| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 566 | 607 | 597 | 532 | 461 | 543 | 612 | 598 | 512 | 574 | 646 | 628 | |
Growth YoY Revenue Growth YoY% | 11.9 | 12.4 | -0.9 | -10.7 | -18.5 | -10.6 | 2.7 | 12.3 | 10.9 | 5.8 | 5.5 | 5.1 |
| 497 | 542 | 508 | 454 | 424 | 510 | 522 | 509 | 454 | 521 | 558 | 561 | |
| 69 | 65 | 89 | 78 | 37 | 33 | 91 | 89 | 58 | 53 | 88 | 67 | |
OPM OPM% | 12.3 | 10.8 | 14.9 | 14.7 | 8.1 | 6.1 | 14.8 | 14.8 | 11.2 | 9.2 | 13.6 | 10.6 |
| 14 | 13 | 14 | 12 | 13 | 9 | 11 | 9 | 9 | 1 | 4 | 6 | |
Interest Expense Interest ExpenseCr | 9 | 8 | 9 | 9 | 9 | 7 | 5 | 6 | 6 | 4 | 1 | 3 |
Depreciation DepreciationCr | 27 | 27 | 28 | 28 | 26 | 28 | 27 | 27 | 27 | 28 | 27 | 29 |
PBT PBTCr | 48 | 43 | 66 | 53 | 15 | 8 | 70 | 65 | 33 | 22 | 63 | 41 |
| 12 | 11 | 18 | 14 | 4 | 2 | 19 | 16 | 9 | 7 | 18 | 10 | |
| 36 | 31 | 48 | 40 | 11 | 5 | 50 | 48 | 25 | 16 | 45 | 31 | |
Growth YoY PAT Growth YoY% | 410.7 | 464.0 | 37.7 | -23.7 | -68.7 | -83.5 | 4.8 | 20.9 | 122.4 | 200.6 | -10.4 | -36.7 |
NPM NPM% | 6.3 | 5.2 | 8.1 | 7.5 | 2.4 | 1.0 | 8.2 | 8.1 | 4.9 | 2.7 | 7.0 | 4.9 |
| 1.6 | 1.4 | 2.1 | 1.8 | 0.5 | 0.2 | 2.2 | 2.1 | 1.1 | 0.7 | 2.0 | 1.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 566 | 607 | 597 | 532 | 461 | 543 | 612 | 598 | 512 | 574 | 646 | 628 | |
Growth YoY Revenue Growth YoY% | 11.9 | 12.4 | -0.9 | -10.7 | -18.5 | -10.6 | 2.7 | 12.3 | 10.9 | 5.8 | 5.5 | 5.1 |
| 497 | 542 | 508 | 454 | 424 | 510 | 522 | 509 | 454 | 521 | 558 | 561 | |
| 69 | 65 | 89 | 78 | 37 | 33 | 91 | 89 | 58 | 53 | 88 | 67 | |
OPM OPM% | 12.3 | 10.8 | 14.9 | 14.7 | 8.1 | 6.1 | 14.8 | 14.8 | 11.2 | 9.2 | 13.6 | 10.6 |
| 14 | 13 | 14 | 12 | 13 | 9 | 11 | 9 | 9 | 1 | 4 | 6 | |
Interest Expense Interest ExpenseCr | 9 | 8 | 9 | 9 | 9 | 7 | 5 | 6 | 6 | 4 | 1 | 3 |
Depreciation DepreciationCr | 27 | 27 | 28 | 28 | 26 | 28 | 27 | 27 | 27 | 28 | 27 | 29 |
PBT PBTCr | 48 | 43 | 66 | 53 | 15 | 8 | 70 | 65 | 33 | 22 | 63 | 41 |
| 12 | 11 | 18 | 14 | 4 | 2 | 19 | 16 | 9 | 7 | 18 | 10 | |
| 36 | 31 | 48 | 40 | 11 | 5 | 50 | 48 | 25 | 16 | 45 | 31 | |
Growth YoY PAT Growth YoY% | 410.7 | 464.0 | 37.7 | -23.7 | -68.7 | -83.5 | 4.8 | 20.9 | 122.4 | 200.6 | -10.4 | -36.7 |
NPM NPM% | 6.3 | 5.2 | 8.1 | 7.5 | 2.4 | 1.0 | 8.2 | 8.1 | 4.9 | 2.7 | 7.0 | 4.9 |
| 1.6 | 1.4 | 2.1 | 1.8 | 0.5 | 0.2 | 2.2 | 2.1 | 1.1 | 0.7 | 2.0 | 1.4 |
| 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 | 1,648 | 1,717 | 1,889 | 2,133 | 2,170 | 2,117 | 2,297 | 2,238 | 2,366 | 2,149 | 2,330 | 2,360 |
Growth Revenue Growth% | -19.4 | 4.2 | 10.0 | 12.9 | 1.7 | -2.4 | 8.5 | -2.6 | 5.7 | -9.2 | 8.4 | 6.6 |
| 1,417 | 1,439 | 1,526 | 1,650 | 1,642 | 1,610 | 1,862 | 1,989 | 2,049 | 1,909 | 2,043 | 2,095 | |
| 231 | 279 | 363 | 483 | 528 | 507 | 435 | 249 | 317 | 239 | 287 | 265 | |
OPM OPM% | 14.0 | 16.2 | 19.2 | 22.7 | 24.3 | 23.9 | 18.9 | 11.1 | 13.4 | 11.1 | 12.3 | 11.2 |
| 22 | 24 | 20 | 35 | 53 | 46 | 49 | 45 | 55 | 45 | 24 | 20 | |
Interest Expense Interest ExpenseCr | 108 | 90 | 74 | 75 | 74 | 51 | 36 | 46 | 35 | 29 | 18 | 15 |
Depreciation DepreciationCr | 100 | 99 | 101 | 102 | 109 | 111 | 112 | 112 | 110 | 110 | 109 | 111 |
PBT PBTCr | 45 | 114 | 208 | 342 | 398 | 391 | 335 | 136 | 227 | 146 | 184 | 160 |
| 10 | 37 | 74 | 121 | 130 | 76 | 83 | 37 | 59 | 39 | 50 | 44 | |
PAT PATCr | 35 | 76 | 133 | 221 | 268 | 315 | 252 | 99 | 168 | 107 | 134 | 116 |
Growth PAT Growth% | -40.6 | 115.3 | 74.8 | 65.7 | 21.5 | 17.5 | -19.9 | -60.7 | 69.2 | -36.4 | 25.5 | 1.1 |
NPM NPM% | 2.1 | 4.4 | 7.0 | 10.3 | 12.4 | 14.9 | 11.0 | 4.4 | 7.1 | 5.0 | 5.8 | 4.9 |
| 1.6 | 3.4 | 5.9 | 9.7 | 11.8 | 13.9 | 11.1 | 4.4 | 7.4 | 4.7 | 5.9 | 5.1 |
| 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 | 1,648 | 1,717 | 1,889 | 2,133 | 2,170 | 2,117 | 2,297 | 2,238 | 2,366 | 2,149 | 2,330 | 2,360 |
Growth Revenue Growth% | -19.4 | 4.2 | 10.0 | 12.9 | 1.7 | -2.4 | 8.5 | -2.6 | 5.7 | -9.2 | 8.4 | 6.6 |
| 1,417 | 1,439 | 1,526 | 1,650 | 1,642 | 1,610 | 1,862 | 1,989 | 2,049 | 1,909 | 2,043 | 2,095 | |
| 231 | 279 | 363 | 483 | 528 | 507 | 435 | 249 | 317 | 239 | 287 | 265 | |
OPM OPM% | 14.0 | 16.2 | 19.2 | 22.7 | 24.3 | 23.9 | 18.9 | 11.1 | 13.4 | 11.1 | 12.3 | 11.2 |
| 22 | 24 | 20 | 35 | 53 | 46 | 49 | 45 | 55 | 45 | 24 | 20 | |
Interest Expense Interest ExpenseCr | 108 | 90 | 74 | 75 | 74 | 51 | 36 | 46 | 35 | 29 | 18 | 15 |
Depreciation DepreciationCr | 100 | 99 | 101 | 102 | 109 | 111 | 112 | 112 | 110 | 110 | 109 | 111 |
PBT PBTCr | 45 | 114 | 208 | 342 | 398 | 391 | 335 | 136 | 227 | 146 | 184 | 160 |
| 10 | 37 | 74 | 121 | 130 | 76 | 83 | 37 | 59 | 39 | 50 | 44 | |
PAT PATCr | 35 | 76 | 133 | 221 | 268 | 315 | 252 | 99 | 168 | 107 | 134 | 116 |
Growth PAT Growth% | -40.6 | 115.3 | 74.8 | 65.7 | 21.5 | 17.5 | -19.9 | -60.7 | 69.2 | -36.4 | 25.5 | 1.1 |
NPM NPM% | 2.1 | 4.4 | 7.0 | 10.3 | 12.4 | 14.9 | 11.0 | 4.4 | 7.1 | 5.0 | 5.8 | 4.9 |
| 1.6 | 3.4 | 5.9 | 9.7 | 11.8 | 13.9 | 11.1 | 4.4 | 7.4 | 4.7 | 5.9 | 5.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 227 | 227 | 227 | 227 | 227 | 227 | 227 | 227 | 227 | 227 | 227 |
Reserves ReservesCr | 668 | 740 | 820 | 945 | 1,088 | 1,267 | 1,339 | 1,235 | 1,243 | 1,169 | 1,145 |
| 972 | 752 | 858 | 913 | 929 | 918 | 837 | 850 | 905 | 928 | 854 | |
| 747 | 689 | 629 | 611 | 549 | 434 | 422 | 353 | 286 | 219 | 213 | |
| 2,615 | 2,408 | 2,533 | 2,696 | 2,793 | 2,845 | 2,824 | 2,665 | 2,661 | 2,542 | 2,438 | |
| 562 | 466 | 661 | 887 | 1,024 | 996 | 1,184 | 1,113 | 1,141 | 1,013 | 942 | |
| 2,053 | 1,942 | 1,872 | 1,808 | 1,769 | 1,849 | 1,640 | 1,552 | 1,520 | 1,529 | 1,496 | |
| 2,615 | 2,408 | 2,533 | 2,696 | 2,793 | 2,845 | 2,824 | 2,665 | 2,661 | 2,542 | 2,438 |
| 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 | 227 | 227 | 227 | 227 | 227 | 227 | 227 | 227 | 227 | 227 | 227 |
Reserves ReservesCr | 668 | 740 | 820 | 945 | 1,088 | 1,267 | 1,339 | 1,235 | 1,243 | 1,169 | 1,145 |
| 972 | 752 | 858 | 913 | 929 | 918 | 837 | 850 | 905 | 928 | 854 | |
| 747 | 689 | 629 | 611 | 549 | 434 | 422 | 353 | 286 | 219 | 213 | |
| 2,615 | 2,408 | 2,533 | 2,696 | 2,793 | 2,845 | 2,824 | 2,665 | 2,661 | 2,542 | 2,438 | |
| 562 | 466 | 661 | 887 | 1,024 | 996 | 1,184 | 1,113 | 1,141 | 1,013 | 942 | |
| 2,053 | 1,942 | 1,872 | 1,808 | 1,769 | 1,849 | 1,640 | 1,552 | 1,520 | 1,529 | 1,496 | |
| 2,615 | 2,408 | 2,533 | 2,696 | 2,793 | 2,845 | 2,824 | 2,665 | 2,661 | 2,542 | 2,438 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 257 | 361 | 377 | 393 | 459 | 439 | 302 | 226 | 350 | 265 | 198 | |
| -108 | -40 | -14 | -26 | -14 | -173 | -35 | 144 | -48 | -73 | -341 | |
| -287 | -315 | -165 | -242 | -314 | -304 | -328 | -267 | -242 | -271 | -244 | |
Net Cash Flow Net Cash FlowCr | -138 | 6 | 198 | 125 | 131 | -38 | -61 | 104 | 60 | -79 | -386 |
Free Cash Flow Free Cash FlowCr | 135 | 317 | 359 | 351 | 415 | 394 | 255 | 199 | 277 | 165 | 146 |
CFO To PAT CFO To PAT% | 726.0 | 474.2 | 283.2 | 178.2 | 171.1 | 139.5 | 119.7 | 228.0 | 208.4 | 247.9 | 147.8 |
CFO To EBITDA CFO To EBITDA% | 111.2 | 129.6 | 103.8 | 81.3 | 86.9 | 86.7 | 69.5 | 90.9 | 110.4 | 110.5 | 69.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 257 | 361 | 377 | 393 | 459 | 439 | 302 | 226 | 350 | 265 | 198 | |
| -108 | -40 | -14 | -26 | -14 | -173 | -35 | 144 | -48 | -73 | -341 | |
| -287 | -315 | -165 | -242 | -314 | -304 | -328 | -267 | -242 | -271 | -244 | |
Net Cash Flow Net Cash FlowCr | -138 | 6 | 198 | 125 | 131 | -38 | -61 | 104 | 60 | -79 | -386 |
Free Cash Flow Free Cash FlowCr | 135 | 317 | 359 | 351 | 415 | 394 | 255 | 199 | 277 | 165 | 146 |
CFO To PAT CFO To PAT% | 726.0 | 474.2 | 283.2 | 178.2 | 171.1 | 139.5 | 119.7 | 228.0 | 208.4 | 247.9 | 147.8 |
CFO To EBITDA CFO To EBITDA% | 111.2 | 129.6 | 103.8 | 81.3 | 86.9 | 86.7 | 69.5 | 90.9 | 110.4 | 110.5 | 69.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,838 | 2,826 | 3,225 | 4,099 | 3,220 | 5,281 | 4,293 | 3,641 | 4,445 | 4,486 | 3,107 | 3,208 |
Price To Earnings Price To Earnings | 52.0 | 37.1 | 24.2 | 18.6 | 12.0 | 16.8 | 17.0 | 36.7 | 26.5 | 42.0 | 23.2 | 27.5 |
Price To Sales Price To Sales | 1.1 | 1.6 | 1.7 | 1.9 | 1.5 | 2.5 | 1.9 | 1.6 | 1.9 | 2.1 | 1.3 | 1.4 |
Price To Book Price To Book | 2.0 | 2.9 | 3.1 | 3.5 | 2.5 | 3.5 | 2.7 | 2.5 | 3.0 | 3.2 | 2.3 | 2.3 |
EV To EBITDA EV To EBITDA | 11.1 | 12.2 | 9.6 | 8.6 | 5.8 | 10.2 | 9.5 | 13.4 | 12.7 | 17.1 | 9.5 | 11.0 |
GPM GPM% | 46.0 | 44.6 | 47.5 | 48.6 | 50.0 | 48.8 | 42.9 | 36.9 | 41.6 | 40.8 | 41.5 | 41.5 |
OPM OPM% | 14.0 | 16.2 | 19.2 | 22.7 | 24.3 | 23.9 | 18.9 | 11.1 | 13.4 | 11.1 | 12.3 | 11.2 |
NPM NPM% | 2.1 | 4.4 | 7.0 | 10.3 | 12.4 | 14.9 | 11.0 | 4.4 | 7.1 | 5.0 | 5.8 | 4.9 |
ROCE ROCE% | 9.4 | 13.2 | 18.6 | 26.6 | 29.4 | 24.6 | 21.1 | 11.1 | 16.3 | 11.9 | 14.5 | 14.5 |
ROE ROE% | 4.0 | 7.9 | 12.7 | 18.8 | 20.4 | 21.1 | 16.1 | 6.8 | 11.4 | 7.7 | 9.8 | 9.8 |
ROA ROA% | 1.4 | 3.2 | 5.3 | 8.2 | 9.6 | 11.1 | 8.9 | 3.7 | 6.3 | 4.2 | 5.5 | 5.5 |
| 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 | 1,838 | 2,826 | 3,225 | 4,099 | 3,220 | 5,281 | 4,293 | 3,641 | 4,445 | 4,486 | 3,107 | 3,208 |
Price To Earnings Price To Earnings | 52.0 | 37.1 | 24.2 | 18.6 | 12.0 | 16.8 | 17.0 | 36.7 | 26.5 | 42.0 | 23.2 | 27.5 |
Price To Sales Price To Sales | 1.1 | 1.6 | 1.7 | 1.9 | 1.5 | 2.5 | 1.9 | 1.6 | 1.9 | 2.1 | 1.3 | 1.4 |
Price To Book Price To Book | 2.0 | 2.9 | 3.1 | 3.5 | 2.5 | 3.5 | 2.7 | 2.5 | 3.0 | 3.2 | 2.3 | 2.3 |
EV To EBITDA EV To EBITDA | 11.1 | 12.2 | 9.6 | 8.6 | 5.8 | 10.2 | 9.5 | 13.4 | 12.7 | 17.1 | 9.5 | 11.0 |
GPM GPM% | 46.0 | 44.6 | 47.5 | 48.6 | 50.0 | 48.8 | 42.9 | 36.9 | 41.6 | 40.8 | 41.5 | 41.5 |
OPM OPM% | 14.0 | 16.2 | 19.2 | 22.7 | 24.3 | 23.9 | 18.9 | 11.1 | 13.4 | 11.1 | 12.3 | 11.2 |
NPM NPM% | 2.1 | 4.4 | 7.0 | 10.3 | 12.4 | 14.9 | 11.0 | 4.4 | 7.1 | 5.0 | 5.8 | 4.9 |
ROCE ROCE% | 9.4 | 13.2 | 18.6 | 26.6 | 29.4 | 24.6 | 21.1 | 11.1 | 16.3 | 11.9 | 14.5 | 14.5 |
ROE ROE% | 4.0 | 7.9 | 12.7 | 18.8 | 20.4 | 21.1 | 16.1 | 6.8 | 11.4 | 7.7 | 9.8 | 9.8 |
ROA ROA% | 1.4 | 3.2 | 5.3 | 8.2 | 9.6 | 11.1 | 8.9 | 3.7 | 6.3 | 4.2 | 5.5 | 5.5 |
Documents — HeidelbergCement India Ltd
Concall Transcript Summaries — HeidelbergCement India Ltd