| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 886 | 878 | 902 | 913 | 976 | 942 | 1,105 | 983 | 991 | 1,037 | 1,088 | 1,287 | |
Growth YoY Revenue Growth YoY% | 13.7 | 24.4 | 18.0 | 6.4 | 10.2 | 7.3 | 22.4 | 7.7 | 1.6 | 10.1 | -1.5 | 30.9 |
| 814 | 804 | 836 | 838 | 905 | 862 | 1,020 | 891 | 900 | 936 | 975 | 1,153 | |
| 72 | 74 | 66 | 75 | 71 | 80 | 85 | 92 | 92 | 101 | 113 | 135 | |
OPM OPM% | 8.1 | 8.4 | 7.3 | 8.2 | 7.3 | 8.5 | 7.7 | 9.4 | 9.3 | 9.8 | 10.4 | 10.5 |
| 2 | 1 | 9 | 5 | 18 | 4 | 8 | 4 | 6 | 2 | 9 | 5 | |
Interest Expense Interest ExpenseCr | 19 | 21 | 15 | 22 | 17 | 20 | 22 | 28 | 26 | 27 | 25 | 30 |
Depreciation DepreciationCr | 9 | 9 | 9 | 10 | 10 | 10 | 14 | 15 | 15 | 17 | 20 | 21 |
PBT PBTCr | 46 | 46 | 50 | 48 | 62 | 54 | 57 | 53 | 57 | 59 | 77 | 88 |
| 11 | 14 | 13 | 12 | 16 | 13 | 15 | 13 | 14 | 15 | 21 | 21 | |
| 35 | 32 | 37 | 36 | 47 | 41 | 42 | 40 | 43 | 44 | 56 | 67 | |
Growth YoY PAT Growth YoY% | 70.5 | 72.7 | 33.1 | 25.9 | 34.2 | 29.6 | 12.6 | 11.5 | -8.4 | 6.0 | 33.9 | 67.4 |
NPM NPM% | 3.9 | 3.6 | 4.1 | 3.9 | 4.8 | 4.4 | 3.8 | 4.1 | 4.3 | 4.2 | 5.2 | 5.2 |
| 4.2 | 3.8 | 3.9 | 3.7 | 4.7 | 4.0 | 4.4 | 4.2 | 4.1 | 4.3 | 6.1 | 6.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 886 | 878 | 902 | 913 | 976 | 942 | 1,105 | 983 | 991 | 1,037 | 1,088 | 1,287 | |
Growth YoY Revenue Growth YoY% | 13.7 | 24.4 | 18.0 | 6.4 | 10.2 | 7.3 | 22.4 | 7.7 | 1.6 | 10.1 | -1.5 | 30.9 |
| 814 | 804 | 836 | 838 | 905 | 862 | 1,020 | 891 | 900 | 936 | 975 | 1,153 | |
| 72 | 74 | 66 | 75 | 71 | 80 | 85 | 92 | 92 | 101 | 113 | 135 | |
OPM OPM% | 8.1 | 8.4 | 7.3 | 8.2 | 7.3 | 8.5 | 7.7 | 9.4 | 9.3 | 9.8 | 10.4 | 10.5 |
| 2 | 1 | 9 | 5 | 18 | 4 | 8 | 4 | 6 | 2 | 9 | 5 | |
Interest Expense Interest ExpenseCr | 19 | 21 | 15 | 22 | 17 | 20 | 22 | 28 | 26 | 27 | 25 | 30 |
Depreciation DepreciationCr | 9 | 9 | 9 | 10 | 10 | 10 | 14 | 15 | 15 | 17 | 20 | 21 |
PBT PBTCr | 46 | 46 | 50 | 48 | 62 | 54 | 57 | 53 | 57 | 59 | 77 | 88 |
| 11 | 14 | 13 | 12 | 16 | 13 | 15 | 13 | 14 | 15 | 21 | 21 | |
| 35 | 32 | 37 | 36 | 47 | 41 | 42 | 40 | 43 | 44 | 56 | 67 | |
Growth YoY PAT Growth YoY% | 70.5 | 72.7 | 33.1 | 25.9 | 34.2 | 29.6 | 12.6 | 11.5 | -8.4 | 6.0 | 33.9 | 67.4 |
NPM NPM% | 3.9 | 3.6 | 4.1 | 3.9 | 4.8 | 4.4 | 3.8 | 4.1 | 4.3 | 4.2 | 5.2 | 5.2 |
| 4.2 | 3.8 | 3.9 | 3.7 | 4.7 | 4.0 | 4.4 | 4.2 | 4.1 | 4.3 | 6.1 | 6.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 987 | 1,093 | 1,274 | 1,661 | 1,636 | 1,572 | 2,613 | 3,072 | 3,525 | 3,936 | 4,100 | 4,404 |
Growth Revenue Growth% | -8.3 | 10.7 | 16.5 | 30.4 | -1.5 | -3.9 | 66.2 | 17.6 | 14.7 | 11.7 | 4.2 | 9.9 |
| 897 | 1,006 | 1,175 | 1,535 | 1,508 | 1,456 | 2,430 | 2,868 | 3,243 | 3,625 | 3,702 | 3,964 | |
| 90 | 87 | 99 | 126 | 128 | 116 | 183 | 204 | 282 | 311 | 398 | 441 | |
OPM OPM% | 9.2 | 8.0 | 7.8 | 7.6 | 7.8 | 7.4 | 7.0 | 6.7 | 8.0 | 7.9 | 9.7 | 10.0 |
| 12 | 5 | 4 | 3 | 4 | 6 | 4 | 15 | 13 | 35 | 20 | 21 | |
Interest Expense Interest ExpenseCr | 40 | 48 | 56 | 61 | 60 | 55 | 57 | 66 | 77 | 80 | 106 | 108 |
Depreciation DepreciationCr | 15 | 18 | 20 | 24 | 26 | 28 | 29 | 33 | 35 | 45 | 67 | 73 |
PBT PBTCr | 47 | 27 | 27 | 45 | 45 | 40 | 101 | 121 | 182 | 221 | 246 | 281 |
| 14 | 7 | 11 | 14 | 11 | 10 | 26 | 33 | 50 | 55 | 63 | 71 | |
PAT PATCr | 33 | 20 | 16 | 31 | 34 | 30 | 75 | 88 | 132 | 166 | 183 | 210 |
Growth PAT Growth% | 17.7 | -39.8 | -19.1 | 96.8 | 7.7 | -11.3 | 149.6 | 17.1 | 50.6 | 25.2 | 10.2 | 23.5 |
NPM NPM% | 3.3 | 1.8 | 1.3 | 1.9 | 2.1 | 1.9 | 2.9 | 2.9 | 3.8 | 4.2 | 4.5 | 4.8 |
| 14.9 | 3.0 | 2.4 | 4.6 | 4.9 | 4.3 | 9.8 | 11.1 | 15.5 | 16.9 | 18.7 | 20.9 |
| 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 | 987 | 1,093 | 1,274 | 1,661 | 1,636 | 1,572 | 2,613 | 3,072 | 3,525 | 3,936 | 4,100 | 4,404 |
Growth Revenue Growth% | -8.3 | 10.7 | 16.5 | 30.4 | -1.5 | -3.9 | 66.2 | 17.6 | 14.7 | 11.7 | 4.2 | 9.9 |
| 897 | 1,006 | 1,175 | 1,535 | 1,508 | 1,456 | 2,430 | 2,868 | 3,243 | 3,625 | 3,702 | 3,964 | |
| 90 | 87 | 99 | 126 | 128 | 116 | 183 | 204 | 282 | 311 | 398 | 441 | |
OPM OPM% | 9.2 | 8.0 | 7.8 | 7.6 | 7.8 | 7.4 | 7.0 | 6.7 | 8.0 | 7.9 | 9.7 | 10.0 |
| 12 | 5 | 4 | 3 | 4 | 6 | 4 | 15 | 13 | 35 | 20 | 21 | |
Interest Expense Interest ExpenseCr | 40 | 48 | 56 | 61 | 60 | 55 | 57 | 66 | 77 | 80 | 106 | 108 |
Depreciation DepreciationCr | 15 | 18 | 20 | 24 | 26 | 28 | 29 | 33 | 35 | 45 | 67 | 73 |
PBT PBTCr | 47 | 27 | 27 | 45 | 45 | 40 | 101 | 121 | 182 | 221 | 246 | 281 |
| 14 | 7 | 11 | 14 | 11 | 10 | 26 | 33 | 50 | 55 | 63 | 71 | |
PAT PATCr | 33 | 20 | 16 | 31 | 34 | 30 | 75 | 88 | 132 | 166 | 183 | 210 |
Growth PAT Growth% | 17.7 | -39.8 | -19.1 | 96.8 | 7.7 | -11.3 | 149.6 | 17.1 | 50.6 | 25.2 | 10.2 | 23.5 |
NPM NPM% | 3.3 | 1.8 | 1.3 | 1.9 | 2.1 | 1.9 | 2.9 | 2.9 | 3.8 | 4.2 | 4.5 | 4.8 |
| 14.9 | 3.0 | 2.4 | 4.6 | 4.9 | 4.3 | 9.8 | 11.1 | 15.5 | 16.9 | 18.7 | 20.9 |
| 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 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 7 | 7 |
Reserves ReservesCr | 206 | 247 | 274 | 305 | 339 | 379 | 461 | 594 | 1,095 | 1,297 | 1,484 |
| 338 | 404 | 459 | 515 | 543 | 549 | 632 | 721 | 736 | 971 | 1,231 | |
| 124 | 138 | 153 | 155 | 110 | 165 | 155 | 130 | 145 | 212 | 286 | |
| 672 | 798 | 890 | 979 | 999 | 1,098 | 1,253 | 1,471 | 2,032 | 2,529 | 3,046 | |
| 426 | 534 | 553 | 637 | 652 | 754 | 853 | 1,022 | 1,423 | 1,465 | 1,696 | |
| 246 | 263 | 337 | 342 | 347 | 344 | 401 | 449 | 610 | 1,064 | 1,350 | |
| 672 | 798 | 890 | 979 | 999 | 1,098 | 1,253 | 1,471 | 2,032 | 2,529 | 3,046 |
| 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 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 7 | 7 |
Reserves ReservesCr | 206 | 247 | 274 | 305 | 339 | 379 | 461 | 594 | 1,095 | 1,297 | 1,484 |
| 338 | 404 | 459 | 515 | 543 | 549 | 632 | 721 | 736 | 971 | 1,231 | |
| 124 | 138 | 153 | 155 | 110 | 165 | 155 | 130 | 145 | 212 | 286 | |
| 672 | 798 | 890 | 979 | 999 | 1,098 | 1,253 | 1,471 | 2,032 | 2,529 | 3,046 | |
| 426 | 534 | 553 | 637 | 652 | 754 | 853 | 1,022 | 1,423 | 1,465 | 1,696 | |
| 246 | 263 | 337 | 342 | 347 | 344 | 401 | 449 | 610 | 1,064 | 1,350 | |
| 672 | 798 | 890 | 979 | 999 | 1,098 | 1,253 | 1,471 | 2,032 | 2,529 | 3,046 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 57 | 23 | 73 | 57 | 58 | 43 | 78 | 65 | -46 | 158 | 200 | |
| -52 | -36 | -64 | -50 | -29 | -22 | -85 | -78 | -186 | -473 | -333 | |
| -6 | 13 | -8 | -8 | -28 | -23 | 6 | 13 | 337 | 212 | 132 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 0 | 0 | 1 | -2 | -1 | 0 | 104 | -103 | -1 |
Free Cash Flow Free Cash FlowCr | 5 | -14 | 6 | 4 | 28 | 43 | 78 | 67 | -45 | 159 | 201 |
CFO To PAT CFO To PAT% | 173.0 | 115.3 | 457.7 | 180.8 | 171.4 | 143.5 | 103.7 | 73.9 | -34.7 | 95.5 | 109.7 |
CFO To EBITDA CFO To EBITDA% | 62.8 | 26.2 | 74.1 | 45.1 | 45.4 | 37.0 | 42.5 | 31.8 | -16.3 | 50.9 | 50.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 57 | 23 | 73 | 57 | 58 | 43 | 78 | 65 | -46 | 158 | 200 | |
| -52 | -36 | -64 | -50 | -29 | -22 | -85 | -78 | -186 | -473 | -333 | |
| -6 | 13 | -8 | -8 | -28 | -23 | 6 | 13 | 337 | 212 | 132 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 0 | 0 | 1 | -2 | -1 | 0 | 104 | -103 | -1 |
Free Cash Flow Free Cash FlowCr | 5 | -14 | 6 | 4 | 28 | 43 | 78 | 67 | -45 | 159 | 201 |
CFO To PAT CFO To PAT% | 173.0 | 115.3 | 457.7 | 180.8 | 171.4 | 143.5 | 103.7 | 73.9 | -34.7 | 95.5 | 109.7 |
CFO To EBITDA CFO To EBITDA% | 62.8 | 26.2 | 74.1 | 45.1 | 45.4 | 37.0 | 42.5 | 31.8 | -16.3 | 50.9 | 50.3 |
| 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 | 210 | 186 | 194 | 150 | 58 | 163 | 717 | 1,161 | 2,779 | 2,291 | 3,273 | 5,352 |
Price To Earnings Price To Earnings | 6.5 | 9.4 | 12.2 | 4.8 | 1.7 | 5.4 | 9.6 | 13.2 | 21.0 | 13.8 | 17.9 | 25.7 |
Price To Sales Price To Sales | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.1 | 0.3 | 0.4 | 0.8 | 0.6 | 0.8 | 1.2 |
Price To Book Price To Book | 1.0 | 0.7 | 0.7 | 0.5 | 0.2 | 0.4 | 1.5 | 1.9 | 2.5 | 1.8 | 2.2 | 3.6 |
EV To EBITDA EV To EBITDA | 5.9 | 6.5 | 6.1 | 4.8 | 4.0 | 5.6 | 6.8 | 8.6 | 11.3 | 10.1 | 10.9 | 14.1 |
GPM GPM% | 20.7 | 19.2 | 18.4 | 16.5 | 18.5 | 18.5 | 19.6 | 18.0 | 18.0 | 18.6 | 21.1 | 21.1 |
OPM OPM% | 9.2 | 8.0 | 7.8 | 7.6 | 7.8 | 7.4 | 7.0 | 6.7 | 8.0 | 7.9 | 9.7 | 10.0 |
NPM NPM% | 3.3 | 1.8 | 1.3 | 1.9 | 2.1 | 1.9 | 2.9 | 2.9 | 3.8 | 4.2 | 4.5 | 4.8 |
ROCE ROCE% | 15.8 | 11.7 | 11.9 | 13.6 | 12.9 | 10.7 | 15.7 | 15.6 | 15.2 | 13.8 | 13.5 | 13.5 |
ROE ROE% | 15.6 | 7.8 | 5.7 | 10.2 | 9.9 | 7.8 | 16.1 | 14.7 | 12.0 | 12.7 | 12.3 | 12.3 |
ROA ROA% | 4.9 | 2.5 | 1.8 | 3.2 | 3.4 | 2.7 | 6.0 | 6.0 | 6.5 | 6.5 | 6.0 | 6.0 |
| 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 | 210 | 186 | 194 | 150 | 58 | 163 | 717 | 1,161 | 2,779 | 2,291 | 3,273 | 5,352 |
Price To Earnings Price To Earnings | 6.5 | 9.4 | 12.2 | 4.8 | 1.7 | 5.4 | 9.6 | 13.2 | 21.0 | 13.8 | 17.9 | 25.7 |
Price To Sales Price To Sales | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.1 | 0.3 | 0.4 | 0.8 | 0.6 | 0.8 | 1.2 |
Price To Book Price To Book | 1.0 | 0.7 | 0.7 | 0.5 | 0.2 | 0.4 | 1.5 | 1.9 | 2.5 | 1.8 | 2.2 | 3.6 |
EV To EBITDA EV To EBITDA | 5.9 | 6.5 | 6.1 | 4.8 | 4.0 | 5.6 | 6.8 | 8.6 | 11.3 | 10.1 | 10.9 | 14.1 |
GPM GPM% | 20.7 | 19.2 | 18.4 | 16.5 | 18.5 | 18.5 | 19.6 | 18.0 | 18.0 | 18.6 | 21.1 | 21.1 |
OPM OPM% | 9.2 | 8.0 | 7.8 | 7.6 | 7.8 | 7.4 | 7.0 | 6.7 | 8.0 | 7.9 | 9.7 | 10.0 |
NPM NPM% | 3.3 | 1.8 | 1.3 | 1.9 | 2.1 | 1.9 | 2.9 | 2.9 | 3.8 | 4.2 | 4.5 | 4.8 |
ROCE ROCE% | 15.8 | 11.7 | 11.9 | 13.6 | 12.9 | 10.7 | 15.7 | 15.6 | 15.2 | 13.8 | 13.5 | 13.5 |
ROE ROE% | 15.6 | 7.8 | 5.7 | 10.2 | 9.9 | 7.8 | 16.1 | 14.7 | 12.0 | 12.7 | 12.3 | 12.3 |
ROA ROA% | 4.9 | 2.5 | 1.8 | 3.2 | 3.4 | 2.7 | 6.0 | 6.0 | 6.5 | 6.5 | 6.0 | 6.0 |
Documents — Goodluck India Ltd
Concall Transcript Summaries — Goodluck India Ltd