| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 399 | 386 | 397 | 365 | 337 | 359 | 375 | 328 | 396 | 416 | 399 | 350 | |
Growth YoY Revenue Growth YoY% | -12.8 | -8.2 | -10.2 | -5.5 | -15.5 | -6.8 | -5.6 | -10.1 | 17.5 | 15.8 | 6.5 | 6.6 |
| 330 | 326 | 345 | 329 | 307 | 342 | 327 | 344 | 371 | 375 | 369 | 320 | |
| 69 | 60 | 52 | 36 | 30 | 17 | 48 | -16 | 25 | 41 | 30 | 30 | |
OPM OPM% | 17.3 | 15.6 | 13.0 | 9.9 | 8.9 | 4.8 | 12.8 | -4.8 | 6.3 | 9.8 | 7.5 | 8.6 |
| 7 | 2 | 7 | 6 | 6 | 7 | 4 | 3 | 3 | 3 | 5 | 3 | |
Interest Expense Interest ExpenseCr | 2 | 6 | 0 | 2 | 3 | -1 | 2 | 10 | 11 | 7 | 9 | 6 |
Depreciation DepreciationCr | 19 | 18 | 18 | 19 | 19 | 19 | 20 | 25 | 26 | 25 | 25 | 25 |
PBT PBTCr | 55 | 38 | 40 | 21 | 13 | 5 | 30 | -47 | -9 | 11 | 1 | 2 |
| 14 | 10 | 10 | 6 | -5 | -3 | 0 | -13 | -3 | 1 | 0 | 1 | |
| 41 | 28 | 30 | 16 | 19 | 9 | 29 | -35 | -6 | 10 | 1 | 1 | |
Growth YoY PAT Growth YoY% | -42.4 | 58.1 | -54.5 | -57.6 | -54.6 | -69.3 | -1.4 | -320.4 | -133.1 | 20.5 | -95.3 | 103.5 |
NPM NPM% | 10.2 | 7.2 | 7.5 | 4.3 | 5.5 | 2.4 | 7.8 | -10.6 | -1.6 | 2.5 | 0.3 | 0.3 |
| 3.3 | 2.3 | 2.4 | 1.3 | 1.5 | 0.7 | 2.4 | -2.8 | -0.5 | 0.8 | 0.1 | 0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 399 | 386 | 397 | 365 | 337 | 359 | 375 | 328 | 396 | 416 | 399 | 350 | |
Growth YoY Revenue Growth YoY% | -12.8 | -8.2 | -10.2 | -5.5 | -15.5 | -6.8 | -5.6 | -10.1 | 17.5 | 15.8 | 6.5 | 6.6 |
| 330 | 326 | 345 | 329 | 307 | 342 | 327 | 344 | 371 | 375 | 369 | 320 | |
| 69 | 60 | 52 | 36 | 30 | 17 | 48 | -16 | 25 | 41 | 30 | 30 | |
OPM OPM% | 17.3 | 15.6 | 13.0 | 9.9 | 8.9 | 4.8 | 12.8 | -4.8 | 6.3 | 9.8 | 7.5 | 8.6 |
| 7 | 2 | 7 | 6 | 6 | 7 | 4 | 3 | 3 | 3 | 5 | 3 | |
Interest Expense Interest ExpenseCr | 2 | 6 | 0 | 2 | 3 | -1 | 2 | 10 | 11 | 7 | 9 | 6 |
Depreciation DepreciationCr | 19 | 18 | 18 | 19 | 19 | 19 | 20 | 25 | 26 | 25 | 25 | 25 |
PBT PBTCr | 55 | 38 | 40 | 21 | 13 | 5 | 30 | -47 | -9 | 11 | 1 | 2 |
| 14 | 10 | 10 | 6 | -5 | -3 | 0 | -13 | -3 | 1 | 0 | 1 | |
| 41 | 28 | 30 | 16 | 19 | 9 | 29 | -35 | -6 | 10 | 1 | 1 | |
Growth YoY PAT Growth YoY% | -42.4 | 58.1 | -54.5 | -57.6 | -54.6 | -69.3 | -1.4 | -320.4 | -133.1 | 20.5 | -95.3 | 103.5 |
NPM NPM% | 10.2 | 7.2 | 7.5 | 4.3 | 5.5 | 2.4 | 7.8 | -10.6 | -1.6 | 2.5 | 0.3 | 0.3 |
| 3.3 | 2.3 | 2.4 | 1.3 | 1.5 | 0.7 | 2.4 | -2.8 | -0.5 | 0.8 | 0.1 | 0.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 587 | 860 | 1,020 | 1,624 | 1,783 | 1,567 | 1,436 | 1,539 | 1,561 |
Growth Revenue Growth% | 46.4 | 18.6 | 59.3 | 9.8 | -12.1 | -8.4 | 7.2 | 11.6 | ||
| 0 | 504 | 725 | 815 | 1,206 | 1,372 | 1,321 | 1,305 | 1,460 | 1,436 | |
| 0 | 83 | 135 | 205 | 418 | 411 | 246 | 131 | 80 | 125 | |
OPM OPM% | 14.2 | 15.7 | 20.1 | 25.7 | 23.0 | 15.7 | 9.1 | 5.2 | 8.0 | |
| 0 | 13 | -9 | 3 | 8 | -6 | 22 | 23 | 15 | 14 | |
Interest Expense Interest ExpenseCr | 0 | 24 | 48 | 35 | 16 | 19 | 12 | 7 | 37 | 33 |
Depreciation DepreciationCr | 0 | 50 | 65 | 64 | 68 | 69 | 73 | 77 | 101 | 101 |
PBT PBTCr | 0 | 22 | 13 | 108 | 342 | 317 | 183 | 70 | -44 | 6 |
| 0 | -22 | -3 | 32 | 108 | 87 | 48 | -2 | -15 | -1 | |
PAT PATCr | 0 | 44 | 16 | 76 | 233 | 230 | 135 | 72 | -29 | 7 |
Growth PAT Growth% | 85,124.1 | -63.3 | 370.2 | 206.4 | -1.5 | -41.2 | -46.7 | -140.4 | -69.1 | |
NPM NPM% | 7.5 | 1.9 | 7.5 | 14.4 | 12.9 | 8.6 | 5.0 | -1.9 | 0.4 | |
| -0.5 | 3.6 | 1.3 | 6.2 | 19.0 | 18.8 | 11.0 | 5.9 | -2.4 | 0.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 587 | 860 | 1,020 | 1,624 | 1,783 | 1,567 | 1,436 | 1,539 | 1,561 |
Growth Revenue Growth% | 46.4 | 18.6 | 59.3 | 9.8 | -12.1 | -8.4 | 7.2 | 11.6 | ||
| 0 | 504 | 725 | 815 | 1,206 | 1,372 | 1,321 | 1,305 | 1,460 | 1,436 | |
| 0 | 83 | 135 | 205 | 418 | 411 | 246 | 131 | 80 | 125 | |
OPM OPM% | 14.2 | 15.7 | 20.1 | 25.7 | 23.0 | 15.7 | 9.1 | 5.2 | 8.0 | |
| 0 | 13 | -9 | 3 | 8 | -6 | 22 | 23 | 15 | 14 | |
Interest Expense Interest ExpenseCr | 0 | 24 | 48 | 35 | 16 | 19 | 12 | 7 | 37 | 33 |
Depreciation DepreciationCr | 0 | 50 | 65 | 64 | 68 | 69 | 73 | 77 | 101 | 101 |
PBT PBTCr | 0 | 22 | 13 | 108 | 342 | 317 | 183 | 70 | -44 | 6 |
| 0 | -22 | -3 | 32 | 108 | 87 | 48 | -2 | -15 | -1 | |
PAT PATCr | 0 | 44 | 16 | 76 | 233 | 230 | 135 | 72 | -29 | 7 |
Growth PAT Growth% | 85,124.1 | -63.3 | 370.2 | 206.4 | -1.5 | -41.2 | -46.7 | -140.4 | -69.1 | |
NPM NPM% | 7.5 | 1.9 | 7.5 | 14.4 | 12.9 | 8.6 | 5.0 | -1.9 | 0.4 | |
| -0.5 | 3.6 | 1.3 | 6.2 | 19.0 | 18.8 | 11.0 | 5.9 | -2.4 | 0.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 0 | 668 | 685 | 761 | 975 | 1,189 | 1,305 | 1,373 | 1,344 |
| 0 | 273 | 297 | 284 | 317 | 234 | 204 | 278 | 297 | |
| 0 | 531 | 499 | 418 | 260 | 269 | 369 | 473 | 394 | |
| 0 | 1,485 | 1,493 | 1,475 | 1,564 | 1,705 | 1,891 | 2,136 | 2,047 | |
| 0 | 289 | 315 | 354 | 485 | 612 | 529 | 538 | 577 | |
| 0 | 1,196 | 1,178 | 1,121 | 1,079 | 1,093 | 1,361 | 1,598 | 1,470 | |
| 0 | 1,485 | 1,493 | 1,475 | 1,564 | 1,705 | 1,891 | 2,136 | 2,047 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 0 | 668 | 685 | 761 | 975 | 1,189 | 1,305 | 1,373 | 1,344 |
| 0 | 273 | 297 | 284 | 317 | 234 | 204 | 278 | 297 | |
| 0 | 531 | 499 | 418 | 260 | 269 | 369 | 473 | 394 | |
| 0 | 1,485 | 1,493 | 1,475 | 1,564 | 1,705 | 1,891 | 2,136 | 2,047 | |
| 0 | 289 | 315 | 354 | 485 | 612 | 529 | 538 | 577 | |
| 0 | 1,196 | 1,178 | 1,121 | 1,079 | 1,093 | 1,361 | 1,598 | 1,470 | |
| 0 | 1,485 | 1,493 | 1,475 | 1,564 | 1,705 | 1,891 | 2,136 | 2,047 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 0 | 27 | 101 | 211 | 360 | 339 | 135 | 78 | 111 | |
| 0 | -117 | -28 | -77 | -137 | -254 | -156 | -166 | 17 | |
| 0 | 105 | -82 | -131 | -180 | -131 | 50 | 82 | -115 | |
Net Cash Flow Net Cash FlowCr | 0 | 14 | -9 | 3 | 43 | -45 | 29 | -6 | 12 |
Free Cash Flow Free Cash FlowCr | 0 | -78 | 77 | 192 | 326 | 253 | -210 | -109 | 73 |
CFO To PAT CFO To PAT% | 95.0 | 61.3 | 625.0 | 276.7 | 154.3 | 147.5 | 99.5 | 107.9 | -381.6 |
CFO To EBITDA CFO To EBITDA% | 95.0 | 32.4 | 74.8 | 102.9 | 86.2 | 82.6 | 54.6 | 59.3 | 139.4 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 0 | 27 | 101 | 211 | 360 | 339 | 135 | 78 | 111 | |
| 0 | -117 | -28 | -77 | -137 | -254 | -156 | -166 | 17 | |
| 0 | 105 | -82 | -131 | -180 | -131 | 50 | 82 | -115 | |
Net Cash Flow Net Cash FlowCr | 0 | 14 | -9 | 3 | 43 | -45 | 29 | -6 | 12 |
Free Cash Flow Free Cash FlowCr | 0 | -78 | 77 | 192 | 326 | 253 | -210 | -109 | 73 |
CFO To PAT CFO To PAT% | 95.0 | 61.3 | 625.0 | 276.7 | 154.3 | 147.5 | 99.5 | 107.9 | -381.6 |
CFO To EBITDA CFO To EBITDA% | 95.0 | 32.4 | 74.8 | 102.9 | 86.2 | 82.6 | 54.6 | 59.3 | 139.4 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 357 | 1,963 | 7,203 | 3,341 | 3,858 | 2,784 | 2,096 | 2,090 | ||
Price To Earnings Price To Earnings | 22.1 | 25.8 | 30.9 | 14.5 | 28.5 | 38.6 | 315.6 | |||
Price To Sales Price To Sales | 0.4 | 1.9 | 4.4 | 1.9 | 2.5 | 1.9 | 1.4 | 1.3 | ||
Price To Book Price To Book | 0.5 | 2.5 | 7.3 | 2.8 | 2.9 | 2.0 | 1.6 | 1.5 | ||
EV To EBITDA EV To EBITDA | 6.3 | 11.5 | 17.4 | 7.8 | 16.3 | 23.6 | 28.5 | 16.8 | ||
GPM GPM% | 42.1 | 40.8 | 42.5 | 47.2 | 44.8 | 39.4 | 33.0 | 31.8 | 31.8 | |
OPM OPM% | 14.2 | 15.7 | 20.1 | 25.7 | 23.0 | 15.7 | 9.1 | 5.2 | 8.0 | |
NPM NPM% | 7.5 | 1.9 | 7.5 | 14.4 | 12.9 | 8.6 | 5.0 | -1.9 | 0.4 | |
ROCE ROCE% | -107.9 | 3.9 | 5.1 | 11.7 | 28.0 | 23.5 | 12.1 | 4.3 | -0.4 | -0.4 |
ROE ROE% | -107.9 | 6.5 | 2.3 | 9.8 | 23.6 | 19.1 | 10.3 | 5.2 | -2.1 | -2.1 |
ROA ROA% | -102.4 | 3.0 | 1.1 | 5.2 | 14.9 | 13.5 | 7.2 | 3.4 | -1.4 | -1.4 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 357 | 1,963 | 7,203 | 3,341 | 3,858 | 2,784 | 2,096 | 2,090 | ||
Price To Earnings Price To Earnings | 22.1 | 25.8 | 30.9 | 14.5 | 28.5 | 38.6 | 315.6 | |||
Price To Sales Price To Sales | 0.4 | 1.9 | 4.4 | 1.9 | 2.5 | 1.9 | 1.4 | 1.3 | ||
Price To Book Price To Book | 0.5 | 2.5 | 7.3 | 2.8 | 2.9 | 2.0 | 1.6 | 1.5 | ||
EV To EBITDA EV To EBITDA | 6.3 | 11.5 | 17.4 | 7.8 | 16.3 | 23.6 | 28.5 | 16.8 | ||
GPM GPM% | 42.1 | 40.8 | 42.5 | 47.2 | 44.8 | 39.4 | 33.0 | 31.8 | 31.8 | |
OPM OPM% | 14.2 | 15.7 | 20.1 | 25.7 | 23.0 | 15.7 | 9.1 | 5.2 | 8.0 | |
NPM NPM% | 7.5 | 1.9 | 7.5 | 14.4 | 12.9 | 8.6 | 5.0 | -1.9 | 0.4 | |
ROCE ROCE% | -107.9 | 3.9 | 5.1 | 11.7 | 28.0 | 23.5 | 12.1 | 4.3 | -0.4 | -0.4 |
ROE ROE% | -107.9 | 6.5 | 2.3 | 9.8 | 23.6 | 19.1 | 10.3 | 5.2 | -2.1 | -2.1 |
ROA ROA% | -102.4 | 3.0 | 1.1 | 5.2 | 14.9 | 13.5 | 7.2 | 3.4 | -1.4 | -1.4 |
Documents — Greenpanel Industries Ltd
Concall Transcript Summaries — Greenpanel Industries Ltd