| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 746 | 630 | 681 | 867 | 706 | 761 | 734 | 791 | 859 | 1,070 | 1,480 | 1,413 | |
Growth YoY Revenue Growth YoY% | 24.6 | 10.7 | -3.0 | 35.0 | -5.4 | 20.8 | 7.7 | -8.7 | 21.7 | 40.5 | 101.8 | 78.5 |
| 719 | 599 | 646 | 824 | 664 | 721 | 699 | 750 | 814 | 1,028 | 1,434 | 1,363 | |
| 27 | 32 | 35 | 43 | 42 | 40 | 35 | 41 | 44 | 42 | 46 | 49 | |
OPM OPM% | 3.6 | 5.0 | 5.2 | 4.9 | 6.0 | 5.3 | 4.8 | 5.2 | 5.2 | 3.9 | 3.1 | 3.5 |
| 1 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 10 | 9 | 14 | 14 | 14 | 9 | 7 | 8 | 12 | 12 | 16 | 16 |
Depreciation DepreciationCr | 3 | 4 | 6 | 5 | 5 | 6 | 4 | 6 | 7 | 7 | 8 | 8 |
PBT PBTCr | 14 | 19 | 15 | 24 | 24 | 26 | 24 | 28 | 27 | 23 | 23 | 26 |
| 4 | 5 | 4 | 6 | 6 | 6 | 6 | 7 | 7 | 6 | 6 | 6 | |
| 11 | 14 | 11 | 18 | 18 | 19 | 18 | 21 | 20 | 17 | 18 | 20 | |
Growth YoY PAT Growth YoY% | 142.6 | 10.1 | -29.7 | 125.1 | 72.0 | 33.6 | 58.4 | 15.9 | 11.9 | -9.2 | -0.2 | -4.2 |
NPM NPM% | 1.4 | 2.3 | 1.6 | 2.1 | 2.6 | 2.5 | 2.4 | 2.6 | 2.4 | 1.6 | 1.2 | 1.4 |
| 0.8 | 1.1 | 0.8 | 1.2 | 1.1 | 1.1 | 0.9 | 1.0 | 1.0 | 0.8 | 0.9 | 1.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 746 | 630 | 681 | 867 | 706 | 761 | 734 | 791 | 859 | 1,070 | 1,480 | 1,413 | |
Growth YoY Revenue Growth YoY% | 24.6 | 10.7 | -3.0 | 35.0 | -5.4 | 20.8 | 7.7 | -8.7 | 21.7 | 40.5 | 101.8 | 78.5 |
| 719 | 599 | 646 | 824 | 664 | 721 | 699 | 750 | 814 | 1,028 | 1,434 | 1,363 | |
| 27 | 32 | 35 | 43 | 42 | 40 | 35 | 41 | 44 | 42 | 46 | 49 | |
OPM OPM% | 3.6 | 5.0 | 5.2 | 4.9 | 6.0 | 5.3 | 4.8 | 5.2 | 5.2 | 3.9 | 3.1 | 3.5 |
| 1 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 10 | 9 | 14 | 14 | 14 | 9 | 7 | 8 | 12 | 12 | 16 | 16 |
Depreciation DepreciationCr | 3 | 4 | 6 | 5 | 5 | 6 | 4 | 6 | 7 | 7 | 8 | 8 |
PBT PBTCr | 14 | 19 | 15 | 24 | 24 | 26 | 24 | 28 | 27 | 23 | 23 | 26 |
| 4 | 5 | 4 | 6 | 6 | 6 | 6 | 7 | 7 | 6 | 6 | 6 | |
| 11 | 14 | 11 | 18 | 18 | 19 | 18 | 21 | 20 | 17 | 18 | 20 | |
Growth YoY PAT Growth YoY% | 142.6 | 10.1 | -29.7 | 125.1 | 72.0 | 33.6 | 58.4 | 15.9 | 11.9 | -9.2 | -0.2 | -4.2 |
NPM NPM% | 1.4 | 2.3 | 1.6 | 2.1 | 2.6 | 2.5 | 2.4 | 2.6 | 2.4 | 1.6 | 1.2 | 1.4 |
| 0.8 | 1.1 | 0.8 | 1.2 | 1.1 | 1.1 | 0.9 | 1.0 | 1.0 | 0.8 | 0.9 | 1.0 |
| 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 | 504 | 637 | 1,016 | 1,360 | 1,210 | 1,341 | 1,879 | 2,386 | 2,699 | 3,068 | 4,200 | 4,822 |
Growth Revenue Growth% | 26.5 | 59.3 | 33.9 | -11.1 | 10.8 | 40.1 | 27.0 | 13.1 | 13.7 | 36.9 | 61.1 | |
| 472 | 598 | 956 | 1,286 | 1,150 | 1,270 | 1,778 | 2,283 | 2,584 | 2,908 | 4,027 | 4,640 | |
| 32 | 40 | 60 | 75 | 59 | 71 | 101 | 103 | 115 | 160 | 174 | 182 | |
OPM OPM% | 6.3 | 6.3 | 5.9 | 5.5 | 4.9 | 5.3 | 5.3 | 4.3 | 4.3 | 5.2 | 4.1 | 3.8 |
| 1 | 2 | 1 | 1 | 1 | 1 | 1 | -4 | 1 | 2 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 17 | 20 | 27 | 30 | 30 | 32 | 36 | 35 | 42 | 43 | 48 | 55 |
Depreciation DepreciationCr | 6 | 7 | 4 | 5 | 7 | 8 | 10 | 14 | 15 | 21 | 27 | 29 |
PBT PBTCr | 10 | 15 | 30 | 41 | 24 | 31 | 55 | 50 | 59 | 98 | 101 | 100 |
| 4 | 5 | 9 | 14 | 3 | 8 | 15 | 12 | 15 | 25 | 25 | 25 | |
PAT PATCr | 7 | 10 | 21 | 27 | 20 | 23 | 40 | 38 | 44 | 73 | 76 | 75 |
Growth PAT Growth% | 59.8 | 102.4 | 30.2 | -25.4 | 11.8 | 76.8 | -6.6 | 16.6 | 66.0 | 4.4 | -0.7 | |
NPM NPM% | 1.3 | 1.6 | 2.1 | 2.0 | 1.7 | 1.7 | 2.1 | 1.6 | 1.6 | 2.4 | 1.8 | 1.6 |
| 0.8 | 1.0 | 2.0 | 2.6 | 1.9 | 2.1 | 0.3 | 3.1 | 3.3 | 4.0 | 3.8 | 3.7 |
| 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 | 504 | 637 | 1,016 | 1,360 | 1,210 | 1,341 | 1,879 | 2,386 | 2,699 | 3,068 | 4,200 | 4,822 |
Growth Revenue Growth% | 26.5 | 59.3 | 33.9 | -11.1 | 10.8 | 40.1 | 27.0 | 13.1 | 13.7 | 36.9 | 61.1 | |
| 472 | 598 | 956 | 1,286 | 1,150 | 1,270 | 1,778 | 2,283 | 2,584 | 2,908 | 4,027 | 4,640 | |
| 32 | 40 | 60 | 75 | 59 | 71 | 101 | 103 | 115 | 160 | 174 | 182 | |
OPM OPM% | 6.3 | 6.3 | 5.9 | 5.5 | 4.9 | 5.3 | 5.3 | 4.3 | 4.3 | 5.2 | 4.1 | 3.8 |
| 1 | 2 | 1 | 1 | 1 | 1 | 1 | -4 | 1 | 2 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 17 | 20 | 27 | 30 | 30 | 32 | 36 | 35 | 42 | 43 | 48 | 55 |
Depreciation DepreciationCr | 6 | 7 | 4 | 5 | 7 | 8 | 10 | 14 | 15 | 21 | 27 | 29 |
PBT PBTCr | 10 | 15 | 30 | 41 | 24 | 31 | 55 | 50 | 59 | 98 | 101 | 100 |
| 4 | 5 | 9 | 14 | 3 | 8 | 15 | 12 | 15 | 25 | 25 | 25 | |
PAT PATCr | 7 | 10 | 21 | 27 | 20 | 23 | 40 | 38 | 44 | 73 | 76 | 75 |
Growth PAT Growth% | 59.8 | 102.4 | 30.2 | -25.4 | 11.8 | 76.8 | -6.6 | 16.6 | 66.0 | 4.4 | -0.7 | |
NPM NPM% | 1.3 | 1.6 | 2.1 | 2.0 | 1.7 | 1.7 | 2.1 | 1.6 | 1.6 | 2.4 | 1.8 | 1.6 |
| 0.8 | 1.0 | 2.0 | 2.6 | 1.9 | 2.1 | 0.3 | 3.1 | 3.3 | 4.0 | 3.8 | 3.7 |
| 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 | 10 | 10 | 11 | 11 | 11 | 11 | 12 | 13 | 15 | 20 | 20 |
Reserves ReservesCr | 56 | 67 | 95 | 130 | 163 | 190 | 246 | 318 | 513 | 1,237 | 1,313 |
| 168 | 219 | 251 | 274 | 292 | 261 | 343 | 378 | 466 | 438 | 559 | |
| 45 | 64 | 84 | 85 | 103 | 133 | 167 | 120 | 137 | 60 | 131 | |
| 279 | 360 | 449 | 505 | 568 | 599 | 769 | 916 | 1,179 | 1,756 | 2,024 | |
| 213 | 264 | 299 | 328 | 359 | 357 | 490 | 551 | 716 | 1,044 | 1,211 | |
| 67 | 96 | 149 | 177 | 209 | 242 | 279 | 364 | 463 | 712 | 812 | |
| 279 | 360 | 449 | 505 | 568 | 599 | 769 | 916 | 1,179 | 1,756 | 2,024 |
| 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 | 10 | 10 | 11 | 11 | 11 | 11 | 12 | 13 | 15 | 20 | 20 |
Reserves ReservesCr | 56 | 67 | 95 | 130 | 163 | 190 | 246 | 318 | 513 | 1,237 | 1,313 |
| 168 | 219 | 251 | 274 | 292 | 261 | 343 | 378 | 466 | 438 | 559 | |
| 45 | 64 | 84 | 85 | 103 | 133 | 167 | 120 | 137 | 60 | 131 | |
| 279 | 360 | 449 | 505 | 568 | 599 | 769 | 916 | 1,179 | 1,756 | 2,024 | |
| 213 | 264 | 299 | 328 | 359 | 357 | 490 | 551 | 716 | 1,044 | 1,211 | |
| 67 | 96 | 149 | 177 | 209 | 242 | 279 | 364 | 463 | 712 | 812 | |
| 279 | 360 | 449 | 505 | 568 | 599 | 769 | 916 | 1,179 | 1,756 | 2,024 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 24 | -6 | 49 | 25 | 64 | -17 | 134 | -95 | 70 | 3 | |
| -19 | -39 | -53 | -40 | -39 | -40 | -46 | -98 | -153 | -390 | -41 | |
| 23 | 14 | 59 | -9 | 14 | -25 | 64 | -35 | 249 | 354 | 23 | |
Net Cash Flow Net Cash FlowCr | 5 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 33 | -14 |
Free Cash Flow Free Cash FlowCr | -18 | -10 | -62 | 16 | -11 | 23 | -63 | 64 | -204 | -120 | |
CFO To PAT CFO To PAT% | 12.2 | 235.1 | -27.6 | 179.2 | 122.4 | 281.2 | -42.9 | 354.9 | -216.7 | 95.7 | 4.4 |
CFO To EBITDA CFO To EBITDA% | 2.5 | 61.2 | -9.6 | 65.5 | 42.1 | 90.6 | -17.2 | 129.6 | -82.9 | 43.6 | 1.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 24 | -6 | 49 | 25 | 64 | -17 | 134 | -95 | 70 | 3 | |
| -19 | -39 | -53 | -40 | -39 | -40 | -46 | -98 | -153 | -390 | -41 | |
| 23 | 14 | 59 | -9 | 14 | -25 | 64 | -35 | 249 | 354 | 23 | |
Net Cash Flow Net Cash FlowCr | 5 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 33 | -14 |
Free Cash Flow Free Cash FlowCr | -18 | -10 | -62 | 16 | -11 | 23 | -63 | 64 | -204 | -120 | |
CFO To PAT CFO To PAT% | 12.2 | 235.1 | -27.6 | 179.2 | 122.4 | 281.2 | -42.9 | 354.9 | -216.7 | 95.7 | 4.4 |
CFO To EBITDA CFO To EBITDA% | 2.5 | 61.2 | -9.6 | 65.5 | 42.1 | 90.6 | -17.2 | 129.6 | -82.9 | 43.6 | 1.9 |
| 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 | 63 | 133 | 371 | 244 | 79 | 445 | 617 | 1,027 | 2,092 | 2,088 | 1,443 | 1,516 |
Price To Earnings Price To Earnings | 9.9 | 12.8 | 18.0 | 8.9 | 3.9 | 19.5 | 15.3 | 27.2 | 47.6 | 28.6 | 18.9 | 20.0 |
Price To Sales Price To Sales | 0.1 | 0.2 | 0.4 | 0.2 | 0.1 | 0.3 | 0.3 | 0.4 | 0.8 | 0.7 | 0.3 | 0.3 |
Price To Book Price To Book | 0.9 | 1.7 | 3.6 | 1.7 | 0.5 | 2.2 | 2.4 | 3.1 | 4.0 | 1.7 | 1.1 | 1.1 |
EV To EBITDA EV To EBITDA | 5.8 | 7.2 | 10.0 | 6.5 | 6.0 | 10.2 | 9.6 | 12.0 | 21.5 | 13.1 | 9.2 | 9.4 |
GPM GPM% | 10.0 | 9.7 | 8.5 | 7.7 | 8.0 | 8.4 | 8.1 | 7.4 | 7.2 | 7.9 | ||
OPM OPM% | 6.3 | 6.3 | 5.9 | 5.5 | 4.9 | 5.3 | 5.3 | 4.3 | 4.3 | 5.2 | 4.1 | 3.8 |
NPM NPM% | 1.3 | 1.6 | 2.1 | 2.0 | 1.7 | 1.7 | 2.1 | 1.6 | 1.6 | 2.4 | 1.8 | 1.6 |
ROCE ROCE% | 13.4 | 14.4 | 16.5 | 17.8 | 11.5 | 12.8 | 14.7 | 15.1 | 10.8 | 9.7 | 9.5 | 9.5 |
ROE ROE% | 9.8 | 13.5 | 19.9 | 19.4 | 11.7 | 11.4 | 15.6 | 11.4 | 8.3 | 5.8 | 5.7 | 5.7 |
ROA ROA% | 2.3 | 2.9 | 4.7 | 5.4 | 3.6 | 3.8 | 5.2 | 4.1 | 3.7 | 4.2 | 3.8 | 3.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 63 | 133 | 371 | 244 | 79 | 445 | 617 | 1,027 | 2,092 | 2,088 | 1,443 | 1,516 |
Price To Earnings Price To Earnings | 9.9 | 12.8 | 18.0 | 8.9 | 3.9 | 19.5 | 15.3 | 27.2 | 47.6 | 28.6 | 18.9 | 20.0 |
Price To Sales Price To Sales | 0.1 | 0.2 | 0.4 | 0.2 | 0.1 | 0.3 | 0.3 | 0.4 | 0.8 | 0.7 | 0.3 | 0.3 |
Price To Book Price To Book | 0.9 | 1.7 | 3.6 | 1.7 | 0.5 | 2.2 | 2.4 | 3.1 | 4.0 | 1.7 | 1.1 | 1.1 |
EV To EBITDA EV To EBITDA | 5.8 | 7.2 | 10.0 | 6.5 | 6.0 | 10.2 | 9.6 | 12.0 | 21.5 | 13.1 | 9.2 | 9.4 |
GPM GPM% | 10.0 | 9.7 | 8.5 | 7.7 | 8.0 | 8.4 | 8.1 | 7.4 | 7.2 | 7.9 | ||
OPM OPM% | 6.3 | 6.3 | 5.9 | 5.5 | 4.9 | 5.3 | 5.3 | 4.3 | 4.3 | 5.2 | 4.1 | 3.8 |
NPM NPM% | 1.3 | 1.6 | 2.1 | 2.0 | 1.7 | 1.7 | 2.1 | 1.6 | 1.6 | 2.4 | 1.8 | 1.6 |
ROCE ROCE% | 13.4 | 14.4 | 16.5 | 17.8 | 11.5 | 12.8 | 14.7 | 15.1 | 10.8 | 9.7 | 9.5 | 9.5 |
ROE ROE% | 9.8 | 13.5 | 19.9 | 19.4 | 11.7 | 11.4 | 15.6 | 11.4 | 8.3 | 5.8 | 5.7 | 5.7 |
ROA ROA% | 2.3 | 2.9 | 4.7 | 5.4 | 3.6 | 3.8 | 5.2 | 4.1 | 3.7 | 4.2 | 3.8 | 3.8 |
Documents — Hi-Tech Pipes Ltd
Concall Transcript Summaries — Hi-Tech Pipes Ltd