| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 693 | 693 | 772 | 600 | 630 | 594 | 699 | 531 | 676 | 640 | 663 | 625 | |
Growth YoY Revenue Growth YoY% | -3.0 | -2.8 | 0.6 | -3.7 | -9.1 | -14.2 | -9.5 | -11.5 | 7.4 | 7.7 | -5.2 | 17.7 |
| 619 | 642 | 698 | 557 | 600 | 565 | 658 | 482 | 620 | 592 | 618 | 575 | |
| 74 | 51 | 75 | 43 | 30 | 29 | 41 | 49 | 56 | 48 | 44 | 50 | |
OPM OPM% | 10.7 | 7.3 | 9.7 | 7.2 | 4.7 | 5.0 | 5.8 | 9.2 | 8.3 | 7.5 | 6.7 | 8.0 |
| 8 | 11 | 8 | 12 | 10 | 8 | -19 | -40 | 4 | 3 | 15 | 5 | |
Interest Expense Interest ExpenseCr | 24 | 24 | 24 | 24 | 24 | 23 | 19 | 18 | 17 | 17 | 19 | 17 |
Depreciation DepreciationCr | 29 | 31 | 31 | 31 | 31 | 31 | 30 | 30 | 29 | 29 | 29 | 30 |
PBT PBTCr | 29 | 6 | 28 | 1 | -15 | -16 | -28 | -40 | 15 | 6 | 11 | 7 |
| 6 | 0 | 8 | 0 | -4 | -4 | 1 | -15 | 6 | 1 | 3 | 2 | |
| 21 | 6 | 7 | 0 | -12 | -13 | -25 | -25 | 8 | 5 | 8 | 5 | |
Growth YoY PAT Growth YoY% | 34.5 | -37.2 | -76.0 | -100.7 | -157.8 | -307.0 | -468.2 | -1,24,550.0 | 168.5 | 137.3 | 132.6 | 121.0 |
NPM NPM% | 3.0 | 0.9 | 0.9 | 0.0 | -1.9 | -2.1 | -3.6 | -4.7 | 1.2 | 0.7 | 1.3 | 0.8 |
| 2.6 | 0.6 | 0.3 | -0.5 | -2.1 | -2.3 | -3.7 | -3.5 | 0.6 | 0.4 | -2.3 | 0.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 693 | 693 | 772 | 600 | 630 | 594 | 699 | 531 | 676 | 640 | 663 | 625 | |
Growth YoY Revenue Growth YoY% | -3.0 | -2.8 | 0.6 | -3.7 | -9.1 | -14.2 | -9.5 | -11.5 | 7.4 | 7.7 | -5.2 | 17.7 |
| 619 | 642 | 698 | 557 | 600 | 565 | 658 | 482 | 620 | 592 | 618 | 575 | |
| 74 | 51 | 75 | 43 | 30 | 29 | 41 | 49 | 56 | 48 | 44 | 50 | |
OPM OPM% | 10.7 | 7.3 | 9.7 | 7.2 | 4.7 | 5.0 | 5.8 | 9.2 | 8.3 | 7.5 | 6.7 | 8.0 |
| 8 | 11 | 8 | 12 | 10 | 8 | -19 | -40 | 4 | 3 | 15 | 5 | |
Interest Expense Interest ExpenseCr | 24 | 24 | 24 | 24 | 24 | 23 | 19 | 18 | 17 | 17 | 19 | 17 |
Depreciation DepreciationCr | 29 | 31 | 31 | 31 | 31 | 31 | 30 | 30 | 29 | 29 | 29 | 30 |
PBT PBTCr | 29 | 6 | 28 | 1 | -15 | -16 | -28 | -40 | 15 | 6 | 11 | 7 |
| 6 | 0 | 8 | 0 | -4 | -4 | 1 | -15 | 6 | 1 | 3 | 2 | |
| 21 | 6 | 7 | 0 | -12 | -13 | -25 | -25 | 8 | 5 | 8 | 5 | |
Growth YoY PAT Growth YoY% | 34.5 | -37.2 | -76.0 | -100.7 | -157.8 | -307.0 | -468.2 | -1,24,550.0 | 168.5 | 137.3 | 132.6 | 121.0 |
NPM NPM% | 3.0 | 0.9 | 0.9 | 0.0 | -1.9 | -2.1 | -3.6 | -4.7 | 1.2 | 0.7 | 1.3 | 0.8 |
| 2.6 | 0.6 | 0.3 | -0.5 | -2.1 | -2.3 | -3.7 | -3.5 | 0.6 | 0.4 | -2.3 | 0.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,671 | 1,613 | 1,775 | 2,294 | 2,872 | 2,800 | 2,523 | 2,510 | 2,604 |
Growth Revenue Growth% | -3.5 | 10.1 | 29.2 | 25.2 | -2.5 | -9.9 | -0.5 | 6.1 | |
| 1,547 | 1,525 | 1,632 | 2,119 | 2,627 | 2,562 | 2,380 | 2,313 | 2,405 | |
| 124 | 88 | 143 | 175 | 245 | 238 | 143 | 198 | 199 | |
OPM OPM% | 7.4 | 5.5 | 8.1 | 7.6 | 8.6 | 8.5 | 5.7 | 7.9 | 7.6 |
| 9 | 24 | 18 | 130 | 36 | 37 | 11 | -18 | 27 | |
Interest Expense Interest ExpenseCr | 29 | 33 | 29 | 20 | 77 | 95 | 89 | 70 | 70 |
Depreciation DepreciationCr | 20 | 46 | 39 | 39 | 101 | 123 | 123 | 117 | 117 |
PBT PBTCr | 85 | 33 | 92 | 245 | 103 | 57 | -58 | -8 | 39 |
| 30 | 10 | 38 | 42 | 37 | 20 | -7 | -4 | 13 | |
PAT PATCr | 55 | 23 | 55 | 203 | 66 | 37 | -51 | -4 | 26 |
Growth PAT Growth% | -57.8 | 137.3 | 271.1 | -67.3 | -44.7 | -238.4 | 92.6 | 135.3 | |
NPM NPM% | 3.3 | 1.4 | 3.1 | 8.9 | 2.3 | 1.3 | -2.0 | -0.1 | 1.0 |
| 7.6 | 3.0 | 7.2 | 26.6 | 7.6 | 3.3 | -8.8 | -4.7 | -0.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,671 | 1,613 | 1,775 | 2,294 | 2,872 | 2,800 | 2,523 | 2,510 | 2,604 |
Growth Revenue Growth% | -3.5 | 10.1 | 29.2 | 25.2 | -2.5 | -9.9 | -0.5 | 6.1 | |
| 1,547 | 1,525 | 1,632 | 2,119 | 2,627 | 2,562 | 2,380 | 2,313 | 2,405 | |
| 124 | 88 | 143 | 175 | 245 | 238 | 143 | 198 | 199 | |
OPM OPM% | 7.4 | 5.5 | 8.1 | 7.6 | 8.6 | 8.5 | 5.7 | 7.9 | 7.6 |
| 9 | 24 | 18 | 130 | 36 | 37 | 11 | -18 | 27 | |
Interest Expense Interest ExpenseCr | 29 | 33 | 29 | 20 | 77 | 95 | 89 | 70 | 70 |
Depreciation DepreciationCr | 20 | 46 | 39 | 39 | 101 | 123 | 123 | 117 | 117 |
PBT PBTCr | 85 | 33 | 92 | 245 | 103 | 57 | -58 | -8 | 39 |
| 30 | 10 | 38 | 42 | 37 | 20 | -7 | -4 | 13 | |
PAT PATCr | 55 | 23 | 55 | 203 | 66 | 37 | -51 | -4 | 26 |
Growth PAT Growth% | -57.8 | 137.3 | 271.1 | -67.3 | -44.7 | -238.4 | 92.6 | 135.3 | |
NPM NPM% | 3.3 | 1.4 | 3.1 | 8.9 | 2.3 | 1.3 | -2.0 | -0.1 | 1.0 |
| 7.6 | 3.0 | 7.2 | 26.6 | 7.6 | 3.3 | -8.8 | -4.7 | -0.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 14 | 14 | 14 | 14 | 14 | 17 | 17 |
Reserves ReservesCr | 242 | 260 | 315 | 512 | 561 | 583 | 760 | 720 |
| 636 | 581 | 580 | 1,345 | 1,110 | 1,216 | 1,168 | 1,256 | |
| 83 | 154 | 128 | 274 | 609 | 597 | 573 | 449 | |
| 976 | 1,010 | 1,039 | 2,146 | 2,303 | 2,420 | 2,528 | 2,452 | |
| 821 | 760 | 823 | 1,188 | 1,197 | 1,212 | 1,268 | 1,218 | |
| 155 | 249 | 216 | 957 | 1,105 | 1,208 | 1,260 | 1,234 | |
| 976 | 1,010 | 1,039 | 2,146 | 2,303 | 2,420 | 2,528 | 2,452 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 14 | 14 | 14 | 14 | 14 | 17 | 17 |
Reserves ReservesCr | 242 | 260 | 315 | 512 | 561 | 583 | 760 | 720 |
| 636 | 581 | 580 | 1,345 | 1,110 | 1,216 | 1,168 | 1,256 | |
| 83 | 154 | 128 | 274 | 609 | 597 | 573 | 449 | |
| 976 | 1,010 | 1,039 | 2,146 | 2,303 | 2,420 | 2,528 | 2,452 | |
| 821 | 760 | 823 | 1,188 | 1,197 | 1,212 | 1,268 | 1,218 | |
| 155 | 249 | 216 | 957 | 1,105 | 1,208 | 1,260 | 1,234 | |
| 976 | 1,010 | 1,039 | 2,146 | 2,303 | 2,420 | 2,528 | 2,452 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 79 | 40 | 234 | 226 | 221 | 241 | 192 | 258 | |
| -37 | -31 | -52 | -124 | -705 | -219 | -215 | -129 | |
| -123 | -28 | -178 | -83 | 467 | -2 | 18 | -120 | |
Net Cash Flow Net Cash FlowCr | -81 | -19 | 5 | 19 | -17 | 20 | -4 | 8 |
Free Cash Flow Free Cash FlowCr | 41 | 9 | 207 | 187 | 26 | 59 | -6 | 133 |
CFO To PAT CFO To PAT% | 144.6 | 173.8 | 427.6 | 111.1 | 332.2 | 655.0 | -377.6 | -6,889.9 |
CFO To EBITDA CFO To EBITDA% | 63.7 | 45.5 | 163.8 | 129.3 | 90.0 | 101.3 | 134.3 | 130.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 79 | 40 | 234 | 226 | 221 | 241 | 192 | 258 | |
| -37 | -31 | -52 | -124 | -705 | -219 | -215 | -129 | |
| -123 | -28 | -178 | -83 | 467 | -2 | 18 | -120 | |
Net Cash Flow Net Cash FlowCr | -81 | -19 | 5 | 19 | -17 | 20 | -4 | 8 |
Free Cash Flow Free Cash FlowCr | 41 | 9 | 207 | 187 | 26 | 59 | -6 | 133 |
CFO To PAT CFO To PAT% | 144.6 | 173.8 | 427.6 | 111.1 | 332.2 | 655.0 | -377.6 | -6,889.9 |
CFO To EBITDA CFO To EBITDA% | 63.7 | 45.5 | 163.8 | 129.3 | 90.0 | 101.3 | 134.3 | 130.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 488 | 1,968 | 2,624 | 2,562 | 2,711 | 1,754 | 1,460 | 1,486 | |
Price To Earnings Price To Earnings | 21.1 | 35.9 | 13.0 | 44.9 | 105.0 | ||||
Price To Sales Price To Sales | 0.3 | 1.1 | 1.1 | 0.9 | 1.0 | 0.7 | 0.6 | 0.6 | |
Price To Book Price To Book | 1.8 | 6.0 | 5.0 | 4.5 | 4.5 | 2.3 | 2.0 | 2.0 | |
EV To EBITDA EV To EBITDA | 9.2 | 15.4 | 17.0 | 14.3 | 15.7 | 18.3 | 11.6 | 11.6 | |
GPM GPM% | 34.6 | 32.7 | 32.2 | 30.7 | 36.3 | 39.4 | 37.8 | 38.2 | 38.2 |
OPM OPM% | 7.4 | 5.5 | 8.1 | 7.6 | 8.6 | 8.5 | 5.7 | 7.9 | 7.6 |
NPM NPM% | 3.3 | 1.4 | 3.1 | 8.9 | 2.3 | 1.3 | -2.0 | -0.1 | 1.0 |
ROCE ROCE% | 20.8 | 11.1 | 21.3 | 29.5 | 11.8 | 9.2 | 1.9 | 3.9 | 3.9 |
ROE ROE% | 22.6 | 8.4 | 16.6 | 38.7 | 11.5 | 6.2 | -6.5 | -0.5 | -0.5 |
ROA ROA% | 5.6 | 2.3 | 5.3 | 9.5 | 2.9 | 1.5 | -2.0 | -0.1 | -0.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 488 | 1,968 | 2,624 | 2,562 | 2,711 | 1,754 | 1,460 | 1,486 | |
Price To Earnings Price To Earnings | 21.1 | 35.9 | 13.0 | 44.9 | 105.0 | ||||
Price To Sales Price To Sales | 0.3 | 1.1 | 1.1 | 0.9 | 1.0 | 0.7 | 0.6 | 0.6 | |
Price To Book Price To Book | 1.8 | 6.0 | 5.0 | 4.5 | 4.5 | 2.3 | 2.0 | 2.0 | |
EV To EBITDA EV To EBITDA | 9.2 | 15.4 | 17.0 | 14.3 | 15.7 | 18.3 | 11.6 | 11.6 | |
GPM GPM% | 34.6 | 32.7 | 32.2 | 30.7 | 36.3 | 39.4 | 37.8 | 38.2 | 38.2 |
OPM OPM% | 7.4 | 5.5 | 8.1 | 7.6 | 8.6 | 8.5 | 5.7 | 7.9 | 7.6 |
NPM NPM% | 3.3 | 1.4 | 3.1 | 8.9 | 2.3 | 1.3 | -2.0 | -0.1 | 1.0 |
ROCE ROCE% | 20.8 | 11.1 | 21.3 | 29.5 | 11.8 | 9.2 | 1.9 | 3.9 | 3.9 |
ROE ROE% | 22.6 | 8.4 | 16.6 | 38.7 | 11.5 | 6.2 | -6.5 | -0.5 | -0.5 |
ROA ROA% | 5.6 | 2.3 | 5.3 | 9.5 | 2.9 | 1.5 | -2.0 | -0.1 | -0.1 |
Documents — Hindware Home Innovation Ltd
Concall Transcript Summaries — Hindware Home Innovation Ltd