| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 30,221 | 31,965 | 37,727 | 34,610 | 34,223 | 35,378 | 44,267 | 40,118 | 39,900 | 44,312 | 51,101 | 48,716 | |
Growth YoY Revenue Growth YoY% | 9.9 | 11.6 | 12.8 | 11.4 | 13.2 | 10.7 | 17.3 | 15.9 | 16.6 | 25.3 | 15.4 | 21.4 |
| 24,168 | 25,072 | 29,835 | 27,927 | 28,197 | 28,575 | 35,517 | 31,296 | 32,228 | 35,386 | 40,225 | 37,565 | |
| 6,053 | 6,893 | 7,892 | 6,682 | 6,026 | 6,804 | 8,750 | 8,822 | 7,671 | 8,926 | 10,876 | 11,152 | |
OPM OPM% | 20.0 | 21.6 | 20.9 | 19.3 | 17.6 | 19.2 | 19.8 | 22.0 | 19.2 | 20.1 | 21.3 | 22.9 |
| 280 | 256 | -48 | 247 | 403 | 382 | 485 | 376 | 406 | 9 | 141 | 318 | |
Interest Expense Interest ExpenseCr | 2,226 | 2,433 | 2,586 | 2,795 | 3,027 | 3,270 | 3,407 | 3,551 | 3,669 | 3,909 | 4,015 | 4,298 |
Depreciation DepreciationCr | 1,245 | 1,244 | 1,329 | 1,443 | 1,572 | 1,608 | 1,831 | 1,810 | 1,899 | 1,975 | 2,042 | 1,988 |
PBT PBTCr | 2,862 | 3,472 | 3,928 | 2,691 | 1,830 | 2,308 | 3,996 | 3,837 | 2,510 | 3,051 | 4,960 | 5,183 |
| 838 | 868 | 1,207 | 625 | 847 | 574 | 1,023 | 1,067 | 1,012 | 818 | 1,276 | 1,337 | |
| 2,024 | 2,603 | 2,722 | 2,066 | 983 | 1,734 | 2,973 | 2,771 | 1,498 | 2,233 | 3,684 | 3,846 | |
Growth YoY PAT Growth YoY% | 34.1 | -41.6 | 15.5 | -19.8 | -51.4 | -33.4 | 9.2 | 34.1 | 52.4 | 28.8 | 23.9 | 38.8 |
NPM NPM% | 6.7 | 8.1 | 7.2 | 6.0 | 2.9 | 4.9 | 6.7 | 6.9 | 3.8 | 5.0 | 7.2 | 7.9 |
| 17.7 | 23.0 | 20.7 | 16.2 | 4.7 | 12.3 | 22.2 | 20.9 | 8.2 | 15.3 | 28.9 | 31.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 30,221 | 31,965 | 37,727 | 34,610 | 34,223 | 35,378 | 44,267 | 40,118 | 39,900 | 44,312 | 51,101 | 48,716 | |
Growth YoY Revenue Growth YoY% | 9.9 | 11.6 | 12.8 | 11.4 | 13.2 | 10.7 | 17.3 | 15.9 | 16.6 | 25.3 | 15.4 | 21.4 |
| 24,168 | 25,072 | 29,835 | 27,927 | 28,197 | 28,575 | 35,517 | 31,296 | 32,228 | 35,386 | 40,225 | 37,565 | |
| 6,053 | 6,893 | 7,892 | 6,682 | 6,026 | 6,804 | 8,750 | 8,822 | 7,671 | 8,926 | 10,876 | 11,152 | |
OPM OPM% | 20.0 | 21.6 | 20.9 | 19.3 | 17.6 | 19.2 | 19.8 | 22.0 | 19.2 | 20.1 | 21.3 | 22.9 |
| 280 | 256 | -48 | 247 | 403 | 382 | 485 | 376 | 406 | 9 | 141 | 318 | |
Interest Expense Interest ExpenseCr | 2,226 | 2,433 | 2,586 | 2,795 | 3,027 | 3,270 | 3,407 | 3,551 | 3,669 | 3,909 | 4,015 | 4,298 |
Depreciation DepreciationCr | 1,245 | 1,244 | 1,329 | 1,443 | 1,572 | 1,608 | 1,831 | 1,810 | 1,899 | 1,975 | 2,042 | 1,988 |
PBT PBTCr | 2,862 | 3,472 | 3,928 | 2,691 | 1,830 | 2,308 | 3,996 | 3,837 | 2,510 | 3,051 | 4,960 | 5,183 |
| 838 | 868 | 1,207 | 625 | 847 | 574 | 1,023 | 1,067 | 1,012 | 818 | 1,276 | 1,337 | |
| 2,024 | 2,603 | 2,722 | 2,066 | 983 | 1,734 | 2,973 | 2,771 | 1,498 | 2,233 | 3,684 | 3,846 | |
Growth YoY PAT Growth YoY% | 34.1 | -41.6 | 15.5 | -19.8 | -51.4 | -33.4 | 9.2 | 34.1 | 52.4 | 28.8 | 23.9 | 38.8 |
NPM NPM% | 6.7 | 8.1 | 7.2 | 6.0 | 2.9 | 4.9 | 6.7 | 6.9 | 3.8 | 5.0 | 7.2 | 7.9 |
| 17.7 | 23.0 | 20.7 | 16.2 | 4.7 | 12.3 | 22.2 | 20.9 | 8.2 | 15.3 | 28.9 | 31.6 |
| 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 | 34,487 | 36,068 | 56,198 | 72,971 | 68,252 | 76,404 | 95,701 | 1,17,627 | 1,30,978 | 1,48,478 | 1,75,431 | 1,84,029 |
Growth Revenue Growth% | 5.0 | 4.6 | 55.8 | 29.9 | -6.5 | 11.9 | 25.3 | 22.9 | 11.3 | 13.4 | 18.1 | 19.5 |
| 28,083 | 28,683 | 44,008 | 56,902 | 57,880 | 57,769 | 75,270 | 96,038 | 1,03,783 | 1,20,216 | 1,39,135 | 1,45,404 | |
| 6,404 | 7,385 | 12,190 | 16,069 | 10,373 | 18,635 | 20,431 | 21,589 | 27,195 | 28,262 | 36,296 | 38,625 | |
OPM OPM% | 18.6 | 20.5 | 21.7 | 22.0 | 15.2 | 24.4 | 21.4 | 18.4 | 20.8 | 19.0 | 20.7 | 21.0 |
| 827 | 1,077 | -170 | -1,744 | 7,013 | 893 | 1,133 | 3,733 | 783 | 1,517 | 1,047 | 874 | |
Interest Expense Interest ExpenseCr | 718 | 702 | 3,659 | 5,831 | 6,890 | 5,723 | 4,776 | 6,044 | 9,277 | 12,500 | 15,144 | 15,891 |
Depreciation DepreciationCr | 1,834 | 1,808 | 2,724 | 3,260 | 4,004 | 4,033 | 4,161 | 4,552 | 5,001 | 6,454 | 7,726 | 7,904 |
PBT PBTCr | 4,679 | 5,952 | 5,637 | 5,233 | 6,492 | 9,771 | 12,627 | 14,727 | 13,700 | 10,825 | 14,473 | 15,704 |
| 1,225 | 1,707 | 1,950 | 2,457 | -84 | 3,022 | 1,936 | 3,649 | 3,774 | 3,069 | 4,172 | 4,443 | |
PAT PATCr | 3,455 | 4,246 | 3,688 | 2,776 | 6,576 | 6,749 | 10,691 | 11,078 | 9,926 | 7,756 | 10,300 | 11,261 |
Growth PAT Growth% | 42.3 | 22.9 | -13.1 | -24.7 | 136.9 | 2.6 | 58.4 | 3.6 | -10.4 | -21.9 | 32.8 | 33.1 |
NPM NPM% | 10.0 | 11.8 | 6.6 | 3.8 | 9.6 | 8.8 | 11.2 | 9.4 | 7.6 | 5.2 | 5.9 | 6.1 |
| 60.3 | 55.3 | 44.0 | 25.7 | 67.0 | 65.3 | 114.5 | 103.6 | 85.3 | 55.6 | 73.2 | 84.0 |
| 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 | 34,487 | 36,068 | 56,198 | 72,971 | 68,252 | 76,404 | 95,701 | 1,17,627 | 1,30,978 | 1,48,478 | 1,75,431 | 1,84,029 |
Growth Revenue Growth% | 5.0 | 4.6 | 55.8 | 29.9 | -6.5 | 11.9 | 25.3 | 22.9 | 11.3 | 13.4 | 18.1 | 19.5 |
| 28,083 | 28,683 | 44,008 | 56,902 | 57,880 | 57,769 | 75,270 | 96,038 | 1,03,783 | 1,20,216 | 1,39,135 | 1,45,404 | |
| 6,404 | 7,385 | 12,190 | 16,069 | 10,373 | 18,635 | 20,431 | 21,589 | 27,195 | 28,262 | 36,296 | 38,625 | |
OPM OPM% | 18.6 | 20.5 | 21.7 | 22.0 | 15.2 | 24.4 | 21.4 | 18.4 | 20.8 | 19.0 | 20.7 | 21.0 |
| 827 | 1,077 | -170 | -1,744 | 7,013 | 893 | 1,133 | 3,733 | 783 | 1,517 | 1,047 | 874 | |
Interest Expense Interest ExpenseCr | 718 | 702 | 3,659 | 5,831 | 6,890 | 5,723 | 4,776 | 6,044 | 9,277 | 12,500 | 15,144 | 15,891 |
Depreciation DepreciationCr | 1,834 | 1,808 | 2,724 | 3,260 | 4,004 | 4,033 | 4,161 | 4,552 | 5,001 | 6,454 | 7,726 | 7,904 |
PBT PBTCr | 4,679 | 5,952 | 5,637 | 5,233 | 6,492 | 9,771 | 12,627 | 14,727 | 13,700 | 10,825 | 14,473 | 15,704 |
| 1,225 | 1,707 | 1,950 | 2,457 | -84 | 3,022 | 1,936 | 3,649 | 3,774 | 3,069 | 4,172 | 4,443 | |
PAT PATCr | 3,455 | 4,246 | 3,688 | 2,776 | 6,576 | 6,749 | 10,691 | 11,078 | 9,926 | 7,756 | 10,300 | 11,261 |
Growth PAT Growth% | 42.3 | 22.9 | -13.1 | -24.7 | 136.9 | 2.6 | 58.4 | 3.6 | -10.4 | -21.9 | 32.8 | 33.1 |
NPM NPM% | 10.0 | 11.8 | 6.6 | 3.8 | 9.6 | 8.8 | 11.2 | 9.4 | 7.6 | 5.2 | 5.9 | 6.1 |
| 60.3 | 55.3 | 44.0 | 25.7 | 67.0 | 65.3 | 114.5 | 103.6 | 85.3 | 55.6 | 73.2 | 84.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 93 | 93 | 131 | 132 | 132 | 132 | 132 | 132 | 133 | 136 | 136 |
Reserves ReservesCr | 27,336 | 31,291 | 57,227 | 55,639 | 56,498 | 65,359 | 75,564 | 78,607 | 88,988 | 97,916 | 1,04,021 |
| 14,463 | 10,995 | 42,292 | 46,119 | 46,619 | 51,922 | 57,884 | 69,533 | 92,433 | 1,07,524 | 1,19,600 | |
| 8,974 | 10,684 | 81,877 | 99,923 | 1,06,763 | 1,13,071 | 1,15,336 | 1,44,759 | 1,81,168 | 2,35,199 | 2,80,090 | |
| 59,595 | 62,768 | 2,07,867 | 2,29,203 | 2,44,319 | 2,67,554 | 2,89,395 | 3,37,205 | 4,12,539 | 5,00,536 | 5,69,555 | |
| 15,077 | 18,459 | 40,249 | 48,712 | 51,445 | 57,956 | 56,758 | 67,504 | 86,365 | 93,472 | 1,13,066 | |
| 44,519 | 44,308 | 1,67,618 | 1,80,491 | 1,92,874 | 2,09,598 | 2,32,637 | 2,69,701 | 3,26,174 | 4,07,063 | 4,56,488 | |
| 59,595 | 62,768 | 2,07,867 | 2,29,203 | 2,44,319 | 2,67,554 | 2,89,395 | 3,37,205 | 4,12,539 | 5,00,536 | 5,69,555 |
| 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 | 93 | 131 | 132 | 132 | 132 | 132 | 132 | 133 | 136 | 136 |
Reserves ReservesCr | 27,336 | 31,291 | 57,227 | 55,639 | 56,498 | 65,359 | 75,564 | 78,607 | 88,988 | 97,916 | 1,04,021 |
| 14,463 | 10,995 | 42,292 | 46,119 | 46,619 | 51,922 | 57,884 | 69,533 | 92,433 | 1,07,524 | 1,19,600 | |
| 8,974 | 10,684 | 81,877 | 99,923 | 1,06,763 | 1,13,071 | 1,15,336 | 1,44,759 | 1,81,168 | 2,35,199 | 2,80,090 | |
| 59,595 | 62,768 | 2,07,867 | 2,29,203 | 2,44,319 | 2,67,554 | 2,89,395 | 3,37,205 | 4,12,539 | 5,00,536 | 5,69,555 | |
| 15,077 | 18,459 | 40,249 | 48,712 | 51,445 | 57,956 | 56,758 | 67,504 | 86,365 | 93,472 | 1,13,066 | |
| 44,519 | 44,308 | 1,67,618 | 1,80,491 | 1,92,874 | 2,09,598 | 2,32,637 | 2,69,701 | 3,26,174 | 4,07,063 | 4,56,488 | |
| 59,595 | 62,768 | 2,07,867 | 2,29,203 | 2,44,319 | 2,67,554 | 2,89,395 | 3,37,205 | 4,12,539 | 5,00,536 | 5,69,555 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 5,868 | 7,288 | -3,393 | -2,455 | 16,620 | 15,075 | 7,038 | -12,685 | -10,719 | -17,170 | -17,810 | |
| -4,573 | -3,488 | -242 | -2,187 | -11,548 | -9,229 | -3,543 | -13,687 | -23,113 | -23,982 | -17,803 | |
| -1,365 | -3,799 | 3,454 | 4,870 | -3,418 | -8,003 | -6,733 | 26,469 | 33,908 | 42,978 | 33,523 | |
Net Cash Flow Net Cash FlowCr | -69 | 2 | -181 | 228 | 1,655 | -2,158 | -3,239 | 97 | 76 | 1,826 | -2,090 |
Free Cash Flow Free Cash FlowCr | 3,120 | 5,495 | -6,439 | -6,372 | 11,638 | 11,525 | -1,467 | -24,610 | -30,042 | -33,689 | -33,130 |
CFO To PAT CFO To PAT% | 169.9 | 171.7 | -92.0 | -88.4 | 252.8 | 223.4 | 65.8 | -114.5 | -108.0 | -221.4 | -172.9 |
CFO To EBITDA CFO To EBITDA% | 91.6 | 98.7 | -27.8 | -15.3 | 160.2 | 80.9 | 34.5 | -58.8 | -39.4 | -60.8 | -49.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 5,868 | 7,288 | -3,393 | -2,455 | 16,620 | 15,075 | 7,038 | -12,685 | -10,719 | -17,170 | -17,810 | |
| -4,573 | -3,488 | -242 | -2,187 | -11,548 | -9,229 | -3,543 | -13,687 | -23,113 | -23,982 | -17,803 | |
| -1,365 | -3,799 | 3,454 | 4,870 | -3,418 | -8,003 | -6,733 | 26,469 | 33,908 | 42,978 | 33,523 | |
Net Cash Flow Net Cash FlowCr | -69 | 2 | -181 | 228 | 1,655 | -2,158 | -3,239 | 97 | 76 | 1,826 | -2,090 |
Free Cash Flow Free Cash FlowCr | 3,120 | 5,495 | -6,439 | -6,372 | 11,638 | 11,525 | -1,467 | -24,610 | -30,042 | -33,689 | -33,130 |
CFO To PAT CFO To PAT% | 169.9 | 171.7 | -92.0 | -88.4 | 252.8 | 223.4 | 65.8 | -114.5 | -108.0 | -221.4 | -172.9 |
CFO To EBITDA CFO To EBITDA% | 91.6 | 98.7 | -27.8 | -15.3 | 160.2 | 80.9 | 34.5 | -58.8 | -39.4 | -60.8 | -49.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 35,858 | 48,990 | 69,294 | 56,435 | 31,272 | 95,555 | 1,09,590 | 1,07,489 | 1,51,824 | 1,77,843 | 1,73,897 | 2,16,989 |
Price To Earnings Price To Earnings | 14.5 | 15.5 | 25.9 | 33.3 | 7.1 | 22.2 | 14.5 | 15.7 | 27.0 | 48.0 | 35.0 | 38.0 |
Price To Sales Price To Sales | 1.0 | 1.4 | 1.2 | 0.7 | 0.5 | 1.3 | 1.1 | 0.9 | 1.2 | 1.2 | 1.0 | 1.2 |
Price To Book Price To Book | 1.3 | 1.6 | 1.2 | 1.0 | 0.6 | 1.5 | 1.4 | 1.4 | 1.7 | 1.8 | 1.7 | 2.1 |
EV To EBITDA EV To EBITDA | 6.7 | 7.4 | 10.6 | 7.9 | 9.6 | 9.1 | 8.9 | 9.6 | 10.5 | 12.6 | 10.9 | 11.3 |
GPM GPM% | 49.2 | 50.3 | 49.4 | 48.7 | 48.0 | 53.2 | 48.7 | 44.8 | 34.5 | 34.0 | 35.1 | 35.1 |
OPM OPM% | 18.6 | 20.5 | 21.7 | 22.0 | 15.2 | 24.4 | 21.4 | 18.4 | 20.8 | 19.0 | 20.7 | 21.0 |
NPM NPM% | 10.0 | 11.8 | 6.6 | 3.8 | 9.6 | 8.8 | 11.2 | 9.4 | 7.6 | 5.2 | 5.9 | 6.1 |
ROCE ROCE% | 14.8 | 16.9 | 7.8 | 8.6 | 10.4 | 10.7 | 11.6 | 11.4 | 10.2 | 8.2 | 8.9 | 8.9 |
ROE ROE% | 12.6 | 13.5 | 6.4 | 5.0 | 11.6 | 10.3 | 14.1 | 14.1 | 11.1 | 7.9 | 9.9 | 9.9 |
ROA ROA% | 5.8 | 6.8 | 1.8 | 1.2 | 2.7 | 2.5 | 3.7 | 3.3 | 2.4 | 1.6 | 1.8 | 1.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 35,858 | 48,990 | 69,294 | 56,435 | 31,272 | 95,555 | 1,09,590 | 1,07,489 | 1,51,824 | 1,77,843 | 1,73,897 | 2,16,989 |
Price To Earnings Price To Earnings | 14.5 | 15.5 | 25.9 | 33.3 | 7.1 | 22.2 | 14.5 | 15.7 | 27.0 | 48.0 | 35.0 | 38.0 |
Price To Sales Price To Sales | 1.0 | 1.4 | 1.2 | 0.7 | 0.5 | 1.3 | 1.1 | 0.9 | 1.2 | 1.2 | 1.0 | 1.2 |
Price To Book Price To Book | 1.3 | 1.6 | 1.2 | 1.0 | 0.6 | 1.5 | 1.4 | 1.4 | 1.7 | 1.8 | 1.7 | 2.1 |
EV To EBITDA EV To EBITDA | 6.7 | 7.4 | 10.6 | 7.9 | 9.6 | 9.1 | 8.9 | 9.6 | 10.5 | 12.6 | 10.9 | 11.3 |
GPM GPM% | 49.2 | 50.3 | 49.4 | 48.7 | 48.0 | 53.2 | 48.7 | 44.8 | 34.5 | 34.0 | 35.1 | 35.1 |
OPM OPM% | 18.6 | 20.5 | 21.7 | 22.0 | 15.2 | 24.4 | 21.4 | 18.4 | 20.8 | 19.0 | 20.7 | 21.0 |
NPM NPM% | 10.0 | 11.8 | 6.6 | 3.8 | 9.6 | 8.8 | 11.2 | 9.4 | 7.6 | 5.2 | 5.9 | 6.1 |
ROCE ROCE% | 14.8 | 16.9 | 7.8 | 8.6 | 10.4 | 10.7 | 11.6 | 11.4 | 10.2 | 8.2 | 8.9 | 8.9 |
ROE ROE% | 12.6 | 13.5 | 6.4 | 5.0 | 11.6 | 10.3 | 14.1 | 14.1 | 11.1 | 7.9 | 9.9 | 9.9 |
ROA ROA% | 5.8 | 6.8 | 1.8 | 1.2 | 2.7 | 2.5 | 3.7 | 3.3 | 2.4 | 1.6 | 1.8 | 1.8 |
Documents — Grasim Industries Ltd
Concall Transcript Summaries — Grasim Industries Ltd