| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 250 | 285 | 333 | 264 | 255 | 275 | 340 | 253 | 291 | 291 | 355 | 299 | |
Growth YoY Revenue Growth YoY% | 22.3 | 13.6 | 1.8 | 31.9 | 1.7 | -3.6 | 2.1 | -4.1 | 14.3 | 5.8 | 4.5 | 17.9 |
| 202 | 230 | 294 | 200 | 212 | 222 | 311 | 201 | 248 | 252 | 296 | 251 | |
| 49 | 55 | 39 | 64 | 43 | 52 | 30 | 53 | 43 | 39 | 59 | 48 | |
OPM OPM% | 19.5 | 19.1 | 11.8 | 24.2 | 16.8 | 19.0 | 8.7 | 20.8 | 14.9 | 13.3 | 16.6 | 16.1 |
| 7 | 9 | 8 | 8 | 14 | 12 | 12 | 13 | 11 | 12 | 13 | 12 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 3 | 0 | 0 | 1 | 2 | 1 | 0 | 0 | 1 | 1 |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
PBT PBTCr | 51 | 58 | 39 | 67 | 51 | 58 | 34 | 58 | 48 | 44 | 65 | 54 |
| 13 | 15 | 10 | 16 | 13 | 15 | 9 | 15 | 10 | 12 | 16 | 14 | |
| 37 | 43 | 29 | 51 | 38 | 43 | 26 | 44 | 39 | 32 | 50 | 40 | |
Growth YoY PAT Growth YoY% | 33.8 | 24.1 | 34.4 | 37.4 | 0.4 | 0.9 | -11.8 | -14.0 | 2.5 | -25.0 | 92.3 | -8.7 |
NPM NPM% | 14.9 | 15.0 | 8.8 | 19.2 | 14.8 | 15.7 | 7.6 | 17.2 | 13.3 | 11.1 | 13.9 | 13.3 |
| 0.8 | 0.9 | 0.3 | 1.1 | 0.8 | 0.9 | 0.6 | 1.0 | 0.8 | 0.7 | 1.1 | 0.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 250 | 285 | 333 | 264 | 255 | 275 | 340 | 253 | 291 | 291 | 355 | 299 | |
Growth YoY Revenue Growth YoY% | 22.3 | 13.6 | 1.8 | 31.9 | 1.7 | -3.6 | 2.1 | -4.1 | 14.3 | 5.8 | 4.5 | 17.9 |
| 202 | 230 | 294 | 200 | 212 | 222 | 311 | 201 | 248 | 252 | 296 | 251 | |
| 49 | 55 | 39 | 64 | 43 | 52 | 30 | 53 | 43 | 39 | 59 | 48 | |
OPM OPM% | 19.5 | 19.1 | 11.8 | 24.2 | 16.8 | 19.0 | 8.7 | 20.8 | 14.9 | 13.3 | 16.6 | 16.1 |
| 7 | 9 | 8 | 8 | 14 | 12 | 12 | 13 | 11 | 12 | 13 | 12 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 3 | 0 | 0 | 1 | 2 | 1 | 0 | 0 | 1 | 1 |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
PBT PBTCr | 51 | 58 | 39 | 67 | 51 | 58 | 34 | 58 | 48 | 44 | 65 | 54 |
| 13 | 15 | 10 | 16 | 13 | 15 | 9 | 15 | 10 | 12 | 16 | 14 | |
| 37 | 43 | 29 | 51 | 38 | 43 | 26 | 44 | 39 | 32 | 50 | 40 | |
Growth YoY PAT Growth YoY% | 33.8 | 24.1 | 34.4 | 37.4 | 0.4 | 0.9 | -11.8 | -14.0 | 2.5 | -25.0 | 92.3 | -8.7 |
NPM NPM% | 14.9 | 15.0 | 8.8 | 19.2 | 14.8 | 15.7 | 7.6 | 17.2 | 13.3 | 11.1 | 13.9 | 13.3 |
| 0.8 | 0.9 | 0.3 | 1.1 | 0.8 | 0.9 | 0.6 | 1.0 | 0.8 | 0.7 | 1.1 | 0.9 |
| 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 | 425 | 432 | 497 | 601 | 619 | 606 | 768 | 982 | 1,069 | 1,133 | 1,190 | 1,236 |
Growth Revenue Growth% | 1.5 | 1.6 | 15.2 | 20.9 | 3.0 | -2.2 | 26.8 | 27.8 | 8.9 | 6.0 | 5.0 | 10.1 |
| 348 | 347 | 400 | 496 | 523 | 506 | 656 | 826 | 878 | 945 | 997 | 1,047 | |
| 77 | 85 | 97 | 105 | 97 | 100 | 113 | 155 | 190 | 188 | 193 | 189 | |
OPM OPM% | 18.0 | 19.6 | 19.5 | 17.5 | 15.6 | 16.5 | 14.7 | 15.8 | 17.8 | 16.6 | 16.3 | 15.3 |
| 2 | 4 | 10 | 5 | 20 | 15 | 16 | 18 | 31 | 47 | 50 | 49 | |
Interest Expense Interest ExpenseCr | 9 | 2 | 2 | 1 | 3 | 2 | 3 | 2 | 4 | 3 | 3 | 3 |
Depreciation DepreciationCr | 14 | 14 | 15 | 15 | 19 | 18 | 20 | 20 | 21 | 22 | 24 | 25 |
PBT PBTCr | 56 | 73 | 91 | 94 | 95 | 94 | 107 | 152 | 196 | 210 | 216 | 211 |
| 14 | 19 | 27 | 30 | 20 | 25 | 28 | 39 | 50 | 52 | 52 | 51 | |
PAT PATCr | 42 | 54 | 64 | 64 | 76 | 69 | 79 | 113 | 146 | 157 | 164 | 160 |
Growth PAT Growth% | 26.2 | 28.7 | 17.7 | 0.1 | 18.7 | -9.3 | 14.5 | 43.4 | 29.5 | 7.5 | 4.3 | 6.8 |
NPM NPM% | 9.9 | 12.6 | 12.8 | 10.6 | 12.2 | 11.4 | 10.3 | 11.5 | 13.7 | 13.9 | 13.8 | 13.0 |
| 0.9 | 1.2 | 1.4 | 1.4 | 1.7 | 1.5 | 1.7 | 2.5 | 3.2 | 3.5 | 3.6 | 3.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 425 | 432 | 497 | 601 | 619 | 606 | 768 | 982 | 1,069 | 1,133 | 1,190 | 1,236 |
Growth Revenue Growth% | 1.5 | 1.6 | 15.2 | 20.9 | 3.0 | -2.2 | 26.8 | 27.8 | 8.9 | 6.0 | 5.0 | 10.1 |
| 348 | 347 | 400 | 496 | 523 | 506 | 656 | 826 | 878 | 945 | 997 | 1,047 | |
| 77 | 85 | 97 | 105 | 97 | 100 | 113 | 155 | 190 | 188 | 193 | 189 | |
OPM OPM% | 18.0 | 19.6 | 19.5 | 17.5 | 15.6 | 16.5 | 14.7 | 15.8 | 17.8 | 16.6 | 16.3 | 15.3 |
| 2 | 4 | 10 | 5 | 20 | 15 | 16 | 18 | 31 | 47 | 50 | 49 | |
Interest Expense Interest ExpenseCr | 9 | 2 | 2 | 1 | 3 | 2 | 3 | 2 | 4 | 3 | 3 | 3 |
Depreciation DepreciationCr | 14 | 14 | 15 | 15 | 19 | 18 | 20 | 20 | 21 | 22 | 24 | 25 |
PBT PBTCr | 56 | 73 | 91 | 94 | 95 | 94 | 107 | 152 | 196 | 210 | 216 | 211 |
| 14 | 19 | 27 | 30 | 20 | 25 | 28 | 39 | 50 | 52 | 52 | 51 | |
PAT PATCr | 42 | 54 | 64 | 64 | 76 | 69 | 79 | 113 | 146 | 157 | 164 | 160 |
Growth PAT Growth% | 26.2 | 28.7 | 17.7 | 0.1 | 18.7 | -9.3 | 14.5 | 43.4 | 29.5 | 7.5 | 4.3 | 6.8 |
NPM NPM% | 9.9 | 12.6 | 12.8 | 10.6 | 12.2 | 11.4 | 10.3 | 11.5 | 13.7 | 13.9 | 13.8 | 13.0 |
| 0.9 | 1.2 | 1.4 | 1.4 | 1.7 | 1.5 | 1.7 | 2.5 | 3.2 | 3.5 | 3.6 | 3.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 45 | 45 |
Reserves ReservesCr | 228 | 278 | 331 | 379 | 422 | 491 | 560 | 657 | 783 | 894 | 1,036 |
| 99 | 111 | 104 | 131 | 149 | 185 | 191 | 222 | 263 | 297 | 318 | |
| 47 | 43 | 50 | 49 | 48 | 51 | 50 | 53 | 57 | 49 | 46 | |
| 397 | 454 | 507 | 581 | 642 | 750 | 824 | 954 | 1,124 | 1,286 | 1,445 | |
| 171 | 233 | 291 | 326 | 380 | 499 | 552 | 638 | 833 | 936 | 861 | |
| 226 | 221 | 215 | 255 | 261 | 251 | 272 | 316 | 292 | 349 | 583 | |
| 397 | 454 | 507 | 581 | 642 | 750 | 824 | 954 | 1,124 | 1,286 | 1,445 |
| 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 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 45 | 45 |
Reserves ReservesCr | 228 | 278 | 331 | 379 | 422 | 491 | 560 | 657 | 783 | 894 | 1,036 |
| 99 | 111 | 104 | 131 | 149 | 185 | 191 | 222 | 263 | 297 | 318 | |
| 47 | 43 | 50 | 49 | 48 | 51 | 50 | 53 | 57 | 49 | 46 | |
| 397 | 454 | 507 | 581 | 642 | 750 | 824 | 954 | 1,124 | 1,286 | 1,445 | |
| 171 | 233 | 291 | 326 | 380 | 499 | 552 | 638 | 833 | 936 | 861 | |
| 226 | 221 | 215 | 255 | 261 | 251 | 272 | 316 | 292 | 349 | 583 | |
| 397 | 454 | 507 | 581 | 642 | 750 | 824 | 954 | 1,124 | 1,286 | 1,445 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 77 | 87 | 71 | 33 | 84 | 117 | 44 | 114 | 160 | 144 | 152 | |
| -8 | -54 | -61 | -14 | -53 | -43 | -17 | -116 | -109 | -120 | -184 | |
| -62 | -10 | -25 | -2 | -37 | -3 | -15 | -19 | -20 | -42 | -28 | |
Net Cash Flow Net Cash FlowCr | 8 | 23 | -14 | 17 | -5 | 71 | 12 | -21 | 31 | -19 | -60 |
Free Cash Flow Free Cash FlowCr | 69 | 72 | 62 | -12 | 62 | 102 | 22 | 95 | 128 | 105 | 100 |
CFO To PAT CFO To PAT% | 183.2 | 161.3 | 112.0 | 50.9 | 110.8 | 169.6 | 55.7 | 100.5 | 109.2 | 91.6 | 92.6 |
CFO To EBITDA CFO To EBITDA% | 100.7 | 103.2 | 73.7 | 30.9 | 87.0 | 116.5 | 39.0 | 73.1 | 83.8 | 76.6 | 78.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 77 | 87 | 71 | 33 | 84 | 117 | 44 | 114 | 160 | 144 | 152 | |
| -8 | -54 | -61 | -14 | -53 | -43 | -17 | -116 | -109 | -120 | -184 | |
| -62 | -10 | -25 | -2 | -37 | -3 | -15 | -19 | -20 | -42 | -28 | |
Net Cash Flow Net Cash FlowCr | 8 | 23 | -14 | 17 | -5 | 71 | 12 | -21 | 31 | -19 | -60 |
Free Cash Flow Free Cash FlowCr | 69 | 72 | 62 | -12 | 62 | 102 | 22 | 95 | 128 | 105 | 100 |
CFO To PAT CFO To PAT% | 183.2 | 161.3 | 112.0 | 50.9 | 110.8 | 169.6 | 55.7 | 100.5 | 109.2 | 91.6 | 92.6 |
CFO To EBITDA CFO To EBITDA% | 100.7 | 103.2 | 73.7 | 30.9 | 87.0 | 116.5 | 39.0 | 73.1 | 83.8 | 76.6 | 78.5 |
| 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 | 538 | 929 | 1,260 | 1,115 | 767 | 889 | 1,327 | 2,233 | 4,002 | 3,719 | 2,461 | 3,774 |
Price To Earnings Price To Earnings | 13.2 | 17.1 | 19.8 | 17.4 | 10.1 | 12.9 | 16.9 | 19.8 | 27.4 | 23.6 | 15.0 | 23.6 |
Price To Sales Price To Sales | 1.1 | 1.9 | 2.3 | 1.7 | 1.1 | 1.4 | 1.6 | 2.1 | 3.5 | 3.0 | 1.9 | 3.0 |
Price To Book Price To Book | 2.1 | 3.1 | 3.6 | 2.8 | 1.7 | 1.7 | 2.3 | 3.3 | 5.0 | 4.0 | 2.3 | 3.5 |
EV To EBITDA EV To EBITDA | 7.2 | 10.3 | 11.8 | 9.8 | 6.8 | 6.5 | 9.7 | 12.7 | 18.9 | 17.4 | 11.6 | 19.3 |
GPM GPM% | 42.9 | 40.7 | 39.1 | 36.6 | 35.5 | 34.2 | 31.6 | 31.4 | 34.8 | 34.1 | 34.4 | 34.4 |
OPM OPM% | 18.0 | 19.6 | 19.5 | 17.5 | 15.6 | 16.5 | 14.7 | 15.8 | 17.8 | 16.6 | 16.3 | 15.3 |
NPM NPM% | 9.9 | 12.6 | 12.8 | 10.6 | 12.2 | 11.4 | 10.3 | 11.5 | 13.7 | 13.9 | 13.8 | 13.0 |
ROCE ROCE% | 23.3 | 23.3 | 25.7 | 22.5 | 21.0 | 18.0 | 18.0 | 21.9 | 24.1 | 22.3 | 19.9 | 19.9 |
ROE ROE% | 16.8 | 18.1 | 18.0 | 15.9 | 17.1 | 13.4 | 13.5 | 16.6 | 18.2 | 16.7 | 15.2 | 15.2 |
ROA ROA% | 10.6 | 11.9 | 12.6 | 11.0 | 11.8 | 9.2 | 9.6 | 11.8 | 13.0 | 12.2 | 11.3 | 11.3 |
| 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 | 538 | 929 | 1,260 | 1,115 | 767 | 889 | 1,327 | 2,233 | 4,002 | 3,719 | 2,461 | 3,774 |
Price To Earnings Price To Earnings | 13.2 | 17.1 | 19.8 | 17.4 | 10.1 | 12.9 | 16.9 | 19.8 | 27.4 | 23.6 | 15.0 | 23.6 |
Price To Sales Price To Sales | 1.1 | 1.9 | 2.3 | 1.7 | 1.1 | 1.4 | 1.6 | 2.1 | 3.5 | 3.0 | 1.9 | 3.0 |
Price To Book Price To Book | 2.1 | 3.1 | 3.6 | 2.8 | 1.7 | 1.7 | 2.3 | 3.3 | 5.0 | 4.0 | 2.3 | 3.5 |
EV To EBITDA EV To EBITDA | 7.2 | 10.3 | 11.8 | 9.8 | 6.8 | 6.5 | 9.7 | 12.7 | 18.9 | 17.4 | 11.6 | 19.3 |
GPM GPM% | 42.9 | 40.7 | 39.1 | 36.6 | 35.5 | 34.2 | 31.6 | 31.4 | 34.8 | 34.1 | 34.4 | 34.4 |
OPM OPM% | 18.0 | 19.6 | 19.5 | 17.5 | 15.6 | 16.5 | 14.7 | 15.8 | 17.8 | 16.6 | 16.3 | 15.3 |
NPM NPM% | 9.9 | 12.6 | 12.8 | 10.6 | 12.2 | 11.4 | 10.3 | 11.5 | 13.7 | 13.9 | 13.8 | 13.0 |
ROCE ROCE% | 23.3 | 23.3 | 25.7 | 22.5 | 21.0 | 18.0 | 18.0 | 21.9 | 24.1 | 22.3 | 19.9 | 19.9 |
ROE ROE% | 16.8 | 18.1 | 18.0 | 15.9 | 17.1 | 13.4 | 13.5 | 16.6 | 18.2 | 16.7 | 15.2 | 15.2 |
ROA ROA% | 10.6 | 11.9 | 12.6 | 11.0 | 11.8 | 9.2 | 9.6 | 11.8 | 13.0 | 12.2 | 11.3 | 11.3 |
Documents — Grauer & Weil (India) Ltd