| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,189 | 1,156 | 1,176 | 1,180 | 967 | 1,138 | 1,197 | 1,210 | 1,297 | 1,388 | 1,471 | 1,477 | |
Growth YoY Revenue Growth YoY% | 3.4 | 0.8 | -1.6 | 19.7 | -18.7 | -1.6 | 1.8 | 2.6 | 34.2 | 22.0 | 22.8 | 22.0 |
| 977 | 905 | 920 | 921 | 763 | 907 | 945 | 963 | 1,019 | 1,080 | 1,119 | 1,138 | |
| 213 | 250 | 256 | 259 | 203 | 230 | 252 | 247 | 278 | 308 | 352 | 339 | |
OPM OPM% | 17.9 | 21.7 | 21.8 | 22.0 | 21.0 | 20.2 | 21.1 | 20.4 | 21.4 | 22.2 | 23.9 | 22.9 |
| 2 | 1 | 2 | 2 | 3 | 6 | 33 | -10 | -1 | -4 | 25 | 2 | |
Interest Expense Interest ExpenseCr | 26 | 29 | 29 | 27 | 26 | 27 | 24 | 24 | 29 | 29 | 33 | 21 |
Depreciation DepreciationCr | 53 | 52 | 53 | 53 | 53 | 57 | 64 | 69 | 72 | 74 | 82 | 80 |
PBT PBTCr | 136 | 170 | 176 | 181 | 128 | 153 | 198 | 145 | 176 | 202 | 262 | 240 |
| 34 | 44 | 46 | 47 | 31 | 35 | 46 | 32 | 45 | 52 | 61 | 60 | |
| 102 | 126 | 130 | 135 | 97 | 118 | 152 | 113 | 131 | 150 | 202 | 180 | |
Growth YoY PAT Growth YoY% | -29.6 | 1.1 | 8.4 | 181.1 | -4.8 | -6.4 | 17.3 | -16.4 | 34.3 | 27.7 | 32.6 | 59.8 |
NPM NPM% | 8.6 | 10.9 | 11.0 | 11.4 | 10.1 | 10.3 | 12.7 | 9.3 | 10.1 | 10.8 | 13.7 | 12.2 |
| 4.2 | 5.2 | 5.3 | 5.6 | 4.0 | 4.8 | 6.3 | 4.6 | 5.4 | 6.2 | 8.2 | 7.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,189 | 1,156 | 1,176 | 1,180 | 967 | 1,138 | 1,197 | 1,210 | 1,297 | 1,388 | 1,471 | 1,477 | |
Growth YoY Revenue Growth YoY% | 3.4 | 0.8 | -1.6 | 19.7 | -18.7 | -1.6 | 1.8 | 2.6 | 34.2 | 22.0 | 22.8 | 22.0 |
| 977 | 905 | 920 | 921 | 763 | 907 | 945 | 963 | 1,019 | 1,080 | 1,119 | 1,138 | |
| 213 | 250 | 256 | 259 | 203 | 230 | 252 | 247 | 278 | 308 | 352 | 339 | |
OPM OPM% | 17.9 | 21.7 | 21.8 | 22.0 | 21.0 | 20.2 | 21.1 | 20.4 | 21.4 | 22.2 | 23.9 | 22.9 |
| 2 | 1 | 2 | 2 | 3 | 6 | 33 | -10 | -1 | -4 | 25 | 2 | |
Interest Expense Interest ExpenseCr | 26 | 29 | 29 | 27 | 26 | 27 | 24 | 24 | 29 | 29 | 33 | 21 |
Depreciation DepreciationCr | 53 | 52 | 53 | 53 | 53 | 57 | 64 | 69 | 72 | 74 | 82 | 80 |
PBT PBTCr | 136 | 170 | 176 | 181 | 128 | 153 | 198 | 145 | 176 | 202 | 262 | 240 |
| 34 | 44 | 46 | 47 | 31 | 35 | 46 | 32 | 45 | 52 | 61 | 60 | |
| 102 | 126 | 130 | 135 | 97 | 118 | 152 | 113 | 131 | 150 | 202 | 180 | |
Growth YoY PAT Growth YoY% | -29.6 | 1.1 | 8.4 | 181.1 | -4.8 | -6.4 | 17.3 | -16.4 | 34.3 | 27.7 | 32.6 | 59.8 |
NPM NPM% | 8.6 | 10.9 | 11.0 | 11.4 | 10.1 | 10.3 | 12.7 | 9.3 | 10.1 | 10.8 | 13.7 | 12.2 |
| 4.2 | 5.2 | 5.3 | 5.6 | 4.0 | 4.8 | 6.3 | 4.6 | 5.4 | 6.2 | 8.2 | 7.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,357 | 1,411 | 1,685 | 2,279 | 2,599 | 3,238 | 3,765 | 4,512 | 4,506 | 4,482 | 5,366 | 5,632 |
Growth Revenue Growth% | 4.9 | 3.9 | 19.4 | 35.3 | 14.0 | 24.6 | 16.3 | 19.8 | -0.1 | -0.6 | 19.7 | 24.8 |
| 1,081 | 1,112 | 1,406 | 1,895 | 2,073 | 2,382 | 3,043 | 3,598 | 3,650 | 3,536 | 4,181 | 4,355 | |
| 276 | 299 | 278 | 384 | 525 | 855 | 722 | 914 | 856 | 945 | 1,185 | 1,277 | |
OPM OPM% | 20.4 | 21.2 | 16.5 | 16.9 | 20.2 | 26.4 | 19.2 | 20.3 | 19.0 | 21.1 | 22.1 | 22.7 |
| 5 | 35 | 27 | 75 | 90 | 27 | 18 | 14 | 4 | 44 | 10 | 22 | |
Interest Expense Interest ExpenseCr | 37 | 32 | 33 | 28 | 27 | 26 | 23 | 56 | 106 | 103 | 114 | 112 |
Depreciation DepreciationCr | 58 | 72 | 76 | 105 | 137 | 151 | 159 | 184 | 207 | 226 | 296 | 307 |
PBT PBTCr | 186 | 230 | 196 | 326 | 451 | 704 | 558 | 687 | 547 | 660 | 785 | 881 |
| 61 | 65 | 63 | 89 | 116 | 155 | 145 | 171 | 142 | 159 | 190 | 219 | |
PAT PATCr | 125 | 165 | 133 | 236 | 335 | 549 | 413 | 517 | 405 | 502 | 595 | 662 |
Growth PAT Growth% | 37.4 | 31.7 | -19.4 | 78.3 | 41.9 | 63.8 | -24.9 | 25.2 | -21.5 | 23.7 | 18.6 | 38.1 |
NPM NPM% | 9.2 | 11.7 | 7.9 | 10.4 | 12.9 | 17.0 | 11.0 | 11.4 | 9.0 | 11.2 | 11.1 | 11.8 |
| 6.0 | 7.5 | 5.5 | 9.3 | 13.2 | 22.1 | 16.7 | 21.1 | 16.7 | 20.7 | 24.5 | 27.1 |
| 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 | 1,357 | 1,411 | 1,685 | 2,279 | 2,599 | 3,238 | 3,765 | 4,512 | 4,506 | 4,482 | 5,366 | 5,632 |
Growth Revenue Growth% | 4.9 | 3.9 | 19.4 | 35.3 | 14.0 | 24.6 | 16.3 | 19.8 | -0.1 | -0.6 | 19.7 | 24.8 |
| 1,081 | 1,112 | 1,406 | 1,895 | 2,073 | 2,382 | 3,043 | 3,598 | 3,650 | 3,536 | 4,181 | 4,355 | |
| 276 | 299 | 278 | 384 | 525 | 855 | 722 | 914 | 856 | 945 | 1,185 | 1,277 | |
OPM OPM% | 20.4 | 21.2 | 16.5 | 16.9 | 20.2 | 26.4 | 19.2 | 20.3 | 19.0 | 21.1 | 22.1 | 22.7 |
| 5 | 35 | 27 | 75 | 90 | 27 | 18 | 14 | 4 | 44 | 10 | 22 | |
Interest Expense Interest ExpenseCr | 37 | 32 | 33 | 28 | 27 | 26 | 23 | 56 | 106 | 103 | 114 | 112 |
Depreciation DepreciationCr | 58 | 72 | 76 | 105 | 137 | 151 | 159 | 184 | 207 | 226 | 296 | 307 |
PBT PBTCr | 186 | 230 | 196 | 326 | 451 | 704 | 558 | 687 | 547 | 660 | 785 | 881 |
| 61 | 65 | 63 | 89 | 116 | 155 | 145 | 171 | 142 | 159 | 190 | 219 | |
PAT PATCr | 125 | 165 | 133 | 236 | 335 | 549 | 413 | 517 | 405 | 502 | 595 | 662 |
Growth PAT Growth% | 37.4 | 31.7 | -19.4 | 78.3 | 41.9 | 63.8 | -24.9 | 25.2 | -21.5 | 23.7 | 18.6 | 38.1 |
NPM NPM% | 9.2 | 11.7 | 7.9 | 10.4 | 12.9 | 17.0 | 11.0 | 11.4 | 9.0 | 11.2 | 11.1 | 11.8 |
| 6.0 | 7.5 | 5.5 | 9.3 | 13.2 | 22.1 | 16.7 | 21.1 | 16.7 | 20.7 | 24.5 | 27.1 |
| 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 | 22 | 23 | 25 | 25 | 25 | 25 | 25 | 24 | 24 | 24 | 25 |
Reserves ReservesCr | 613 | 881 | 1,279 | 1,504 | 1,818 | 2,149 | 2,562 | 2,811 | 3,201 | 3,691 | 4,695 |
| 655 | 787 | 878 | 896 | 893 | 1,173 | 1,642 | 1,814 | 2,082 | 2,003 | 2,092 | |
| 247 | 188 | 495 | 557 | 491 | 367 | 284 | 256 | 213 | 534 | 543 | |
| 1,563 | 1,879 | 2,677 | 2,983 | 3,228 | 3,713 | 4,513 | 4,905 | 5,521 | 6,253 | 7,720 | |
| 818 | 828 | 1,187 | 1,282 | 1,629 | 1,997 | 2,505 | 2,574 | 2,905 | 3,115 | 3,768 | |
| 745 | 1,051 | 1,491 | 1,701 | 1,600 | 1,716 | 2,008 | 2,330 | 2,616 | 3,137 | 3,952 | |
| 1,563 | 1,879 | 2,677 | 2,983 | 3,228 | 3,713 | 4,513 | 4,905 | 5,521 | 6,253 | 7,720 |
| 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 | 22 | 23 | 25 | 25 | 25 | 25 | 25 | 24 | 24 | 24 | 25 |
Reserves ReservesCr | 613 | 881 | 1,279 | 1,504 | 1,818 | 2,149 | 2,562 | 2,811 | 3,201 | 3,691 | 4,695 |
| 655 | 787 | 878 | 896 | 893 | 1,173 | 1,642 | 1,814 | 2,082 | 2,003 | 2,092 | |
| 247 | 188 | 495 | 557 | 491 | 367 | 284 | 256 | 213 | 534 | 543 | |
| 1,563 | 1,879 | 2,677 | 2,983 | 3,228 | 3,713 | 4,513 | 4,905 | 5,521 | 6,253 | 7,720 | |
| 818 | 828 | 1,187 | 1,282 | 1,629 | 1,997 | 2,505 | 2,574 | 2,905 | 3,115 | 3,768 | |
| 745 | 1,051 | 1,491 | 1,701 | 1,600 | 1,716 | 2,008 | 2,330 | 2,616 | 3,137 | 3,952 | |
| 1,563 | 1,879 | 2,677 | 2,983 | 3,228 | 3,713 | 4,513 | 4,905 | 5,521 | 6,253 | 7,720 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 151 | 188 | -1 | 262 | 476 | 432 | 332 | 739 | 439 | 867 | 793 | |
| -162 | -326 | -462 | -270 | -161 | -277 | -380 | -191 | -360 | -691 | -773 | |
| 86 | 56 | 529 | -17 | -213 | -299 | 190 | -440 | 8 | -93 | 379 | |
Net Cash Flow Net Cash FlowCr | 75 | -82 | 66 | -25 | 103 | -144 | 142 | 107 | 87 | 83 | 399 |
Free Cash Flow Free Cash FlowCr | -10 | -127 | -447 | -17 | 292 | 161 | -65 | 328 | 61 | 297 | 239 |
CFO To PAT CFO To PAT% | 121.3 | 114.4 | -0.5 | 110.9 | 142.0 | 78.7 | 80.5 | 143.0 | 108.4 | 172.8 | 133.3 |
CFO To EBITDA CFO To EBITDA% | 54.8 | 63.0 | -0.2 | 68.3 | 90.7 | 50.6 | 46.0 | 80.8 | 51.3 | 91.7 | 66.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 151 | 188 | -1 | 262 | 476 | 432 | 332 | 739 | 439 | 867 | 793 | |
| -162 | -326 | -462 | -270 | -161 | -277 | -380 | -191 | -360 | -691 | -773 | |
| 86 | 56 | 529 | -17 | -213 | -299 | 190 | -440 | 8 | -93 | 379 | |
Net Cash Flow Net Cash FlowCr | 75 | -82 | 66 | -25 | 103 | -144 | 142 | 107 | 87 | 83 | 399 |
Free Cash Flow Free Cash FlowCr | -10 | -127 | -447 | -17 | 292 | 161 | -65 | 328 | 61 | 297 | 239 |
CFO To PAT CFO To PAT% | 121.3 | 114.4 | -0.5 | 110.9 | 142.0 | 78.7 | 80.5 | 143.0 | 108.4 | 172.8 | 133.3 |
CFO To EBITDA CFO To EBITDA% | 54.8 | 63.0 | -0.2 | 68.3 | 90.7 | 50.6 | 46.0 | 80.8 | 51.3 | 91.7 | 66.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,599 | 3,169 | 2,627 | 2,906 | 3,651 | 7,512 | 7,596 | 7,037 | 10,421 | 11,814 | 15,392 | 23,529 |
Price To Earnings Price To Earnings | 21.5 | 19.3 | 19.8 | 12.3 | 10.9 | 13.7 | 18.4 | 13.6 | 25.7 | 23.6 | 25.9 | 31.9 |
Price To Sales Price To Sales | 1.9 | 2.3 | 1.6 | 1.3 | 1.4 | 2.3 | 2.0 | 1.6 | 2.3 | 2.6 | 2.9 | 4.2 |
Price To Book Price To Book | 3.9 | 3.5 | 2.0 | 1.9 | 2.0 | 3.5 | 2.9 | 2.5 | 3.2 | 3.2 | 3.3 | 3.8 |
EV To EBITDA EV To EBITDA | 11.0 | 12.4 | 12.5 | 9.8 | 7.9 | 9.3 | 11.3 | 8.5 | 13.3 | 13.4 | 13.5 | 19.1 |
GPM GPM% | 40.2 | 44.6 | 39.7 | 38.6 | 44.5 | 50.8 | 43.8 | 43.2 | 48.2 | 53.9 | 56.6 | 56.6 |
OPM OPM% | 20.4 | 21.2 | 16.5 | 16.9 | 20.2 | 26.4 | 19.2 | 20.3 | 19.0 | 21.1 | 22.1 | 22.7 |
NPM NPM% | 9.2 | 11.7 | 7.9 | 10.4 | 12.9 | 17.0 | 11.0 | 11.4 | 9.0 | 11.2 | 11.1 | 11.8 |
ROCE ROCE% | 18.4 | 17.4 | 10.1 | 14.4 | 18.1 | 25.0 | 16.1 | 19.2 | 14.4 | 14.8 | 14.4 | 14.4 |
ROE ROE% | 19.7 | 18.2 | 10.2 | 15.5 | 18.2 | 25.3 | 16.0 | 18.2 | 12.6 | 13.5 | 12.6 | 12.6 |
ROA ROA% | 8.0 | 8.8 | 5.0 | 7.9 | 10.4 | 14.8 | 9.2 | 10.5 | 7.3 | 8.0 | 7.7 | 7.7 |
| 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 | 2,599 | 3,169 | 2,627 | 2,906 | 3,651 | 7,512 | 7,596 | 7,037 | 10,421 | 11,814 | 15,392 | 23,529 |
Price To Earnings Price To Earnings | 21.5 | 19.3 | 19.8 | 12.3 | 10.9 | 13.7 | 18.4 | 13.6 | 25.7 | 23.6 | 25.9 | 31.9 |
Price To Sales Price To Sales | 1.9 | 2.3 | 1.6 | 1.3 | 1.4 | 2.3 | 2.0 | 1.6 | 2.3 | 2.6 | 2.9 | 4.2 |
Price To Book Price To Book | 3.9 | 3.5 | 2.0 | 1.9 | 2.0 | 3.5 | 2.9 | 2.5 | 3.2 | 3.2 | 3.3 | 3.8 |
EV To EBITDA EV To EBITDA | 11.0 | 12.4 | 12.5 | 9.8 | 7.9 | 9.3 | 11.3 | 8.5 | 13.3 | 13.4 | 13.5 | 19.1 |
GPM GPM% | 40.2 | 44.6 | 39.7 | 38.6 | 44.5 | 50.8 | 43.8 | 43.2 | 48.2 | 53.9 | 56.6 | 56.6 |
OPM OPM% | 20.4 | 21.2 | 16.5 | 16.9 | 20.2 | 26.4 | 19.2 | 20.3 | 19.0 | 21.1 | 22.1 | 22.7 |
NPM NPM% | 9.2 | 11.7 | 7.9 | 10.4 | 12.9 | 17.0 | 11.0 | 11.4 | 9.0 | 11.2 | 11.1 | 11.8 |
ROCE ROCE% | 18.4 | 17.4 | 10.1 | 14.4 | 18.1 | 25.0 | 16.1 | 19.2 | 14.4 | 14.8 | 14.4 | 14.4 |
ROE ROE% | 19.7 | 18.2 | 10.2 | 15.5 | 18.2 | 25.3 | 16.0 | 18.2 | 12.6 | 13.5 | 12.6 | 12.6 |
ROA ROA% | 8.0 | 8.8 | 5.0 | 7.9 | 10.4 | 14.8 | 9.2 | 10.5 | 7.3 | 8.0 | 7.7 | 7.7 |
Documents — Granules India Ltd
Concall Transcript Summaries — Granules India Ltd