| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 397 | 454 | 447 | 474 | 621 | 466 | 548 | 495 | 570 | 459 | 597 | 633 | |
Growth YoY Revenue Growth YoY% | 0.6 | 39.9 | 28.0 | 25.0 | 56.3 | 2.8 | 22.7 | 4.3 | -8.2 | -1.6 | 8.9 | 27.9 |
| 332 | 379 | 368 | 356 | 484 | 385 | 443 | 385 | 450 | 388 | 461 | 461 | |
| 65 | 75 | 78 | 119 | 137 | 81 | 104 | 110 | 119 | 70 | 135 | 172 | |
OPM OPM% | 16.3 | 16.6 | 17.5 | 25.0 | 22.1 | 17.4 | 19.1 | 22.1 | 21.0 | 15.3 | 22.7 | 27.2 |
| 9 | 9 | 12 | 11 | 14 | 13 | 17 | 13 | 14 | 16 | 21 | 20 | |
Interest Expense Interest ExpenseCr | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 11 | 11 | 12 | 12 | 13 |
PBT PBTCr | 61 | 73 | 78 | 118 | 138 | 81 | 109 | 110 | 120 | 73 | 142 | 176 |
| 15 | 17 | 20 | 29 | 34 | 20 | 31 | 27 | 29 | 17 | 34 | 44 | |
| 46 | 56 | 58 | 88 | 104 | 61 | 78 | 83 | 91 | 56 | 108 | 133 | |
Growth YoY PAT Growth YoY% | -4.6 | 83.8 | 34.2 | 102.2 | 127.1 | 8.8 | 34.6 | -6.0 | -12.5 | -8.3 | 39.1 | 59.8 |
NPM NPM% | 11.6 | 12.3 | 12.9 | 18.6 | 16.8 | 13.0 | 14.2 | 16.8 | 16.0 | 12.2 | 18.1 | 20.9 |
| 19.8 | 24.1 | 24.9 | 38.0 | 44.9 | 26.2 | 33.5 | 35.7 | 39.3 | 24.0 | 46.6 | 57.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 397 | 454 | 447 | 474 | 621 | 466 | 548 | 495 | 570 | 459 | 597 | 633 | |
Growth YoY Revenue Growth YoY% | 0.6 | 39.9 | 28.0 | 25.0 | 56.3 | 2.8 | 22.7 | 4.3 | -8.2 | -1.6 | 8.9 | 27.9 |
| 332 | 379 | 368 | 356 | 484 | 385 | 443 | 385 | 450 | 388 | 461 | 461 | |
| 65 | 75 | 78 | 119 | 137 | 81 | 104 | 110 | 119 | 70 | 135 | 172 | |
OPM OPM% | 16.3 | 16.6 | 17.5 | 25.0 | 22.1 | 17.4 | 19.1 | 22.1 | 21.0 | 15.3 | 22.7 | 27.2 |
| 9 | 9 | 12 | 11 | 14 | 13 | 17 | 13 | 14 | 16 | 21 | 20 | |
Interest Expense Interest ExpenseCr | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 11 | 11 | 12 | 12 | 13 |
PBT PBTCr | 61 | 73 | 78 | 118 | 138 | 81 | 109 | 110 | 120 | 73 | 142 | 176 |
| 15 | 17 | 20 | 29 | 34 | 20 | 31 | 27 | 29 | 17 | 34 | 44 | |
| 46 | 56 | 58 | 88 | 104 | 61 | 78 | 83 | 91 | 56 | 108 | 133 | |
Growth YoY PAT Growth YoY% | -4.6 | 83.8 | 34.2 | 102.2 | 127.1 | 8.8 | 34.6 | -6.0 | -12.5 | -8.3 | 39.1 | 59.8 |
NPM NPM% | 11.6 | 12.3 | 12.9 | 18.6 | 16.8 | 13.0 | 14.2 | 16.8 | 16.0 | 12.2 | 18.1 | 20.9 |
| 19.8 | 24.1 | 24.9 | 38.0 | 44.9 | 26.2 | 33.5 | 35.7 | 39.3 | 24.0 | 46.6 | 57.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 857 | 874 | 833 | 948 | 925 | 989 | 1,303 | 1,438 | 1,677 | 2,109 | 2,120 | 2,258 |
Growth Revenue Growth% | -4.3 | 1.9 | -4.7 | 13.8 | -2.4 | 6.9 | 31.7 | 10.4 | 16.6 | 25.8 | 0.5 | 6.0 |
| 776 | 801 | 750 | 804 | 763 | 771 | 1,065 | 1,211 | 1,395 | 1,668 | 1,685 | 1,761 | |
| 81 | 73 | 83 | 144 | 162 | 218 | 238 | 227 | 282 | 441 | 435 | 497 | |
OPM OPM% | 9.4 | 8.3 | 10.0 | 15.2 | 17.5 | 22.0 | 18.3 | 15.8 | 16.8 | 20.9 | 20.5 | 22.0 |
| 6 | 8 | 5 | 9 | 12 | 16 | 39 | 42 | 39 | 54 | 65 | 71 | |
Interest Expense Interest ExpenseCr | 44 | 33 | 25 | 19 | 18 | 20 | 18 | 17 | 12 | 9 | 8 | 9 |
Depreciation DepreciationCr | 17 | 14 | 14 | 14 | 20 | 24 | 28 | 32 | 39 | 41 | 45 | 47 |
PBT PBTCr | 27 | 34 | 50 | 120 | 135 | 190 | 231 | 220 | 270 | 445 | 446 | 512 |
| 10 | 11 | 17 | 38 | 49 | 64 | 64 | 54 | 67 | 114 | 108 | 124 | |
PAT PATCr | 17 | 22 | 33 | 82 | 86 | 126 | 167 | 166 | 203 | 331 | 338 | 388 |
Growth PAT Growth% | -7.4 | 36.0 | 47.6 | 146.5 | 5.3 | 46.4 | 32.7 | -0.6 | 22.4 | 62.9 | 2.1 | 19.0 |
NPM NPM% | 1.9 | 2.6 | 4.0 | 8.6 | 9.3 | 12.7 | 12.8 | 11.6 | 12.1 | 15.7 | 15.9 | 17.2 |
| 7.1 | 9.7 | 14.3 | 35.1 | 37.0 | 54.2 | 72.0 | 71.5 | 87.5 | 142.6 | 145.6 | 167.0 |
| 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 | 857 | 874 | 833 | 948 | 925 | 989 | 1,303 | 1,438 | 1,677 | 2,109 | 2,120 | 2,258 |
Growth Revenue Growth% | -4.3 | 1.9 | -4.7 | 13.8 | -2.4 | 6.9 | 31.7 | 10.4 | 16.6 | 25.8 | 0.5 | 6.0 |
| 776 | 801 | 750 | 804 | 763 | 771 | 1,065 | 1,211 | 1,395 | 1,668 | 1,685 | 1,761 | |
| 81 | 73 | 83 | 144 | 162 | 218 | 238 | 227 | 282 | 441 | 435 | 497 | |
OPM OPM% | 9.4 | 8.3 | 10.0 | 15.2 | 17.5 | 22.0 | 18.3 | 15.8 | 16.8 | 20.9 | 20.5 | 22.0 |
| 6 | 8 | 5 | 9 | 12 | 16 | 39 | 42 | 39 | 54 | 65 | 71 | |
Interest Expense Interest ExpenseCr | 44 | 33 | 25 | 19 | 18 | 20 | 18 | 17 | 12 | 9 | 8 | 9 |
Depreciation DepreciationCr | 17 | 14 | 14 | 14 | 20 | 24 | 28 | 32 | 39 | 41 | 45 | 47 |
PBT PBTCr | 27 | 34 | 50 | 120 | 135 | 190 | 231 | 220 | 270 | 445 | 446 | 512 |
| 10 | 11 | 17 | 38 | 49 | 64 | 64 | 54 | 67 | 114 | 108 | 124 | |
PAT PATCr | 17 | 22 | 33 | 82 | 86 | 126 | 167 | 166 | 203 | 331 | 338 | 388 |
Growth PAT Growth% | -7.4 | 36.0 | 47.6 | 146.5 | 5.3 | 46.4 | 32.7 | -0.6 | 22.4 | 62.9 | 2.1 | 19.0 |
NPM NPM% | 1.9 | 2.6 | 4.0 | 8.6 | 9.3 | 12.7 | 12.8 | 11.6 | 12.1 | 15.7 | 15.9 | 17.2 |
| 7.1 | 9.7 | 14.3 | 35.1 | 37.0 | 54.2 | 72.0 | 71.5 | 87.5 | 142.6 | 145.6 | 167.0 |
| 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 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
Reserves ReservesCr | 562 | 1,231 | 1,269 | 1,349 | 1,380 | 1,540 | 1,688 | 1,833 | 2,022 | 2,349 | 2,633 |
| 354 | 375 | 134 | 153 | 141 | 181 | 261 | 238 | 222 | 247 | 292 | |
| 80 | 25 | 144 | 121 | 134 | 123 | 161 | 121 | 57 | 63 | 63 | |
| 1,020 | 1,653 | 1,570 | 1,646 | 1,679 | 1,868 | 2,133 | 2,214 | 2,324 | 2,682 | 3,011 | |
| 277 | 304 | 231 | 300 | 304 | 435 | 598 | 651 | 774 | 1,057 | 1,296 | |
| 743 | 1,349 | 1,339 | 1,347 | 1,375 | 1,433 | 1,536 | 1,563 | 1,550 | 1,625 | 1,715 | |
| 1,020 | 1,653 | 1,570 | 1,646 | 1,679 | 1,868 | 2,133 | 2,214 | 2,324 | 2,682 | 3,011 |
| 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 | 23 | 23 |
Reserves ReservesCr | 562 | 1,231 | 1,269 | 1,349 | 1,380 | 1,540 | 1,688 | 1,833 | 2,022 | 2,349 | 2,633 |
| 354 | 375 | 134 | 153 | 141 | 181 | 261 | 238 | 222 | 247 | 292 | |
| 80 | 25 | 144 | 121 | 134 | 123 | 161 | 121 | 57 | 63 | 63 | |
| 1,020 | 1,653 | 1,570 | 1,646 | 1,679 | 1,868 | 2,133 | 2,214 | 2,324 | 2,682 | 3,011 | |
| 277 | 304 | 231 | 300 | 304 | 435 | 598 | 651 | 774 | 1,057 | 1,296 | |
| 743 | 1,349 | 1,339 | 1,347 | 1,375 | 1,433 | 1,536 | 1,563 | 1,550 | 1,625 | 1,715 | |
| 1,020 | 1,653 | 1,570 | 1,646 | 1,679 | 1,868 | 2,133 | 2,214 | 2,324 | 2,682 | 3,011 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 101 | 77 | 134 | 141 | 99 | 199 | 172 | 218 | 172 | 330 | 275 | |
| -5 | -12 | -5 | -101 | -44 | -126 | -141 | -170 | 47 | -275 | -208 | |
| -96 | -40 | -172 | -49 | -64 | -36 | 6 | -89 | -169 | -52 | -60 | |
Net Cash Flow Net Cash FlowCr | 0 | 25 | -43 | -8 | -9 | 38 | 37 | -41 | 50 | 3 | 8 |
Free Cash Flow Free Cash FlowCr | 92 | 61 | 124 | 115 | 45 | 139 | 64 | 152 | 156 | 276 | 114 |
CFO To PAT CFO To PAT% | 613.3 | 345.2 | 405.4 | 173.1 | 115.1 | 158.2 | 103.0 | 131.2 | 84.7 | 99.5 | 81.4 |
CFO To EBITDA CFO To EBITDA% | 124.8 | 106.4 | 161.2 | 98.1 | 61.3 | 91.4 | 72.3 | 95.9 | 61.0 | 74.8 | 63.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 101 | 77 | 134 | 141 | 99 | 199 | 172 | 218 | 172 | 330 | 275 | |
| -5 | -12 | -5 | -101 | -44 | -126 | -141 | -170 | 47 | -275 | -208 | |
| -96 | -40 | -172 | -49 | -64 | -36 | 6 | -89 | -169 | -52 | -60 | |
Net Cash Flow Net Cash FlowCr | 0 | 25 | -43 | -8 | -9 | 38 | 37 | -41 | 50 | 3 | 8 |
Free Cash Flow Free Cash FlowCr | 92 | 61 | 124 | 115 | 45 | 139 | 64 | 152 | 156 | 276 | 114 |
CFO To PAT CFO To PAT% | 613.3 | 345.2 | 405.4 | 173.1 | 115.1 | 158.2 | 103.0 | 131.2 | 84.7 | 99.5 | 81.4 |
CFO To EBITDA CFO To EBITDA% | 124.8 | 106.4 | 161.2 | 98.1 | 61.3 | 91.4 | 72.3 | 95.9 | 61.0 | 74.8 | 63.3 |
| 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 | 218 | 287 | 356 | 506 | 384 | 1,625 | 1,620 | 1,215 | 4,057 | 9,145 | 7,860 | 15,101 |
Price To Earnings Price To Earnings | 13.2 | 12.8 | 10.8 | 6.2 | 4.5 | 12.9 | 9.7 | 7.3 | 20.0 | 27.6 | 23.2 | 38.9 |
Price To Sales Price To Sales | 0.3 | 0.3 | 0.4 | 0.5 | 0.4 | 1.6 | 1.2 | 0.8 | 2.4 | 4.3 | 3.7 | 6.7 |
Price To Book Price To Book | 0.5 | 0.2 | 0.3 | 0.4 | 0.3 | 1.0 | 0.9 | 0.7 | 2.0 | 3.9 | 3.0 | 5.7 |
EV To EBITDA EV To EBITDA | 5.5 | 6.8 | 5.6 | 4.0 | 2.9 | 7.6 | 7.1 | 5.7 | 14.0 | 20.5 | 17.7 | 29.9 |
GPM GPM% | 27.8 | 26.5 | 28.3 | 32.2 | 36.7 | 43.0 | 38.5 | 33.5 | 34.3 | 37.3 | 38.0 | 38.0 |
OPM OPM% | 9.4 | 8.3 | 10.0 | 15.2 | 17.5 | 22.0 | 18.3 | 15.8 | 16.8 | 20.9 | 20.5 | 22.0 |
NPM NPM% | 1.9 | 2.6 | 4.0 | 8.6 | 9.3 | 12.7 | 12.8 | 11.6 | 12.1 | 15.7 | 15.9 | 17.2 |
ROCE ROCE% | 8.0 | 4.3 | 5.2 | 9.4 | 10.1 | 12.6 | 13.2 | 11.9 | 13.8 | 19.1 | 17.1 | 17.1 |
ROE ROE% | 2.8 | 1.8 | 2.6 | 6.0 | 6.1 | 8.1 | 9.8 | 8.9 | 9.9 | 14.0 | 12.7 | 12.7 |
ROA ROA% | 1.6 | 1.4 | 2.1 | 5.0 | 5.1 | 6.7 | 7.8 | 7.5 | 8.8 | 12.3 | 11.2 | 11.2 |
| 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 | 218 | 287 | 356 | 506 | 384 | 1,625 | 1,620 | 1,215 | 4,057 | 9,145 | 7,860 | 15,101 |
Price To Earnings Price To Earnings | 13.2 | 12.8 | 10.8 | 6.2 | 4.5 | 12.9 | 9.7 | 7.3 | 20.0 | 27.6 | 23.2 | 38.9 |
Price To Sales Price To Sales | 0.3 | 0.3 | 0.4 | 0.5 | 0.4 | 1.6 | 1.2 | 0.8 | 2.4 | 4.3 | 3.7 | 6.7 |
Price To Book Price To Book | 0.5 | 0.2 | 0.3 | 0.4 | 0.3 | 1.0 | 0.9 | 0.7 | 2.0 | 3.9 | 3.0 | 5.7 |
EV To EBITDA EV To EBITDA | 5.5 | 6.8 | 5.6 | 4.0 | 2.9 | 7.6 | 7.1 | 5.7 | 14.0 | 20.5 | 17.7 | 29.9 |
GPM GPM% | 27.8 | 26.5 | 28.3 | 32.2 | 36.7 | 43.0 | 38.5 | 33.5 | 34.3 | 37.3 | 38.0 | 38.0 |
OPM OPM% | 9.4 | 8.3 | 10.0 | 15.2 | 17.5 | 22.0 | 18.3 | 15.8 | 16.8 | 20.9 | 20.5 | 22.0 |
NPM NPM% | 1.9 | 2.6 | 4.0 | 8.6 | 9.3 | 12.7 | 12.8 | 11.6 | 12.1 | 15.7 | 15.9 | 17.2 |
ROCE ROCE% | 8.0 | 4.3 | 5.2 | 9.4 | 10.1 | 12.6 | 13.2 | 11.9 | 13.8 | 19.1 | 17.1 | 17.1 |
ROE ROE% | 2.8 | 1.8 | 2.6 | 6.0 | 6.1 | 8.1 | 9.8 | 8.9 | 9.9 | 14.0 | 12.7 | 12.7 |
ROA ROA% | 1.6 | 1.4 | 2.1 | 5.0 | 5.1 | 6.7 | 7.8 | 7.5 | 8.8 | 12.3 | 11.2 | 11.2 |
Documents — Garware Hi Tech Films Ltd
Concall Transcript Summaries — Garware Hi Tech Films Ltd