| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,571 | 2,345 | 2,134 | 2,351 | 2,449 | 2,450 | 2,134 | 2,614 | 2,567 | 2,718 | 2,333 | 2,855 | |
Growth YoY Revenue Growth YoY% | 5.1 | 0.9 | 1.9 | -6.3 | -4.8 | 4.5 | 0.0 | 11.2 | 4.8 | 11.0 | 9.3 | 9.2 |
| 2,369 | 2,186 | 1,986 | 2,125 | 2,225 | 2,230 | 1,987 | 2,345 | 2,354 | 2,477 | 2,194 | 2,615 | |
| 201 | 159 | 148 | 226 | 223 | 220 | 147 | 270 | 213 | 242 | 139 | 240 | |
OPM OPM% | 7.8 | 6.8 | 6.9 | 9.6 | 9.1 | 9.0 | 6.9 | 10.3 | 8.3 | 8.9 | 6.0 | 8.4 |
| 20 | 21 | 20 | 25 | 25 | 22 | 25 | 24 | 18 | -5 | 78 | 27 | |
Interest Expense Interest ExpenseCr | 28 | 25 | 25 | 30 | 40 | 34 | 29 | 35 | 40 | 35 | 29 | 30 |
Depreciation DepreciationCr | 53 | 53 | 56 | 55 | 58 | 57 | 56 | 58 | 57 | 56 | 58 | 57 |
PBT PBTCr | 141 | 102 | 87 | 166 | 150 | 151 | 87 | 200 | 135 | 146 | 130 | 181 |
| 37 | 19 | 22 | 34 | 54 | 41 | 20 | 52 | 51 | 37 | 28 | 53 | |
| 104 | 83 | 65 | 132 | 96 | 110 | 66 | 149 | 84 | 110 | 102 | 128 | |
Growth YoY PAT Growth YoY% | 49.3 | -27.6 | 179.0 | 22.9 | -7.8 | 32.4 | 0.9 | 13.1 | -11.9 | -0.1 | 54.7 | -13.8 |
NPM NPM% | 4.0 | 3.5 | 3.1 | 5.6 | 3.9 | 4.5 | 3.1 | 5.7 | 3.3 | 4.0 | 4.4 | 4.5 |
| 5.5 | 4.8 | 3.0 | 7.0 | 5.8 | 5.8 | 3.7 | 8.3 | 4.8 | 6.0 | 5.5 | 7.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,571 | 2,345 | 2,134 | 2,351 | 2,449 | 2,450 | 2,134 | 2,614 | 2,567 | 2,718 | 2,333 | 2,855 | |
Growth YoY Revenue Growth YoY% | 5.1 | 0.9 | 1.9 | -6.3 | -4.8 | 4.5 | 0.0 | 11.2 | 4.8 | 11.0 | 9.3 | 9.2 |
| 2,369 | 2,186 | 1,986 | 2,125 | 2,225 | 2,230 | 1,987 | 2,345 | 2,354 | 2,477 | 2,194 | 2,615 | |
| 201 | 159 | 148 | 226 | 223 | 220 | 147 | 270 | 213 | 242 | 139 | 240 | |
OPM OPM% | 7.8 | 6.8 | 6.9 | 9.6 | 9.1 | 9.0 | 6.9 | 10.3 | 8.3 | 8.9 | 6.0 | 8.4 |
| 20 | 21 | 20 | 25 | 25 | 22 | 25 | 24 | 18 | -5 | 78 | 27 | |
Interest Expense Interest ExpenseCr | 28 | 25 | 25 | 30 | 40 | 34 | 29 | 35 | 40 | 35 | 29 | 30 |
Depreciation DepreciationCr | 53 | 53 | 56 | 55 | 58 | 57 | 56 | 58 | 57 | 56 | 58 | 57 |
PBT PBTCr | 141 | 102 | 87 | 166 | 150 | 151 | 87 | 200 | 135 | 146 | 130 | 181 |
| 37 | 19 | 22 | 34 | 54 | 41 | 20 | 52 | 51 | 37 | 28 | 53 | |
| 104 | 83 | 65 | 132 | 96 | 110 | 66 | 149 | 84 | 110 | 102 | 128 | |
Growth YoY PAT Growth YoY% | 49.3 | -27.6 | 179.0 | 22.9 | -7.8 | 32.4 | 0.9 | 13.1 | -11.9 | -0.1 | 54.7 | -13.8 |
NPM NPM% | 4.0 | 3.5 | 3.1 | 5.6 | 3.9 | 4.5 | 3.1 | 5.7 | 3.3 | 4.0 | 4.4 | 4.5 |
| 5.5 | 4.8 | 3.0 | 7.0 | 5.8 | 5.8 | 3.7 | 8.3 | 4.8 | 6.0 | 5.5 | 7.0 |
| 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 | 3,750 | 4,911 | 5,186 | 5,918 | 6,964 | 6,267 | 8,306 | 9,374 | 9,561 | 9,383 | 10,233 | 10,474 |
Growth Revenue Growth% | 13.2 | 31.0 | 5.6 | 14.1 | 17.7 | -10.0 | 32.5 | 12.8 | 2.0 | -1.9 | 9.1 | 8.6 |
| 3,451 | 4,473 | 4,742 | 5,462 | 6,476 | 5,703 | 7,641 | 8,851 | 8,859 | 8,567 | 9,369 | 9,640 | |
| 300 | 438 | 443 | 456 | 488 | 564 | 665 | 523 | 701 | 816 | 864 | 834 | |
OPM OPM% | 8.0 | 8.9 | 8.5 | 7.7 | 7.0 | 9.0 | 8.0 | 5.6 | 7.3 | 8.7 | 8.4 | 8.0 |
| 185 | 98 | 60 | 154 | 50 | 90 | 113 | 139 | 93 | 97 | 116 | 119 | |
Interest Expense Interest ExpenseCr | 98 | 86 | 45 | 34 | 42 | 46 | 63 | 99 | 108 | 133 | 138 | 133 |
Depreciation DepreciationCr | 52 | 75 | 86 | 98 | 148 | 154 | 173 | 185 | 214 | 226 | 229 | 228 |
PBT PBTCr | 335 | 375 | 372 | 477 | 349 | 453 | 542 | 378 | 473 | 554 | 612 | 593 |
| 73 | 102 | 121 | 128 | 48 | 106 | 122 | 82 | 113 | 150 | 167 | 168 | |
PAT PATCr | 261 | 273 | 251 | 349 | 301 | 348 | 419 | 295 | 359 | 403 | 445 | 425 |
Growth PAT Growth% | 24.4 | 4.5 | -8.0 | 39.1 | -14.0 | 15.6 | 20.6 | -29.5 | 21.7 | 12.2 | 10.4 | 1.0 |
NPM NPM% | 7.0 | 5.6 | 4.8 | 5.9 | 4.3 | 5.5 | 5.0 | 3.1 | 3.8 | 4.3 | 4.3 | 4.0 |
| 14.9 | 12.6 | 12.0 | 17.0 | 15.9 | 16.3 | 21.0 | 15.7 | 18.7 | 22.4 | 24.6 | 23.2 |
| 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 | 3,750 | 4,911 | 5,186 | 5,918 | 6,964 | 6,267 | 8,306 | 9,374 | 9,561 | 9,383 | 10,233 | 10,474 |
Growth Revenue Growth% | 13.2 | 31.0 | 5.6 | 14.1 | 17.7 | -10.0 | 32.5 | 12.8 | 2.0 | -1.9 | 9.1 | 8.6 |
| 3,451 | 4,473 | 4,742 | 5,462 | 6,476 | 5,703 | 7,641 | 8,851 | 8,859 | 8,567 | 9,369 | 9,640 | |
| 300 | 438 | 443 | 456 | 488 | 564 | 665 | 523 | 701 | 816 | 864 | 834 | |
OPM OPM% | 8.0 | 8.9 | 8.5 | 7.7 | 7.0 | 9.0 | 8.0 | 5.6 | 7.3 | 8.7 | 8.4 | 8.0 |
| 185 | 98 | 60 | 154 | 50 | 90 | 113 | 139 | 93 | 97 | 116 | 119 | |
Interest Expense Interest ExpenseCr | 98 | 86 | 45 | 34 | 42 | 46 | 63 | 99 | 108 | 133 | 138 | 133 |
Depreciation DepreciationCr | 52 | 75 | 86 | 98 | 148 | 154 | 173 | 185 | 214 | 226 | 229 | 228 |
PBT PBTCr | 335 | 375 | 372 | 477 | 349 | 453 | 542 | 378 | 473 | 554 | 612 | 593 |
| 73 | 102 | 121 | 128 | 48 | 106 | 122 | 82 | 113 | 150 | 167 | 168 | |
PAT PATCr | 261 | 273 | 251 | 349 | 301 | 348 | 419 | 295 | 359 | 403 | 445 | 425 |
Growth PAT Growth% | 24.4 | 4.5 | -8.0 | 39.1 | -14.0 | 15.6 | 20.6 | -29.5 | 21.7 | 12.2 | 10.4 | 1.0 |
NPM NPM% | 7.0 | 5.6 | 4.8 | 5.9 | 4.3 | 5.5 | 5.0 | 3.1 | 3.8 | 4.3 | 4.3 | 4.0 |
| 14.9 | 12.6 | 12.0 | 17.0 | 15.9 | 16.3 | 21.0 | 15.7 | 18.7 | 22.4 | 24.6 | 23.2 |
| 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 | 93 | 185 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 |
Reserves ReservesCr | 691 | 824 | 1,219 | 1,457 | 1,646 | 1,859 | 2,076 | 2,145 | 2,324 | 2,189 | 1,840 |
| 1,886 | 1,709 | 1,653 | 1,884 | 2,210 | 1,972 | 2,636 | 2,378 | 2,193 | 2,202 | 2,929 | |
| 222 | 242 | 208 | 300 | 269 | 366 | 260 | 364 | 589 | 711 | 1,078 | |
| 3,124 | 3,214 | 3,541 | 4,234 | 4,700 | 4,799 | 5,584 | 5,486 | 5,703 | 5,516 | 6,170 | |
| 1,467 | 1,422 | 1,578 | 1,865 | 2,132 | 2,138 | 2,796 | 2,305 | 2,284 | 2,193 | 2,772 | |
| 1,657 | 1,793 | 1,964 | 2,369 | 2,568 | 2,661 | 2,788 | 3,180 | 3,419 | 3,323 | 3,398 | |
| 3,124 | 3,214 | 3,541 | 4,234 | 4,700 | 4,799 | 5,584 | 5,486 | 5,703 | 5,516 | 6,170 |
| 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 | 93 | 185 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 |
Reserves ReservesCr | 691 | 824 | 1,219 | 1,457 | 1,646 | 1,859 | 2,076 | 2,145 | 2,324 | 2,189 | 1,840 |
| 1,886 | 1,709 | 1,653 | 1,884 | 2,210 | 1,972 | 2,636 | 2,378 | 2,193 | 2,202 | 2,929 | |
| 222 | 242 | 208 | 300 | 269 | 366 | 260 | 364 | 589 | 711 | 1,078 | |
| 3,124 | 3,214 | 3,541 | 4,234 | 4,700 | 4,799 | 5,584 | 5,486 | 5,703 | 5,516 | 6,170 | |
| 1,467 | 1,422 | 1,578 | 1,865 | 2,132 | 2,138 | 2,796 | 2,305 | 2,284 | 2,193 | 2,772 | |
| 1,657 | 1,793 | 1,964 | 2,369 | 2,568 | 2,661 | 2,788 | 3,180 | 3,419 | 3,323 | 3,398 | |
| 3,124 | 3,214 | 3,541 | 4,234 | 4,700 | 4,799 | 5,584 | 5,486 | 5,703 | 5,516 | 6,170 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 168 | 897 | 354 | 448 | 240 | -2 | -120 | 874 | 678 | 969 | 1,281 | |
| -428 | -63 | -253 | -237 | -255 | -187 | -208 | -284 | -327 | -82 | -150 | |
| 278 | -812 | -125 | -217 | 36 | 189 | 311 | -594 | -328 | -901 | -869 | |
Net Cash Flow Net Cash FlowCr | 19 | 22 | -24 | -6 | 21 | 0 | -17 | -5 | 23 | -13 | 262 |
Free Cash Flow Free Cash FlowCr | 43 | 702 | 109 | 207 | -18 | -251 | -388 | 595 | 301 | 758 | 1,047 |
CFO To PAT CFO To PAT% | 64.4 | 328.8 | 140.9 | 128.2 | 79.8 | -0.5 | -28.6 | 295.9 | 188.6 | 240.3 | 287.8 |
CFO To EBITDA CFO To EBITDA% | 56.2 | 204.9 | 79.9 | 98.2 | 49.1 | -0.3 | -18.0 | 167.2 | 96.7 | 118.8 | 148.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 168 | 897 | 354 | 448 | 240 | -2 | -120 | 874 | 678 | 969 | 1,281 | |
| -428 | -63 | -253 | -237 | -255 | -187 | -208 | -284 | -327 | -82 | -150 | |
| 278 | -812 | -125 | -217 | 36 | 189 | 311 | -594 | -328 | -901 | -869 | |
Net Cash Flow Net Cash FlowCr | 19 | 22 | -24 | -6 | 21 | 0 | -17 | -5 | 23 | -13 | 262 |
Free Cash Flow Free Cash FlowCr | 43 | 702 | 109 | 207 | -18 | -251 | -388 | 595 | 301 | 758 | 1,047 |
CFO To PAT CFO To PAT% | 64.4 | 328.8 | 140.9 | 128.2 | 79.8 | -0.5 | -28.6 | 295.9 | 188.6 | 240.3 | 287.8 |
CFO To EBITDA CFO To EBITDA% | 56.2 | 204.9 | 79.9 | 98.2 | 49.1 | -0.3 | -18.0 | 167.2 | 96.7 | 118.8 | 148.4 |
| 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 | 12,235 | 9,778 | 7,074 | 10,073 | 8,496 | 7,931 | 9,354 | 14,499 | 10,277 | 13,008 | ||
Price To Earnings Price To Earnings | 53.4 | 29.7 | 23.1 | 32.1 | 21.1 | 26.3 | 26.0 | 33.7 | 21.7 | 29.1 | ||
Price To Sales Price To Sales | 2.4 | 1.7 | 1.0 | 1.6 | 1.0 | 0.8 | 1.0 | 1.5 | 1.0 | 1.2 | ||
Price To Book Price To Book | 8.7 | 5.9 | 3.9 | 4.9 | 3.8 | 3.4 | 3.7 | 6.1 | 5.1 | 6.4 | ||
EV To EBITDA EV To EBITDA | 28.4 | 22.2 | 15.7 | 19.5 | 15.1 | 17.9 | 15.3 | 19.4 | 13.4 | 17.0 | ||
GPM GPM% | 17.3 | 18.7 | 18.8 | 18.3 | 17.5 | 21.2 | 18.8 | 15.6 | 18.6 | 20.3 | 20.7 | 20.7 |
OPM OPM% | 8.0 | 8.9 | 8.5 | 7.7 | 7.0 | 9.0 | 8.0 | 5.6 | 7.3 | 8.7 | 8.4 | 8.0 |
NPM NPM% | 7.0 | 5.6 | 4.8 | 5.9 | 4.3 | 5.5 | 5.0 | 3.1 | 3.8 | 4.3 | 4.3 | 4.0 |
ROCE ROCE% | 20.9 | 27.6 | 23.0 | 25.1 | 15.8 | 16.6 | 15.6 | 12.7 | 14.8 | 18.2 | 20.8 | 20.8 |
ROE ROE% | 33.4 | 27.1 | 17.8 | 21.2 | 16.4 | 16.9 | 18.5 | 12.6 | 14.3 | 16.9 | 21.9 | 21.9 |
ROA ROA% | 8.4 | 8.5 | 7.1 | 8.3 | 6.4 | 7.2 | 7.5 | 5.4 | 6.3 | 7.3 | 7.2 | 7.2 |
| 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 | 12,235 | 9,778 | 7,074 | 10,073 | 8,496 | 7,931 | 9,354 | 14,499 | 10,277 | 13,008 | ||
Price To Earnings Price To Earnings | 53.4 | 29.7 | 23.1 | 32.1 | 21.1 | 26.3 | 26.0 | 33.7 | 21.7 | 29.1 | ||
Price To Sales Price To Sales | 2.4 | 1.7 | 1.0 | 1.6 | 1.0 | 0.8 | 1.0 | 1.5 | 1.0 | 1.2 | ||
Price To Book Price To Book | 8.7 | 5.9 | 3.9 | 4.9 | 3.8 | 3.4 | 3.7 | 6.1 | 5.1 | 6.4 | ||
EV To EBITDA EV To EBITDA | 28.4 | 22.2 | 15.7 | 19.5 | 15.1 | 17.9 | 15.3 | 19.4 | 13.4 | 17.0 | ||
GPM GPM% | 17.3 | 18.7 | 18.8 | 18.3 | 17.5 | 21.2 | 18.8 | 15.6 | 18.6 | 20.3 | 20.7 | 20.7 |
OPM OPM% | 8.0 | 8.9 | 8.5 | 7.7 | 7.0 | 9.0 | 8.0 | 5.6 | 7.3 | 8.7 | 8.4 | 8.0 |
NPM NPM% | 7.0 | 5.6 | 4.8 | 5.9 | 4.3 | 5.5 | 5.0 | 3.1 | 3.8 | 4.3 | 4.3 | 4.0 |
ROCE ROCE% | 20.9 | 27.6 | 23.0 | 25.1 | 15.8 | 16.6 | 15.6 | 12.7 | 14.8 | 18.2 | 20.8 | 20.8 |
ROE ROE% | 33.4 | 27.1 | 17.8 | 21.2 | 16.4 | 16.9 | 18.5 | 12.6 | 14.3 | 16.9 | 21.9 | 21.9 |
ROA ROA% | 8.4 | 8.5 | 7.1 | 8.3 | 6.4 | 7.2 | 7.5 | 5.4 | 6.3 | 7.3 | 7.2 | 7.2 |
Documents — Godrej Agrovet Ltd
Concall Transcript Summaries — Godrej Agrovet Ltd