| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 836 | 758 | 863 | 908 | 927 | 996 | 1,037 | 1,040 | 1,036 | 1,017 | 1,173 | 1,475 | |
Growth YoY Revenue Growth YoY% | 22.5 | -4.0 | 15.3 | 29.1 | 10.9 | 31.5 | 20.1 | 14.6 | 11.7 | 2.1 | 13.1 | 41.8 |
| 764 | 677 | 791 | 820 | 864 | 916 | 945 | 939 | 933 | 897 | 1,060 | 1,365 | |
| 73 | 80 | 72 | 88 | 63 | 81 | 92 | 101 | 102 | 120 | 113 | 110 | |
OPM OPM% | 8.7 | 10.6 | 8.4 | 9.7 | 6.8 | 8.1 | 8.9 | 9.7 | 9.8 | 11.8 | 9.6 | 7.4 |
| 14 | 15 | 25 | 7 | 40 | 29 | 36 | 30 | 26 | 12 | 9 | 48 | |
Interest Expense Interest ExpenseCr | 11 | 13 | 12 | 13 | 12 | 13 | 6 | 6 | 8 | 7 | 4 | 11 |
Depreciation DepreciationCr | 9 | 9 | 12 | 7 | 7 | 8 | 8 | 9 | 9 | 10 | 11 | 14 |
PBT PBTCr | 67 | 74 | 72 | 75 | 85 | 89 | 115 | 116 | 111 | 115 | 106 | 131 |
| 8 | 12 | 3 | 7 | 13 | 11 | 20 | 23 | 15 | 18 | 14 | 25 | |
| 59 | 61 | 69 | 68 | 72 | 78 | 95 | 93 | 96 | 97 | 92 | 106 | |
Growth YoY PAT Growth YoY% | 30.8 | 21.8 | 8.5 | 29.4 | 22.2 | 27.0 | 36.7 | 36.9 | 33.4 | 24.9 | -3.3 | 14.3 |
NPM NPM% | 7.0 | 8.1 | 8.0 | 7.5 | 7.8 | 7.8 | 9.2 | 8.9 | 9.3 | 9.6 | 7.8 | 7.2 |
| 8.5 | 8.7 | 9.9 | 9.8 | 10.7 | 11.3 | 13.0 | 12.8 | 13.2 | 13.4 | 12.6 | 14.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 836 | 758 | 863 | 908 | 927 | 996 | 1,037 | 1,040 | 1,036 | 1,017 | 1,173 | 1,475 | |
Growth YoY Revenue Growth YoY% | 22.5 | -4.0 | 15.3 | 29.1 | 10.9 | 31.5 | 20.1 | 14.6 | 11.7 | 2.1 | 13.1 | 41.8 |
| 764 | 677 | 791 | 820 | 864 | 916 | 945 | 939 | 933 | 897 | 1,060 | 1,365 | |
| 73 | 80 | 72 | 88 | 63 | 81 | 92 | 101 | 102 | 120 | 113 | 110 | |
OPM OPM% | 8.7 | 10.6 | 8.4 | 9.7 | 6.8 | 8.1 | 8.9 | 9.7 | 9.8 | 11.8 | 9.6 | 7.4 |
| 14 | 15 | 25 | 7 | 40 | 29 | 36 | 30 | 26 | 12 | 9 | 48 | |
Interest Expense Interest ExpenseCr | 11 | 13 | 12 | 13 | 12 | 13 | 6 | 6 | 8 | 7 | 4 | 11 |
Depreciation DepreciationCr | 9 | 9 | 12 | 7 | 7 | 8 | 8 | 9 | 9 | 10 | 11 | 14 |
PBT PBTCr | 67 | 74 | 72 | 75 | 85 | 89 | 115 | 116 | 111 | 115 | 106 | 131 |
| 8 | 12 | 3 | 7 | 13 | 11 | 20 | 23 | 15 | 18 | 14 | 25 | |
| 59 | 61 | 69 | 68 | 72 | 78 | 95 | 93 | 96 | 97 | 92 | 106 | |
Growth YoY PAT Growth YoY% | 30.8 | 21.8 | 8.5 | 29.4 | 22.2 | 27.0 | 36.7 | 36.9 | 33.4 | 24.9 | -3.3 | 14.3 |
NPM NPM% | 7.0 | 8.1 | 8.0 | 7.5 | 7.8 | 7.8 | 9.2 | 8.9 | 9.3 | 9.6 | 7.8 | 7.2 |
| 8.5 | 8.7 | 9.9 | 9.8 | 10.7 | 11.3 | 13.0 | 12.8 | 13.2 | 13.4 | 12.6 | 14.6 |
| 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 | 431 | 655 | 1,017 | 1,242 | 1,348 | 1,410 | 2,216 | 2,801 | 3,161 | 3,869 | 4,265 | 4,700 |
Growth Revenue Growth% | -14.0 | 51.9 | 55.4 | 22.1 | 8.5 | 4.6 | 57.2 | 26.4 | 12.9 | 22.4 | 10.3 | 17.5 |
| 415 | 599 | 929 | 1,183 | 1,250 | 1,298 | 2,005 | 2,603 | 2,877 | 3,545 | 3,830 | 4,256 | |
| 16 | 55 | 89 | 59 | 97 | 112 | 211 | 198 | 284 | 324 | 435 | 444 | |
OPM OPM% | 3.7 | 8.5 | 8.7 | 4.7 | 7.2 | 7.9 | 9.5 | 7.1 | 9.0 | 8.4 | 10.2 | 9.4 |
| 4 | 3 | 2 | 5 | -4 | 7 | 8 | 93 | 78 | 112 | 77 | 94 | |
Interest Expense Interest ExpenseCr | 8 | 9 | 17 | 23 | 28 | 28 | 34 | 39 | 49 | 43 | 25 | 30 |
Depreciation DepreciationCr | 7 | 6 | 9 | 12 | 18 | 20 | 21 | 24 | 38 | 29 | 39 | 45 |
PBT PBTCr | 6 | 44 | 64 | 30 | 47 | 71 | 165 | 228 | 274 | 363 | 448 | 464 |
| 0 | 8 | 17 | 10 | 10 | 14 | 16 | 24 | 32 | 51 | 70 | 72 | |
PAT PATCr | 5 | 35 | 48 | 19 | 37 | 57 | 148 | 204 | 242 | 313 | 378 | 392 |
Growth PAT Growth% | -42.8 | 541.1 | 35.6 | -59.3 | 88.7 | 55.3 | 161.3 | 37.5 | 18.7 | 29.1 | 20.9 | 15.9 |
NPM NPM% | 1.3 | 5.4 | 4.7 | 1.6 | 2.7 | 4.0 | 6.7 | 7.3 | 7.7 | 8.1 | 8.9 | 8.3 |
| 0.6 | 4.8 | 6.4 | 2.3 | 4.8 | 7.7 | 20.6 | 29.7 | 34.9 | 45.1 | 52.0 | 53.8 |
| 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 | 431 | 655 | 1,017 | 1,242 | 1,348 | 1,410 | 2,216 | 2,801 | 3,161 | 3,869 | 4,265 | 4,700 |
Growth Revenue Growth% | -14.0 | 51.9 | 55.4 | 22.1 | 8.5 | 4.6 | 57.2 | 26.4 | 12.9 | 22.4 | 10.3 | 17.5 |
| 415 | 599 | 929 | 1,183 | 1,250 | 1,298 | 2,005 | 2,603 | 2,877 | 3,545 | 3,830 | 4,256 | |
| 16 | 55 | 89 | 59 | 97 | 112 | 211 | 198 | 284 | 324 | 435 | 444 | |
OPM OPM% | 3.7 | 8.5 | 8.7 | 4.7 | 7.2 | 7.9 | 9.5 | 7.1 | 9.0 | 8.4 | 10.2 | 9.4 |
| 4 | 3 | 2 | 5 | -4 | 7 | 8 | 93 | 78 | 112 | 77 | 94 | |
Interest Expense Interest ExpenseCr | 8 | 9 | 17 | 23 | 28 | 28 | 34 | 39 | 49 | 43 | 25 | 30 |
Depreciation DepreciationCr | 7 | 6 | 9 | 12 | 18 | 20 | 21 | 24 | 38 | 29 | 39 | 45 |
PBT PBTCr | 6 | 44 | 64 | 30 | 47 | 71 | 165 | 228 | 274 | 363 | 448 | 464 |
| 0 | 8 | 17 | 10 | 10 | 14 | 16 | 24 | 32 | 51 | 70 | 72 | |
PAT PATCr | 5 | 35 | 48 | 19 | 37 | 57 | 148 | 204 | 242 | 313 | 378 | 392 |
Growth PAT Growth% | -42.8 | 541.1 | 35.6 | -59.3 | 88.7 | 55.3 | 161.3 | 37.5 | 18.7 | 29.1 | 20.9 | 15.9 |
NPM NPM% | 1.3 | 5.4 | 4.7 | 1.6 | 2.7 | 4.0 | 6.7 | 7.3 | 7.7 | 8.1 | 8.9 | 8.3 |
| 0.6 | 4.8 | 6.4 | 2.3 | 4.8 | 7.7 | 20.6 | 29.7 | 34.9 | 45.1 | 52.0 | 53.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 15 | 15 |
Reserves ReservesCr | 105 | 136 | 176 | 186 | 211 | 255 | 373 | 575 | 824 | 2,055 | 2,437 |
| 108 | 179 | 279 | 335 | 330 | 387 | 469 | 492 | 490 | 232 | 806 | |
| 8 | 21 | 19 | 34 | 54 | 62 | 128 | 112 | 261 | 205 | 152 | |
| 240 | 355 | 492 | 573 | 614 | 726 | 998 | 1,205 | 1,602 | 2,515 | 3,417 | |
| 163 | 239 | 347 | 370 | 410 | 531 | 745 | 864 | 1,176 | 1,959 | 2,349 | |
| 77 | 116 | 145 | 203 | 204 | 196 | 252 | 342 | 426 | 556 | 1,068 | |
| 240 | 355 | 492 | 573 | 614 | 726 | 998 | 1,205 | 1,602 | 2,515 | 3,417 |
| 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 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 15 | 15 |
Reserves ReservesCr | 105 | 136 | 176 | 186 | 211 | 255 | 373 | 575 | 824 | 2,055 | 2,437 |
| 108 | 179 | 279 | 335 | 330 | 387 | 469 | 492 | 490 | 232 | 806 | |
| 8 | 21 | 19 | 34 | 54 | 62 | 128 | 112 | 261 | 205 | 152 | |
| 240 | 355 | 492 | 573 | 614 | 726 | 998 | 1,205 | 1,602 | 2,515 | 3,417 | |
| 163 | 239 | 347 | 370 | 410 | 531 | 745 | 864 | 1,176 | 1,959 | 2,349 | |
| 77 | 116 | 145 | 203 | 204 | 196 | 252 | 342 | 426 | 556 | 1,068 | |
| 240 | 355 | 492 | 573 | 614 | 726 | 998 | 1,205 | 1,602 | 2,515 | 3,417 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 | 1 | -3 | 89 | 34 | 77 | 10 | 200 | 42 | 282 | 169 | |
| -10 | -49 | -42 | -66 | -14 | -19 | -69 | -105 | -158 | -864 | -364 | |
| -17 | 49 | 40 | -17 | -21 | -57 | 72 | -87 | 121 | 640 | 178 | |
Net Cash Flow Net Cash FlowCr | 2 | 2 | -4 | 6 | -2 | 1 | 12 | 7 | 5 | 59 | -17 |
Free Cash Flow Free Cash FlowCr | 34 | -46 | -42 | 21 | 19 | 55 | -61 | 93 | -56 | 175 | -46 |
CFO To PAT CFO To PAT% | 527.1 | 2.8 | -5.3 | 459.1 | 92.6 | 134.7 | 6.5 | 97.8 | 17.5 | 90.2 | 44.8 |
CFO To EBITDA CFO To EBITDA% | 180.2 | 1.8 | -2.9 | 151.6 | 34.7 | 68.4 | 4.6 | 101.0 | 14.9 | 87.1 | 38.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 | 1 | -3 | 89 | 34 | 77 | 10 | 200 | 42 | 282 | 169 | |
| -10 | -49 | -42 | -66 | -14 | -19 | -69 | -105 | -158 | -864 | -364 | |
| -17 | 49 | 40 | -17 | -21 | -57 | 72 | -87 | 121 | 640 | 178 | |
Net Cash Flow Net Cash FlowCr | 2 | 2 | -4 | 6 | -2 | 1 | 12 | 7 | 5 | 59 | -17 |
Free Cash Flow Free Cash FlowCr | 34 | -46 | -42 | 21 | 19 | 55 | -61 | 93 | -56 | 175 | -46 |
CFO To PAT CFO To PAT% | 527.1 | 2.8 | -5.3 | 459.1 | 92.6 | 134.7 | 6.5 | 97.8 | 17.5 | 90.2 | 44.8 |
CFO To EBITDA CFO To EBITDA% | 180.2 | 1.8 | -2.9 | 151.6 | 34.7 | 68.4 | 4.6 | 101.0 | 14.9 | 87.1 | 38.9 |
| 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 | 166 | 346 | 1,074 | 561 | 234 | 625 | 2,205 | 3,344 | 6,889 | 13,483 | 9,734 | 11,522 |
Price To Earnings Price To Earnings | 41.2 | 10.6 | 24.3 | 36.3 | 7.0 | 11.9 | 15.8 | 16.6 | 28.8 | 43.1 | 25.7 | 29.0 |
Price To Sales Price To Sales | 0.4 | 0.5 | 1.1 | 0.5 | 0.2 | 0.4 | 1.0 | 1.2 | 2.2 | 3.5 | 2.3 | 2.5 |
Price To Book Price To Book | 1.4 | 2.3 | 5.7 | 2.8 | 1.0 | 2.3 | 5.7 | 5.7 | 8.2 | 6.5 | 4.0 | 4.7 |
EV To EBITDA EV To EBITDA | 15.7 | 8.8 | 14.5 | 13.3 | 4.9 | 7.7 | 12.2 | 18.5 | 25.9 | 41.2 | 23.6 | 27.2 |
GPM GPM% | 15.1 | 17.8 | 17.1 | 12.8 | 15.1 | 15.5 | 17.3 | 14.4 | 15.2 | 14.4 | ||
OPM OPM% | 3.7 | 8.5 | 8.7 | 4.7 | 7.2 | 7.9 | 9.5 | 7.1 | 9.0 | 8.4 | 10.2 | 9.4 |
NPM NPM% | 1.3 | 5.4 | 4.7 | 1.6 | 2.7 | 4.0 | 6.7 | 7.3 | 7.7 | 8.1 | 8.9 | 8.3 |
ROCE ROCE% | 6.2 | 16.7 | 19.6 | 12.0 | 15.4 | 18.6 | 25.5 | 28.5 | 23.4 | 17.3 | 14.9 | 14.9 |
ROE ROE% | 4.6 | 23.4 | 25.1 | 9.7 | 16.3 | 21.1 | 38.4 | 34.6 | 28.9 | 15.1 | 15.4 | 15.4 |
ROA ROA% | 2.3 | 9.9 | 9.7 | 3.4 | 6.0 | 7.8 | 14.9 | 16.9 | 15.1 | 12.4 | 11.1 | 11.1 |
| 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 | 166 | 346 | 1,074 | 561 | 234 | 625 | 2,205 | 3,344 | 6,889 | 13,483 | 9,734 | 11,522 |
Price To Earnings Price To Earnings | 41.2 | 10.6 | 24.3 | 36.3 | 7.0 | 11.9 | 15.8 | 16.6 | 28.8 | 43.1 | 25.7 | 29.0 |
Price To Sales Price To Sales | 0.4 | 0.5 | 1.1 | 0.5 | 0.2 | 0.4 | 1.0 | 1.2 | 2.2 | 3.5 | 2.3 | 2.5 |
Price To Book Price To Book | 1.4 | 2.3 | 5.7 | 2.8 | 1.0 | 2.3 | 5.7 | 5.7 | 8.2 | 6.5 | 4.0 | 4.7 |
EV To EBITDA EV To EBITDA | 15.7 | 8.8 | 14.5 | 13.3 | 4.9 | 7.7 | 12.2 | 18.5 | 25.9 | 41.2 | 23.6 | 27.2 |
GPM GPM% | 15.1 | 17.8 | 17.1 | 12.8 | 15.1 | 15.5 | 17.3 | 14.4 | 15.2 | 14.4 | ||
OPM OPM% | 3.7 | 8.5 | 8.7 | 4.7 | 7.2 | 7.9 | 9.5 | 7.1 | 9.0 | 8.4 | 10.2 | 9.4 |
NPM NPM% | 1.3 | 5.4 | 4.7 | 1.6 | 2.7 | 4.0 | 6.7 | 7.3 | 7.7 | 8.1 | 8.9 | 8.3 |
ROCE ROCE% | 6.2 | 16.7 | 19.6 | 12.0 | 15.4 | 18.6 | 25.5 | 28.5 | 23.4 | 17.3 | 14.9 | 14.9 |
ROE ROE% | 4.6 | 23.4 | 25.1 | 9.7 | 16.3 | 21.1 | 38.4 | 34.6 | 28.9 | 15.1 | 15.4 | 15.4 |
ROA ROA% | 2.3 | 9.9 | 9.7 | 3.4 | 6.0 | 7.8 | 14.9 | 16.9 | 15.1 | 12.4 | 11.1 | 11.1 |
Documents — Gravita India Ltd
Concall Transcript Summaries — Gravita India Ltd