| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,119 | 3,340 | 3,938 | 4,290 | 4,810 | 4,988 | 5,462 | 4,924 | 6,638 | 6,314 | 6,200 | 5,282 | |
Growth YoY Revenue Growth YoY% | 48.4 | 21.8 | 49.2 | 74.1 | 16.8 | 49.4 | 38.7 | 14.8 | 38.0 | 26.6 | 13.5 | 7.3 |
| 4,038 | 3,267 | 3,843 | 4,174 | 4,660 | 4,848 | 5,340 | 4,791 | 6,452 | 6,153 | 6,005 | 5,078 | |
| 81 | 72 | 94 | 116 | 150 | 140 | 122 | 134 | 186 | 162 | 195 | 204 | |
OPM OPM% | 2.0 | 2.2 | 2.4 | 2.7 | 3.1 | 2.8 | 2.2 | 2.7 | 2.8 | 2.6 | 3.1 | 3.9 |
| 7 | 8 | 9 | 8 | 8 | 8 | 10 | 9 | 9 | 8 | 13 | 13 | |
Interest Expense Interest ExpenseCr | 37 | 30 | 34 | 42 | 49 | 44 | 48 | 40 | 42 | 46 | 46 | 44 |
Depreciation DepreciationCr | 8 | 8 | 9 | 14 | 13 | 13 | 14 | 13 | 14 | 15 | 15 | 14 |
PBT PBTCr | 43 | 43 | 60 | 68 | 97 | 91 | 70 | 90 | 139 | 109 | 148 | 158 |
| 9 | 9 | 16 | 15 | 25 | 18 | 21 | 18 | 37 | 31 | 29 | 35 | |
| 34 | 34 | 44 | 53 | 71 | 73 | 49 | 72 | 101 | 78 | 119 | 123 | |
Growth YoY PAT Growth YoY% | 14.6 | -8.6 | 16.9 | 119.9 | 111.5 | 115.3 | 10.3 | 35.6 | 41.8 | 7.3 | 144.4 | 71.5 |
NPM NPM% | 0.8 | 1.0 | 1.1 | 1.2 | 1.5 | 1.4 | 0.9 | 1.5 | 1.5 | 1.2 | 1.9 | 2.3 |
| 1.1 | 1.1 | 1.5 | 1.8 | 2.4 | 2.5 | 1.6 | 2.4 | 3.4 | 5.3 | 4.0 | 4.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,119 | 3,340 | 3,938 | 4,290 | 4,810 | 4,988 | 5,462 | 4,924 | 6,638 | 6,314 | 6,200 | 5,282 | |
Growth YoY Revenue Growth YoY% | 48.4 | 21.8 | 49.2 | 74.1 | 16.8 | 49.4 | 38.7 | 14.8 | 38.0 | 26.6 | 13.5 | 7.3 |
| 4,038 | 3,267 | 3,843 | 4,174 | 4,660 | 4,848 | 5,340 | 4,791 | 6,452 | 6,153 | 6,005 | 5,078 | |
| 81 | 72 | 94 | 116 | 150 | 140 | 122 | 134 | 186 | 162 | 195 | 204 | |
OPM OPM% | 2.0 | 2.2 | 2.4 | 2.7 | 3.1 | 2.8 | 2.2 | 2.7 | 2.8 | 2.6 | 3.1 | 3.9 |
| 7 | 8 | 9 | 8 | 8 | 8 | 10 | 9 | 9 | 8 | 13 | 13 | |
Interest Expense Interest ExpenseCr | 37 | 30 | 34 | 42 | 49 | 44 | 48 | 40 | 42 | 46 | 46 | 44 |
Depreciation DepreciationCr | 8 | 8 | 9 | 14 | 13 | 13 | 14 | 13 | 14 | 15 | 15 | 14 |
PBT PBTCr | 43 | 43 | 60 | 68 | 97 | 91 | 70 | 90 | 139 | 109 | 148 | 158 |
| 9 | 9 | 16 | 15 | 25 | 18 | 21 | 18 | 37 | 31 | 29 | 35 | |
| 34 | 34 | 44 | 53 | 71 | 73 | 49 | 72 | 101 | 78 | 119 | 123 | |
Growth YoY PAT Growth YoY% | 14.6 | -8.6 | 16.9 | 119.9 | 111.5 | 115.3 | 10.3 | 35.6 | 41.8 | 7.3 | 144.4 | 71.5 |
NPM NPM% | 0.8 | 1.0 | 1.1 | 1.2 | 1.5 | 1.4 | 0.9 | 1.5 | 1.5 | 1.2 | 1.9 | 2.3 |
| 1.1 | 1.1 | 1.5 | 1.8 | 2.4 | 2.5 | 1.6 | 2.4 | 3.4 | 5.3 | 4.0 | 4.2 |
| 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 | 3,632 | 4,304 | 5,061 | 4,546 | 5,587 | 8,374 | 10,384 | 10,740 | 13,854 | 19,551 | 24,077 | 24,435 |
Growth Revenue Growth% | 18.5 | 17.6 | -10.2 | 22.9 | 49.9 | 24.0 | 3.4 | 29.0 | 41.1 | 23.1 | 21.1 | |
| 3,579 | 4,220 | 4,954 | 4,428 | 5,468 | 8,234 | 10,159 | 10,475 | 13,559 | 19,022 | 23,400 | 23,688 | |
| 53 | 84 | 107 | 118 | 120 | 141 | 225 | 264 | 295 | 528 | 676 | 747 | |
OPM OPM% | 1.4 | 1.9 | 2.1 | 2.6 | 2.1 | 1.7 | 2.2 | 2.5 | 2.1 | 2.7 | 2.8 | 3.1 |
| 17 | 21 | 11 | 10 | 13 | 17 | 17 | 17 | 32 | 34 | 39 | 44 | |
Interest Expense Interest ExpenseCr | 40 | 53 | 70 | 84 | 84 | 62 | 56 | 78 | 118 | 183 | 174 | 179 |
Depreciation DepreciationCr | 15 | 21 | 28 | 30 | 23 | 30 | 29 | 29 | 32 | 54 | 57 | 58 |
PBT PBTCr | 15 | 31 | 20 | 14 | 26 | 66 | 156 | 175 | 177 | 325 | 485 | 554 |
| 5 | 11 | 5 | 3 | 7 | 21 | 33 | 42 | 42 | 80 | 115 | 133 | |
PAT PATCr | 9 | 20 | 15 | 11 | 19 | 45 | 123 | 132 | 136 | 246 | 369 | 421 |
Growth PAT Growth% | 112.7 | -22.7 | -29.6 | 76.4 | 132.8 | 175.0 | 7.7 | 2.5 | 80.9 | 50.4 | 59.3 | |
NPM NPM% | 0.3 | 0.5 | 0.3 | 0.2 | 0.3 | 0.5 | 1.2 | 1.2 | 1.0 | 1.3 | 1.5 | 1.7 |
| 0.3 | 0.8 | 0.6 | 0.4 | 0.7 | 1.7 | 4.4 | 4.6 | 4.6 | 8.3 | 12.5 | 16.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 3,632 | 4,304 | 5,061 | 4,546 | 5,587 | 8,374 | 10,384 | 10,740 | 13,854 | 19,551 | 24,077 | 24,435 |
Growth Revenue Growth% | 18.5 | 17.6 | -10.2 | 22.9 | 49.9 | 24.0 | 3.4 | 29.0 | 41.1 | 23.1 | 21.1 | |
| 3,579 | 4,220 | 4,954 | 4,428 | 5,468 | 8,234 | 10,159 | 10,475 | 13,559 | 19,022 | 23,400 | 23,688 | |
| 53 | 84 | 107 | 118 | 120 | 141 | 225 | 264 | 295 | 528 | 676 | 747 | |
OPM OPM% | 1.4 | 1.9 | 2.1 | 2.6 | 2.1 | 1.7 | 2.2 | 2.5 | 2.1 | 2.7 | 2.8 | 3.1 |
| 17 | 21 | 11 | 10 | 13 | 17 | 17 | 17 | 32 | 34 | 39 | 44 | |
Interest Expense Interest ExpenseCr | 40 | 53 | 70 | 84 | 84 | 62 | 56 | 78 | 118 | 183 | 174 | 179 |
Depreciation DepreciationCr | 15 | 21 | 28 | 30 | 23 | 30 | 29 | 29 | 32 | 54 | 57 | 58 |
PBT PBTCr | 15 | 31 | 20 | 14 | 26 | 66 | 156 | 175 | 177 | 325 | 485 | 554 |
| 5 | 11 | 5 | 3 | 7 | 21 | 33 | 42 | 42 | 80 | 115 | 133 | |
PAT PATCr | 9 | 20 | 15 | 11 | 19 | 45 | 123 | 132 | 136 | 246 | 369 | 421 |
Growth PAT Growth% | 112.7 | -22.7 | -29.6 | 76.4 | 132.8 | 175.0 | 7.7 | 2.5 | 80.9 | 50.4 | 59.3 | |
NPM NPM% | 0.3 | 0.5 | 0.3 | 0.2 | 0.3 | 0.5 | 1.2 | 1.2 | 1.0 | 1.3 | 1.5 | 1.7 |
| 0.3 | 0.8 | 0.6 | 0.4 | 0.7 | 1.7 | 4.4 | 4.6 | 4.6 | 8.3 | 12.5 | 16.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 26 | 26 | 26 | 26 | 26 | 26 | 29 | 30 | 30 | 30 | 30 |
Reserves ReservesCr | 160 | 180 | 195 | 208 | 229 | 274 | 441 | 621 | 756 | 1,006 | 1,393 |
| 1,052 | 1,047 | 1,033 | 1,007 | 1,105 | 1,162 | 1,137 | 1,165 | 2,089 | 2,649 | 3,125 | |
| 30 | 36 | 51 | 57 | 54 | 46 | 110 | 306 | 331 | 395 | 380 | |
| 1,268 | 1,289 | 1,305 | 1,299 | 1,459 | 1,554 | 1,717 | 2,121 | 3,207 | 4,080 | 4,928 | |
| 1,094 | 1,083 | 1,063 | 1,059 | 1,207 | 1,307 | 1,388 | 1,528 | 2,429 | 3,111 | 3,850 | |
| 174 | 206 | 242 | 240 | 253 | 247 | 329 | 593 | 778 | 969 | 1,078 | |
| 1,268 | 1,289 | 1,305 | 1,299 | 1,459 | 1,554 | 1,717 | 2,121 | 3,207 | 4,080 | 4,928 |
| 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 | 26 | 26 | 26 | 26 | 26 | 26 | 29 | 30 | 30 | 30 | 30 |
Reserves ReservesCr | 160 | 180 | 195 | 208 | 229 | 274 | 441 | 621 | 756 | 1,006 | 1,393 |
| 1,052 | 1,047 | 1,033 | 1,007 | 1,105 | 1,162 | 1,137 | 1,165 | 2,089 | 2,649 | 3,125 | |
| 30 | 36 | 51 | 57 | 54 | 46 | 110 | 306 | 331 | 395 | 380 | |
| 1,268 | 1,289 | 1,305 | 1,299 | 1,459 | 1,554 | 1,717 | 2,121 | 3,207 | 4,080 | 4,928 | |
| 1,094 | 1,083 | 1,063 | 1,059 | 1,207 | 1,307 | 1,388 | 1,528 | 2,429 | 3,111 | 3,850 | |
| 174 | 206 | 242 | 240 | 253 | 247 | 329 | 593 | 778 | 969 | 1,078 | |
| 1,268 | 1,289 | 1,305 | 1,299 | 1,459 | 1,554 | 1,717 | 2,121 | 3,207 | 4,080 | 4,928 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 133 | -7 | -52 | 102 | 132 | 135 | 60 | 20 | 355 | 467 | 325 | |
| -14 | 11 | -68 | -15 | -32 | -8 | -46 | -199 | -297 | -217 | -186 | |
| -49 | 33 | 3 | -98 | -83 | -127 | 60 | 143 | 2 | -247 | -131 | |
Net Cash Flow Net Cash FlowCr | 69 | 36 | -118 | -12 | 17 | 0 | 74 | -37 | 61 | 4 | 8 |
Free Cash Flow Free Cash FlowCr | 97 | -53 | -120 | 78 | 93 | 111 | -13 | -190 | 37 | 230 | 220 |
CFO To PAT CFO To PAT% | 1,413.8 | -37.2 | -337.9 | 934.6 | 686.1 | 302.0 | 48.9 | 15.0 | 261.8 | 190.3 | 88.0 |
CFO To EBITDA CFO To EBITDA% | 252.0 | -8.8 | -48.9 | 86.4 | 110.0 | 95.8 | 26.7 | 7.5 | 120.4 | 88.4 | 48.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 133 | -7 | -52 | 102 | 132 | 135 | 60 | 20 | 355 | 467 | 325 | |
| -14 | 11 | -68 | -15 | -32 | -8 | -46 | -199 | -297 | -217 | -186 | |
| -49 | 33 | 3 | -98 | -83 | -127 | 60 | 143 | 2 | -247 | -131 | |
Net Cash Flow Net Cash FlowCr | 69 | 36 | -118 | -12 | 17 | 0 | 74 | -37 | 61 | 4 | 8 |
Free Cash Flow Free Cash FlowCr | 97 | -53 | -120 | 78 | 93 | 111 | -13 | -190 | 37 | 230 | 220 |
CFO To PAT CFO To PAT% | 1,413.8 | -37.2 | -337.9 | 934.6 | 686.1 | 302.0 | 48.9 | 15.0 | 261.8 | 190.3 | 88.0 |
CFO To EBITDA CFO To EBITDA% | 252.0 | -8.8 | -48.9 | 86.4 | 110.0 | 95.8 | 26.7 | 7.5 | 120.4 | 88.4 | 48.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 136 | 340 | 247 | 158 | 108 | 267 | 1,052 | 1,515 | 1,608 | 3,553 | 5,338 | 6,495 |
Price To Earnings Price To Earnings | 14.5 | 16.9 | 16.0 | 14.5 | 5.6 | 6.0 | 8.6 | 11.4 | 11.8 | 14.5 | 7.2 | 13.0 |
Price To Sales Price To Sales | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 |
Price To Book Price To Book | 0.7 | 1.6 | 1.1 | 0.7 | 0.4 | 0.9 | 2.2 | 2.3 | 2.0 | 3.4 | 1.9 | 4.6 |
EV To EBITDA EV To EBITDA | 2.1 | 4.6 | 4.3 | 2.8 | 1.2 | 1.7 | 4.6 | 6.3 | 6.0 | 7.0 | 7.9 | 8.9 |
GPM GPM% | 4.3 | 4.5 | 4.2 | 5.4 | 4.3 | 3.4 | 3.8 | 4.2 | 3.4 | 4.1 | 4.2 | 4.2 |
OPM OPM% | 1.4 | 1.9 | 2.1 | 2.6 | 2.1 | 1.7 | 2.2 | 2.5 | 2.1 | 2.7 | 2.8 | 3.1 |
NPM NPM% | 0.3 | 0.5 | 0.3 | 0.2 | 0.3 | 0.5 | 1.2 | 1.2 | 1.0 | 1.3 | 1.5 | 1.7 |
ROCE ROCE% | 13.3 | 17.2 | 16.2 | 18.6 | 21.7 | 25.4 | 27.4 | 22.2 | 21.2 | 32.1 | 32.8 | 32.8 |
ROE ROE% | 5.0 | 9.7 | 7.0 | 4.6 | 7.5 | 14.9 | 26.2 | 20.4 | 17.3 | 23.7 | 26.0 | 26.0 |
ROA ROA% | 0.7 | 1.6 | 1.2 | 0.8 | 1.3 | 2.9 | 7.2 | 6.2 | 4.2 | 6.0 | 7.5 | 7.5 |
| 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 | 136 | 340 | 247 | 158 | 108 | 267 | 1,052 | 1,515 | 1,608 | 3,553 | 5,338 | 6,495 |
Price To Earnings Price To Earnings | 14.5 | 16.9 | 16.0 | 14.5 | 5.6 | 6.0 | 8.6 | 11.4 | 11.8 | 14.5 | 7.2 | 13.0 |
Price To Sales Price To Sales | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 |
Price To Book Price To Book | 0.7 | 1.6 | 1.1 | 0.7 | 0.4 | 0.9 | 2.2 | 2.3 | 2.0 | 3.4 | 1.9 | 4.6 |
EV To EBITDA EV To EBITDA | 2.1 | 4.6 | 4.3 | 2.8 | 1.2 | 1.7 | 4.6 | 6.3 | 6.0 | 7.0 | 7.9 | 8.9 |
GPM GPM% | 4.3 | 4.5 | 4.2 | 5.4 | 4.3 | 3.4 | 3.8 | 4.2 | 3.4 | 4.1 | 4.2 | 4.2 |
OPM OPM% | 1.4 | 1.9 | 2.1 | 2.6 | 2.1 | 1.7 | 2.2 | 2.5 | 2.1 | 2.7 | 2.8 | 3.1 |
NPM NPM% | 0.3 | 0.5 | 0.3 | 0.2 | 0.3 | 0.5 | 1.2 | 1.2 | 1.0 | 1.3 | 1.5 | 1.7 |
ROCE ROCE% | 13.3 | 17.2 | 16.2 | 18.6 | 21.7 | 25.4 | 27.4 | 22.2 | 21.2 | 32.1 | 32.8 | 32.8 |
ROE ROE% | 5.0 | 9.7 | 7.0 | 4.6 | 7.5 | 14.9 | 26.2 | 20.4 | 17.3 | 23.7 | 26.0 | 26.0 |
ROA ROA% | 0.7 | 1.6 | 1.2 | 0.8 | 1.3 | 2.9 | 7.2 | 6.2 | 4.2 | 6.0 | 7.5 | 7.5 |
Documents — Gokul Agro Resources Ltd