.7 | 2.4 | 4.3 | 11.5 | 5.8 | 4.0 | 0.9 | 3.4 | 3.7 |
ROCE ROCE% | 5.1 | 4.9 | 5.2 | 6.3 | 9.9 | 15.4 | 30.3 | 16.7 | 9.0 | 5.2 | 10.9 | 10.9 |
ROE ROE% | 1.9 | 2.8 | 3.9 | 1.5 | 6.0 | 11.1 | 24.1 | 13.8 | 9.9 | 2.2 | 8.3 | 8.3 |
ROA ROA% | 1.1 | 1.3 | 1.8 | 0.7 | 3.1 | 6.2 | 14.2 | 7.7 | 5.4 | 1.0 | 4.0 | 4.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 123 | 188 | 220 | 337 | 399 | 243 | 915 | 2,235 | 1,916 | 3,044 | 2,326 | 2,580 |
Price To Earnings Price To Earnings | 25.6 | 18.7 | 15.2 | 58.4 | 16.4 | 4.9 | 6.5 | 18.3 | 19.9 | 130.1 | 25.3 | 23.6 |
Price To Sales Price To Sales | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | 0.2 | 0.8 | 1.1 | 0.8 | 1.2 | 0.9 | 0.9 |
Price To Book Price To Book | 0.3 | 0.5 | 0.6 | 0.9 | 1.0 | 0.5 | 1.6 | 2.5 | 2.0 | 3.1 | 2.1 | 2.0 |
EV To EBITDA EV To EBITDA | 4.9 | 5.8 | 8.6 | 8.2 | 6.8 | 2.9 | 3.9 | 10.1 | 12.8 | 23.1 | 10.8 | 10.9 |
GPM GPM% | 20.4 | 22.5 | 20.3 | 16.9 | 17.8 | 18.6 | 29.0 | 17.9 | 15.2 | 15.6 | 20.2 | 20.2 |
OPM OPM% | 8.3 | 9.5 | 7.0 | 8.0 | 8.9 | 10.7 | 20.8 | 11.7 | 7.0 | 6.0 | 9.5 | 9.9 |
NPM NPM% | 1.1 | 1.4 | 1.9 | 0.7 | 2.4 | 4.3 | 11.5 | 5.8 | 4.0 | 0.9 | 3.4 | 3.7 |
ROCE ROCE% | 5.1 | 4.9 | 5.2 | 6.3 | 9.9 | 15.4 | 30.3 | 16.7 | 9.0 | 5.2 | 10.9 | 10.9 |
ROE ROE% | 1.9 | 2.8 | 3.9 | 1.5 | 6.0 | 11.1 | 24.1 | 13.8 | 9.9 | 2.2 | 8.3 | 8.3 |
ROA ROA% | 1.1 | 1.3 | 1.8 | 0.7 | 3.1 | 6.2 | 14.2 | 7.7 | 5.4 | 1.0 | 4.0 | 4.0 |
Documents — Globus Spirits Ltd
Concall Transcript Summaries — Globus Spirits Ltd