| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 793 | 690 | 720 | 728 | 643 | 523 | 666 | 665 | 729 | 642 | 816 | 842 | |
Growth YoY Revenue Growth YoY% | -3.9 | -1.6 | -11.7 | -2.5 | -18.9 | -24.2 | -7.5 | -8.7 | 13.4 | 22.8 | 22.5 | 26.6 |
| 823 | 703 | 730 | 615 | 533 | 531 | 627 | 622 | 686 | 600 | 955 | 698 | |
| -30 | -13 | -10 | 113 | 110 | -8 | 39 | 43 | 43 | 42 | -139 | 144 | |
OPM OPM% | -3.8 | -1.9 | -1.4 | 15.5 | 17.1 | -1.5 | 5.9 | 6.5 | 5.9 | 6.5 | -17.0 | 17.1 |
| 1,045 | 63 | 72 | 194 | 168 | 19 | 57 | 150 | 89 | 81 | 55 | 97 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 3 | 3 | 4 | 2 | 2 | 2 | 3 | 2 | 18 | 4 |
Depreciation DepreciationCr | 19 | 21 | 22 | 20 | 22 | 23 | 25 | 24 | 24 | 24 | 23 | 23 |
PBT PBTCr | 992 | 25 | 37 | 284 | 252 | -14 | 69 | 167 | 105 | 97 | -125 | 214 |
| 190 | 8 | 21 | 48 | 58 | 7 | 20 | 34 | 29 | 30 | -20 | 43 | |
| 802 | 17 | 16 | 236 | 194 | -21 | 49 | 133 | 76 | 67 | -105 | 171 | |
Growth YoY PAT Growth YoY% | 771.7 | -67.9 | -44.8 | 886.7 | -75.8 | -223.5 | 206.3 | -43.6 | -60.8 | 419.1 | -314.3 | 28.6 |
NPM NPM% | 101.1 | 2.5 | 2.2 | 32.4 | 30.2 | -4.0 | 7.4 | 20.0 | 10.4 | 10.4 | -12.9 | 20.3 |
| 41.1 | 1.0 | 0.8 | 12.1 | 10.0 | -1.0 | 2.6 | 6.9 | 3.9 | 3.5 | -5.3 | 8.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 793 | 690 | 720 | 728 | 643 | 523 | 666 | 665 | 729 | 642 | 816 | 842 | |
Growth YoY Revenue Growth YoY% | -3.9 | -1.6 | -11.7 | -2.5 | -18.9 | -24.2 | -7.5 | -8.7 | 13.4 | 22.8 | 22.5 | 26.6 |
| 823 | 703 | 730 | 615 | 533 | 531 | 627 | 622 | 686 | 600 | 955 | 698 | |
| -30 | -13 | -10 | 113 | 110 | -8 | 39 | 43 | 43 | 42 | -139 | 144 | |
OPM OPM% | -3.8 | -1.9 | -1.4 | 15.5 | 17.1 | -1.5 | 5.9 | 6.5 | 5.9 | 6.5 | -17.0 | 17.1 |
| 1,045 | 63 | 72 | 194 | 168 | 19 | 57 | 150 | 89 | 81 | 55 | 97 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 3 | 3 | 4 | 2 | 2 | 2 | 3 | 2 | 18 | 4 |
Depreciation DepreciationCr | 19 | 21 | 22 | 20 | 22 | 23 | 25 | 24 | 24 | 24 | 23 | 23 |
PBT PBTCr | 992 | 25 | 37 | 284 | 252 | -14 | 69 | 167 | 105 | 97 | -125 | 214 |
| 190 | 8 | 21 | 48 | 58 | 7 | 20 | 34 | 29 | 30 | -20 | 43 | |
| 802 | 17 | 16 | 236 | 194 | -21 | 49 | 133 | 76 | 67 | -105 | 171 | |
Growth YoY PAT Growth YoY% | 771.7 | -67.9 | -44.8 | 886.7 | -75.8 | -223.5 | 206.3 | -43.6 | -60.8 | 419.1 | -314.3 | 28.6 |
NPM NPM% | 101.1 | 2.5 | 2.2 | 32.4 | 30.2 | -4.0 | 7.4 | 20.0 | 10.4 | 10.4 | -12.9 | 20.3 |
| 41.1 | 1.0 | 0.8 | 12.1 | 10.0 | -1.0 | 2.6 | 6.9 | 3.9 | 3.5 | -5.3 | 8.8 |
| 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 | 1,532 | 1,468 | 3,266 | 7,858 | 3,094 | 1,958 | 3,027 | 3,181 | 2,950 | 2,560 | 2,852 | 3,029 |
Growth Revenue Growth% | -10.4 | -4.2 | 122.5 | 140.6 | -60.6 | -36.7 | 54.6 | 5.1 | -7.3 | -13.2 | 11.4 | 21.3 |
| 1,398 | 1,428 | 1,822 | 2,835 | 3,173 | 2,163 | 2,552 | 2,869 | 3,094 | 2,307 | 2,651 | 2,939 | |
| 135 | 40 | 1,444 | 5,023 | -79 | -205 | 475 | 312 | -144 | 253 | 201 | 90 | |
OPM OPM% | 8.8 | 2.7 | 44.2 | 63.9 | -2.6 | -10.5 | 15.7 | 9.8 | -4.9 | 9.9 | 7.0 | 3.0 |
| 49 | 86 | 89 | 152 | 167 | 306 | 278 | 80 | 1,258 | 438 | 163 | 322 | |
Interest Expense Interest ExpenseCr | 9 | 8 | 8 | 12 | 18 | 6 | 5 | 13 | 17 | 11 | 25 | 27 |
Depreciation DepreciationCr | 49 | 46 | 52 | 62 | 51 | 52 | 55 | 57 | 80 | 90 | 95 | 94 |
PBT PBTCr | 125 | 72 | 1,473 | 5,101 | 19 | 43 | 693 | 322 | 1,017 | 591 | 244 | 291 |
| 43 | 1 | 441 | 1,705 | -26 | 75 | 188 | 123 | 212 | 133 | 73 | 82 | |
PAT PATCr | 83 | 70 | 1,032 | 3,396 | 45 | -32 | 505 | 199 | 805 | 458 | 171 | 209 |
Growth PAT Growth% | 43.8 | -14.9 | 1,364.7 | 229.0 | -98.7 | -171.3 | 1,672.7 | -60.5 | 304.3 | -43.1 | -62.7 | -41.1 |
NPM NPM% | 5.4 | 4.8 | 31.6 | 43.2 | 1.4 | -1.6 | 16.7 | 6.3 | 27.3 | 17.9 | 6.0 | 6.9 |
| 4.2 | 3.6 | 52.8 | 173.8 | 2.3 | -1.6 | 25.8 | 10.2 | 41.4 | 23.6 | 9.0 | 10.9 |
| 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 | 1,532 | 1,468 | 3,266 | 7,858 | 3,094 | 1,958 | 3,027 | 3,181 | 2,950 | 2,560 | 2,852 | 3,029 |
Growth Revenue Growth% | -10.4 | -4.2 | 122.5 | 140.6 | -60.6 | -36.7 | 54.6 | 5.1 | -7.3 | -13.2 | 11.4 | 21.3 |
| 1,398 | 1,428 | 1,822 | 2,835 | 3,173 | 2,163 | 2,552 | 2,869 | 3,094 | 2,307 | 2,651 | 2,939 | |
| 135 | 40 | 1,444 | 5,023 | -79 | -205 | 475 | 312 | -144 | 253 | 201 | 90 | |
OPM OPM% | 8.8 | 2.7 | 44.2 | 63.9 | -2.6 | -10.5 | 15.7 | 9.8 | -4.9 | 9.9 | 7.0 | 3.0 |
| 49 | 86 | 89 | 152 | 167 | 306 | 278 | 80 | 1,258 | 438 | 163 | 322 | |
Interest Expense Interest ExpenseCr | 9 | 8 | 8 | 12 | 18 | 6 | 5 | 13 | 17 | 11 | 25 | 27 |
Depreciation DepreciationCr | 49 | 46 | 52 | 62 | 51 | 52 | 55 | 57 | 80 | 90 | 95 | 94 |
PBT PBTCr | 125 | 72 | 1,473 | 5,101 | 19 | 43 | 693 | 322 | 1,017 | 591 | 244 | 291 |
| 43 | 1 | 441 | 1,705 | -26 | 75 | 188 | 123 | 212 | 133 | 73 | 82 | |
PAT PATCr | 83 | 70 | 1,032 | 3,396 | 45 | -32 | 505 | 199 | 805 | 458 | 171 | 209 |
Growth PAT Growth% | 43.8 | -14.9 | 1,364.7 | 229.0 | -98.7 | -171.3 | 1,672.7 | -60.5 | 304.3 | -43.1 | -62.7 | -41.1 |
NPM NPM% | 5.4 | 4.8 | 31.6 | 43.2 | 1.4 | -1.6 | 16.7 | 6.3 | 27.3 | 17.9 | 6.0 | 6.9 |
| 4.2 | 3.6 | 52.8 | 173.8 | 2.3 | -1.6 | 25.8 | 10.2 | 41.4 | 23.6 | 9.0 | 10.9 |
| 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 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 |
Reserves ReservesCr | 1,749 | 1,818 | 2,693 | 5,312 | 4,515 | 4,503 | 4,908 | 4,925 | 5,572 | 5,827 | 5,820 |
| 628 | 616 | 951 | 1,439 | 943 | 891 | 1,221 | 1,421 | 1,031 | 1,150 | 1,535 | |
| 93 | 90 | 98 | 117 | 86 | 98 | 131 | 126 | 150 | 214 | 189 | |
| 2,509 | 2,563 | 3,780 | 6,906 | 5,583 | 5,530 | 6,299 | 6,511 | 6,796 | 7,231 | 7,580 | |
| 1,784 | 1,769 | 2,824 | 5,598 | 4,224 | 3,709 | 4,466 | 4,575 | 4,699 | 4,944 | 4,942 | |
| 725 | 795 | 956 | 1,308 | 1,359 | 1,821 | 1,833 | 1,937 | 2,096 | 2,288 | 2,638 | |
| 2,509 | 2,563 | 3,780 | 6,906 | 5,583 | 5,530 | 6,299 | 6,511 | 6,796 | 7,231 | 7,580 |
| 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 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 |
Reserves ReservesCr | 1,749 | 1,818 | 2,693 | 5,312 | 4,515 | 4,503 | 4,908 | 4,925 | 5,572 | 5,827 | 5,820 |
| 628 | 616 | 951 | 1,439 | 943 | 891 | 1,221 | 1,421 | 1,031 | 1,150 | 1,535 | |
| 93 | 90 | 98 | 117 | 86 | 98 | 131 | 126 | 150 | 214 | 189 | |
| 2,509 | 2,563 | 3,780 | 6,906 | 5,583 | 5,530 | 6,299 | 6,511 | 6,796 | 7,231 | 7,580 | |
| 1,784 | 1,769 | 2,824 | 5,598 | 4,224 | 3,709 | 4,466 | 4,575 | 4,699 | 4,944 | 4,942 | |
| 725 | 795 | 956 | 1,308 | 1,359 | 1,821 | 1,833 | 1,937 | 2,096 | 2,288 | 2,638 | |
| 2,509 | 2,563 | 3,780 | 6,906 | 5,583 | 5,530 | 6,299 | 6,511 | 6,796 | 7,231 | 7,580 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 268 | 260 | 760 | 2,323 | 253 | 584 | -488 | -160 | 680 | 500 | 83 | |
| -90 | -225 | -554 | -1,271 | 526 | -534 | 213 | 330 | -239 | -202 | -124 | |
| -192 | -39 | -179 | -676 | -839 | -199 | 105 | -213 | -427 | -226 | -46 | |
Net Cash Flow Net Cash FlowCr | -11 | -5 | 29 | 360 | -37 | -134 | -170 | -45 | 14 | 72 | -88 |
Free Cash Flow Free Cash FlowCr | 213 | 174 | 702 | 2,286 | 208 | 510 | -576 | -328 | 1,396 | 343 | -169 |
CFO To PAT CFO To PAT% | 323.9 | 369.3 | 73.6 | 68.4 | 562.9 | -1,820.5 | -96.8 | -80.6 | 84.5 | 109.2 | 48.3 |
CFO To EBITDA CFO To EBITDA% | 199.3 | 658.0 | 52.6 | 46.2 | -320.0 | -284.8 | -102.9 | -51.4 | -472.1 | 197.4 | 41.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 268 | 260 | 760 | 2,323 | 253 | 584 | -488 | -160 | 680 | 500 | 83 | |
| -90 | -225 | -554 | -1,271 | 526 | -534 | 213 | 330 | -239 | -202 | -124 | |
| -192 | -39 | -179 | -676 | -839 | -199 | 105 | -213 | -427 | -226 | -46 | |
Net Cash Flow Net Cash FlowCr | -11 | -5 | 29 | 360 | -37 | -134 | -170 | -45 | 14 | 72 | -88 |
Free Cash Flow Free Cash FlowCr | 213 | 174 | 702 | 2,286 | 208 | 510 | -576 | -328 | 1,396 | 343 | -169 |
CFO To PAT CFO To PAT% | 323.9 | 369.3 | 73.6 | 68.4 | 562.9 | -1,820.5 | -96.8 | -80.6 | 84.5 | 109.2 | 48.3 |
CFO To EBITDA CFO To EBITDA% | 199.3 | 658.0 | 52.6 | 46.2 | -320.0 | -284.8 | -102.9 | -51.4 | -472.1 | 197.4 | 41.0 |
| 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 | 1,395 | 2,192 | 14,193 | 8,730 | 2,483 | 10,001 | 9,824 | 5,123 | 11,790 | 9,342 | 12,046 | 16,146 |
Price To Earnings Price To Earnings | 18.6 | 31.1 | 13.8 | 2.6 | 55.3 | 19.5 | 25.7 | 14.6 | 20.2 | 68.7 | 75.7 | |
Price To Sales Price To Sales | 0.9 | 1.5 | 4.3 | 1.1 | 0.8 | 5.1 | 3.3 | 1.6 | 4.0 | 3.6 | 4.2 | 5.3 |
Price To Book Price To Book | 0.8 | 1.2 | 5.2 | 1.6 | 0.6 | 2.2 | 2.0 | 1.0 | 2.1 | 1.6 | 2.1 | 2.8 |
EV To EBITDA EV To EBITDA | 12.4 | 60.7 | 10.0 | 1.7 | -30.9 | -48.7 | 21.3 | 17.5 | -82.6 | 36.8 | 61.5 | 183.9 |
GPM GPM% | 31.3 | 28.1 | 58.3 | 71.5 | 13.0 | 14.4 | 34.7 | 27.0 | 11.1 | 29.3 | 25.4 | 25.4 |
OPM OPM% | 8.8 | 2.7 | 44.2 | 63.9 | -2.6 | -10.5 | 15.7 | 9.8 | -4.9 | 9.9 | 7.0 | 3.0 |
NPM NPM% | 5.4 | 4.8 | 31.6 | 43.2 | 1.4 | -1.6 | 16.7 | 6.3 | 27.3 | 17.9 | 6.0 | 6.9 |
ROCE ROCE% | 6.5 | 3.8 | 49.3 | 89.5 | 0.7 | 1.0 | 12.9 | 6.2 | 17.9 | 10.0 | 4.3 | 4.3 |
ROE ROE% | 4.6 | 3.8 | 37.8 | 63.5 | 1.0 | -0.7 | 10.2 | 4.0 | 14.3 | 7.8 | 2.9 | 2.9 |
ROA ROA% | 3.3 | 2.8 | 27.3 | 49.2 | 0.8 | -0.6 | 8.0 | 3.1 | 11.8 | 6.3 | 2.3 | 2.3 |
| 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 | 1,395 | 2,192 | 14,193 | 8,730 | 2,483 | 10,001 | 9,824 | 5,123 | 11,790 | 9,342 | 12,046 | 16,146 |
Price To Earnings Price To Earnings | 18.6 | 31.1 | 13.8 | 2.6 | 55.3 | 19.5 | 25.7 | 14.6 | 20.2 | 68.7 | 75.7 | |
Price To Sales Price To Sales | 0.9 | 1.5 | 4.3 | 1.1 | 0.8 | 5.1 | 3.3 | 1.6 | 4.0 | 3.6 | 4.2 | 5.3 |
Price To Book Price To Book | 0.8 | 1.2 | 5.2 | 1.6 | 0.6 | 2.2 | 2.0 | 1.0 | 2.1 | 1.6 | 2.1 | 2.8 |
EV To EBITDA EV To EBITDA | 12.4 | 60.7 | 10.0 | 1.7 | -30.9 | -48.7 | 21.3 | 17.5 | -82.6 | 36.8 | 61.5 | 183.9 |
GPM GPM% | 31.3 | 28.1 | 58.3 | 71.5 | 13.0 | 14.4 | 34.7 | 27.0 | 11.1 | 29.3 | 25.4 | 25.4 |
OPM OPM% | 8.8 | 2.7 | 44.2 | 63.9 | -2.6 | -10.5 | 15.7 | 9.8 | -4.9 | 9.9 | 7.0 | 3.0 |
NPM NPM% | 5.4 | 4.8 | 31.6 | 43.2 | 1.4 | -1.6 | 16.7 | 6.3 | 27.3 | 17.9 | 6.0 | 6.9 |
ROCE ROCE% | 6.5 | 3.8 | 49.3 | 89.5 | 0.7 | 1.0 | 12.9 | 6.2 | 17.9 | 10.0 | 4.3 | 4.3 |
ROE ROE% | 4.6 | 3.8 | 37.8 | 63.5 | 1.0 | -0.7 | 10.2 | 4.0 | 14.3 | 7.8 | 2.9 | 2.9 |
ROA ROA% | 3.3 | 2.8 | 27.3 | 49.2 | 0.8 | -0.6 | 8.0 | 3.1 | 11.8 | 6.3 | 2.3 | 2.3 |
Documents — Graphite India Ltd