| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 383 | 564 | 750 | 818 | 593 | 653 | 786 | 733 | 528 | 579 | 814 | 907 | |
Growth YoY Revenue Growth YoY% | -29.0 | -34.0 | -20.9 | 6.9 | 54.9 | 15.8 | 4.8 | -10.4 | -11.0 | -11.4 | 3.5 | 23.8 |
| 330 | 443 | 562 | 607 | 452 | 561 | 593 | 563 | 458 | 478 | 710 | 716 | |
| 53 | 121 | 189 | 211 | 141 | 92 | 194 | 169 | 69 | 101 | 104 | 191 | |
OPM OPM% | 13.8 | 21.5 | 25.1 | 25.9 | 23.8 | 14.1 | 24.6 | 23.1 | 13.2 | 17.4 | 12.8 | 21.1 |
| 75 | 60 | 72 | 60 | 62 | 114 | 118 | 78 | 582 | 101 | 185 | 77 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 5 | 7 |
Depreciation DepreciationCr | 18 | 20 | 22 | 21 | 21 | 26 | 27 | 22 | 22 | 22 | 49 | 33 |
PBT PBTCr | 109 | 160 | 238 | 249 | 181 | 179 | 285 | 224 | 629 | 179 | 235 | 228 |
| 35 | 44 | 50 | 65 | 53 | 32 | 59 | 61 | 164 | 46 | 41 | 64 | |
| 75 | 117 | 187 | 184 | 128 | 148 | 226 | 164 | 466 | 133 | 194 | 163 | |
Growth YoY PAT Growth YoY% | -50.7 | -56.1 | -57.6 | -15.8 | 71.4 | 26.4 | 20.8 | -11.0 | 264.3 | -9.9 | -14.2 | -0.2 |
NPM NPM% | 19.5 | 20.7 | 25.0 | 22.5 | 21.6 | 22.6 | 28.8 | 22.4 | 88.3 | 23.0 | 23.8 | 18.0 |
| 2.4 | 3.7 | 5.9 | 5.8 | 4.0 | 4.6 | 7.1 | 5.2 | 14.7 | 4.2 | 6.1 | 5.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 383 | 564 | 750 | 818 | 593 | 653 | 786 | 733 | 528 | 579 | 814 | 907 | |
Growth YoY Revenue Growth YoY% | -29.0 | -34.0 | -20.9 | 6.9 | 54.9 | 15.8 | 4.8 | -10.4 | -11.0 | -11.4 | 3.5 | 23.8 |
| 330 | 443 | 562 | 607 | 452 | 561 | 593 | 563 | 458 | 478 | 710 | 716 | |
| 53 | 121 | 189 | 211 | 141 | 92 | 194 | 169 | 69 | 101 | 104 | 191 | |
OPM OPM% | 13.8 | 21.5 | 25.1 | 25.9 | 23.8 | 14.1 | 24.6 | 23.1 | 13.2 | 17.4 | 12.8 | 21.1 |
| 75 | 60 | 72 | 60 | 62 | 114 | 118 | 78 | 582 | 101 | 185 | 77 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 5 | 7 |
Depreciation DepreciationCr | 18 | 20 | 22 | 21 | 21 | 26 | 27 | 22 | 22 | 22 | 49 | 33 |
PBT PBTCr | 109 | 160 | 238 | 249 | 181 | 179 | 285 | 224 | 629 | 179 | 235 | 228 |
| 35 | 44 | 50 | 65 | 53 | 32 | 59 | 61 | 164 | 46 | 41 | 64 | |
| 75 | 117 | 187 | 184 | 128 | 148 | 226 | 164 | 466 | 133 | 194 | 163 | |
Growth YoY PAT Growth YoY% | -50.7 | -56.1 | -57.6 | -15.8 | 71.4 | 26.4 | 20.8 | -11.0 | 264.3 | -9.9 | -14.2 | -0.2 |
NPM NPM% | 19.5 | 20.7 | 25.0 | 22.5 | 21.6 | 22.6 | 28.8 | 22.4 | 88.3 | 23.0 | 23.8 | 18.0 |
| 2.4 | 3.7 | 5.9 | 5.8 | 4.0 | 4.6 | 7.1 | 5.2 | 14.7 | 4.2 | 6.1 | 5.1 |
| 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 | 1,179 | 1,537 | 2,051 | 1,880 | 1,449 | 1,343 | 2,732 | 3,498 | 2,463 | 2,851 | 2,653 | 2,827 |
Growth Revenue Growth% | -18.1 | 30.4 | 33.5 | -8.3 | -22.9 | -7.3 | 103.5 | 28.0 | -29.6 | 15.8 | -6.9 | 2.3 |
| 890 | 1,118 | 1,502 | 1,324 | 1,324 | 1,349 | 2,011 | 2,161 | 1,853 | 2,212 | 2,210 | 2,362 | |
| 289 | 418 | 549 | 556 | 126 | -6 | 721 | 1,337 | 609 | 639 | 444 | 466 | |
OPM OPM% | 24.5 | 27.2 | 26.8 | 29.6 | 8.7 | -0.5 | 26.4 | 38.2 | 24.7 | 22.4 | 16.7 | 16.5 |
| 156 | 181 | 40 | -70 | 173 | -241 | 158 | 396 | 271 | 347 | 946 | 945 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 2 | 3 | 2 | 7 | 13 |
Depreciation DepreciationCr | 131 | 151 | 119 | 96 | 92 | 94 | 98 | 81 | 80 | 95 | 115 | 126 |
PBT PBTCr | 313 | 447 | 469 | 388 | 205 | -343 | 778 | 1,649 | 798 | 889 | 1,268 | 1,271 |
| 94 | 122 | 122 | 169 | 58 | -308 | 332 | 445 | 201 | 209 | 311 | 315 | |
PAT PATCr | 219 | 325 | 347 | 220 | 146 | -36 | 446 | 1,204 | 597 | 680 | 957 | 956 |
Growth PAT Growth% | -56.3 | 48.4 | 6.7 | -36.6 | -33.4 | -124.4 | 1,346.7 | 170.1 | -50.4 | 13.8 | 40.7 | 43.7 |
NPM NPM% | 18.6 | 21.1 | 16.9 | 11.7 | 10.1 | -2.7 | 16.3 | 34.4 | 24.3 | 23.9 | 36.0 | 33.8 |
| 6.9 | 10.2 | 11.1 | 6.9 | 4.6 | -1.1 | 14.0 | 37.9 | 18.8 | 21.4 | 30.1 | 30.1 |
| 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 | 1,179 | 1,537 | 2,051 | 1,880 | 1,449 | 1,343 | 2,732 | 3,498 | 2,463 | 2,851 | 2,653 | 2,827 |
Growth Revenue Growth% | -18.1 | 30.4 | 33.5 | -8.3 | -22.9 | -7.3 | 103.5 | 28.0 | -29.6 | 15.8 | -6.9 | 2.3 |
| 890 | 1,118 | 1,502 | 1,324 | 1,324 | 1,349 | 2,011 | 2,161 | 1,853 | 2,212 | 2,210 | 2,362 | |
| 289 | 418 | 549 | 556 | 126 | -6 | 721 | 1,337 | 609 | 639 | 444 | 466 | |
OPM OPM% | 24.5 | 27.2 | 26.8 | 29.6 | 8.7 | -0.5 | 26.4 | 38.2 | 24.7 | 22.4 | 16.7 | 16.5 |
| 156 | 181 | 40 | -70 | 173 | -241 | 158 | 396 | 271 | 347 | 946 | 945 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 2 | 3 | 2 | 7 | 13 |
Depreciation DepreciationCr | 131 | 151 | 119 | 96 | 92 | 94 | 98 | 81 | 80 | 95 | 115 | 126 |
PBT PBTCr | 313 | 447 | 469 | 388 | 205 | -343 | 778 | 1,649 | 798 | 889 | 1,268 | 1,271 |
| 94 | 122 | 122 | 169 | 58 | -308 | 332 | 445 | 201 | 209 | 311 | 315 | |
PAT PATCr | 219 | 325 | 347 | 220 | 146 | -36 | 446 | 1,204 | 597 | 680 | 957 | 956 |
Growth PAT Growth% | -56.3 | 48.4 | 6.7 | -36.6 | -33.4 | -124.4 | 1,346.7 | 170.1 | -50.4 | 13.8 | 40.7 | 43.7 |
NPM NPM% | 18.6 | 21.1 | 16.9 | 11.7 | 10.1 | -2.7 | 16.3 | 34.4 | 24.3 | 23.9 | 36.0 | 33.8 |
| 6.9 | 10.2 | 11.1 | 6.9 | 4.6 | -1.1 | 14.0 | 37.9 | 18.8 | 21.4 | 30.1 | 30.1 |
| 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 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 |
Reserves ReservesCr | 3,633 | 3,937 | 4,288 | 4,254 | 4,032 | 4,003 | 4,758 | 5,722 | 6,036 | 6,378 | 7,009 |
| 418 | 437 | 412 | 246 | 297 | 350 | 422 | 527 | 567 | 534 | 780 | |
| 588 | 676 | 627 | 643 | 664 | 551 | 638 | 639 | 700 | 774 | 1,130 | |
| 4,702 | 5,114 | 5,390 | 5,207 | 5,058 | 4,968 | 5,882 | 6,951 | 7,367 | 7,749 | 8,983 | |
| 1,626 | 1,441 | 1,467 | 1,504 | 1,465 | 1,667 | 1,657 | 2,033 | 2,609 | 2,487 | 3,232 | |
| 3,076 | 3,673 | 3,923 | 3,703 | 3,592 | 3,301 | 4,225 | 4,918 | 4,758 | 5,262 | 5,751 | |
| 4,702 | 5,114 | 5,390 | 5,207 | 5,058 | 4,968 | 5,882 | 6,951 | 7,367 | 7,749 | 8,983 |
| 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 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 |
Reserves ReservesCr | 3,633 | 3,937 | 4,288 | 4,254 | 4,032 | 4,003 | 4,758 | 5,722 | 6,036 | 6,378 | 7,009 |
| 418 | 437 | 412 | 246 | 297 | 350 | 422 | 527 | 567 | 534 | 780 | |
| 588 | 676 | 627 | 643 | 664 | 551 | 638 | 639 | 700 | 774 | 1,130 | |
| 4,702 | 5,114 | 5,390 | 5,207 | 5,058 | 4,968 | 5,882 | 6,951 | 7,367 | 7,749 | 8,983 | |
| 1,626 | 1,441 | 1,467 | 1,504 | 1,465 | 1,667 | 1,657 | 2,033 | 2,609 | 2,487 | 3,232 | |
| 3,076 | 3,673 | 3,923 | 3,703 | 3,592 | 3,301 | 4,225 | 4,918 | 4,758 | 5,262 | 5,751 | |
| 4,702 | 5,114 | 5,390 | 5,207 | 5,058 | 4,968 | 5,882 | 6,951 | 7,367 | 7,749 | 8,983 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 204 | 452 | 241 | 142 | 1 | 147 | 481 | 933 | 110 | 1,066 | 744 | |
| -67 | -350 | -138 | 23 | 84 | 87 | -674 | -787 | 254 | -814 | -613 | |
| -115 | -115 | -97 | -134 | -77 | -63 | -7 | -137 | -365 | -183 | -154 | |
Net Cash Flow Net Cash FlowCr | 23 | -13 | 6 | 31 | 8 | 170 | -199 | 8 | 0 | 68 | -23 |
Free Cash Flow Free Cash FlowCr | 205 | -6 | 35 | 72 | -9 | 135 | 443 | 908 | -366 | 430 | -289 |
CFO To PAT CFO To PAT% | 93.3 | 139.2 | 69.5 | 64.8 | 0.6 | -409.6 | 108.0 | 77.4 | 18.4 | 156.7 | 77.7 |
CFO To EBITDA CFO To EBITDA% | 70.7 | 108.1 | 43.9 | 25.6 | 0.7 | -2,378.3 | 66.8 | 69.8 | 18.1 | 166.8 | 167.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 204 | 452 | 241 | 142 | 1 | 147 | 481 | 933 | 110 | 1,066 | 744 | |
| -67 | -350 | -138 | 23 | 84 | 87 | -674 | -787 | 254 | -814 | -613 | |
| -115 | -115 | -97 | -134 | -77 | -63 | -7 | -137 | -365 | -183 | -154 | |
Net Cash Flow Net Cash FlowCr | 23 | -13 | 6 | 31 | 8 | 170 | -199 | 8 | 0 | 68 | -23 |
Free Cash Flow Free Cash FlowCr | 205 | -6 | 35 | 72 | -9 | 135 | 443 | 908 | -366 | 430 | -289 |
CFO To PAT CFO To PAT% | 93.3 | 139.2 | 69.5 | 64.8 | 0.6 | -409.6 | 108.0 | 77.4 | 18.4 | 156.7 | 77.7 |
CFO To EBITDA CFO To EBITDA% | 70.7 | 108.1 | 43.9 | 25.6 | 0.7 | -2,378.3 | 66.8 | 69.8 | 18.1 | 166.8 | 167.6 |
| 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 | 2,078 | 3,903 | 3,923 | 2,592 | 999 | 1,760 | 6,037 | 4,024 | 10,936 | 8,438 | 17,991 | 17,719 |
Price To Earnings Price To Earnings | 10.4 | 12.0 | 11.3 | 11.8 | 6.8 | 13.5 | 3.3 | 18.3 | 12.4 | 18.8 | 18.5 | |
Price To Sales Price To Sales | 1.8 | 2.5 | 1.9 | 1.4 | 0.7 | 1.3 | 2.2 | 1.1 | 4.4 | 3.0 | 6.8 | 6.3 |
Price To Book Price To Book | 0.6 | 1.0 | 0.9 | 0.6 | 0.2 | 0.4 | 1.3 | 0.7 | 1.8 | 1.3 | 2.5 | 2.5 |
EV To EBITDA EV To EBITDA | 7.0 | 9.2 | 7.0 | 4.5 | 7.2 | -242.5 | 8.3 | 2.9 | 17.1 | 12.5 | 40.0 | 37.6 |
GPM GPM% | 43.1 | 42.4 | 44.8 | 45.1 | 30.3 | 23.3 | 41.2 | 94.2 | 92.0 | 93.1 | 87.0 | 87.0 |
OPM OPM% | 24.5 | 27.2 | 26.8 | 29.6 | 8.7 | -0.5 | 26.4 | 38.2 | 24.7 | 22.4 | 16.7 | 16.5 |
NPM NPM% | 18.6 | 21.1 | 16.9 | 11.7 | 10.1 | -2.7 | 16.3 | 34.4 | 24.3 | 23.9 | 36.0 | 33.8 |
ROCE ROCE% | 8.5 | 11.2 | 10.8 | 9.0 | 5.0 | -8.4 | 16.2 | 28.5 | 13.1 | 13.6 | 17.3 | 17.3 |
ROE ROE% | 5.9 | 8.1 | 8.0 | 5.1 | 3.6 | -0.9 | 9.3 | 20.8 | 9.8 | 10.6 | 13.5 | 13.5 |
ROA ROA% | 4.7 | 6.4 | 6.4 | 4.2 | 2.9 | -0.7 | 7.6 | 17.3 | 8.1 | 8.8 | 10.7 | 10.7 |
| 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 | 2,078 | 3,903 | 3,923 | 2,592 | 999 | 1,760 | 6,037 | 4,024 | 10,936 | 8,438 | 17,991 | 17,719 |
Price To Earnings Price To Earnings | 10.4 | 12.0 | 11.3 | 11.8 | 6.8 | 13.5 | 3.3 | 18.3 | 12.4 | 18.8 | 18.5 | |
Price To Sales Price To Sales | 1.8 | 2.5 | 1.9 | 1.4 | 0.7 | 1.3 | 2.2 | 1.1 | 4.4 | 3.0 | 6.8 | 6.3 |
Price To Book Price To Book | 0.6 | 1.0 | 0.9 | 0.6 | 0.2 | 0.4 | 1.3 | 0.7 | 1.8 | 1.3 | 2.5 | 2.5 |
EV To EBITDA EV To EBITDA | 7.0 | 9.2 | 7.0 | 4.5 | 7.2 | -242.5 | 8.3 | 2.9 | 17.1 | 12.5 | 40.0 | 37.6 |
GPM GPM% | 43.1 | 42.4 | 44.8 | 45.1 | 30.3 | 23.3 | 41.2 | 94.2 | 92.0 | 93.1 | 87.0 | 87.0 |
OPM OPM% | 24.5 | 27.2 | 26.8 | 29.6 | 8.7 | -0.5 | 26.4 | 38.2 | 24.7 | 22.4 | 16.7 | 16.5 |
NPM NPM% | 18.6 | 21.1 | 16.9 | 11.7 | 10.1 | -2.7 | 16.3 | 34.4 | 24.3 | 23.9 | 36.0 | 33.8 |
ROCE ROCE% | 8.5 | 11.2 | 10.8 | 9.0 | 5.0 | -8.4 | 16.2 | 28.5 | 13.1 | 13.6 | 17.3 | 17.3 |
ROE ROE% | 5.9 | 8.1 | 8.0 | 5.1 | 3.6 | -0.9 | 9.3 | 20.8 | 9.8 | 10.6 | 13.5 | 13.5 |
ROA ROA% | 4.7 | 6.4 | 6.4 | 4.2 | 2.9 | -0.7 | 7.6 | 17.3 | 8.1 | 8.8 | 10.7 | 10.7 |
Documents — Gujarat Mineral Development Corporation Ltd
Concall Transcript Summaries — Gujarat Mineral Development Corporation Ltd