| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,200 | 1,252 | 1,390 | 713 | 1,466 | 1,455 | 1,500 | 1,123 | 2,155 | 2,059 | 1,579 | 2,110 | |
Growth YoY Revenue Growth YoY% | 54.7 | 62.9 | 65.7 | -26.6 | 22.1 | 16.2 | 7.9 | 57.5 | 47.0 | 41.5 | 5.3 | 88.0 |
| 1,177 | 1,203 | 1,393 | 705 | 1,408 | 1,423 | 1,495 | 1,117 | 2,060 | 1,995 | 1,585 | 2,101 | |
| 23 | 49 | -3 | 8 | 58 | 32 | 5 | 5 | 95 | 64 | -6 | 9 | |
OPM OPM% | 1.9 | 3.9 | -0.2 | 1.1 | 4.0 | 2.2 | 0.3 | 0.5 | 4.4 | 3.1 | -0.4 | 0.4 |
| 5 | 27 | 8 | 10 | 12 | 26 | 33 | 11 | 36 | 41 | 37 | 72 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 3 | 3 | 4 | 8 | 8 | 8 | 6 | 9 | 11 | 12 |
Depreciation DepreciationCr | 9 | 10 | 6 | 8 | 8 | 9 | 9 | 7 | 8 | 8 | 8 | 7 |
PBT PBTCr | 16 | 62 | -4 | 6 | 58 | 41 | 21 | 1 | 117 | 88 | 11 | 63 |
| 10 | 13 | -6 | 5 | 4 | 20 | 8 | 1 | 27 | 21 | 3 | 12 | |
| 6 | 49 | 2 | 1 | 53 | 21 | 12 | 1 | 90 | 67 | 8 | 51 | |
Growth YoY PAT Growth YoY% | -83.1 | 66.5 | -85.0 | -98.3 | 849.0 | -56.9 | 702.0 | -17.8 | 68.0 | 214.3 | -33.4 | 8,318.3 |
NPM NPM% | 0.5 | 3.9 | 0.1 | 0.1 | 3.6 | 1.5 | 0.8 | 0.1 | 4.2 | 3.2 | 0.5 | 2.4 |
| 0.2 | 0.9 | 0.0 | 0.0 | 1.0 | 0.4 | 0.3 | 0.0 | 1.8 | 1.3 | 0.2 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,200 | 1,252 | 1,390 | 713 | 1,466 | 1,455 | 1,500 | 1,123 | 2,155 | 2,059 | 1,579 | 2,110 | |
Growth YoY Revenue Growth YoY% | 54.7 | 62.9 | 65.7 | -26.6 | 22.1 | 16.2 | 7.9 | 57.5 | 47.0 | 41.5 | 5.3 | 88.0 |
| 1,177 | 1,203 | 1,393 | 705 | 1,408 | 1,423 | 1,495 | 1,117 | 2,060 | 1,995 | 1,585 | 2,101 | |
| 23 | 49 | -3 | 8 | 58 | 32 | 5 | 5 | 95 | 64 | -6 | 9 | |
OPM OPM% | 1.9 | 3.9 | -0.2 | 1.1 | 4.0 | 2.2 | 0.3 | 0.5 | 4.4 | 3.1 | -0.4 | 0.4 |
| 5 | 27 | 8 | 10 | 12 | 26 | 33 | 11 | 36 | 41 | 37 | 72 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 3 | 3 | 4 | 8 | 8 | 8 | 6 | 9 | 11 | 12 |
Depreciation DepreciationCr | 9 | 10 | 6 | 8 | 8 | 9 | 9 | 7 | 8 | 8 | 8 | 7 |
PBT PBTCr | 16 | 62 | -4 | 6 | 58 | 41 | 21 | 1 | 117 | 88 | 11 | 63 |
| 10 | 13 | -6 | 5 | 4 | 20 | 8 | 1 | 27 | 21 | 3 | 12 | |
| 6 | 49 | 2 | 1 | 53 | 21 | 12 | 1 | 90 | 67 | 8 | 51 | |
Growth YoY PAT Growth YoY% | -83.1 | 66.5 | -85.0 | -98.3 | 849.0 | -56.9 | 702.0 | -17.8 | 68.0 | 214.3 | -33.4 | 8,318.3 |
NPM NPM% | 0.5 | 3.9 | 0.1 | 0.1 | 3.6 | 1.5 | 0.8 | 0.1 | 4.2 | 3.2 | 0.5 | 2.4 |
| 0.2 | 0.9 | 0.0 | 0.0 | 1.0 | 0.4 | 0.3 | 0.0 | 1.8 | 1.3 | 0.2 | 1.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,742 | 2,373 | 1,708 | 3,083 | 3,209 | 4,813 | 5,133 | 6,917 | 7,904 |
Growth Revenue Growth% | -13.5 | -28.0 | 80.6 | 4.1 | 50.0 | 6.6 | 34.8 | 42.6 | |
| 2,721 | 2,328 | 1,610 | 2,963 | 3,054 | 4,680 | 5,031 | 6,757 | 7,741 | |
| 21 | 45 | 97 | 120 | 155 | 133 | 102 | 159 | 163 | |
OPM OPM% | 0.8 | 1.9 | 5.7 | 3.9 | 4.8 | 2.8 | 2.0 | 2.3 | 2.1 |
| 42 | 44 | 13 | 56 | 47 | 49 | 81 | 125 | 185 | |
Interest Expense Interest ExpenseCr | 4 | 17 | 4 | 7 | 11 | 14 | 23 | 35 | 39 |
Depreciation DepreciationCr | 10 | 10 | 8 | 11 | 18 | 35 | 35 | 32 | 31 |
PBT PBTCr | 49 | 62 | 98 | 159 | 174 | 133 | 126 | 218 | 279 |
| 18 | 16 | 25 | 42 | 50 | 33 | 38 | 53 | 64 | |
PAT PATCr | 31 | 46 | 72 | 116 | 123 | 101 | 88 | 165 | 215 |
Growth PAT Growth% | 47.3 | 57.4 | 61.3 | 6.0 | -18.5 | -12.8 | 88.4 | 145.7 | |
NPM NPM% | 1.1 | 1.9 | 4.2 | 3.8 | 3.9 | 2.1 | 1.7 | 2.4 | 2.7 |
| 6.6 | 9.7 | 15.2 | 24.1 | 2.5 | 2.0 | 1.8 | 3.3 | 4.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,742 | 2,373 | 1,708 | 3,083 | 3,209 | 4,813 | 5,133 | 6,917 | 7,904 |
Growth Revenue Growth% | -13.5 | -28.0 | 80.6 | 4.1 | 50.0 | 6.6 | 34.8 | 42.6 | |
| 2,721 | 2,328 | 1,610 | 2,963 | 3,054 | 4,680 | 5,031 | 6,757 | 7,741 | |
| 21 | 45 | 97 | 120 | 155 | 133 | 102 | 159 | 163 | |
OPM OPM% | 0.8 | 1.9 | 5.7 | 3.9 | 4.8 | 2.8 | 2.0 | 2.3 | 2.1 |
| 42 | 44 | 13 | 56 | 47 | 49 | 81 | 125 | 185 | |
Interest Expense Interest ExpenseCr | 4 | 17 | 4 | 7 | 11 | 14 | 23 | 35 | 39 |
Depreciation DepreciationCr | 10 | 10 | 8 | 11 | 18 | 35 | 35 | 32 | 31 |
PBT PBTCr | 49 | 62 | 98 | 159 | 174 | 133 | 126 | 218 | 279 |
| 18 | 16 | 25 | 42 | 50 | 33 | 38 | 53 | 64 | |
PAT PATCr | 31 | 46 | 72 | 116 | 123 | 101 | 88 | 165 | 215 |
Growth PAT Growth% | 47.3 | 57.4 | 61.3 | 6.0 | -18.5 | -12.8 | 88.4 | 145.7 | |
NPM NPM% | 1.1 | 1.9 | 4.2 | 3.8 | 3.9 | 2.1 | 1.7 | 2.4 | 2.7 |
| 6.6 | 9.7 | 15.2 | 24.1 | 2.5 | 2.0 | 1.8 | 3.3 | 4.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 48 | 48 | 50 | 50 | 50 |
Reserves ReservesCr | 138 | 183 | 256 | 327 | 427 | 667 | 739 | 891 |
| 407 | 284 | 306 | 410 | 458 | 669 | 868 | 1,444 | |
| 1 | 1 | 6 | 54 | 46 | 33 | 31 | 7 | |
| 549 | 473 | 572 | 856 | 999 | 1,439 | 1,710 | 2,413 | |
| 453 | 354 | 390 | 538 | 583 | 972 | 1,121 | 1,822 | |
| 96 | 119 | 182 | 318 | 416 | 468 | 589 | 591 | |
| 549 | 473 | 572 | 856 | 999 | 1,439 | 1,710 | 2,413 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 48 | 48 | 50 | 50 | 50 |
Reserves ReservesCr | 138 | 183 | 256 | 327 | 427 | 667 | 739 | 891 |
| 407 | 284 | 306 | 410 | 458 | 669 | 868 | 1,444 | |
| 1 | 1 | 6 | 54 | 46 | 33 | 31 | 7 | |
| 549 | 473 | 572 | 856 | 999 | 1,439 | 1,710 | 2,413 | |
| 453 | 354 | 390 | 538 | 583 | 972 | 1,121 | 1,822 | |
| 96 | 119 | 182 | 318 | 416 | 468 | 589 | 591 | |
| 549 | 473 | 572 | 856 | 999 | 1,439 | 1,710 | 2,413 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 23 | 24 | 75 | -32 | 136 | -166 | 124 | -85 | |
| -8 | -30 | -70 | -144 | -83 | -56 | -150 | -141 | |
| -12 | 37 | 8 | 142 | -3 | 268 | 5 | 267 | |
Net Cash Flow Net Cash FlowCr | 3 | 32 | 13 | -33 | 50 | 46 | -21 | 42 |
Free Cash Flow Free Cash FlowCr | 14 | 2 | 57 | -114 | 27 | -195 | 103 | |
CFO To PAT CFO To PAT% | 72.3 | 52.8 | 103.7 | -27.4 | 110.2 | -164.8 | 141.8 | -51.2 |
CFO To EBITDA CFO To EBITDA% | 108.1 | 53.7 | 77.2 | -26.6 | 87.5 | -124.8 | 121.8 | -53.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 23 | 24 | 75 | -32 | 136 | -166 | 124 | -85 | |
| -8 | -30 | -70 | -144 | -83 | -56 | -150 | -141 | |
| -12 | 37 | 8 | 142 | -3 | 268 | 5 | 267 | |
Net Cash Flow Net Cash FlowCr | 3 | 32 | 13 | -33 | 50 | 46 | -21 | 42 |
Free Cash Flow Free Cash FlowCr | 14 | 2 | 57 | -114 | 27 | -195 | 103 | |
CFO To PAT CFO To PAT% | 72.3 | 52.8 | 103.7 | -27.4 | 110.2 | -164.8 | 141.8 | -51.2 |
CFO To EBITDA CFO To EBITDA% | 108.1 | 53.7 | 77.2 | -26.6 | 87.5 | -124.8 | 121.8 | -53.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,556 | 1,404 | 1,084 | 1,183 | |||||
Price To Earnings Price To Earnings | 25.4 | 16.2 | 6.6 | 5.5 | |||||
Price To Sales Price To Sales | 0.5 | 0.3 | 0.2 | 0.1 | |||||
Price To Book Price To Book | 3.6 | 1.8 | 1.1 | 1.3 | |||||
EV To EBITDA EV To EBITDA | 22.1 | 18.1 | 10.6 | 11.0 | |||||
GPM GPM% | 12.7 | 15.7 | 13.9 | 12.1 | 14.2 | 11.8 | 11.1 | ||
OPM OPM% | 0.8 | 1.9 | 5.7 | 3.9 | 4.8 | 2.8 | 2.0 | 2.3 | 2.1 |
NPM NPM% | 1.1 | 1.9 | 4.2 | 3.8 | 3.9 | 2.1 | 1.7 | 2.4 | 2.7 |
ROCE ROCE% | 19.3 | 22.2 | 23.1 | 23.4 | 22.6 | 12.1 | 11.3 | 14.1 | 14.1 |
ROE ROE% | 22.0 | 24.5 | 27.8 | 31.1 | 26.0 | 14.0 | 11.1 | 17.6 | 17.6 |
ROA ROA% | 5.7 | 9.7 | 12.6 | 13.6 | 12.4 | 7.0 | 5.1 | 6.8 | 6.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,556 | 1,404 | 1,084 | 1,183 | |||||
Price To Earnings Price To Earnings | 25.4 | 16.2 | 6.6 | 5.5 | |||||
Price To Sales Price To Sales | 0.5 | 0.3 | 0.2 | 0.1 | |||||
Price To Book Price To Book | 3.6 | 1.8 | 1.1 | 1.3 | |||||
EV To EBITDA EV To EBITDA | 22.1 | 18.1 | 10.6 | 11.0 | |||||
GPM GPM% | 12.7 | 15.7 | 13.9 | 12.1 | 14.2 | 11.8 | 11.1 | ||
OPM OPM% | 0.8 | 1.9 | 5.7 | 3.9 | 4.8 | 2.8 | 2.0 | 2.3 | 2.1 |
NPM NPM% | 1.1 | 1.9 | 4.2 | 3.8 | 3.9 | 2.1 | 1.7 | 2.4 | 2.7 |
ROCE ROCE% | 19.3 | 22.2 | 23.1 | 23.4 | 22.6 | 12.1 | 11.3 | 14.1 | 14.1 |
ROE ROE% | 22.0 | 24.5 | 27.8 | 31.1 | 26.0 | 14.0 | 11.1 | 17.6 | 17.6 |
ROA ROA% | 5.7 | 9.7 | 12.6 | 13.6 | 12.4 | 7.0 | 5.1 | 6.8 | 6.8 |
Documents — HMA Agro Industries Ltd
Concall Transcript Summaries — HMA Agro Industries Ltd